8-K 1 csf05c01_10506.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: June 17, 2005 (Date of earliest event reported) Commission File No.: 333-121904-01 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-C1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2169451 54-2169452 54-2169453 54-6658765 (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 June 17, 2005, a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2005-C1. 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-C1, relating to the June 17, 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. Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-C1 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: June 17, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-C1, relating to the June 17, 2005 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-C1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: June 17, 2005 Record Date: May 31, 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 - 10 Mortgage Loan Detail 11 - 16 Principal Prepayment Detail 17 Historical Detail 18 Delinquency Loan Detail 19 Specially Serviced Loan Detail 20 - 21 Modified Loan Detail 22 Liquidated Loan Detail 23 Bond / Collateral Realized Loss Reconciliation 24 Depositor Credit Suisse First Boston Mortgage Securities Corp. 11 Madison Avenue, 5th Floor New York, NY 10010 Contact: General Information Number Phone Number: (212) 325-2000 Master Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Special Servicer LNR Partners, Inc. 1601 Washington Avenue Suite 800 Miami Beach, FL 33139 Contact: Vickie Taylor 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 225458DH8 4.346000% 113,741,000.00 ~~112~~111,~~832~~808,~~065~~080.2653 1918,~~023,984~~075.7325 ~~408~~404,~~640~~931.1360 A-2 225458DJ4 4.609000% 125,500,000.00 125,500,000.00 0.00 482,024.58 A-AB 225458DL9 4.815000% 113,100,000.00 113,100,000.00 0.00 453,813.75 A-3 225458DK1 4.813000% 181,606,000.00 181,606,000.00 0.00 728,391.40 A-4 225458DM7 5.014000% 674,347,000.00 674,347,000.00 0.00 2,817,646.55 A-J 225458DN5 5.075000% 92,510,000.00 92,510,000.00 0.00 391,240.21 B 225458DP0 5.124000% 43,423,000.00 43,423,000.00 0.00 185,416.21 C 225458DQ8 5.144000% 13,216,000.00 13,216,000.00 0.00 56,652.59 D 225458DR6 5.203000% 24,543,000.00 24,543,000.00 0.00 106,414.36 E 225458DS4 5.292000% 18,880,000.00 18,880,000.00 0.00 83,260.80 F 225458DT2 4.821000% 20,767,000.00 20,767,000.00 0.00 83,431.42 G 225458DU9 4.965000% 15,104,000.00 15,104,000.00 0.00 62,492.80 H 225458DV7 5.~~352199~~446000% 18,880,000.00 18,880,000.00 0.00 8485,~~207~~683.9473 J 225458DW5 4.855000% 5,663,000.00 5,663,000.00 0.00 22,911.55 K 225458DX3 4.855000% 5,664,000.00 5,664,000.00 0.00 22,915.60 L 225458GM4 4.855000% 5,664,000.00 5,664,000.00 0.00 22,915.60 M 225458DY1 4.855000% 5,664,000.00 5,664,000.00 0.00 22,915.60 N 225458DZ8 4.855000% 5,664,000.00 5,664,000.00 0.00 22,915.60 O 225458EA2 4.855000% 3,776,000.00 3,776,000.00 0.00 15,277.07 P 225458EB0 4.855000% 22,655,836.36 22,655,836.36 0.00 91,661.74 LR N/A 0.000000% 0.00 0.00 0.00 0.00 R N/A 0.000000% 0.00 0.00 0.00 0.00 V N/A 0.000000% 0.01 0.01 0.00 0.00 Totals 1,510,367,836.37 1,~~509~~508,~~458~~434,~~901~~916.6390 1918,~~023,984~~075.7325 6,~~165~~162,~~145~~912.5076

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 225458DH8 0.00 0.00 1,~~432~~323,~~624~~006.8685 ~~111~~110,~~808~~890,~~080~~005.5328 20.0304% A-2 225458DJ4 0.00 0.00 482,024.58 125,500,000.00 20.0304% A-AB 225458DL9 0.00 0.00 453,813.75 113,100,000.00 20.0304% A-3 225458DK1 0.00 0.00 728,391.40 181,606,000.00 20.0304% A-4 225458DM7 0.00 0.00 2,817,646.55 674,347,000.00 20.0304% A-J 225458DN5 0.00 0.00 391,240.21 92,510,000.00 13.8990% B 225458DP0 0.00 0.00 185,416.21 43,423,000.00 11.0102% C 225458DQ8 0.00 0.00 56,652.59 13,216,000.00 10.14% D 225458DR6 0.00 0.00 106,414.36 24,543,000.00 8.5152% E 225458DS4 0.00 0.00 83,260.80 18,880,000.00 7.26% F 225458DT2 0.00 0.00 83,431.42 20,767,000.00 5.8889% G 225458DU9 0.00 0.00 62,492.80 15,104,000.00 4.88% H 225458DV7 0.00 0.00 8485,~~207~~683.9473 18,880,000.00 3.63% J 225458DW5 0.00 0.00 22,911.55 5,663,000.00 3.2526% K 225458DX3 0.00 0.00 22,915.60 5,664,000.00 2.88% L 225458GM4 0.00 0.00 22,915.60 5,664,000.00 2.50% M 225458DY1 0.00 0.00 22,915.60 5,664,000.00 2.13% N 225458DZ8 0.00 0.00 22,915.60 5,664,000.00 1.75% O 225458EA2 0.00 0.00 15,277.07 3,776,000.00 1.50% P 225458EB0 0.00 0.00 91,661.74 22,655,836.36 0.00% LR N/A 0.00 0.00 0.00 0.00 0.00% R N/A 0.00 0.00 0.00 0.00 0.00% V N/A 0.00 0.00 0.00 0.01 0.00% Totals 0.00 0.00 7,~~189~~080,~~130~~988.2301 1,~~508~~507,~~434~~516,~~916~~841.9065

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount A-X 225458EC8 0.~~052574~~060018% 1,510,367,836.36 1,~~509~~508,~~458~~434,~~901~~916.6289 6675,~~132~~444.1795 A-SP 225458ED6 0.~~421732~~584412% 1,426,004,000.00 1,426,004,000.00 ~~501~~694,~~159~~478.7940

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount A-X 225458EC8 0.00 6675,~~132~~444.1795 1,~~508~~507,~~434~~516,~~916~~841.8964 A-SP 225458ED6 0.00 ~~501~~694,~~159~~478.7940 1,426,004,000.00 (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 225458DH8 ~~992~~983.~~00873265~~00595678 98.~~00277587~~07162984 3.~~59272496~~56011992 0.00000000 0.00000000 ~~983~~974.~~00595678~~93432694 A-2 225458DJ4 1,000.00000000 0.00000000 3.84083331 0.00000000 0.00000000 1,000.00000000 A-AB 225458DL9 1,000.00000000 0.00000000 4.01250000 0.00000000 0.00000000 1,000.00000000 A-3 225458DK1 1,000.00000000 0.00000000 4.01083334 0.00000000 0.00000000 1,000.00000000 A-4 225458DM7 1,000.00000000 0.00000000 4.17833334 0.00000000 0.00000000 1,000.00000000 A-J 225458DN5 1,000.00000000 0.00000000 4.22916668 0.00000000 0.00000000 1,000.00000000 B 225458DP0 1,000.00000000 0.00000000 4.27000000 0.00000000 0.00000000 1,000.00000000 C 225458DQ8 1,000.00000000 0.00000000 4.28666692 0.00000000 0.00000000 1,000.00000000 D 225458DR6 1,000.00000000 0.00000000 4.33583344 0.00000000 0.00000000 1,000.00000000 E 225458DS4 1,000.00000000 0.00000000 4.41000000 0.00000000 0.00000000 1,000.00000000 F 225458DT2 1,000.00000000 0.00000000 4.01749988 0.00000000 0.00000000 1,000.00000000 G 225458DU9 1,000.00000000 0.00000000 4.13750000 0.00000000 0.00000000 1,000.00000000 H 225458DV7 1,000.00000000 0.00000000 4.~~46016631~~53833316 0.00000000 0.00000000 1,000.00000000 J 225458DW5 1,000.00000000 0.00000000 4.04583260 0.00000000 0.00000000 1,000.00000000 K 225458DX3 1,000.00000000 0.00000000 4.04583333 0.00000000 0.00000000 1,000.00000000 L 225458GM4 1,000.00000000 0.00000000 4.04583333 0.00000000 0.00000000 1,000.00000000 M 225458DY1 1,000.00000000 0.00000000 4.04583333 0.00000000 0.00000000 1,000.00000000 N 225458DZ8 1,000.00000000 0.00000000 4.04583333 0.00000000 0.00000000 1,000.00000000 O 225458EA2 1,000.00000000 0.00000000 4.04583422 0.00000000 0.00000000 1,000.00000000 P 225458EB0 1,000.00000000 0.00000000 4.04583342 0.00000000 0.00000000 1,000.00000000 LR N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V N/A 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount A-X 225458EC8 ~~999~~998.~~39820306~~72023263 0.~~04378547~~04995137 0.00000000 998.~~72023263~~11238385 A-SP 225458ED6 1,000.00000000 0.~~35144347~~48701013 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 0.00 Servicing Advances Outstanding 1110,~~988~~450.0555 Reimbursement for Interest on Advances 0.00 paid from general collections

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 5961,~~844~~564.8207 Less Delinquent Master Servicing Fees 0.00 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 0.00 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 5961,~~844~~564.8207

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 ~~408~~404,~~640~~931.1360 0.00 ~~408~~404,~~640~~931.1360 0.00 0.00 ~~408~~404,~~640~~931.1360 0.00 A-2 482,024.58 0.00 482,024.58 0.00 0.00 482,024.58 0.00 A-AB 453,813.75 0.00 453,813.75 0.00 0.00 453,813.75 0.00 A-3 728,391.40 0.00 728,391.40 0.00 0.00 728,391.40 0.00 A-4 2,817,646.55 0.00 2,817,646.55 0.00 0.00 2,817,646.55 0.00 A-X 6675,~~132~~444.1795 0.00 6675,~~132~~444.1795 0.00 0.00 6675,~~132~~444.1795 0.00 A-SP ~~501~~694,~~159~~478.7940 0.00 ~~501~~694,~~159~~478.7940 0.00 0.00 ~~501~~694,~~159~~478.7940 0.00 A-J 391,240.21 0.00 391,240.21 0.00 0.00 391,240.21 0.00 B 185,416.21 0.00 185,416.21 0.00 0.00 185,416.21 0.00 C 56,652.59 0.00 56,652.59 0.00 0.00 56,652.59 0.00 D 106,414.36 0.00 106,414.36 0.00 0.00 106,414.36 0.00 E 83,260.80 0.00 83,260.80 0.00 0.00 83,260.80 0.00 F 83,431.42 0.00 83,431.42 0.00 0.00 83,431.42 0.00 G 62,492.80 0.00 62,492.80 0.00 0.00 62,492.80 0.00 H 8485,~~207~~683.9473 0.00 8485,~~207~~683.9473 0.00 0.00 8485,~~207~~683.9473 0.00 J 22,911.55 0.00 22,911.55 0.00 0.00 22,911.55 0.00 K 22,915.60 0.00 22,915.60 0.00 0.00 22,915.60 0.00 L 22,915.60 0.00 22,915.60 0.00 0.00 22,915.60 0.00 M 22,915.60 0.00 22,915.60 0.00 0.00 22,915.60 0.00 N 22,915.60 0.00 22,915.60 0.00 0.00 22,915.60 0.00 O 15,277.07 0.00 15,277.07 0.00 0.00 15,277.07 0.00 P 91,661.74 0.00 91,661.74 0.00 0.00 91,661.74 0.00 Total 6,~~732~~932,~~437~~836.4611 0.00 6,~~732~~932,~~437~~836.4611 0.00 0.00 6,~~732~~932,~~437~~836.4611 0.00

Other Required Information Available Distribution Amount 7,~~756~~850,~~422~~911.1936 Aggregate Number of Outstanding Loans 166 Aggregate Unpaid Principal Balance of Loans 1,~~508~~507,~~434~~516,~~916~~841.8964 Aggregate Stated Principal Balance of Loans 1,~~508~~507,~~434~~516,~~916~~841.8964 Aggregate Amount of Master Servicing Fee 5961,~~844~~564.8207 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~012~~072.6170 Aggregate Stand-by Fee 0.00 Aggregate Trust Fund Expenses 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 6,996,472.47 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 6,996,472.47 Principal: Scheduled Principal 918,075.22 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 918,075.22 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 7,914,547.69 Total Funds Distributed Fees: Master Servicing Fee 61,564.07 Trustee Fee 2,072.70 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 63,636.76 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 6,932,836.11 Principal Distribution 918,075.25 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 7,850,911.36 Total Funds Distributed 7,914,548.12

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. 750,000 or less 3 2,~~069~~066,~~748~~895.5051 0.14 ~~113~~112 5.8456 1.~~375619~~375616 750,001 to 1,000,000 6 5,~~625~~619,~~739~~390.0671 0.37 ~~113~~112 5.8986 1.~~514320~~569886 1,000,001 to 1,500,000 6 7,~~915~~907,~~724~~296.3427 0.52 ~~105~~104 5.8323 1.~~399988~~403778 1,500,001 to 2,000,000 21 37,~~668~~629,~~526~~661.7518 2.50 ~~113~~112 5.~~7798~~7797 1.~~553786~~557557 2,000,001 to 3,000,000 14 36,~~737~~697,~~920~~579.8762 2.4443 ~~122~~121 5.~~6167~~6165 1.~~442720~~449520 3,000,001 to 4,000,000 16 54,~~068~~022,~~615~~532.0585 3.58 ~~112~~111 5.5722 1.~~423727~~416044 4,000,001 to 5,000,000 13 57,~~064~~006,~~632~~089.7830 3.78 ~~115~~114 5.~~6650~~6649 1.~~369609~~369627 5,000,001 to 6,000,000 12 68,~~295~~235,~~732~~570.2893 4.53 ~~104~~103 5.4461 1.~~641094~~647871 6,000,001 to 7,000,000 12 77,~~609~~554,~~189~~905.0940 5.1514 ~~106~~105 5.4823 1.~~403259~~403245 7,000,001 to 8,000,000 9 6766,~~014~~967,~~613~~859.6576 4.44 9998 5.~~5268~~5267 1.~~421698~~421669 8,000,001 to 10,000,000 15 133,~~826~~732,~~376~~714.8269 8.87 ~~112~~111 5.~~5332~~5331 1.~~417989~~453137 10,000,001 to 12,000,000 7 75,~~465~~423,~~755~~372.6197 5.00 ~~105~~104 5.4451 1.~~397060~~397019 12,000,001 to 15,000,000 6 81,~~351~~307,~~475~~570.8782 5.39 ~~115~~114 5.~~4904~~4903 1.~~425094~~330142 15,000,001 to 20,000,000 13 222,~~202~~064,~~913~~853.1745 14.73 ~~101~~100 5.~~4036~~4035 1.~~411854~~369140 20,000,001 to 40,000,000 7 214,~~554~~529,~~003~~932.8513 14.2223 ~~100~~99 5.2670 1.~~494014~~494025 40,000,001 to 65,000,000 5 247,~~663~~577,~~102~~960.7045 16.42 9695 5.2553 1.~~547257~~547171 65,000,001 or greater 1 119,~~300~~172,~~846~~655.5060 7.91 7978 5.0800 1.380000 Totals 166 1,~~508~~507,~~434~~516,~~916~~841.8964 100.00 ~~102~~101 5.3991 1.~~457538~~449754

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 3 27,445,000.00 1.82 ~~117~~116 5.2367 1.277726 Arizona 9 95,~~698~~675,~~946~~919.4942 6.3435 ~~106~~105 5.~~1909~~1908 1.~~708674~~708741 California 21 212,~~446~~315,~~216~~896.2444 14.08 ~~101~~100 5.5099 1.~~392891~~415291 Colorado 8 36,~~381~~349,~~808~~837.6586 2.41 ~~113~~112 5.6707 1.~~414895~~423481 Connecticut 1 3,~~230~~225,~~067~~532.8197 0.21 ~~116~~115 5.6500 1.470000 Florida 14 79,~~375~~304,~~848~~769.6504 5.26 ~~110~~109 5.~~4859~~4860 1.~~471464~~477226 Georgia 2 4,~~725~~716,~~326~~747.1184 0.31 ~~162~~161 6.~~2942~~2944 1.~~474883~~474890 Idaho 1 28,~~085~~055,~~407~~229.7548 1.86 7978 5.0800 1.380000 Illinois 3 19,~~913~~893,~~290~~688.4958 1.32 ~~116~~115 5.4242 1.~~421202~~421199 Indiana 2 53,~~493~~491,~~337~~879.6964 3.55 8180 5.2170 1.~~272792~~272789 Iowa 2 1,~~600~~598,~~782~~589.9602 0.11 ~~114~~113 5.8500 1.479009 Kansas 1 1,~~550~~549,~~734~~217.3097 0.10 ~~105~~104 5.7400 1.~~330000~~422700 Kentucky 1 3,150,000.00 0.21 ~~116~~115 5.8100 1.240000 Louisiana 1 1,~~707~~706,~~755~~415.7757 0.11 ~~112~~111 6.4200 1.410000 Maine 2 2,~~630~~626,~~108~~955.2766 0.17 ~~114~~113 5.9304 1.~~396082~~396088 Maryland 4 15,~~496~~480,~~862~~158.8216 1.03 ~~114~~113 5.~~7590~~7589 1.~~574913~~574942 Massachusetts 1 1,~~393~~391,~~352~~408.2117 0.09 ~~117~~116 5.6500 1.300000 Michigan 4 15,~~418~~398,~~963~~350.3769 1.02 ~~111~~110 5.~~8656~~8655 1.~~456472~~456461 Mississippi 3 9,~~441~~431,~~699~~253.3178 0.63 ~~115~~114 5.~~7850~~7849 1.~~444992~~444976 Nebraska 1 5,~~961~~955,~~073~~238.8683 0.40 ~~113~~112 5.5000 1.370000 Nevada 3 10,~~631~~625,~~886~~158.1194 0.70 ~~115~~114 5.~~7169~~7168 1.~~334311~~295345 New York 8 131,~~437~~356,~~239~~595.4709 8.71 ~~115~~114 5.~~4034~~4032 1.~~702000~~643177 North Carolina 10 116,~~166~~133,~~039~~872.2645 7.70 8786 5.~~1074~~1073 1.~~392455~~392453 Ohio 12 73,~~678~~642,~~611~~766.7429 4.8889 ~~107~~106 5.~~2686~~2685 1.~~463149~~334699 Oklahoma 3 5,~~519~~515,~~453~~752.7154 0.37 ~~116~~115 5.~~6322~~6321 1.~~367316~~367332 Oregon 2 7,~~661~~653,~~384~~798.2014 0.51 ~~115~~114 5.4273 1.~~603132~~603118 Pennsylvania 5 71,~~137~~113,~~794~~455.2997 4.72 ~~119~~118 5.~~5703~~5702 1.~~337507~~337363 South Carolina 1 9,360,000.00 0.62 ~~114~~113 6.0000 1.270000 Texas 31 214,~~678~~572,~~580~~179.7667 14.23 ~~103~~102 5.4603 1.~~393604~~394649 Utah 2 28,~~763~~733,~~822~~350.3735 1.91 8281 5.1462 1.~~386478~~386479 Virginia 4 93,~~686~~570,~~826~~485.1019 6.21 8483 5.4630 1.~~659733~~659635 Washington 9 36,~~560~~516,~~817~~218.1490 2.42 ~~104~~103 5.~~4216~~4215 1.~~359625~~359661 Washington,DC 1 44,500,000.00 2.95 ~~115~~114 5.2490 1.420000 Wisconsin 1 3,850,000.00 0.26 ~~110~~109 5.8600 1.250000 Wyoming 1 41,~~655~~611,~~878~~119.9900 2.76 7978 5.0800 1.380000 Totals 177 1,~~508~~507,~~434~~516,~~916~~841.8964 100.00 ~~102~~101 5.3991 1.~~457538~~449754

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or less 46 6595,~~732~~403,~~729~~551.4391 46.3633 ~~124~~120 5.~~3023~~2863 1.~~193486~~035273 1.21 to 1.30 29 ~~323~~309,~~565~~339,~~815~~384.5620 2120.4552 ~~104~~103 5.~~4812~~4955 1.~~251506~~254388 1.31 to 1.35 2018 ~~146~~132,~~392~~309,~~369~~494.3756 98.7078 ~~109~~107 5.~~4274~~4324 1.~~326324~~327823 1.36 to 1.40 19 229,~~454~~244,~~339~~528.1880 15.21 9493 5.3072 1.~~376134~~376133 1.41 to 1.45 3229 ~~212~~197,~~185~~096,~~201~~678.4558 1413.07 ~~105~~103 5.~~4049~~4023 1.~~421936~~420275 1.46 to 1.50 2526 ~~201~~202,~~733~~937,~~315~~257.8496 13.3746 9291 5.~~3362~~3394 1.~~478888~~478778 1.51 to 1.60 18 ~~100~~102,~~713~~190,~~346~~206.9364 6.6878 ~~112~~111 5.~~7669~~7667 1.~~548014~~547098 1.61 to 1.70 4 25,~~982~~951,~~891~~705.9034 1.72 ~~115~~114 5.4943 1.~~667265~~667264 1.71 to 2.00 911 ~~142~~153,~~988~~379,~~851~~617.2574 910.4817 9596 5.~~2977~~3063 1.~~884327~~888523 2.01 or greater 6 59,~~686~~664,~~055~~415.9891 3.96 ~~107~~106 5.~~1186~~1183 2.~~288036~~288041 Totals 166 1,~~508~~507,~~434~~516,~~916~~841.8964 100.00 ~~102~~101 5.3991 1.~~457538~~449754

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 7 35,~~454~~429,~~796~~495.8295 2.35 ~~104~~103 5.~~6233~~6232 1.~~579541~~567916 Lodging 10 153,~~890~~659,~~978~~230.8591 10.2019 9695 5.6351 1.~~739519~~739437 Mixed Use 3 29,~~984~~954,~~804~~515.2688 1.99 7978 5.~~5204~~5205 1.~~399669~~399668 Multi-Family 71 ~~537~~536,~~021~~824,~~292~~364.2581 35.6061 9897 5.~~3193~~3192 1.~~415908~~417026 Office 19 228,~~769~~697,~~816~~639.8202 15.17 ~~113~~112 5.3754 1.~~562063~~582941 Retail 60 506,~~498~~156,~~471~~030.0167 33.58 ~~105~~104 5.~~3848~~3849 1.~~363977~~331078 Self Storage 7 16,~~814~~795,~~756~~564.8840 1.11 ~~116~~115 5.8526 1.~~448513~~448498 Totals 177 1,~~508~~507,~~434~~516,~~916~~841.8964 100.00 ~~102~~101 5.3991 1.~~457538~~449754

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.000% or less 8 134,~~946~~932,~~945~~643.5064 8.95 8180 4.9496 1.~~733996~~734023 5.001% to 5.500% 77 925,~~985~~499,~~559~~679.2061 61.39 ~~101~~100 5.2714 1.~~426810~~412909 5.501% to 5.750% 36 261,~~854~~640,~~569~~430.7600 17.36 ~~111~~110 5.6271 1.~~438607~~439081 5.751% to 6.250% 37 142,~~702~~546,~~990~~624.2786 9.46 ~~117~~116 5.9276 1.~~439426~~443145 6.251% to 6.500% 7 41,~~186~~141,~~732~~652.7727 2.73 ~~108~~107 6.3941 1.~~423885~~434897 6.501% or greater 1 1,~~758~~755,~~119~~811.3926 0.12 3837 7.0100 1.500000 Totals 166 1,~~508~~507,~~434~~516,~~916~~841.8964 100.00 ~~102~~101 5.3991 1.~~457538~~449754

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~152~~151 1,~~456~~454,~~673~~853,~~265~~573.6759 96.5751 ~~103~~102 5.~~3886~~3882 1.~~460438~~452210 13 to 24 months 56 1314,~~434~~356,~~243~~669.4098 0.8995 103 6.~~0488~~0469 1.~~381361~~385329 25 to 36 months 2 9,~~865~~856,~~657~~439.3693 0.65 9089 6.3515 1.~~377925~~403604 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 7 28,~~461~~450,~~750~~158.4614 1.89 7877 5.~~3008~~3006 1.~~372680~~372623 Totals 166 1,~~508~~507,~~434~~516,~~916~~841.8964 100.00 ~~102~~101 5.3991 1.~~457538~~449754

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 22 407,~~623~~333,~~219~~845.7991 27.02 6867 5.1798 1.~~462609~~462444 85 to 114 months 65100 ~~392~~667,~~999~~968,~~008~~090.9702 2644.0531 ~~111~~112 5.~~5629~~5017 1.~~461888~~459769 115 to 120 months 7641 ~~698~~423,~~639~~060,~~293~~679.4154 4628.3206 ~~116~~115 5.~~4286~~4377 1.~~451415~~420370 121 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 163 1,~~499~~498,~~261~~362,~~522~~615.1747 99.39 ~~102~~101 5.~~3962~~3961 1.~~457203~~449372

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 0 0.00 0.00 0 0.0000 0.000000 85 to 114 months 0 0.00 0.00 0 0.0000 0.000000 115 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months or greater 3 9,~~173~~154,~~394~~226.7217 0.61 ~~236~~235 5.8856 1.~~512233~~512221 Totals 3 9,~~173~~154,~~394~~226.7217 0.61 ~~236~~235 5.8856 1.~~512233~~512221

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 6 157,200,000.00 10.4243 9089 5.0408 1.899911 250 months or less 7 41,~~480~~383,~~323~~179.1502 2.75 ~~114~~113 5.7268 1.~~769108~~769099 251 to 300 months 28 196,~~279~~041,~~336~~919.3443 13.0100 9897 5.~~6299~~6300 1.~~598654~~600345 301 to 355 months 8183 ~~562~~572,~~568~~867,~~851~~517.8902 3738.2900 ~~100~~99 5.~~4386~~4417 1.~~404675~~402945 356 months or greater 4139 ~~541~~530,~~733~~870,~~010~~000.7900 35.9121 ~~107~~106 5.~~3452~~3399 1.~~308155~~285383 Totals 163 1,~~499~~498,~~261~~362,~~522~~615.1747 99.39 ~~102~~101 5.~~3962~~3961 1.~~457203~~449372

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 ~~166~~156 1,~~508~~444,~~434~~302,~~916~~583.8915 ~~100~~95.0081 ~~102~~101 5.~~3991~~3937 1.~~457538~~462826 1 year or less 010 063,214,258.0049 04.0019 0106 05.~~0000~~5218 01.~~000000~~151069 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 166 1,~~508~~507,~~434~~516,~~916~~841.8964 100.00 ~~102~~101 5.3991 1.~~457538~~449754 (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 991071459 1 RT Various Various ~~505~~521,~~651~~874.6093 ~~144~~128,~~414~~190.2087 5.080% 991071460 2 OF Phoenix AZ ~~233~~241,~~850~~645.4243 0.00 5.149% 991071461 3 MF Charlotte NC ~~130~~134,~~200~~540.00 0.00 4.960% 991071462 4 MF Charlotte NC 9093,~~106~~110.6722 0.00 4.960% 11046990 5 MF Griffith IN ~~225~~233,~~766~~292.6722 0.00 5.210% 11046930 6 LO Vienna VA 222,~~928~~559.2650 8485,~~773~~142.4925 5.220% 991071463 7 MF Richardson TX 8083,~~595~~281.0050 0.00 5.373% 991071464 8 MF Mesquite TX 4850,~~715~~339.2004 0.00 5.373% 991071465 9 MF Mesquite TX 4546,~~043~~545.6511 0.00 5.373% 991071466 10 MF Addison TX 3739,~~969~~234.2084 0.00 5.373% 11047345 11 RT Concord Township PA ~~207~~214,~~783~~709.3344 0.00 5.480% 991071467 12 OF Washington DC ~~194~~201,~~650~~138.4276 0.00 5.249% 991071468 13 MF New York NY ~~157~~162,~~288~~531.3328 0.00 4.967% 991071469 14 RT New York NY ~~171~~177,~~496~~212.0053 0.00 5.440% 11046667 15 RT Yuba City CA 169,420.84 0.00 5.570% 991071470 16 MF Dallas TX 7072,~~108~~445.5854 0.00 5.345% 991071471 17 MF Irving TX 3234,~~960~~059.8353 0.00 5.345% 991071472 18 MF Dallas TX 3132,~~713~~770.6779 0.00 5.345% 11045022 19 OF Culver City CA ~~120~~124,~~206~~078.8753 2724,~~943~~071.3872 5.620% 11044940 20 MF Durham NC ~~105~~108,~~446~~961.8373 0.00 5.320% 991071473 21 MU Walnut Creek CA 8587,~~180~~915.5908 2320,~~601~~866.2778 5.160% 991071474 22 MF Kingwood TX 8486,~~018~~716.9331 2320,~~057~~360.6931 5.200% 991071475 23 RT Thousand Oaks CA 8184,~~627~~247.0840 2219,~~528~~907.0068 5.185% 11047504 24 MF Montgomery AL 8082,~~062~~731.5025 0.00 5.250% 991071476 25 RT West Chester OH 7476,~~390~~869.0067 0.00 5.190% 11045079 26 LO Arlington VA 8992,~~243~~086.0483 2321,~~953~~110.9011 6.350% 11047326 27 LO Cypress CA 76,340.83 0.00 5.690% 991071477 28 LO New York NY 7577,~~192~~519.6982 3634,~~593~~266.3219 5.690% 991071478 29 LO Santa Monica CA 7476,~~508~~874.7942 2321,~~914~~548.2865 5.730% 991071479 30 OF Virginia Beach VA 6870,~~587~~873.5075 0.00 5.310% 991071480 31 MF Glendale AZ 6163,~~431~~479.8356 0.00 4.882% 11046995 32 OF West Palm Beach FL 6972,~~750~~075.00 0.00 5.580% 11046061 33 MF Far Rockaway NY 6870,~~656~~868.1863 1513,~~501~~289.8843 5.700% 991071481 34 IN Vista CA 6365,~~441~~483.1707 1513,~~260~~218.4050 5.540% 991071482 35 MF Brunswick OH 5657,~~108~~978.0027 0.00 5.070% 991071483 36 RT Staten Island NY 5557,~~572~~425.9235 0.00 5.335% 11046785 37 LO Pittsburgh PA 5860,~~919~~788.0259 1917,~~266~~397.6912 5.690% 991071485 38 IN Lafayette CO 5658,~~540~~362.5088 1210,~~263~~440.3395 5.900% 11047349 39 MF Watsonville CA 5153,~~366~~078.6789 0.00 5.360% 991071486 40 MF Naples FL 4849,~~312~~864.0819 1211,~~771~~219.4332 5.300% 991071487 41 RT Plantation FL 4647,~~378~~868.6394 1210,~~124~~633.1382 5.330% 991071488 42 MF Newport News VA 4647,~~299~~788.6968 1110,~~577~~088.5455 5.450% 11047156 43 RT Chicago IL 4445,~~098~~516.7616 1110,~~493~~076.8242 5.310% 991071489 44 RT Scottsdale AZ 4446,~~959~~404.3578 119,~~381~~935.1471 5.430% 991071490 45 OF Daly City CA 4244,~~800~~226.0067 0.00 5.350% 991071491 46 LO New York NY 4748,~~181~~624.9889 2523,~~168~~725.8190 5.990% 991071492 47 RT Columbia SC 4648,~~800~~360.00 0.00 6.000% 991071493 48 OF Denver CO 4143,~~951~~301.6798 108,~~115~~765.9059 5.520% 991071494 49 RT Miami FL 3637,~~483~~633.5492 1514,~~452~~301.2486 4.940% 991071495 50 RT Lakeway TX 3940,~~585~~904.0050 0.00 5.460% 991071496 51 RT Houston TX 4143,~~678~~021.7626 98,~~368~~026.7525 5.800% 11047546 52 RT Hanford CA 39,164.84 0.00 5.390% 991071497 53 RT Bruce Township MI 4042,~~912~~231.8010 97,~~149~~831.8555 5.770% 11045018 54 OF Jenkintown PA 40,352.00 0.00 5.820% 11047142 55 LO Frederick MD 4041,~~467~~753.1931 1210,~~284~~998.9785 5.920% 991071498 56 MF Durham NC 3334,~~688~~811.3328 0.00 4.930% 991071499 57 MF Winston-Salem NC 3435,~~602~~713.6570 98,~~425~~314.1106 5.220% 991071500 58 MF Amarillo TX 3738,~~568~~777.2791 87,~~732~~522.0440 5.670% 991071501 59 MF Austin TX 3435,~~808~~968.2047 0.00 5.264% 991071502 60 MU North Hollywood CA 3941,~~797~~080.9924 76,~~923~~640.1590 6.500% 991071503 61 RT North Royalton OH 3435,~~796~~917.1160 76,~~633~~512.6920 5.840% 991071504 62 MF Houston TX 3132,~~925~~951.1053 87,~~146~~119.3491 5.380% 11046282 63 RT Pensacola FL 3031,~~720~~692.9799 1110,~~616~~644.4442 5.200% 991071505 64 MF Houston TX 3233,~~172~~207.0824 76,~~793~~757.0286 5.550% 991071506 65 RT Avon NC 2930,~~957~~919.0776 76,~~845~~883.8920 5.310% 991071507 66 MF Concord NC 2829,~~837~~763.9763 7,~~952~~026.4680 5.200% 991071508 67 MF Seattle WA 3435,~~787~~894.0978 98,~~576~~468.5687 6.290% 11047042 68 OF Northbrook IL 3031,~~866~~860.3167 76,~~127~~132.0165 5.625% 991071509 69 MF Dallas TX 2829,~~776~~735.5375 0.00 5.264% 991071510 70 MF Eugene OR 2829,~~339~~249.2170 76,~~554~~643.0354 5.250% 991071511 71 MF San Antonio TX 2930,~~566~~517.6284 76,~~134~~182.0987 5.590% 991071512 72 MF Addison TX 2930,~~718~~674.3432 76,~~143~~187.8890 5.630% 11047019 73 RT San Antonio TX 2829,~~675~~630.0083 0.00 5.550% 991071513 74 RT Birmingham AL 2627,~~941~~839.6772 0.00 5.300% 991071514 75 MF Beavercreek OH 2627,~~216~~090.6756 0.00 5.200% 991071515 76 OF Canton OH 2425,~~650~~471.0067 0.00 4.930% 11047383 77 RT Mesa AZ 27,~~009~~878.2502 65,~~757~~888.5477 5.420% 991071516 78 MF Papillion NE 2728,~~352~~232.3731 65,~~714~~835.9703 5.500% 991071517 79 MF Orlando FL 3132,~~835~~865.8958 54,~~654~~625.8415 6.470% 991071518 80 RT Henderson NV 2930,~~187~~129.4059 5,~~946~~004.2607 6.000% 991071519 81 MF Charlotte NC 2425,~~964~~765.2253 6,~~884~~082.2190 5.200% 11046928 82 LO San Antonio TX 25,~~439~~397.2294 9,~~190~~231.3260 5.390% 991071520 83 MF Farmers Branch TX 2425,~~883~~682.0197 65,~~338~~538.1014 5.400% 991071521 84 RT San Diego CA 2223,~~825~~585.0083 0.00 4.980% 991071522 85 RT Gahanna OH 23,~~243~~958.3899 1312,~~419~~704.7716 5.120% 11045234 86 IN Various FL 24,~~120~~591.2688 0.00 5.390% 991071523 87 OF Jackson MS 2425,~~617~~409.1308 65,~~043~~251.4853 5.500% 991071524 88 RT Highland Park MI 1718,~~490~~031.6423 7,~~921~~380.3172 6.220% 991071525 89 RT Detroit MI 7,~~708~~946.9872 3,~~777~~539.6995 5.910% 991071526 90 MF Mantua Township OH 2122,~~539~~231.8073 5,~~700~~008.5663 5.310% 991071527 91 OF Fort Lauderdale FL 2223,~~897~~634.5097 54,~~251~~514.9245 5.700% 991071528 92 OF Riverside CA 21,~~175~~856.7682 54,~~304~~623.2721 5.430% 991071529 93 RT McKinney TX 20,~~285~~937.43 54,~~287~~635.16 5.310% 11042652 94 OF Boynton Beach FL 2223,~~576~~303.2735 4,~~912~~184.0294 6.020% 991071530 95 OF Denver CO 1920,~~654~~286.9175 54,~~024~~393.9915 5.390% 11047618 96 RT Auburn WA 21,~~063~~717.0107 98,~~471~~817.2721 5.890% 11046739 97 SS Roseville CA 1920,~~912~~554.8208 4,~~691~~050.2903 5.570% 991071531 98 MF Pasadena TX 1920,~~525~~175.0083 0.00 5.500% 11046761 99 RT Various Various 1920,~~711~~337.5114 65,~~457~~832.7512 5.650% 991071532 100 RT Houston TX 1920,~~862~~502.0640 43,~~372~~732.4107 5.770% 991071533 101 SS Various MS 2021,~~957~~624.3280 5,~~861~~194.4800 6.160% 991071534 102 MF Houston TX 2021,~~545~~207.1188 43,~~221~~558.2851 6.070% 991071535 103 MF Bedford TX 1920,~~491~~121.9816 3,~~985~~356.2002 5.990% 991071536 104 MF Milwaukee WI 1819,~~800~~427.8353 0.00 5.860% 991071537 105 RT Easton MD 1617,~~720~~257.0955 43,~~290~~753.5206 5.380% 991071538 106 RT McKinney TX 1617,~~575~~108.6157 43,~~190~~658.9701 5.420% 991071539 107 RT Olmsted Falls OH 1617,~~608~~143.9321 43,~~092~~558.4719 5.490% 991071540 108 MF Los Angeles CA 1516,~~506~~005.6002 43,~~016~~517.0967 5.340% 991046651 109 OF Elgin IL 15,~~148~~635.5859 3,~~879~~392.8584 5.370% 11047559 110 RT Glendale AZ 1415,~~733~~224.3344 0.00 5.440% 991071542 111 SS Ellington Tolland Ver CT 15,~~231~~715.8618 54,~~018~~534.1684 5.650% 991071543 112 RT Port Richey FL 14,~~054~~488.8740 7,~~633~~199.4794 5.320% 991071544 113 RT Cold Spring KY 15,~~251~~759.2563 0.00 5.810% 991071545 114 RT Falcon CO 15,~~002~~486.9733 32,~~379~~896.5721 5.750% 991071546 115 RT The Village OK 14,~~459~~925.4027 32,~~300~~834.5770 5.670% 991071547 116 IN Henderson NV 13,~~470~~919.8386 0.00 5.300% 11047014 117 MF Center Point AL 1213,~~763~~189.6308 0.00 5.030% 11046347 118 MF Lancaster PA 1314,~~804~~249.6504 32,~~304~~860.3900 5.540% 991071548 119 RT Suwanee GA 14,~~547~~998.4641 6,~~721~~270.0914 5.870% 991071549 120 MF Kent OH 1213,~~941~~372.2563 0.00 5.220% 991071550 121 MU Littleton CO 13,~~121~~543.0323 32,~~202~~780.9070 5.500% 991071551 122 RT Littleton CO 1213,~~920~~350.0067 0.00 5.440% 991071552 123 OF Beverly Hills CA 1213,~~601~~006.0423 32,~~174~~769.3011 5.430% 991071553 124 MF Charlotte NC 12,~~051~~438.6953 32,~~323~~936.4157 5.200% 991071554 125 LO New York NY 13,~~579~~987.7527 8,~~734~~327.7927 6.000% 991071555 126 RT Dallas TX 12,~~477~~878.5731 2,~~977~~576.2753 5.920% 991071556 127 MF Garland TX 1213,~~628~~028.1878 3,~~840~~439.0646 6.150% 11047062 128 OF Tucson AZ 1011,~~803~~151.7021 2,~~703~~355.0251 5.420% 991071557 129 RT Ontario OH 1011,~~830~~179.5713 2,~~601~~252.0751 5.560% 991071558 130 SS Murray UT 10,~~361~~696.9133 21,~~123~~789.7331 6.000% 991071559 131 RT Fresno CA 9,~~499~~805.8657 21,~~289~~984.8514 5.550% 991071560 132 RT Olney MD 8,~~700~~990.00 0.00 5.220% 991071561 133 RT Adrian MI 9,~~369~~671.8062 21,~~162~~860.2846 5.640% 991071562 134 MF Los Angeles CA 9,~~411~~714.1632 21,~~158~~855.8569 5.670% 991071563 135 MF Moraine OH 9,~~200~~496.8392 21,~~217~~921.7768 5.550% 991071564 136 RT Winter Park FL 9,~~075~~366.0397 21,~~181~~889.0713 5.620% 991071565 137 MF Ardmore PA 9,~~483~~776.0794 4,~~375~~081.0720 5.900% 991071566 138 SS Calimesa CA 9,~~230~~523.1652 2,~~793~~499.2589 5.950% 991071567 139 MF Pasadena TX 89,~~860~~146.9451 1,~~981~~696.7013 5.740% 991071568 140 RT Tucson AZ 8,~~489~~762.5078 21,~~027~~753.1991 5.560% 991071569 141 RT Oklahoma City OK 8,~~055~~323.0050 0.00 5.370% 991071570 142 IN Laguna Beach CA 8,~~575~~851.1146 1,~~917~~641.7742 5.740% 991071571 143 MF Phoenix AZ 8,~~070~~330.6614 21,~~048~~788.1365 5.410% 991071572 144 MF Augusta ME 8,~~711~~987.0268 2,~~721~~445.9226 5.850% 991071573 145 MF Smyrna Marietta GA 10,~~285~~612.7469 2,~~635~~308.0813 7.010% 991071574 146 OF Las Vegas NV 8,~~031~~289.5386 1,~~981~~723.4310 5.500% 991071575 147 MF Monroe LA 9,~~145~~441.2504 1,~~635~~340.9920 6.420% 991071576 148 RT Colorado Springs CO 8,~~056~~316.7349 1,~~730~~470.0226 5.900% 991071577 149 RT Yakima WA 7,~~182~~413.0905 1,~~812~~581.3943 5.410% 991071578 150 MF Gaithersburg MD 8,~~577~~850.1156 21,~~226~~952.2075 6.500% 991071579 151 MF Kansas City KS 7,~~426~~664.0794 1,~~755~~516.2033 5.740% 991071580 152 RT Bloomington IN 67,~~802~~021.3218 1,~~676~~458.9105 5.460% 991071581 153 MF Brandon FL 67,~~891~~110.8590 21,~~085~~866.6358 5.950% 991071582 154 RT Dallas TX 6,~~592~~801.2249 21,~~084~~875.9770 5.830% 991071583 155 SS Panorama City CA 6,~~420~~628.8101 1,~~331~~124.6141 5.950% 991071584 156 MF Olympia WA 5,~~461~~637.8561 1,~~336~~160.5781 5.480% 991071585 157 RT Portland OR 6,~~350~~555.3470 ~~1,147~~942.8852 6.390% 991071586 158 RT Roxboro NC 4,~~722~~874.2539 ~~1,075~~923.4228 5.690% 991071587 159 MF Brookshire TX 4,~~638~~788.8723 ~~1,095~~946.6226 5.590% 991071588 160 MF Phoenix AZ 4,~~741~~892.9952 1,~~455~~304.0552 6.020% 991071589 161 RT Aurora CO 45,~~853~~007.3174 1,~~378~~223.3693 6.190% 991071590 162 MF Grimes IA 4,~~428~~568.1074 1,~~383~~243.6501 5.850% 991071591 163 MF Brunswick ME 4,~~304~~443.5761 ~~846~~707.3935 6.100% 991071592 164 MF Falconer NY 3,~~298~~403.5506 1,~~140~~035.1059 5.540% 991071593 165 MF Waukee IA 3,~~387~~495.6221 ~~1,058~~950.5293 5.850% 991071594 166 MF Tulsa OK 3,~~411~~520.6924 ~~975~~866.0247 6.170% Totals 6,~~794~~996,~~294~~472.8947 1918,~~023,984~~075.7722

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 991071459 N/A 12/05/2011 N 119,~~445~~300,~~260~~846.7050 119,~~300~~172,~~846~~655.5060 0506/05/2005 991071460 N/A 01/11/2015 N 54,500,000.00 54,500,000.00 0506/11/2005 991071461 N/A 11/11/2009 N 31,500,000.00 31,500,000.00 0506/11/2005 991071462 N/A 11/11/2009 N 21,800,000.00 21,800,000.00 0506/11/2005 11046990 N/A 01/01/2012 N 52,000,000.00 52,000,000.00 0506/01/2005 11046930 N/A 04/01/2010 N 51,~~247~~163,~~876~~102.1970 51,~~163~~077,~~102~~960.7045 0506/01/2005 991071463 N/A 12/11/2014 N 18,000,000.00 18,000,000.00 0506/11/2005 991071464 N/A 12/11/2014 N 10,880,000.00 10,880,000.00 0506/11/2005 991071465 N/A 12/11/2014 N 10,060,000.00 10,060,000.00 0506/11/2005 991071466 N/A 12/11/2014 N 8,480,000.00 8,480,000.00 0506/11/2005 11047345 N/A 01/01/2015 N 45,500,000.00 45,500,000.00 0506/01/2005 991071467 N/A 12/11/2014 N 44,500,000.00 44,500,000.00 0506/11/2005 991071468 N/A 11/11/2014 N 38,000,000.00 38,000,000.00 0506/11/2005 991071469 N/A 01/11/2015 N 37,830,000.00 37,830,000.00 0506/11/2005 11046667 N/A 10/01/2014 N 36,000,000.00 36,000,000.00 0506/01/2005 991071470 N/A 12/11/2013 N 15,740,000.00 15,740,000.00 0506/11/2005 991071471 N/A 12/11/2013 N 7,400,000.00 7,400,000.00 0506/11/2005 991071472 N/A 12/11/2013 N 7,120,000.00 7,120,000.00 0506/11/2005 11045022 N/A 01/01/2015 N 25,~~666~~639,~~947~~003.2385 25,~~639~~614,~~003~~932.8513 0506/01/2005 11044940 N/A 01/01/2015 N 23,785,000.00 23,785,000.00 0506/01/2005 991071473 N/A 03/11/2011 N 19,~~809~~785,~~440~~838.1083 19,~~785~~764,~~838~~972.83 05 06/11/2005 991071474 N/A 01/11/2015 N 19,~~388~~365,~~983~~925.3162 19,~~365~~345,~~925~~565.6231 0506/11/2005 991071475 N/A 11/11/2009 N 18,~~891~~868,~~514~~986.32 18,~~868~~849,~~986~~078.3264 0506/11/2005 11047504 N/A 02/01/2015 N 18,300,000.00 18,300,000.00 0506/01/2005 991071476 N/A 12/11/2014 N 17,200,000.00 17,200,000.00 0506/11/2005 11045079 N/A 10/01/2014 N 16,~~864~~840,~~826~~872.7080 16,~~840~~819,~~872~~762.8069 0506/01/2005 11047326 N/A 01/01/2015 N 16,100,000.00 16,100,000.00 0506/01/2005 991071477 N/A 12/11/2014 N 15,~~857~~821,~~861~~268.4109 15,~~821~~787,~~268~~001.0990 0506/11/2005 991071478 N/A 01/11/2015 N 15,~~603~~580,~~935~~021.7951 15,~~580~~558,~~021~~472.5186 0506/11/2005 991071479 N/A 12/11/2014 N 15,500,000.00 15,500,000.00 0506/11/2005 991071480 N/A 12/11/2009 N 15,100,000.00 15,100,000.00 0506/11/2005 11046995 N/A 02/01/2015 N 15,000,000.00 15,000,000.00 0506/01/2005 11046061 N/A 01/01/2015 N 14,~~453~~438,~~931~~429.6678 14,~~438~~425,~~429~~140.7835 0506/01/2005 991071481 N/A 12/11/2014 N 13,~~741~~726,~~769~~509.4707 13,~~726~~713,~~509~~290.0757 0506/11/2005 991071482 N/A 10/11/2014 N 13,280,000.00 13,280,000.00 0506/11/2005 991071483 N/A 11/11/2014 N 12,500,000.00 12,500,000.00 0506/11/2005 11046785 N/A 12/01/2014 N 12,~~425~~406,~~803~~537.7102 12,~~406~~389,~~537~~139.0290 0506/01/2005 991071485 N/A 07/11/2014 N 11,~~499~~487,~~763~~500.5724 11,~~487~~477,~~500~~059.2429 0506/11/2005 11047349 N/A 02/01/2010 N 11,500,000.00 11,500,000.00 0506/01/2005 991071486 N/A 11/11/2014 N 10,~~938~~925,~~583~~811.0360 10,~~925~~914,~~811~~592.6028 0506/11/2005 991071487 N/A 12/11/2014 N 10,~~441~~429,~~717~~593.3017 10,~~429~~418,~~593~~959.1735 0506/11/2005 991071488 N/A 11/11/2014 N 10,~~194~~182,~~428~~850.1460 10,~~182~~172,~~850~~762.60 05 06/11/2005 11047156 N/A 01/01/2015 N 9,~~965~~954,~~820~~327.8503 9,~~954~~944,~~327~~250.0361 0506/01/2005 991071489 N/A 10/11/2014 N 9,~~935~~924,~~767~~386.6046 9,~~924~~914,~~386~~450.4675 0506/11/2005 991071490 N/A 11/11/2014 N 9,600,000.00 9,600,000.00 0506/11/2005 991071491 N/A 12/11/2014 N 9,~~452~~426,~~149~~980.0625 9,~~426~~403,~~980~~254.2535 0506/11/2005 991071492 N/A 11/11/2014 N 9,360,000.00 9,360,000.00 0506/11/2005 991071493 N/A 01/11/2015 N 9,~~119~~109,~~928~~812.7888 9,~~109~~101,~~812~~047.8829 0506/11/2005 991071494 N/A 12/11/2014 N 8,~~862~~846,~~397~~945.7450 8,~~846~~832,~~945~~643.5064 0506/11/2005 991071495 N/A 01/11/2015 N 8,700,000.00 8,700,000.00 0506/11/2005 991071496 N/A 07/11/2011 N 8,~~623~~613,~~190~~822.9520 8,~~613~~605,~~822~~795.2095 0506/11/2005 11047546 N/A 03/01/2015 N 8,600,000.00 8,600,000.00 0506/01/2005 991071497 N/A 10/11/2014 N 8,~~508~~499,~~727~~577.6681 8,~~499~~491,~~577~~746.8126 0506/11/2005 11045018 N/A 09/01/2014 N 8,320,000.00 8,320,000.00 0506/01/2005 11047142 N/A 12/01/2014 N 8,~~202~~190,~~809~~524.6669 8,~~190~~179,~~524~~525.6984 0506/01/2005 991071498 N/A 10/11/2014 N 8,200,000.00 8,200,000.00 0506/11/2005 991071499 N/A 10/11/2014 N 7,~~954~~945,~~631~~206.4130 7,~~945~~936,~~206~~892.3024 0506/11/2005 991071500 N/A 10/11/2010 N 7,~~950~~942,~~956~~224.7975 7,~~942~~934,~~224~~702.7535 0506/11/2005 991071501 N/A 12/11/2011 N 7,935,000.00 7,935,000.00 0506/11/2005 991071502 10/11/2012 10/11/2032 N 7,~~347~~339,~~320~~397.5540 7,~~339~~332,~~397~~756.4050 0506/11/2005 991071503 N/A 09/11/2014 N 7,~~149~~142,~~886~~252.6293 7,~~142~~135,~~252~~740.9373 0506/11/2005 991071504 N/A 02/11/2015 N 7,~~120~~112,~~840~~693.2490 7,~~112~~105,~~693~~573.9099 0506/11/2005 11046282 N/A 03/01/2015 N 7,~~089~~077,~~454~~838.8137 7,~~077~~067,~~838~~193.3795 0506/01/2005 991071505 N/A 10/11/2014 N 6,~~956~~948,~~125~~332.4745 6,~~948~~941,~~332~~574.4559 0506/11/2005 991071506 N/A 12/11/2014 N 6,~~769~~762,~~958~~112.7384 6,~~762~~755,~~112~~229.8464 0506/11/2005 991071507 N/A 10/11/2014 N 6,~~654~~646,~~917~~964.1064 6,~~646~~639,~~964~~937.6484 0506/11/2005 991071508 N/A 09/11/2014 N 6,~~636~~627,~~645~~069.9236 6,~~627~~618,~~069~~600.3649 0506/11/2005 11047042 N/A 02/01/2015 N 6,~~584~~577,~~812~~685.9493 6,~~577~~571,~~685~~553.9328 0506/01/2005 991071509 N/A 12/11/2011 N 6,560,000.00 6,560,000.00 0506/11/2005 991071510 N/A 01/11/2015 N 6,~~477~~469,~~534~~980.3936 6,~~469~~463,~~980~~336.3682 0506/11/2005 991071511 N/A 08/11/2014 N 6,~~347~~339,~~039~~905.2213 6,~~339~~333,~~905~~722.1326 0506/11/2005 991071512 N/A 06/11/2009 N 6,~~334~~327,~~282~~138.2638 6,~~327~~320,~~138~~950.3848 0506/11/2005 11047019 N/A 01/01/2015 N 6,200,000.00 6,200,000.00 0506/01/2005 991071513 N/A 01/11/2015 N 6,100,000.00 6,100,000.00 0506/11/2005 991071514 N/A 10/11/2014 N 6,050,000.00 6,050,000.00 0506/11/2005 991071515 N/A 10/11/2009 N 6,000,000.00 6,000,000.00 0506/11/2005 11047383 N/A 01/01/2015 N 5,~~979~~973,~~908~~151.7723 5,~~973~~967,~~151~~262.2346 0506/01/2005 991071516 N/A 10/11/2014 N 5,~~967~~961,~~788~~073.8386 5,~~961~~955,~~073~~238.8683 0506/11/2005 991071517 N/A 07/11/2014 N 5,~~904~~898,~~647~~992.3046 5,~~898~~894,~~992~~367.4631 0506/11/2005 991071518 N/A 12/11/2014 N 5,~~837~~831,~~480~~534.7044 5,~~831~~826,~~534~~530.4437 0506/11/2005 991071519 N/A 09/11/2014 N 5,~~760~~754,~~973~~088.0281 5,~~754~~748,~~088~~005.8191 0506/11/2005 11046928 N/A 12/01/2014 N 5,~~663~~654,~~647~~457.8351 5,~~654~~645,~~457~~225.5191 0506/01/2005 991071520 N/A 12/11/2014 N 5,~~529~~523,~~558~~220.1404 5,~~523~~517,~~220~~681.0490 0506/11/2005 991071521 N/A 12/11/2014 N 5,500,000.00 5,500,000.00 0506/11/2005 991071522 N/A 12/11/2014 N 5,~~447~~434,~~667~~247.2548 5,~~434~~421,~~247~~543.4832 0506/11/2005 11045234 N/A 01/01/2010 N 5,400,000.00 5,400,000.00 0506/01/2005 991071523 N/A 11/11/2014 N 5,~~371~~364,~~009~~966.9345 5,~~364~~359,~~966~~714.4592 0506/11/2005 991071524 N/A 01/11/2014 N 3,~~374~~366,~~399~~477.0675 3,~~366~~359,~~477~~097.7503 0506/11/2005 991071525 N/A 02/11/2014 N 1,~~565~~561,~~274~~496.2758 1,~~561~~557,~~496~~956.5863 0506/11/2005 991071526 N/A 10/11/2011 N 4,~~867~~862,~~751~~050.1660 4,~~862~~857,~~050~~041.6097 0506/11/2005 991071527 N/A 09/11/2014 N 4,~~820~~815,~~525~~273.3240 4,~~815~~810,~~273~~758.4095 0506/11/2005 991071528 N/A 12/11/2014 N 4,~~679~~674,~~726~~421.2295 4,~~674~~669,~~421~~798.9574 0506/11/2005 991071529 N/A 01/11/2015 N 4,~~584~~578,~~277~~990.5842 4,~~578~~574,~~990~~355.4226 0506/11/2005 11042652 N/A 11/01/2013 N 4,~~500~~495,~~252~~340.4139 4,~~495~~491,~~340~~155.3945 0506/01/2005 991071530 N/A 11/11/2014 N 4,~~375~~370,~~862~~837.0001 4,~~370~~366,~~837~~443.0186 0506/11/2005 11047618 N/A 03/01/2025 N 4,~~291~~281,~~275~~803.0881 4,~~281~~272,~~803~~986.8160 0506/01/2005 11046739 N/A 02/01/2015 N 4,~~290~~285,~~016~~324.1586 4,~~285~~281,~~324~~274.8683 0506/01/2005 991071531 N/A 12/11/2009 N 4,260,000.00 4,260,000.00 0506/11/2005 11046761 N/A 02/01/2015 N 4,~~186~~180,~~514~~057.7904 4,~~180~~174,~~057~~224.0492 0506/01/2005 991071532 N/A 01/11/2015 N 4,~~130~~126,~~757~~385.6120 4,~~126~~122,~~385~~653.2013 0506/11/2005 991071533 N/A 02/11/2015 N 4,~~082~~076,~~594~~732.2274 4,~~076~~071,~~732~~538.74 0506/11/2005 991071534 N/A 06/11/2014 N 4,~~061~~057,~~636~~415.6436 4,~~057~~053,~~415~~856.3685 0506/11/2005 991071535 N/A 12/11/2011 N 3,~~904~~900,~~904~~919.8767 3,~~900~~897,~~919~~563.6765 0506/11/2005 991071536 N/A 07/11/2014 N 3,850,000.00 3,850,000.00 0506/11/2005 991071537 11/11/2014 11/11/2034 N 3,~~729~~725,~~387~~096.5199 3,~~725~~721,~~096~~343.9993 0506/11/2005 991071538 N/A 11/11/2014 N 3,~~669~~665,~~875~~684.8285 3,~~665~~662,~~684~~026.8584 0506/11/2005 991071539 N/A 12/11/2014 N 3,~~630~~626,~~366~~273.2376 3,~~626~~622,~~273~~715.7657 0506/11/2005 991071540 N/A 01/11/2015 N 3,~~484~~480,~~629~~613.4334 3,~~480~~477,~~613~~095.3467 0506/11/2005 991046651 N/A 12/11/2014 N 3,~~385~~381,~~157~~277.3853 3,~~381~~377,~~277~~884.5369 0506/11/2005 11047559 N/A 03/01/2015 N 3,250,000.00 3,250,000.00 0506/01/2005 991071542 N/A 01/11/2015 N 3,~~235~~230,~~085~~067.9781 3,~~230~~225,~~067~~532.8197 0506/11/2005 991071543 N/A 12/11/2014 N 3,~~170~~162,~~272~~638.1972 3,~~162~~155,~~638~~438.7278 0506/11/2005 991071544 N/A 01/11/2015 N 3,150,000.00 3,150,000.00 0506/11/2005 991071545 N/A 10/11/2014 N 3,~~131~~127,~~053~~674.8427 3,~~127~~124,~~674~~778.2706 0506/11/2005 991071546 02/11/2015 02/11/2035 N 3,~~060~~056,~~190~~890.9336 3,~~056~~054,~~890~~055.3666 0506/11/2005 991071547 N/A 12/11/2014 N 3,050,000.00 3,050,000.00 0506/11/2005 11047014 N/A 12/01/2014 N 3,045,000.00 3,045,000.00 0506/01/2005 11046347 N/A 01/01/2015 N 2,~~990~~986,~~177~~873.4708 2,~~986~~984,~~873~~013.08 0506/01/2005 991071548 N/A 12/11/2024 N 2,~~973~~967,~~927~~206.8172 2,~~967~~960,~~206~~936.7258 0506/11/2005 991071549 N/A 10/11/2014 N 2,975,000.00 2,975,000.00 0506/11/2005 991071550 N/A 12/11/2014 N 2,~~862~~859,~~770~~568.9303 2,~~859~~856,~~568~~787.0333 0506/11/2005 991071551 N/A 01/11/2015 N 2,850,000.00 2,850,000.00 0506/11/2005 991071552 N/A 11/11/2014 N 2,~~784~~781,~~759~~585.5828 2,~~781~~778,~~585~~816.2817 0506/11/2005 991071553 N/A 09/11/2014 N 2,~~781~~777,~~159~~836.4100 2,~~777~~774,~~836~~899.0043 0506/11/2005 991071554 N/A 12/11/2014 N 2,~~715~~707,~~949~~214.0728 2,~~707~~698,~~214~~887.2801 0506/11/2005 991071555 N/A 01/11/2013 N 2,~~529~~526,~~237~~259.2396 2,~~526~~523,~~259~~683.9643 0506/11/2005 991071556 N/A 12/11/2013 N 2,~~464~~460,~~034~~194.4438 2,~~460~~456,~~194~~754.3892 0506/11/2005 11047062 N/A 01/01/2015 N 2,~~391~~389,~~963~~260.5048 2,~~389~~386,~~260~~904.4897 0506/01/2005 991071557 N/A 11/11/2014 N 2,~~337~~334,~~532~~931.5346 2,~~334~~332,~~931~~678.4695 0506/11/2005 991071558 N/A 11/11/2014 N 2,~~072~~070,~~381~~258.9320 2,~~070~~068,~~258~~468.2089 0506/11/2005 991071559 N/A 11/11/2014 N 2,~~054~~051,~~022~~733.8500 2,~~051~~049,~~733~~748.0086 0506/11/2005 991071560 N/A 12/11/2014 N 2,000,000.00 2,000,000.00 0506/11/2005 991071561 N/A 01/11/2015 N 1,~~993~~991,~~573~~411.5123 1,~~991~~989,~~411~~550.2377 0506/11/2005 991071562 N/A 12/11/2014 N 1,~~991~~989,~~779~~620.0217 1,~~989~~987,~~620~~764.1748 0506/11/2005 991071563 N/A 11/11/2014 N 1,~~989~~987,~~368~~150.3962 1,~~987~~985,~~150~~228.6294 0506/11/2005 991071564 N/A 09/11/2014 N 1,~~937~~935,~~727~~546.8578 1,~~935~~933,~~546~~657.7865 0506/11/2005 991071565 N/A 11/11/2024 N 1,~~928~~924,~~759~~384.2619 1,~~924~~920,~~384~~302.1999 0506/11/2005 991071566 N/A 11/11/2014 N 1,~~861~~858,~~545~~752.3914 1,~~858~~856,~~752~~252.1425 0506/11/2005 991071567 N/A 12/11/2009 N 1,~~852~~850,~~462~~480.1444 1,~~850~~848,~~480~~784.4431 0506/11/2005 991071568 N/A 01/11/2015 N 1,~~832~~830,~~267~~239.0788 1,~~830~~828,~~239~~485.8897 0506/11/2005 991071569 N/A 12/11/2014 N 1,800,000.00 1,800,000.00 0506/11/2005 991071570 N/A 12/11/2014 N 1,~~792~~790,~~705~~787.2851 1,~~790~~789,~~787~~146.5109 0506/11/2005 991071571 N/A 01/11/2015 N 1,~~790~~788,~~164~~115.0794 1,~~788~~786,~~115~~327.9429 0506/11/2005 991071572 N/A 11/11/2014 N 1,~~786~~784,~~876~~154.3240 1,~~784~~781,~~154~~709.4014 0506/11/2005 991071573 N/A 07/01/2008 N 1,~~760~~758,~~754~~119.4739 1,~~758~~755,~~119~~811.3926 0506/01/2005 991071574 N/A 10/11/2014 N 1,~~752~~750,~~333~~351.1067 1,~~750~~748,~~351~~628.6757 0506/11/2005 991071575 N/A 09/11/2014 N 1,~~709~~707,~~391~~755.7677 1,~~707~~706,~~755~~415.7757 0506/11/2005 991071576 N/A 09/11/2014 N 1,~~638~~636,~~656~~926.3129 1,~~636~~635,~~926~~456.2903 0506/11/2005 991071577 N/A 01/11/2015 N 1,~~593~~591,~~070~~258.7031 1,~~591~~589,~~258~~676.3188 0506/11/2005 991071578 N/A 08/11/2014 N 1,~~583~~581,~~467~~241.3414 1,~~581~~579,~~241~~288.1439 0506/11/2005 991071579 N/A 02/11/2014 N 1,~~552~~550,~~489~~734.5030 1,~~550~~549,~~734~~217.3097 0506/11/2005 991071580 N/A 01/11/2015 N 1,~~495~~493,~~014~~337.6069 1,~~493~~491,~~337~~879.6964 0506/11/2005 991071581 N/A 11/11/2014 N 1,~~389~~387,~~953~~868.8926 1,~~387~~386,~~868~~001.2668 0506/11/2005 991071582 N/A 10/11/2014 N 1,~~356~~354,~~888~~803.5053 1,~~354~~352,~~803~~927.5383 0506/11/2005 991071583 N/A 12/11/2014 N 1,~~294~~293,~~952~~621.6201 1,~~293~~292,~~621~~496.0160 0506/11/2005 991071584 N/A 01/11/2010 N 1,~~196~~194,~~026~~690.5801 1,~~194~~193,~~690~~529.0120 0506/11/2005 991071585 N/A 09/11/2014 N 1,~~192~~191,~~551~~403.7284 1,~~191~~190,~~403~~461.8432 0506/11/2005 991071586 12/11/2014 12/11/2034 N ~~995,906.09~~ 994,830.67 05993,907.39 06/11/2005 991071587 N/A 01/11/2015 N ~~995,822.59~~ 994,726.97 05993,780.71 06/11/2005 991071588 N/A 05/11/2014 N ~~945,247.55~~ 943,792.50 05942,487.98 06/11/2005 991071589 N/A 09/11/2014 N ~~940,868.29~~ 939,489.93 05938,266.00 06/11/2005 991071590 N/A 11/11/2014 N ~~908,328.77~~ 906,945.12 05905,702.11 06/11/2005 991071591 N/A 12/11/2014 N ~~846~~845,~~800~~953.2687 845,~~953~~246.8752 0506/11/2005 991071592 N/A 11/11/2014 N ~~714,487.17~~ 713,347.07 05712,311.48 06/11/2005 991071593 N/A 11/11/2014 N ~~694,896.36~~ 693,837.84 05692,886.91 06/11/2005 991071594 N/A 09/11/2014 N ~~663,538.61~~ 662,563.59 05661,697.12 06/11/2005 Totals 1,~~509~~508,~~458~~434,~~901~~916.6689 1,~~508~~507,~~434~~516,~~916~~841.8964

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 06/17/2005 0 $0.00 0 $0.00 0 $0.00 05/17/2005 0 $0.00 0 $0.00 0 $0.00 04/15/2005 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 06/17/2005 0 $0.00 0 $0.00 0 $0.00 05/17/2005 0 $0.00 0 $0.00 0 $0.00 04/15/2005 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 06/17/2005 0 $0.00 0 $0.00 5.399071% 5.349886% 101 05/17/2005 0 $0.00 0 $0.00 5.399136% 5.349955% 102 04/15/2005 0 $0.00 0 $0.00 5.399211% 5.350035% 103 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 Losses this Period

Filing Compare · CSFB COMMERCIAL MORT PASS THR CERTS SER 2005-C1