8-K 1 csf05c01_10507.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: July 15, 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 July 15, 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 July 15, 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: July 15, 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 July 15, 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: July 15, 2005 Record Date: June 30, 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 ~~111~~110,~~808~~890,~~080~~005.5328 ~~918~~1,~~075~~032,898.2579 ~~404~~401,~~931~~606.6064 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.~~446000~~352428% 18,880,000.00 18,880,000.00 0.00 8584,~~683~~211.7354 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,~~508~~507,~~434~~516,~~916~~841.9065 ~~918~~1,~~075~~032,898.2579 6,~~162~~158,~~912~~115.7661

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,~~323~~434,~~006~~505.8543 ~~110~~109,~~890~~857,~~005~~106.2849 20.0405% A-2 225458DJ4 0.00 0.00 482,024.58 125,500,000.00 20.0405% A-AB 225458DL9 0.00 0.00 453,813.75 113,100,000.00 20.0405% A-3 225458DK1 0.00 0.00 728,391.40 181,606,000.00 20.0405% A-4 225458DM7 0.00 0.00 2,817,646.55 674,347,000.00 20.0405% A-J 225458DN5 0.00 0.00 391,240.21 92,510,000.00 13.9091% B 225458DP0 0.00 0.00 185,416.21 43,423,000.00 11.0203% C 225458DQ8 0.00 0.00 56,652.59 13,216,000.00 10.1415% D 225458DR6 0.00 0.00 106,414.36 24,543,000.00 8.52% E 225458DS4 0.00 0.00 83,260.80 18,880,000.00 7.2627% F 225458DT2 0.00 0.00 83,431.42 20,767,000.00 5.89% G 225458DU9 0.00 0.00 62,492.80 15,104,000.00 4.8889% H 225458DV7 0.00 0.00 8584,~~683~~211.7354 18,880,000.00 3.63% J 225458DW5 0.00 0.00 22,911.55 5,663,000.00 3.26% 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 2.5051% 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,~~080~~191,~~988~~014.0140 1,~~507~~506,~~516~~483,~~841~~942.6586

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount A-X 225458EC8 0.~~060018~~051714% 1,510,367,836.36 1,~~508~~507,~~434~~516,~~916~~841.8964 7564,~~444~~965.9587 A-SP 225458ED6 0.~~584412~~421582% 1,426,004,000.00 1,426,004,000.00 ~~694~~500,~~478~~981.4054

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount A-X 225458EC8 0.00 7564,~~444~~965.9587 1,~~507~~506,~~516~~483,~~841~~942.6485 A-SP 225458ED6 0.00 ~~694~~500,~~478~~981.4054 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 ~~983~~974.~~00595678~~93432694 89.~~07162984~~08114743 3.~~56011992~~53088719 0.00000000 0.00000000 ~~974~~965.~~93432694~~85317950 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.~~53833316~~46035699 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 998.~~72023263~~11238385 0.~~04995137~~04301328 0.00000000 ~~998~~997.~~11238385~~42851151 A-SP 225458ED6 1,000.00000000 0.~~48701013~~35131847 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 0464,283.0019 Servicing Advances Outstanding 1020,~~450~~442.5545 Reimbursement for Interest on Advances 0.00 paid from general collections

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 6159,~~564~~779.0746 Less Delinquent Master Servicing Fees 02,021.0014 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 6157,~~564~~758.0732

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 ~~404~~401,~~931~~606.6064 0.00 ~~404~~401,~~931~~606.6064 0.00 0.00 ~~404~~401,~~931~~606.6064 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 7564,~~444~~965.9587 0.00 7564,~~444~~965.9587 0.00 0.00 7564,~~444~~965.9587 0.00 A-SP ~~694~~500,~~478~~981.4054 0.00 ~~694~~500,~~478~~981.4054 0.00 0.00 ~~694~~500,~~478~~981.4054 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 8584,~~683~~211.7354 0.00 8584,~~683~~211.7354 0.00 0.00 8584,~~683~~211.7354 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,~~932~~724,~~836~~063.1102 0.00 6,~~932~~724,~~836~~063.1102 0.00 0.00 6,~~932~~724,~~836~~063.1102 0.00

Other Required Information Available Distribution Amount 7,~~850~~756,~~911~~961.3681 Aggregate Number of Outstanding Loans 166 Aggregate Unpaid Principal Balance of Loans 1,~~507~~506,~~516~~604,~~841~~137.6403 Aggregate Stated Principal Balance of Loans 1,~~507~~506,~~516~~483,~~841~~942.6485 Aggregate Amount of Master Servicing Fee 6157,~~564~~758.0732 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~072~~010.7002 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 6,785,852.47 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 6,785,852.47 Principal: Scheduled Principal 1,032,898.81 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 1,032,898.81 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 7,818,751.28 Total Funds Distributed Fees: Master Servicing Fee 59,779.46 Trustee Fee 2,010.02 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 61,789.48 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 6,724,063.02 Principal Distribution 1,032,898.79 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 7,756,961.81 Total Funds Distributed 7,818,751.29

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,~~066~~063,~~895~~692.5156 0.14 ~~112~~111 5.8456 1.~~375616~~375613 750,001 to 1,000,000 6 5,~~619~~612,~~390~~089.7128 0.37 ~~112~~111 5.8986 1.~~569886~~569892 1,000,001 to 1,500,000 6 7,~~907~~897,~~296~~544.2788 0.52 ~~104~~103 5.8323 1.~~403778~~403770 1,500,001 to 2,000,000 21 37,~~629~~585,~~661~~116.1849 2.5049 ~~112~~111 5.~~7797~~7796 1.~~557557~~557512 2,000,001 to 3,000,000 14 36,~~697~~652,~~579~~175.6258 2.43 ~~121~~120 5.~~6165~~6164 1.~~449520~~449423 3,000,001 to 4,000,000 16 5453,~~022~~970,~~532~~366.8530 3.58 ~~111~~110 5.~~5722~~5721 1.~~416044~~401954 4,000,001 to 5,000,000 13 5756,~~006~~938,~~089~~939.3007 3.78 ~~114~~113 5.6649 1.~~369627~~369645 5,000,001 to 6,000,000 12 68,~~235~~168,~~570~~041.9301 4.5352 ~~103~~102 5.4461 1.~~647871~~572441 6,000,001 to 7,000,000 12 77,~~554~~492,~~905~~237.4064 5.14 ~~105~~104 5.~~4823~~4822 1.~~403245~~403228 7,000,001 to 8,000,000 9 66,~~967~~913,~~859~~916.7639 4.44 9897 5.5267 1.~~421669~~439076 8,000,001 to 10,000,000 15 133,~~732~~627,~~714~~373.6930 8.87 ~~111~~110 5.~~5331~~5330 1.~~453137~~453081 10,000,001 to 12,000,000 7 75,~~423~~374,~~372~~219.9746 5.00 ~~104~~103 5.4451 1.~~397019~~396971 12,000,001 to 15,000,000 6 81,~~307~~257,~~570~~099.8276 5.39 ~~114~~113 5.~~4903~~4902 1.~~330142~~330046 15,000,001 to 20,000,000 13 ~~222~~221,~~064~~909,~~853~~850.4575 14.73 ~~100~~99 5.~~4035~~4033 1.~~369140~~376580 20,000,001 to 40,000,000 7 214,~~529~~501,~~932~~745.1315 14.2324 9998 5.~~2670~~2669 1.~~494025~~494039 40,000,001 to 65,000,000 5 247,~~577~~492,~~960~~447.4583 16.4243 95 5.2553 1.~~547171~~635321 65,000,001 or greater 1 119,~~172~~027,~~655~~087.6040 7.9190 7877 5.0800 1.380000 Totals 166 1,~~507~~506,~~516~~483,~~841~~942.6485 100.00 ~~101~~100 5.~~3991~~3990 1.~~449754~~462182

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 ~~116~~115 5.2367 1.277726 Arizona 9 95,~~675~~649,~~919~~322.4227 6.35 ~~105~~104 5.1908 1.~~708741~~937133 California 21 212,~~315~~165,~~896~~762.4497 14.08 ~~100~~99 5.5099 1.~~415291~~423212 Colorado 8 36,~~349~~312,~~837~~415.8635 2.41 ~~112~~111 5.6707 1.~~423481~~402570 Connecticut 1 3,~~225~~220,~~532~~469.9783 0.21 ~~115~~114 5.6500 1.470000 Florida 14 79,~~304~~224,~~769~~407.0497 5.26 ~~109~~108 5.~~4860~~4861 1.~~477226~~477272 Georgia 2 4,~~716~~707,~~747~~299.8424 0.31 ~~161~~160 6.~~2944~~2946 1.~~474890~~474897 Idaho 1 28,~~055~~020,~~229~~960.4829 1.86 7877 5.0800 1.380000 Illinois 3 19,~~893~~870,~~688~~997.5875 1.32 ~~115~~114 5.4242 1.~~421199~~421195 Indiana 2 53,~~491~~490,~~879~~188.6446 3.55 8079 5.2170 1.~~272789~~272786 Iowa 2 1,~~598~~596,~~589~~124.0225 0.11 ~~113~~112 5.8500 1.479009 Kansas 1 1,~~549~~547,~~217~~447.9713 0.10 ~~104~~103 5.7400 1.422700 Kentucky 1 3,150,000.00 0.21 ~~115~~114 5.8100 1.240000 Louisiana 1 1,~~706~~704,~~415~~763.5765 0.11 ~~111~~110 6.4200 1.410000 Maine 2 2,~~626~~623,~~955~~354.6626 0.17 ~~113~~112 5.~~9304~~9305 1.~~396088~~396094 Maryland 4 15,~~480~~461,~~158~~182.1692 1.03 ~~113~~112 5.~~7589~~7588 1.~~574942~~574976 Massachusetts 1 1,~~391~~389,~~408~~236.1730 0.09 ~~116~~115 5.6500 1.300000 Michigan 4 15,~~398~~375,~~350~~123.6964 1.02 ~~110~~109 5.~~8655~~8654 1.~~456461~~456451 Mississippi 3 9,~~431~~419,~~253~~240.7830 0.63 ~~114~~113 5.7849 1.~~444976~~444958 Nebraska 1 5,~~955~~948,~~238~~466.8333 0.4039 ~~112~~111 5.5000 1.370000 Nevada 3 10,~~625~~617,~~158~~159.9452 0.70 ~~114~~113 5.~~7168~~7167 1.~~295345~~295336 New York 8 131,~~356~~268,~~595~~644.0901 8.71 ~~114~~113 5.~~4032~~4029 1.~~643177~~643066 North Carolina 10 116,~~133~~097,~~872~~065.4590 7.7071 8685 5.1073 1.~~392453~~402501 Ohio 12 73,~~642~~602,~~766~~452.2987 4.89 ~~106~~105 5.~~2685~~2684 1.~~334699~~264655 Oklahoma 3 5,~~515~~511,~~752~~438.5450 0.37 ~~115~~114 5.~~6321~~6320 1.~~367332~~367351 Oregon 2 7,~~653~~645,~~798~~022.1499 0.51 ~~114~~113 5.4273 1.~~603118~~603107 Pennsylvania 5 71,~~113~~086,~~455~~265.9793 4.72 ~~118~~117 5.5702 1.~~337363~~337205 South Carolina 1 9,360,000.00 0.62 ~~113~~112 6.0000 1.270000 Texas 31 214,~~572~~450,~~179~~187.6787 14.2324 ~~102~~101 5.~~4603~~4602 1.~~394649~~394610 Utah 2 28,~~733~~698,~~350~~636.3516 1.91 8180 5.1462 1.~~386479~~386480 Virginia 4 93,~~570~~449,~~485~~104.1927 6.2120 8382 5.4630 1.~~659635~~659540 Washington 9 36,~~516~~465,~~218~~910.9048 2.42 ~~103~~102 5.~~4215~~4214 1.~~359661~~359697 Washington,DC 1 44,500,000.00 2.95 ~~114~~113 5.2490 1.420000 Wisconsin 1 3,850,000.00 0.26 ~~109~~108 5.8600 1.250000 Wyoming 1 41,~~611~~560,~~119~~291.0043 2.76 7877 5.0800 1.380000 Totals 177 1,~~507~~506,~~516~~483,~~841~~942.6485 100.00 ~~101~~100 5.~~3991~~3990 1.~~449754~~462182

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 67 9598,~~403~~492,~~551~~113.9144 6.3354 ~~120~~119 5.~~2863~~3010 1.~~035273~~037812 1.21 to 1.30 29 309,~~339~~250,~~384~~154.2094 20.5253 ~~103~~102 5.~~4955~~4954 1.~~254388~~254383 1.31 to 1.35 1819 ~~132~~152,~~309~~013,~~494~~408.5651 810.7809 ~~107~~101 5.~~4324~~3969 1.~~327823~~327833 1.36 to 1.40 1918 ~~229~~225,~~244~~883,~~528~~133.8074 1514.2199 9392 5.~~3072~~3011 1.~~376133~~376354 1.41 to 1.45 2928 ~~197~~177,~~096~~231,~~678~~339.5888 1311.0776 ~~103~~106 5.~~4023~~4292 1.~~420275~~421420 1.46 to 1.50 2625 ~~202~~194,~~937~~838,~~257~~577.9637 1312.4693 9189 5.~~3394~~3441 1.~~478778~~479138 1.51 to 1.60 1817 ~~102~~86,~~190~~529,~~206~~890.6436 65.7874 ~~111~~109 5.~~7667~~7732 1.~~547098~~548371 1.61 to 1.70 45 2533,~~951~~843,~~705~~799.3464 12.7225 ~~114~~113 5.~~4943~~4300 1.~~667264~~655537 1.71 to 2.00 1112 ~~153~~120,~~379~~259,~~617~~618.7488 107.1798 9686 5.~~3063~~4133 1.~~888523~~834285 2.01 or greater 6 59108,~~664~~141,~~415~~906.9109 37.9618 ~~106~~112 5.~~1183~~1441 2.~~288041~~304024 Totals 166 1,~~507~~506,~~516~~483,~~841~~942.6485 100.00 ~~101~~100 5.~~3991~~3990 1.~~449754~~462182

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 7 35,~~429~~399,~~495~~794.9531 2.35 ~~103~~102 5.~~6232~~6231 1.~~567916~~567982 Lodging 10 153,~~659~~413,~~230~~118.9184 10.1918 9594 5.6351 1.~~739437~~760894 Mixed Use 3 29,~~954~~919,~~515~~491.8804 1.99 7877 5.5205 1.~~399668~~345496 Multi-Family 71 536,~~824~~596,~~364~~918.8140 35.6162 9796 5.~~3192~~3191 1.~~417026~~419208 Office 19 228,~~697~~613,~~639~~454.0255 15.1718 ~~112~~111 5.~~3754~~3753 1.~~582941~~656001 Retail 60 ~~506~~505,~~156~~767,~~030~~621.6712 33.5857 ~~104~~103 5.3849 1.~~331078~~329511 Self Storage 7 16,~~795~~773,~~564~~544.4059 1.11 ~~115~~114 5.8526 1.~~448498~~448483 Totals 177 1,~~507~~506,~~516~~483,~~841~~942.6485 100.00 ~~101~~100 5.~~3991~~3990 1.~~449754~~462182

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.000% or less 8 134,~~932~~917,~~643~~068.6491 8.9596 8079 4.9496 1.~~734023~~695860 5.001% to 5.500% 77 ~~925~~924,~~499~~958,~~679~~934.6168 61.3940 ~~100~~99 5.~~2714~~2715 1.~~412909~~435984 5.501% to 5.750% 36 261,~~640~~395,~~430~~747.0062 17.3635 ~~110~~109 5.6271 1.~~439081~~448737 5.751% to 6.250% 37 142,~~546~~370,~~624~~027.8665 9.4645 ~~116~~115 5.~~9276~~9275 1.~~443145~~443039 6.251% to 6.500% 7 41,~~141~~089,~~652~~016.2769 2.73 ~~107~~106 6.3941 1.~~434897~~434881 6.501% or greater 1 1,~~755~~753,~~811~~147.2630 0.12 3736 7.0100 1.500000 Totals 166 1,~~507~~506,~~516~~483,~~841~~942.6485 100.00 ~~101~~100 5.~~3991~~3990 1.~~449754~~462182

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~151~~149 1,~~454~~443,~~853~~505,~~573~~754.5918 9695.5182 ~~102~~101 5.~~3882~~3851 1.~~452210~~465990 13 to 24 months 68 1424,~~356~~696,~~669~~121.9813 01.9564 ~~103~~89 65.~~0469~~9441 1.~~385329~~366146 25 to 36 months 2 9,~~856~~845,~~439~~433.9322 0.65 8988 6.3515 1.~~403604~~403601 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 7 28,~~450~~436,~~158~~634.1432 1.89 7776 5.~~3006~~3003 1.~~372623~~372559 Totals 166 1,~~507~~506,~~516~~483,~~841~~942.6485 100.00 ~~101~~100 5.~~3991~~3990 1.~~449754~~462182

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,~~333~~015,~~845~~012.9115 27.02 6766 5.~~1798~~1797 1.~~462444~~445766 85 to 114 months ~~100~~130 ~~667~~1,~~968~~008,~~090~~907,663.0260 4466.3197 112 5.~~5017~~4774 1.~~459769~~476740 115 to 120 months 4111 ~~423~~81,~~060~~427,~~679~~803.5426 285.0641 115 5.~~4377~~4688 1.~~420370~~358248 121 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 163 1,~~498~~497,~~362~~350,~~615~~479.4701 99.39 ~~101~~100 5.~~3961~~3960 1.~~449372~~461877

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,~~154~~133,~~226~~463.1784 0.61 ~~235~~234 5.8856 1.~~512221~~512209 Totals 3 9,~~154~~133,~~226~~463.1784 0.61 ~~235~~234 5.8856 1.~~512221~~512209

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 10.43 8988 5.0408 12.~~899911~~006052 250 months or less 7 41,~~383~~278,~~179~~971.0291 2.7574 ~~113~~112 5.7268 1.~~769099~~769090 251 to 300 months 28 ~~196~~195,~~041~~786,~~919~~487.4361 13.00 9796 5.6300 1.~~600345~~617173 301 to 355 months 83122 ~~572~~1,~~867~~103,~~517~~085,019.0249 3873.0022 99101 5.~~4417~~3927 1.~~402945~~345267 356 months or greater 390 ~~530,870,000~~0.00 350.2100 ~~106~~0 50.~~3399~~0000 10.~~285383~~000000 Totals 163 1,~~498~~497,~~362~~350,~~615~~479.4701 99.39 ~~101~~100 5.~~3961~~3960 1.~~449372~~461877

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 ~~156~~150 1,~~444~~336,~~302~~468,~~583~~839.1553 9588.8171 ~~101~~100 5.~~3937~~4054 1.~~462826~~437228 1 year or less 1016 63170,~~214~~015,~~258~~103.4932 411.1929 ~~106~~103 5.~~5218~~3485 1.~~151069~~658341 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,~~507~~506,~~516~~483,~~841~~942.6485 100.00 ~~101~~100 5.~~3991~~3990 1.~~449754~~462182 (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 ~~521~~504,~~874~~497.9358 ~~128~~145,~~190~~568.8722 5.080% 991071460 2 OF Phoenix AZ ~~241~~233,~~645~~850.4342 0.00 5.149% 991071461 3 MF Charlotte NC ~~134~~130,~~540~~200.00 0.00 4.960% 991071462 4 MF Charlotte NC 9390,~~110~~106.2267 0.00 4.960% 11046990 5 MF Griffith IN ~~233~~225,~~292~~766.2267 0.00 5.210% 11046930 6 LO Vienna VA 222,~~559~~189.5013 85,~~142~~512.2562 5.220% 991071463 7 MF Richardson TX 8380,~~281~~595.5000 0.00 5.373% 991071464 8 MF Mesquite TX 5048,~~339~~715.0420 0.00 5.373% 991071465 9 MF Mesquite TX 4645,~~545~~043.1165 0.00 5.373% 991071466 10 MF Addison TX 3937,~~234~~969.8420 0.00 5.373% 11047345 11 RT Concord Township PA ~~214~~207,~~709~~783.4433 0.00 5.480% 991071467 12 OF Washington DC ~~201~~194,~~138~~650.7642 0.00 5.249% 991071468 13 MF New York NY ~~162~~157,~~531~~288.2833 0.00 4.967% 991071469 14 RT New York NY ~~177~~171,~~212~~496.5300 0.00 5.440% 11046667 15 RT Yuba City CA 169,420.84 0.00 5.570% 991071470 16 MF Dallas TX 7270,~~445~~108.5458 0.00 5.345% 991071471 17 MF Irving TX 3432,~~059~~960.5383 0.00 5.345% 991071472 18 MF Dallas TX 3231,~~770~~713.7967 0.00 5.345% 11045022 19 OF Culver City CA ~~124~~119,~~078~~963.5327 2428,~~071~~186.7298 5.620% 11044940 20 MF Durham NC ~~108~~105,~~961~~446.7383 0.00 5.320% 991071473 21 MU Walnut Creek CA 8784,~~915~~989.0838 2023,~~866~~792.7848 5.160% 991071474 22 MF Kingwood TX 8683,~~716~~830.3178 2023,~~360~~245.3184 5.200% 991071475 23 RT Thousand Oaks CA 8481,~~247~~443.4073 1922,~~907~~711.6835 5.185% 11047504 24 MF Montgomery AL 8280,~~731~~062.2550 0.00 5.250% 991071476 25 RT West Chester OH 7674,~~869~~390.6700 0.00 5.190% 11045079 26 LO Arlington VA 9289,~~086~~004.8358 2124,~~110~~192.1136 6.350% 11047326 27 LO Cypress CA 76,340.83 0.00 5.690% 991071477 28 LO New York NY 7774,~~519~~856.8270 3436,~~266~~929.1931 5.690% 991071478 29 LO Santa Monica CA 7674,~~874~~291.4271 2124,~~548~~131.6536 5.730% 991071479 30 OF Virginia Beach VA 7068,~~873~~587.7550 0.00 5.310% 991071480 31 MF Glendale AZ 6361,~~479~~431.5683 0.00 4.882% 11046995 32 OF West Palm Beach FL 7269,~~075~~750.00 0.00 5.580% 11046061 33 MF Far Rockaway NY 7068,~~868~~519.6342 1315,~~289~~638.4364 5.700% 991071481 34 IN Vista CA 6563,~~483~~309.0769 1315,~~218~~391.5088 5.540% 991071482 35 MF Brunswick OH 5756,~~978~~108.2700 0.00 5.070% 991071483 36 RT Staten Island NY 5755,~~425~~572.3592 0.00 5.335% 11046785 37 LO Pittsburgh PA 6058,~~788~~745.59 17 19,~~397~~440.1254 5.690% 991071485 38 IN Lafayette CO 5856,~~362~~428.8887 1012,~~440~~374.9596 5.900% 11047349 39 MF Watsonville CA 5351,~~078~~366.8967 0.00 5.360% 991071486 40 MF Naples FL 4948,~~864~~206.1912 1112,~~219~~877.3239 5.300% 991071487 41 RT Plantation FL 4746,~~868~~277.9454 1012,~~633~~225.8222 5.330% 991071488 42 MF Newport News VA 4746,~~788~~201.6829 1011,~~088~~675.5594 5.450% 11047156 43 RT Chicago IL 4544,~~516~~003.1631 1011,~~076~~589.4227 5.310% 991071489 44 RT Scottsdale AZ 4644,~~404~~862.7889 911,~~935~~477.7160 5.430% 991071490 45 OF Daly City CA 4442,~~226~~800.6700 0.00 5.350% 991071491 46 LO New York NY 4846,~~624~~937.8991 2325,~~725~~412.9088 5.990% 991071492 47 RT Columbia SC 4846,~~360~~800.00 0.00 6.000% 991071493 48 OF Denver CO 4341,~~301~~864.9882 810,~~765~~202.5975 5.520% 991071494 49 RT Miami FL 3736,~~633~~361.9205 1415,~~301~~574.8673 4.940% 991071495 50 RT Lakeway TX 4039,~~904~~585.5000 0.00 5.460% 991071496 51 RT Houston TX 4341,~~021~~594.2668 89,~~026~~452.2583 5.800% 11047546 52 RT Hanford CA 39,164.84 0.00 5.390% 991071497 53 RT Bruce Township MI 4240,~~231~~831.1015 79,~~831~~231.5550 5.770% 11045018 54 OF Jenkintown PA 40,352.00 0.00 5.820% 11047142 55 LO Frederick MD 4140,~~753~~352.3133 1012,~~998~~399.8583 5.920% 991071498 56 MF Durham NC 3433,~~811~~688.2833 0.00 4.930% 991071499 57 MF Winston-Salem NC 3534,~~713~~525.7048 89,~~314~~502.0628 5.220% 991071500 58 MF Amarillo TX 3837,~~777~~491.9147 78,~~522~~808.4084 5.670% 991071501 59 MF Austin TX 3534,~~968~~808.4720 0.00 5.264% 991071502 60 MU North Hollywood CA 4139,~~080~~719.2410 68,~~640~~002.9004 6.500% 991071503 61 RT North Royalton OH 3534,~~917~~727.6027 67,~~512~~702.2053 5.840% 991071504 62 MF Houston TX 3231,~~951~~856.5366 78,~~119~~214.9178 5.380% 11046282 63 RT Pensacola FL 3130,~~692~~624.9951 1011,~~644~~712.4290 5.200% 991071505 64 MF Houston TX 3332,~~207~~104.2478 67,~~757~~860.8632 5.550% 991071506 65 RT Avon NC 3029,~~919~~891.7689 67,~~883~~911.2007 5.310% 991071507 66 MF Concord NC 2928,~~763~~773.6306 78,~~026~~017.8037 5.200% 991071508 67 MF Seattle WA 3534,~~894~~692.7850 89,~~468~~671.8715 6.290% 11047042 68 OF Northbrook IL 3130,~~860~~804.6716 67,~~132~~189.6516 5.625% 991071509 69 MF Dallas TX 2928,~~735~~776.7553 0.00 5.264% 991071510 70 MF Eugene OR 2928,~~249~~277.7010 67,~~643~~616.5414 5.250% 991071511 71 MF San Antonio TX 3029,~~517~~504.8459 67,~~182~~196.8712 5.590% 991071512 72 MF Addison TX 3029,~~674~~655.3279 67,~~187~~206.9043 5.630% 11047019 73 RT San Antonio TX 2928,~~630~~675.8300 0.00 5.550% 991071513 74 RT Birmingham AL 2726,~~839~~941.7267 0.00 5.300% 991071514 75 MF Beavercreek OH 2726,~~090~~216.5667 0.00 5.200% 991071515 76 OF Canton OH 2524,~~471~~650.6700 0.00 4.930% 11047383 77 RT Mesa AZ 2726,~~878~~952.0214 56,~~888~~814.7765 5.420% 991071516 78 MF Papillion NE 2827,~~232~~294.3184 56,~~835~~772.0350 5.500% 991071517 79 MF Orlando FL 3231,~~865~~780.5846 45,~~625~~710.1527 6.470% 991071518 80 RT Henderson NV 3029,~~129~~132.5965 56,~~004~~001.0701 6.000% 991071519 81 MF Charlotte NC 2524,~~765~~908.5303 6,~~082~~940.9040 5.200% 11046928 82 LO San Antonio TX 25,~~397~~356.9447 9,~~231~~273.6007 5.390% 991071520 83 MF Farmers Branch TX 2524,~~682~~829.9757 56,~~538~~391.1454 5.400% 991071521 84 RT San Diego CA 2322,~~585~~825.8300 0.00 4.980% 991071522 85 RT Gahanna OH 23,~~958~~131.9992 1213,~~704~~531.1623 5.120% 11045234 86 IN Various FL 24,591.88 0.00 5.390% 991071523 87 OF Jackson MS 2524,~~409~~565.0836 56,~~251~~095.5325 5.500% 991071524 88 RT Highland Park MI 1817,~~031~~411.2332 78,~~380~~000.7263 6.220% 991071525 89 RT Detroit MI 7,~~946~~672.7294 3,~~539~~813.9573 5.910% 991071526 90 MF Mantua Township OH 2221,~~231~~492.7341 5,~~008~~747.6395 5.310% 991071527 91 OF Fort Lauderdale FL 2322,~~634~~851.9711 45,~~514~~298.4531 5.700% 991071528 92 OF Riverside CA 21,~~856~~130.8284 45,~~623~~349.2119 5.430% 991071529 93 RT McKinney TX 20,~~937~~241.4352 45,~~635~~331.1607 5.310% 11042652 94 OF Boynton Beach FL 2322,~~303~~530.3563 4,~~184~~957.9466 6.020% 991071530 95 OF Denver CO 2019,~~286~~612.7561 45,~~393~~067.1529 5.390% 11047618 96 RT Auburn WA 2120,~~717~~973.0724 89,~~817~~561.2104 5.890% 11046739 97 SS Roseville CA 2019,~~554~~872.0825 4,~~050~~731.0386 5.570% 991071531 98 MF Pasadena TX 2019,~~175~~525.8300 0.00 5.500% 11046761 99 RT Various Various 2019,~~337~~653.1464 56,~~832~~515.1262 5.650% 991071532 100 RT Houston TX 2019,~~502~~823.4009 34,~~732~~411.0738 5.770% 991071533 101 SS Various MS 2120,~~624~~900.8057 5,~~194~~918.0023 6.160% 991071534 102 MF Houston TX 2120,~~207~~505.8876 34,~~558~~260.5163 6.070% 991071535 103 MF Bedford TX 2019,~~121~~455.1634 34,~~356~~021.0284 5.990% 991071536 104 MF Milwaukee WI 1918,~~427~~800.5383 0.00 5.860% 991071537 105 RT Easton MD 1716,~~257~~684.5503 34,~~753~~326.0658 5.380% 991071538 106 RT McKinney TX 1716,~~108~~540.5715 34,~~658~~226.0143 5.420% 991071539 107 RT Olmsted Falls OH 1716,~~143~~573.2192 34,~~558~~127.1948 5.490% 991071540 108 MF Los Angeles CA 1615,~~005~~473.0208 34,~~517~~049.6761 5.340% 991046651 109 OF Elgin IL 15,~~635~~116.5903 3,~~392~~912.8440 5.370% 11047559 110 RT Glendale AZ 1514,~~224~~733.4433 0.00 5.440% 991071542 111 SS Ellington Tolland Ver CT 15,~~715~~186.1888 45,~~534~~063.8414 5.650% 991071543 112 RT Port Richey FL 1413,~~488~~989.4011 7,~~199~~699.9423 5.320% 991071544 113 RT Cold Spring KY 15,~~759~~251.6325 0.00 5.810% 991071545 114 RT Falcon CO 1514,~~486~~972.3389 23,~~896~~409.2165 5.750% 991071546 115 RT The Village OK 14,~~925~~430.2741 23,~~834~~329.7056 5.670% 991071547 116 IN Henderson NV 13,~~919~~470.8683 0.00 5.300% 11047014 117 MF Center Point AL 1312,~~189~~763.0863 0.00 5.030% 11046347 118 MF Lancaster PA 1413,~~249~~776.0419 23,~~860~~332.0085 5.540% 991071548 119 RT Suwanee GA 14,~~998~~483.4191 6,~~270~~784.1464 5.870% 991071549 120 MF Kent OH 1312,~~372~~941.6325 0.00 5.220% 991071550 121 MU Littleton CO 13,~~543~~093.2361 23,~~780~~230.7032 5.500% 991071551 122 RT Littleton CO 1312,~~350~~920.6700 0.00 5.440% 991071552 123 OF Beverly Hills CA 1312,~~006~~574.2314 23,~~769~~201.1120 5.430% 991071553 124 MF Charlotte NC 12,~~438~~024.5356 23,~~936~~350.5754 5.200% 991071554 125 LO New York NY 13,~~987~~494.2744 8,~~327~~820.2710 6.000% 991071555 126 RT Dallas TX 12,~~878~~450.3117 23,~~576~~004.5367 5.920% 991071556 127 MF Garland TX 1312,~~028~~590.7887 3,~~439~~877.4637 6.150% 11047062 128 OF Tucson AZ 1110,~~151~~780.2185 2,~~355~~725.5187 5.420% 991071557 129 RT Ontario OH 1110,~~179~~808.1308 2,~~252~~623.5156 5.560% 991071558 130 SS Murray UT 10,~~696~~342.3334 12,~~789~~143.3130 6.000% 991071559 131 RT Fresno CA 9,~~805~~480.5709 12,~~984~~309.1462 5.550% 991071560 132 RT Olney MD 8,~~990~~700.00 0.00 5.220% 991071561 133 RT Adrian MI 9,~~671~~350.6289 12,~~860~~181.4619 5.640% 991071562 134 MF Los Angeles CA 9,~~714~~392.3219 12,~~855~~177.6982 5.670% 991071563 135 MF Moraine OH 9,~~496~~181.9268 12,~~921~~236.6892 5.550% 991071564 136 RT Winter Park FL 9,~~366~~055.9796 12,~~889~~200.1314 5.620% 991071565 137 MF Ardmore PA 9,~~776~~441.9449 4,~~081~~416.2065 5.900% 991071566 138 SS Calimesa CA 9,~~523~~203.5292 2,~~499~~819.8949 5.950% 991071567 139 MF Pasadena TX 98,~~146~~843.5135 1,~~696~~999.1329 5.740% 991071568 140 RT Tucson AZ 8,~~762~~471.7898 12,~~753~~044.9171 5.560% 991071569 141 RT Oklahoma City OK 8,~~323~~055.5000 0.00 5.370% 991071570 142 IN Laguna Beach CA 8,~~851~~558.4608 1,~~641~~934.4280 5.740% 991071571 143 MF Phoenix AZ 8,~~330~~053.1436 12,~~788~~065.6543 5.410% 991071572 144 MF Augusta ME 8,~~987~~685.6883 2,~~445~~747.2611 5.850% 991071573 145 MF Smyrna Marietta GA 10,~~612~~256.6986 2,~~308~~663.1396 7.010% 991071574 146 OF Las Vegas NV 8,~~289~~014.8655 1,~~723~~998.1041 5.500% 991071575 147 MF Monroe LA 9,~~441~~129.0432 1,~~340~~651.2092 6.420% 991071576 148 RT Colorado Springs CO 8,~~316~~040.4999 1,~~470~~745.2676 5.900% 991071577 149 RT Yakima WA 7,~~413~~166.0579 1,~~581~~827.4369 5.410% 991071578 150 MF Gaithersburg MD 8,~~850~~554.5648 12,~~952~~248.7583 6.500% 991071579 151 MF Kansas City KS 7,~~664~~410.9443 1,~~516~~770.3384 5.740% 991071580 152 RT Bloomington IN 76,~~021~~788.1805 1,~~458~~691.0518 5.460% 991071581 153 MF Brandon FL 76,~~110~~872.9026 12,~~866~~105.5822 5.950% 991071582 154 RT Dallas TX 6,~~801~~572.4997 12,~~875~~104.7022 5.830% 991071583 155 SS Panorama City CA 6,~~628~~408.0163 1,~~124~~343.4179 5.950% 991071584 156 MF Olympia WA 5,~~637~~450.6145 1,~~160~~347.8197 5.480% 991071585 157 RT Portland OR 6,~~555~~339.7021 ~~942~~1,159.5201 6.390% 991071586 158 RT Roxboro NC 4,~~874~~712.3978 ~~923~~1,084.2889 5.690% 991071587 159 MF Brookshire TX 4,~~788~~629.2336 ~~946~~1,105.2613 5.590% 991071588 160 MF Phoenix AZ 4,~~892~~728.5215 1,~~304~~468.5289 6.020% 991071589 161 RT Aurora CO 54,~~007~~839.7489 1,~~223~~391.9378 6.190% 991071590 162 MF Grimes IA 4,~~568~~415.7430 1,~~243~~396.0145 5.850% 991071591 163 MF Brunswick ME 4,~~443~~296.6167 ~~707~~854.3529 6.100% 991071592 164 MF Falconer NY 3,~~403~~288.0650 1,~~035~~150.5915 5.540% 991071593 165 MF Waukee IA 3,~~495~~377.2182 ~~950~~1,068.9332 5.850% 991071594 166 MF Tulsa OK 3,~~520~~402.2423 ~~866~~984.4748 6.170% Totals 6,~~996~~785,~~472~~852.47 ~~918~~1,~~075~~032,898.2281

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,~~300~~172,~~846~~655.5060 119,~~172~~027,~~655~~087.6040 0607/05/2005 991071460 N/A 01/11/2015 N 54,500,000.00 54,500,000.00 0607/11/2005 991071461 N/A 11/11/2009 N 31,500,000.00 31,500,000.00 0607/11/2005 991071462 N/A 11/11/2009 N 21,800,000.00 21,800,000.00 0607/11/2005 11046990 N/A 01/01/2012 N 52,000,000.00 52,000,000.00 0607/01/2005 11046930 N/A 04/01/2010 N 51,~~163~~077,~~102~~960.7045 5150,~~077~~992,~~960~~447.4583 06/01/2005 991071463 N/A 12/11/2014 N 18,000,000.00 18,000,000.00 0607/11/2005 991071464 N/A 12/11/2014 N 10,880,000.00 10,880,000.00 0607/11/2005 991071465 N/A 12/11/2014 N 10,060,000.00 10,060,000.00 0607/11/2005 991071466 N/A 12/11/2014 N 8,480,000.00 8,480,000.00 0607/11/2005 11047345 N/A 01/01/2015 N 45,500,000.00 45,500,000.00 0607/01/2005 991071467 N/A 12/11/2014 N 44,500,000.00 44,500,000.00 0607/11/2005 991071468 N/A 11/11/2014 N 38,000,000.00 38,000,000.00 0607/11/2005 991071469 N/A 01/11/2015 N 37,830,000.00 37,830,000.00 0607/11/2005 11046667 N/A 10/01/2014 N 36,000,000.00 36,000,000.00 0607/01/2005 991071470 N/A 12/11/2013 N 15,740,000.00 15,740,000.00 0607/11/2005 991071471 N/A 12/11/2013 N 7,400,000.00 7,400,000.00 0607/11/2005 991071472 N/A 12/11/2013 N 7,120,000.00 7,120,000.00 0607/11/2005 11045022 N/A 01/01/2015 N 25,~~639~~614,~~003~~932.8513 25,~~614~~586,~~932~~745.1315 0607/01/2005 11044940 N/A 01/01/2015 N 23,785,000.00 23,785,000.00 0607/01/2005 991071473 N/A 03/11/2011 N 19,~~785~~764,~~838~~972.8305 19,~~764~~741,~~972~~179.0557 0607/11/2005 991071474 N/A 01/11/2015 N 19,~~365~~345,~~925~~565.6231 19,~~345~~322,~~565~~319.3147 0607/11/2005 991071475 N/A 11/11/2009 N 18,~~868~~849,~~986~~078.3264 18,~~849~~826,~~078~~367.6429 0607/11/2005 11047504 N/A 02/01/2015 N 18,300,000.00 18,300,000.00 0607/01/2005 991071476 N/A 12/11/2014 N 17,200,000.00 17,200,000.00 0607/11/2005 11045079 N/A 10/01/2014 N 16,~~840~~819,~~872~~762.8069 16,~~819~~795,~~762~~570.6933 0607/01/2005 11047326 N/A 01/01/2015 N 16,100,000.00 16,100,000.00 0607/01/2005 991071477 N/A 12/11/2014 N 15,~~821~~787,~~268~~001.0990 15,~~787~~750,~~001~~072.9059 0607/11/2005 991071478 N/A 01/11/2015 N 15,~~580~~558,~~021~~472.5186 15,~~558~~534,~~472~~341.8650 0607/11/2005 991071479 N/A 12/11/2014 N 15,500,000.00 15,500,000.00 0607/11/2005 991071480 N/A 12/11/2009 N 15,100,000.00 15,100,000.00 0607/11/2005 11046995 N/A 02/01/2015 N 15,000,000.00 15,000,000.00 0607/01/2005 11046061 N/A 01/01/2015 N 14,~~438~~425,~~429~~140.7835 14,~~425~~409,~~140~~501.3571 0607/01/2005 991071481 N/A 12/11/2014 N 13,~~726~~713,~~509~~290.0757 13,~~713~~697,~~290~~898.5769 0607/11/2005 991071482 N/A 10/11/2014 N 13,280,000.00 13,280,000.00 0607/11/2005 991071483 N/A 11/11/2014 N 12,500,000.00 12,500,000.00 0607/11/2005 11046785 N/A 12/01/2014 N 12,~~406~~389,~~537~~139.0290 12,~~389~~369,~~139~~699.9036 0607/01/2005 991071485 N/A 07/11/2014 N 11,~~487~~477,~~500~~059.2429 11,~~477~~464,~~059~~684.2933 0607/11/2005 11047349 N/A 02/01/2010 N 11,500,000.00 11,500,000.00 0607/01/2005 991071486 N/A 11/11/2014 N 10,~~925~~914,~~811~~592.6028 10,~~914~~901,~~592~~714.2889 0607/11/2005 991071487 N/A 12/11/2014 N 10,~~429~~418,~~593~~959.1735 10,~~418~~406,~~959~~734.3513 0607/11/2005 991071488 N/A 11/11/2014 N 10,~~182~~172,~~850~~762.6005 10,~~172~~161,~~762~~086.0511 0607/11/2005 11047156 N/A 01/01/2015 N 9,~~954~~944,~~327~~250.0361 9,~~944~~932,~~250~~661.6134 0607/01/2005 991071489 N/A 10/11/2014 N 9,~~924~~914,~~386~~450.4675 9,~~914~~902,~~450~~973.7515 0607/11/2005 991071490 N/A 11/11/2014 N 9,600,000.00 9,600,000.00 0607/11/2005 991071491 N/A 12/11/2014 N 9,~~426~~403,~~980~~254.2535 9,~~403~~377,~~254~~841.3547 0607/11/2005 991071492 N/A 11/11/2014 N 9,360,000.00 9,360,000.00 0607/11/2005 991071493 N/A 01/11/2015 N 9,~~109~~101,~~812~~047.8829 9,~~101~~090,~~047~~844.2954 06/11/2005 991071494 N/A 12/11/2014 N 8,~~846~~832,~~945~~643.5064 8,~~832~~817,~~643~~068.6491 0607/11/2005 991071495 N/A 01/11/2015 N 8,700,000.00 8,700,000.00 0607/11/2005 991071496 N/A 07/11/2011 N 8,~~613~~605,~~822~~795.2095 8,~~605~~596,~~795~~343.9512 0607/11/2005 11047546 N/A 03/01/2015 N 8,600,000.00 8,600,000.00 0607/01/2005 991071497 N/A 10/11/2014 N 8,~~499~~491,~~577~~746.8126 8,~~491~~482,~~746~~514.2676 0607/11/2005 11045018 N/A 09/01/2014 N 8,320,000.00 8,320,000.00 0607/01/2005 11047142 N/A 12/01/2014 N 8,~~190~~179,~~524~~525.6984 8,~~179~~167,~~525~~126.8401 0607/01/2005 991071498 N/A 10/11/2014 N 8,200,000.00 8,200,000.00 0607/11/2005 991071499 N/A 10/11/2014 N 7,~~945~~936,~~206~~892.3024 7,~~936~~927,~~892~~389.2496 0607/11/2005 991071500 N/A 10/11/2010 N 7,~~942~~934,~~224~~702.7535 7,~~934~~925,~~702~~893.3551 0607/11/2005 991071501 N/A 12/11/2011 N 7,935,000.00 7,935,000.00 0607/11/2005 991071502 10/11/2012 10/11/2032 N 7,~~339~~332,~~397~~756.4050 7,~~332~~324,~~756~~754.5046 0607/11/2005 991071503 N/A 09/11/2014 N 7,~~142~~135,~~252~~740.9373 7,~~135~~128,~~740~~038.7320 0607/11/2005 991071504 N/A 02/11/2015 N 7,~~112~~105,~~693~~573.9099 7,~~105~~097,~~573~~359.9921 0607/11/2005 11046282 N/A 03/01/2015 N 7,~~077~~067,~~838~~193.3795 7,~~067~~055,~~193~~481.9505 0607/01/2005 991071505 N/A 10/11/2014 N 6,~~948~~941,~~332~~574.4559 6,~~941~~933,~~574~~714.5927 0607/11/2005 991071506 N/A 12/11/2014 N 6,~~762~~755,~~112~~229.8464 6,~~755~~747,~~229~~318.6457 0607/11/2005 991071507 N/A 10/11/2014 N 6,~~646~~639,~~964~~937.6484 6,~~639~~631,~~937~~920.8447 0607/11/2005 991071508 N/A 09/11/2014 N 6,~~627~~618,~~069~~600.3649 6,~~618~~608,~~600~~929.4934 0607/11/2005 11047042 N/A 02/01/2015 N 6,~~577~~571,~~685~~553.9328 6,~~571~~564,~~553~~364.2812 0607/01/2005 991071509 N/A 12/11/2011 N 6,560,000.00 6,560,000.00 0607/11/2005 991071510 N/A 01/11/2015 N 6,~~469~~463,~~980~~336.3682 6,~~463~~455,~~336~~720.8268 0607/11/2005 991071511 N/A 08/11/2014 N 6,~~339~~333,~~905~~722.1326 6,~~333~~326,~~722~~526.2614 0607/11/2005 991071512 N/A 06/11/2009 N 6,~~327~~320,~~138~~950.3848 6,~~320~~313,~~950~~744.4805 0607/11/2005 11047019 N/A 01/01/2015 N 6,200,000.00 6,200,000.00 0607/01/2005 991071513 N/A 01/11/2015 N 6,100,000.00 6,100,000.00 0607/11/2005 991071514 N/A 10/11/2014 N 6,050,000.00 6,050,000.00 0607/11/2005 991071515 N/A 10/11/2009 N 6,000,000.00 6,000,000.00 0607/11/2005 11047383 N/A 01/01/2015 N 5,~~973~~967,~~151~~262.2346 5,~~967~~960,~~262~~447.4681 0607/01/2005 991071516 N/A 10/11/2014 N 5,~~961~~955,~~073~~238.8683 5,~~955~~948,~~238~~466.8333 0607/11/2005 991071517 N/A 07/11/2014 N 5,~~898~~894,~~992~~367.4631 5,~~894~~888,~~367~~657.3104 0607/11/2005 991071518 N/A 12/11/2014 N 5,~~831~~826,~~534~~530.4437 5,~~826~~820,~~530~~529.3736 0607/11/2005 991071519 N/A 09/11/2014 N 5,~~754~~748,~~088~~005.8191 5,~~748~~741,~~005~~065.9151 0607/11/2005 11046928 N/A 12/01/2014 N 5,~~654~~645,~~457~~225.5191 5,~~645~~635,~~225~~952.9184 0607/01/2005 991071520 N/A 12/11/2014 N 5,~~523~~517,~~220~~681.0490 5,~~517~~511,~~681~~290.9036 0607/11/2005 991071521 N/A 12/11/2014 N 5,500,000.00 5,500,000.00 0607/11/2005 991071522 N/A 12/11/2014 N 5,~~434~~421,~~247~~543.4832 5,~~421~~408,~~543~~012.3209 06/11/2005 11045234 N/A 01/01/2010 N 5,400,000.00 5,400,000.00 0607/01/2005 991071523 N/A 11/11/2014 N 5,~~364~~359,~~966~~714.4592 5,~~359~~353,~~714~~619.9267 06/11/2005 991071524 N/A 01/11/2014 N 3,~~366~~359,~~477~~097.7503 3,~~359~~351,~~097~~096.0340 0607/11/2005 991071525 N/A 02/11/2014 N 1,~~561~~557,~~496~~956.5863 1,~~557~~554,~~956~~142.6390 0607/11/2005 991071526 N/A 10/11/2011 N 4,~~862~~857,~~050~~041.6097 4,~~857~~851,~~041~~294.9702 0607/11/2005 991071527 N/A 09/11/2014 N 4,~~815~~810,~~273~~758.4095 4,~~810~~805,~~758~~460.9564 0607/11/2005 991071528 N/A 12/11/2014 N 4,~~674~~669,~~421~~798.9574 4,~~669~~664,~~798~~449.7455 0607/11/2005 991071529 N/A 01/11/2015 N 4,~~578~~574,~~990~~355.4226 4,~~574~~569,~~355~~024.2619 0607/11/2005 11042652 N/A 11/01/2013 N 4,~~495~~491,~~340~~155.3945 4,~~491~~486,~~155~~197.4579 0607/01/2005 991071530 N/A 11/11/2014 N 4,~~370~~366,~~837~~443.0186 4,~~366~~361,~~443~~376.8657 0607/11/2005 11047618 N/A 03/01/2025 N 4,~~281~~272,~~803~~986.8160 4,~~272~~263,~~986~~425.6056 0607/01/2005 11046739 N/A 02/01/2015 N 4,~~285~~281,~~324~~274.8683 4,~~281~~276,~~274~~542.8397 0607/01/2005 991071531 N/A 12/11/2009 N 4,260,000.00 4,260,000.00 0607/11/2005 11046761 N/A 02/01/2015 N 4,~~180~~174,~~057~~224.0492 4,~~174~~167,~~224~~709.9230 0607/01/2005 991071532 N/A 01/11/2015 N 4,~~126~~122,~~385~~653.2013 4,~~122~~118,~~653~~241.1375 0607/11/2005 991071533 N/A 02/11/2015 N 4,~~076~~071,~~732~~538.74 4,~~071~~065,~~538~~620.7451 0607/11/2005 991071534 N/A 06/11/2014 N 4,~~057~~053,~~415~~856.3685 4,~~053~~049,~~856~~596.8522 0607/11/2005 991071535 N/A 12/11/2011 N 3,~~900~~897,~~919~~563.6765 3,~~897~~893,~~563~~541.6581 0607/11/2005 991071536 N/A 07/11/2014 N 3,850,000.00 3,850,000.00 06/11/2005 991071537 11/11/2014 11/11/2034 N 3,~~725~~721,~~096~~343.9993 3,~~721~~717,~~343~~017.9335 0607/11/2005 991071538 N/A 11/11/2014 N 3,~~665~~662,~~684~~026.8584 3,~~662~~657,~~026~~800.8441 0607/11/2005 991071539 N/A 12/11/2014 N 3,~~626~~622,~~273~~715.7657 3,~~622~~618,~~715~~588.5709 0607/11/2005 991071540 N/A 01/11/2015 N 3,~~480~~477,~~613~~095.3467 3,~~477~~473,~~095~~046.67 06 07/11/2005 991046651 N/A 12/11/2014 N 3,~~381~~377,~~277~~884.5369 3,~~377~~373,~~884~~972.6929 0607/11/2005 11047559 N/A 03/01/2015 N 3,250,000.00 3,250,000.00 0607/01/2005 991071542 N/A 01/11/2015 N 3,~~230~~225,~~067~~532.8197 3,~~225~~220,~~532~~469.9783 0607/11/2005 991071543 N/A 12/11/2014 N 3,~~162~~155,~~638~~438.7278 3,~~155~~147,~~438~~739.7855 0607/11/2005 991071544 N/A 01/11/2015 N 3,150,000.00 3,150,000.00 0607/11/2005 991071545 N/A 10/11/2014 N 3,~~127~~124,~~674~~778.2706 3,~~124~~121,~~778~~368.0641 0607/11/2005 991071546 02/11/2015 02/11/2035 N 3,~~056~~054,~~890~~055.3666 3,~~054~~050,~~055~~726.6610 0607/11/2005 991071547 N/A 12/11/2014 N 3,050,000.00 3,050,000.00 0607/11/2005 11047014 N/A 12/01/2014 N 3,045,000.00 3,045,000.00 0607/01/2005 11046347 N/A 01/01/2015 N 2,~~986~~984,~~873~~013.08 2,~~984~~980,~~013~~680.0823 0607/01/2005 991071548 N/A 12/11/2024 N 2,~~967~~960,~~206~~936.7258 2,~~960~~954,~~936~~151.5894 0607/11/2005 991071549 N/A 10/11/2014 N 2,975,000.00 2,975,000.00 0607/11/2005 991071550 N/A 12/11/2014 N 2,~~859~~856,~~568~~787.0333 2,~~856~~853,~~787~~557.3301 0607/11/2005 991071551 N/A 01/11/2015 N 2,850,000.00 2,850,000.00 0607/11/2005 991071552 N/A 11/11/2014 N 2,~~781~~778,~~585~~816.2817 2,~~778~~775,~~816~~614.1797 0607/11/2005 991071553 N/A 09/11/2014 N 2,~~777~~774,~~836~~899.0043 2,~~774~~771,~~899~~548.4389 0607/11/2005 991071554 N/A 12/11/2014 N 2,~~707~~698,~~214~~887.2801 2,~~698~~690,~~887~~066.0191 0607/11/2005 991071555 N/A 01/11/2013 N 2,~~526~~523,~~259~~683.9643 2,~~523~~520,~~683~~678.4376 0607/11/2005 991071556 N/A 12/11/2013 N 2,~~460~~456,~~194~~754.3892 2,~~456~~452,~~754~~877.9255 0607/11/2005 11047062 N/A 01/01/2015 N 2,~~389~~386,~~260~~904.4897 2,~~386~~384,~~904~~179.9710 0607/01/2005 991071557 N/A 11/11/2014 N 2,~~334~~332,~~931~~678.4695 2,~~332~~330,~~678~~055.9539 0607/11/2005 991071558 N/A 11/11/2014 N 2,~~070~~068,~~258~~468.2089 2,~~068~~066,~~468~~325.8959 0607/11/2005 991071559 N/A 11/11/2014 N 2,~~051~~049,~~733~~748.0086 2,~~049~~047,~~748~~439.8624 0607/11/2005 991071560 N/A 12/11/2014 N 2,000,000.00 2,000,000.00 0607/11/2005 991071561 N/A 01/11/2015 N 1,~~991~~989,~~411~~550.2377 1,~~989~~987,~~550~~369.7758 0607/11/2005 991071562 N/A 12/11/2014 N 1,~~989~~987,~~620~~764.1748 1,~~987~~985,~~764~~586.4866 0607/11/2005 991071563 N/A 11/11/2014 N 1,~~987~~985,~~150~~228.6294 1,~~985~~982,~~228~~992.9402 0607/11/2005 991071564 N/A 09/11/2014 N 1,~~935~~933,~~546~~657.7865 1,~~933~~931,~~657~~457.6551 0607/11/2005 991071565 N/A 11/11/2024 N 1,~~924~~920,~~384~~302.1999 1,~~920~~915,~~302~~886.9934 0607/11/2005 991071566 N/A 11/11/2014 N 1,~~858~~856,~~752~~252.1425 1,~~856~~853,~~252~~432.2576 0607/11/2005 991071567 N/A 12/11/2009 N 1,~~850~~848,~~480~~784.4431 1,~~848~~846,~~784~~785.3102 0607/11/2005 991071568 N/A 01/11/2015 N 1,~~830~~828,~~239~~485.8897 1,~~828~~826,~~485~~441.9726 0607/11/2005 991071569 N/A 12/11/2014 N 1,800,000.00 1,800,000.00 0607/11/2005 991071570 N/A 12/11/2014 N 1,~~790~~789,~~787~~146.5109 1,~~789~~787,~~146~~211.0929 0607/11/2005 991071571 N/A 01/11/2015 N 1,~~788~~786,~~115~~327.9429 1,~~786~~784,~~327~~261.2986 0607/11/2005 991071572 N/A 11/11/2014 N 1,~~784~~781,~~154~~709.4014 1,~~781~~778,~~709~~962.1403 06/11/2005 991071573 N/A 07/01/2008 N 1,~~758~~755,~~119~~811.3926 1,~~755~~753,~~811~~147.2630 0607/01/2005 991071574 N/A 10/11/2014 N 1,~~750~~748,~~351~~628.6757 1,~~748~~746,~~628~~630.5716 0607/11/2005 991071575 N/A 09/11/2014 N 1,~~707~~706,~~755~~415.7757 1,~~706~~704,~~415~~763.5765 0607/11/2005 991071576 N/A 09/11/2014 N 1,~~636~~635,~~926~~456.2903 1,~~635~~633,~~456~~710.0327 0607/11/2005 991071577 N/A 01/11/2015 N 1,~~591~~589,~~258~~676.3188 1,~~589~~587,~~676~~849.8819 0607/11/2005 991071578 N/A 08/11/2014 N 1,~~581~~579,~~241~~288.1439 1,~~579~~577,~~288~~039.3956 0607/11/2005 991071579 N/A 02/11/2014 N 1,~~550~~549,~~734~~217.3097 1,~~549~~547,~~217~~447.9713 0607/11/2005 991071580 N/A 01/11/2015 N 1,~~493~~491,~~337~~879.6964 1,~~491~~490,~~879~~188.6446 0607/11/2005 991071581 N/A 11/11/2014 N 1,~~387~~386,~~868~~001.2668 1,~~386~~383,~~001~~896.6846 06/11/2005 991071582 N/A 10/11/2014 N 1,~~354~~352,~~803~~927.5383 1,~~352~~350,~~927~~823.8361 0607/11/2005 991071583 N/A 12/11/2014 N 1,~~293~~292,~~621~~496.0160 1,~~292~~291,~~496~~152.6081 0607/11/2005 991071584 N/A 01/11/2010 N 1,~~194~~193,~~690~~529.0120 1,~~193~~192,~~529~~181.2023 0607/11/2005 991071585 N/A 09/11/2014 N 1,~~191~~190,~~403~~461.8432 1,~~190~~189,~~461~~302.3231 0607/11/2005 991071586 12/11/2014 12/11/2034 N ~~994,830.67~~ 993,907.39 06992,822.50 07/11/2005 991071587 N/A 01/11/2015 N ~~994,726.97~~ 993,780.71 06992,675.58 07/11/2005 991071588 N/A 05/11/2014 N ~~943,792.50~~ 942,487.98 06941,019.09 07/11/2005 991071589 N/A 09/11/2014 N ~~939,489.93~~ 938,266.00 06936,874.22 07/11/2005 991071590 N/A 11/11/2014 N ~~906,945.12~~ 905,702.11 06904,305.66 07/11/2005 991071591 N/A 12/11/2014 N 845,~~953~~246.8752 ~~845~~844,~~246~~392.5223 0607/11/2005 991071592 N/A 11/11/2014 N ~~713,347.07~~ 712,311.48 06711,161.33 07/11/2005 991071593 N/A 11/11/2014 N ~~693,837.84~~ 692,886.91 06691,818.59 07/11/2005 991071594 N/A 09/11/2014 N ~~662,563.59~~ 661,697.12 06660,712.64 07/11/2005 Totals 1,~~508~~507,~~434~~516,~~916~~841.8964 1,~~507~~506,~~516~~483,~~841~~942.6485

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 07/15/2005 0 $0.00 0 $0.00 0 $0.00 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 07/15/2005 0 $0.00 0 $0.00 0 $0.00 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 07/15/2005 0 $0.00 0 $0.00 5.398994% 5.349804% 100 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.

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