8-K 1 csf05c01_10508.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: August 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 August 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 August 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: August 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 August 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: August 17, 2005 Record Date: July 29, 2005 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 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 ~~110~~109,~~890~~857,~~005~~106.2849 1927,~~032,898~~301.7914 ~~401~~397,~~606~~865.6482 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.~~352428~~446000% 18,880,000.00 18,880,000.00 0.00 8485,~~211~~683.5473 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,~~507~~506,~~516~~483,~~841~~942.6586 1927,~~032,898~~301.7914 6,~~158~~155,~~115~~846.6198

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,~~434~~325,~~505~~166.4396 ~~109~~108,~~857~~929,~~106~~805.4935 20.0506% A-2 225458DJ4 0.00 0.00 482,024.58 125,500,000.00 20.0506% A-AB 225458DL9 0.00 0.00 453,813.75 113,100,000.00 20.0506% A-3 225458DK1 0.00 0.00 728,391.40 181,606,000.00 20.0506% A-4 225458DM7 0.00 0.00 2,817,646.55 674,347,000.00 20.0506% A-J 225458DN5 0.00 0.00 391,240.21 92,510,000.00 13.9192% B 225458DP0 0.00 0.00 185,416.21 43,423,000.00 11.0304% C 225458DQ8 0.00 0.00 56,652.59 13,216,000.00 10.1516% D 225458DR6 0.00 0.00 106,414.36 24,543,000.00 8.5253% E 225458DS4 0.00 0.00 83,260.80 18,880,000.00 7.27% 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 4.89% H 225458DV7 0.00 0.00 8485,~~211~~683.5473 18,880,000.00 3.6364% 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 2.51% 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 1.7576% 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,~~191~~083,~~014~~148.4012 1,~~506~~505,~~483~~556,~~942~~641.8672

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount A-X 225458EC8 0.~~051714~~058573% 1,510,367,836.36 1,~~507~~506,~~516~~483,~~841~~942.6485 6473,~~965~~533.8722 A-SP 225458ED6 0.~~421582~~584262% 1,426,004,000.00 1,426,004,000.00 ~~500~~694,~~981~~300.5415

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount A-X 225458EC8 0.00 6473,~~965~~533.8722 1,~~506~~505,~~483~~556,~~942~~641.8571 A-SP 225458ED6 0.00 ~~500~~694,~~981~~300.5415 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 ~~974~~965.~~93432694~~85317950 98.~~08114743~~15274299 3.~~53088719~~49799826 0.00000000 0.00000000 ~~965~~957.~~85317950~~70043652 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.~~46035699~~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 ~~998~~997.~~11238385~~42851151 0.~~04301328~~04868564 0.00000000 ~~997~~996.~~42851151~~81455435 A-SP 225458ED6 1,000.00000000 0.~~35131847~~48688513 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~464~~348,~~283~~469.1970 Servicing Advances Outstanding 2028,~~442~~651.4555 Reimbursement for Interest on Advances 0.00 paid from general collections

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 5961,~~779~~496.4640 Less Delinquent Master Servicing Fees 21,~~021~~897.1484 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 02,021.0014 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 5761,~~758~~619.3270

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 ~~401~~397,~~606~~865.6482 0.00 ~~401~~397,~~606~~865.6482 0.00 0.00 ~~401~~397,~~606~~865.6482 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 6473,~~965~~533.8722 0.00 6473,~~965~~533.8722 0.00 0.00 6473,~~965~~533.8722 0.00 A-SP ~~500~~694,~~981~~300.5415 0.00 ~~500~~694,~~981~~300.5415 0.00 0.00 ~~500~~694,~~981~~300.5415 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,~~211~~683.5473 0.00 8485,~~211~~683.5473 0.00 0.00 8485,~~211~~683.5473 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,~~724~~923,~~063~~680.0235 0.00 6,~~724~~923,~~063~~680.0235 0.00 0.00 6,~~724~~923,~~063~~680.0235 0.00

Other Required Information Available Distribution Amount 7,~~756~~850,~~961~~981.8149 Aggregate Number of Outstanding Loans 166 Aggregate Unpaid Principal Balance of Loans 1,~~506~~505,~~604~~588,~~137~~879.0384 Aggregate Stated Principal Balance of Loans 1,~~506~~505,~~483~~556,~~942~~641.8571 Aggregate Amount of Master Servicing Fee 5761,~~758~~619.3270 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~010~~070.02 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 6,987,246.53 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 6,987,246.53 Principal: Scheduled Principal 927,301.16 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 927,301.16 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 7,914,547.69 Total Funds Distributed Fees: Master Servicing Fee 61,496.40 Trustee Fee 2,070.02 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 63,566.42 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 6,923,680.35 Principal Distribution 927,301.14 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 7,850,981.49 Total Funds Distributed 7,914,547.91

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,~~063~~060,~~692~~809.5613 0.14 ~~111~~110 5.8456 1.~~375613~~207322 750,001 to 1,000,000 6 5,~~612~~605,~~089~~671.2838 0.37 ~~111~~110 5.8986 1.~~569892~~529111 1,000,001 to 1,500,000 6 7,~~897~~889,~~544~~025.8862 0.52 ~~103~~102 5.8323 1.~~403770~~403761 1,500,001 to 2,000,000 21 37,~~585~~545,~~116~~829.4969 2.49 ~~111~~110 5.~~7796~~7795 1.~~557512~~556572 2,000,001 to 3,000,000 14 36,~~652~~611,~~175~~410.58 2.43 ~~120~~119 5.~~6164~~6162 1.~~449423~~352044 3,000,001 to 4,000,000 16 53,~~970~~923,~~366~~808.3023 3.58 ~~110~~109 5.5721 1.~~401954~~435901 4,000,001 to 5,000,000 13 56,~~938~~879,~~939~~779.0704 3.78 ~~113~~112 5.6649 1.~~369645~~399370 5,000,001 to 6,000,000 12 68,~~168~~107,~~041~~279.0192 4.52 ~~102~~101 5.~~4461~~4460 1.~~572441~~572502 6,000,001 to 7,000,000 12 77,~~492~~437,~~237~~392.6450 5.14 ~~104~~103 5.~~4822~~4821 1.~~403228~~466332 7,000,001 to 8,000,000 9 66,~~913~~866,~~916~~678.3909 4.44 9796 5.~~5267~~5266 1.~~439076~~535219 8,000,001 to 10,000,000 15 133,~~627~~532,~~373~~750.3005 8.87 ~~110~~109 5.5330 1.~~453081~~507853 10,000,001 to 12,000,000 7 75,~~374~~331,~~219~~403.4688 5.00 ~~103~~102 5.~~4451~~4450 1.~~396971~~364276 12,000,001 to 15,000,000 6 81,~~257~~212,~~099~~735.7674 5.39 ~~113~~112 5.4902 1.~~330046~~372128 15,000,001 to 20,000,000 13 221,~~909~~770,~~850~~385.7510 14.73 9998 5.~~4033~~4032 1.~~376580~~412730 20,000,001 to 40,000,000 7 214,~~501~~477,~~745~~420.1553 14.2425 9897 5.2669 1.~~494039~~494051 40,000,001 to 65,000,000 5 247,~~492~~406,~~447~~563.8323 16.43 9594 5.2553 1.~~635321~~635264 65,000,001 or greater 1 ~~119~~118,~~027~~897,~~087~~699.4000 7.90 7776 5.0800 1.380000 Totals 166 1,~~506~~505,~~483~~556,~~942~~641.8571 100.00 ~~100~~99 5.~~3990~~3989 1.~~462182~~480087

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 ~~115~~114 5.2367 1.~~277726~~328491 Arizona 9 95,~~649~~626,~~322~~061.2753 6.35 ~~104~~103 5.~~1908~~1907 1.~~937133~~903721 California 21 212,~~165~~034,~~762~~108.9747 14.08 9998 5.5099 1.~~423212~~396808 Colorado 8 36,~~312~~280,~~415~~104.3561 2.41 ~~111~~110 5.~~6707~~6706 1.~~402570~~402565 Connecticut 1 3,~~220~~215,~~469~~888.8329 0.21 ~~114~~113 5.6500 1.~~470000~~885900 Florida 14 79,~~224~~152,~~407~~624.9772 5.26 ~~108~~107 5.~~4861~~4862 1.~~477272~~644983 Georgia 2 4,~~707~~698,~~299~~624.2497 0.31 ~~160~~159 6.~~2946~~2948 1.~~474897~~356770 Idaho 1 2827,~~020~~990,~~960~~500.2911 1.86 7776 5.0800 1.380000 Illinois 3 19,~~870~~851,~~997~~198.7546 1.32 ~~114~~113 5.~~4242~~4243 1.~~421195~~421192 Indiana 2 53,~~490~~488,~~188~~715.4660 3.55 7978 5.2170 1.~~272786~~272783 Iowa 2 1,~~596~~593,~~124~~906.2584 0.11 ~~112~~111 5.8500 1.479009 Kansas 1 1,~~547~~545,~~447~~914.1355 0.10 ~~103~~102 5.7400 1.422700 Kentucky 1 3,150,000.00 0.21 ~~114~~113 5.8100 1.240000 Louisiana 1 1,~~704~~703,~~763~~406.6591 0.11 ~~110~~109 6.4200 1.410000 Maine 2 2,~~623~~620,~~354~~167.2628 0.17 ~~112~~111 5.9305 1.~~396094~~423534 Maryland 4 15,~~461~~444,~~182~~298.9219 1.03 ~~112~~111 5.~~7588~~7587 1.~~574976~~575005 Massachusetts 1 1,~~389~~387,~~236~~272.3023 0.09 ~~115~~114 5.6500 1.300000 Michigan 4 15,~~375~~354,~~123~~286.6473 1.02 ~~109~~108 5.~~8654~~8653 1.~~456451~~387104 Mississippi 3 9,~~419~~408,~~240~~682.3009 0.6362 ~~113~~112 5.~~7849~~7848 1.~~444958~~444942 Nebraska 1 5,~~948~~942,~~466~~571.3359 0.39 ~~111~~110 5.5000 1.370000 Nevada 3 10,~~617~~610,~~159~~357.5287 0.70 ~~113~~112 5.~~7167~~7166 1.~~295336~~295328 New York 8 131,~~268~~187,~~644~~156.0132 8.71 ~~113~~112 5.~~4029~~4027 1.~~643066~~642958 North Carolina 10 116,~~097~~064,~~065~~587.9070 7.71 8584 5.~~1073~~1072 1.~~402501~~402490 Ohio 12 73,~~602~~566,~~452~~251.8748 4.89 ~~105~~104 5.2684 1.~~264655~~270836 Oklahoma 3 5,~~511~~507,~~438~~697.5039 0.37 ~~114~~113 5.~~6320~~6319 1.~~367351~~304400 Oregon 2 7,~~645~~637,~~022~~360.9991 0.51 ~~113~~112 5.~~4273~~4274 1.~~603107~~727896 Pennsylvania 5 71,~~086~~061,~~265~~674.9340 4.72 ~~117~~116 5.~~5702~~5701 1.~~337205~~337059 South Carolina 1 9,360,000.00 0.62 ~~112~~111 6.0000 1.270000 Texas 31 214,~~450~~342,~~187~~698.8758 14.24 ~~101~~100 5.4602 1.~~394610~~506928 Utah 2 28,~~698~~667,~~636~~875.1689 1.9190 8079 5.~~1462~~1463 1.~~386480~~386481 Virginia 4 93,~~449~~331,~~104~~671.2715 6.20 8281 5.~~4630~~4631 1.~~659540~~624964 Washington 9 36,~~465~~420,~~910~~863.4854 2.42 ~~102~~101 5.4214 1.~~359697~~343792 Washington,DC 1 44,500,000.00 2.9596 ~~113~~112 5.2490 1.420000 Wisconsin 1 3,850,000.00 0.26 ~~108~~107 5.8600 1.250000 Wyoming 1 41,~~560~~515,~~291~~113.4332 2.76 7776 5.0800 1.380000 Totals 177 1,~~506~~505,~~483~~556,~~942~~641.8571 100.00 ~~100~~99 5.~~3990~~3989 1.~~462182~~480087

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 715 98149,~~492~~964,~~113~~084.4421 69.5496 ~~119~~115 5.~~3010~~3774 1.~~037812~~027981 1.21 to 1.30 2928 309,~~250~~041,~~154~~178.9457 20.53 102 5.~~4954~~4953 1.~~254383~~253325 1.31 to 1.35 1911 ~~152~~67,~~013~~719,~~408~~863.5119 104.0950 ~~101~~95 5.~~3969~~4497 1.~~327833~~327072 1.36 to 1.40 1817 ~~225~~219,~~883~~574,~~133~~202.7498 14.9958 9290 5.~~3011~~3012 1.~~376354~~376530 1.41 to 1.45 2822 ~~177~~154,~~231~~455,~~339~~065.8810 1110.7626 ~~106~~105 5.~~4292~~4115 1.~~421420~~423427 1.46 to 1.50 2518 ~~194~~160,~~838~~371,~~577~~400.3795 1210.9365 8984 5.~~3441~~2658 1.~~479138~~482388 1.51 to 1.60 1720 8693,~~529~~206,~~890~~665.3668 56.7419 ~~109~~108 5.~~7732~~7299 1.~~548371~~565758 1.61 to 1.70 59 3363,~~843~~487,~~799~~911.6411 24.2522 ~~113~~109 5.~~4300~~4479 1.~~655537~~669904 1.71 to 2.00 1218 ~~120~~156,~~259~~016,~~618~~218.8878 710.9836 86 5.~~4133~~4106 1.~~834285~~822434 2.01 or greater 68 ~~108~~131,~~141~~720,~~906~~051.0914 78.1875 112 5.~~1441~~2097 2.~~304024~~284173 Totals 166 1,~~506~~505,~~483~~556,~~942~~641.8571 100.00 ~~100~~99 5.~~3990~~3989 1.~~462182~~480087

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 7 35,~~399~~374,~~794~~223.3138 2.35 ~~102~~101 5.6231 1.~~567982~~314101 Lodging 10 153,~~413~~179,~~118~~081.8481 10.1817 9493 5.6351 1.~~760894~~760813 Mixed Use 3 29,~~919~~888,~~491~~893.0479 1.99 7776 5.5205 1.~~345496~~345498 Multi-Family 71 536,~~596~~397,~~918~~951.4022 35.6263 9695 5.~~3191~~3190 1.~~419208~~450765 Office 19 228,~~613~~540,~~454~~526.5525 15.18 ~~111~~110 5.3753 1.~~656001~~698995 Retail 60 505,~~767~~421,~~621~~821.12 33.57 ~~103~~102 5.3849 1.~~329511~~345120 Self Storage 7 16,~~773~~754,~~544~~144.5914 1.11 ~~114~~113 5.8526 1.~~448483~~528298 Totals 177 1,~~506~~505,~~483~~556,~~942~~641.8571 100.00 ~~100~~99 5.~~3990~~3989 1.~~462182~~480087

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.000% or less 8 134,~~917~~902,~~068~~639.9196 8.96 7978 4.9496 1.~~695860~~695883 5.001% to 5.500% 77 924,~~958~~468,~~934~~459.6894 61.40 9998 5.2715 1.~~435984~~458578 5.501% to 5.750% 36 261,~~395~~179,~~747~~376.6284 17.35 ~~109~~108 5.6271 1.~~448737~~480368 5.751% to 6.250% 37 142,~~370~~211,~~027~~956.6575 9.45 ~~115~~114 5.9275 1.~~443039~~427500 6.251% to 6.500% 7 41,~~089~~043,~~016~~399.6906 2.73 ~~106~~105 6.3941 1.~~434881~~434864 6.501% or greater 1 1,~~753~~750,~~147~~809.3016 0.12 3635 7.0100 1.500000 Totals 166 1,~~506~~505,~~483~~556,~~942~~641.8571 100.00 ~~100~~99 5.~~3990~~3989 1.~~462182~~480087

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~149~~145 1,~~443~~412,~~505~~854,~~754~~623.1888 9593.8284 ~~101~~100 5.~~3851~~3726 1.~~465990~~487086 13 to 24 months 812 2454,~~696~~440,~~121~~997.1374 13.6462 8993 5.~~9441~~9629 1.~~366146~~368461 25 to 36 months 2 9,~~845~~836,~~433~~105.2238 0.65 8887 6.3515 1.~~403601~~403597 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 7 28,~~436~~424,~~634~~914.3271 1.89 7675 5.~~3003~~3001 1.~~372559~~372502 Totals 166 1,~~506~~505,~~483~~556,~~942~~641.8571 100.00 ~~100~~99 5.~~3990~~3989 1.~~462182~~480087

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~~406,~~015~~722,~~012~~930.1537 27.0201 6665 5.1797 1.~~445766~~464682 85 to 114 months ~~130~~138 1,~~008~~070,~~907~~824,~~663~~881.6090 6671.9712 ~~112~~111 5.~~4774~~4793 1.~~476740~~481404 115 to 120 months 113 8118,~~427~~894,~~803~~736.2652 51.4126 115 5.~~4688~~3278 1.~~358248~~750949 121 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 163 1,~~497~~496,~~350~~442,~~479~~548.0179 99.39 ~~100~~99 5.3960 1.~~461877~~480263

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,~~133~~114,~~463~~092.8492 0.61 ~~234~~233 5.8856 1.~~512209~~451294 Totals 3 9,~~133~~114,~~463~~092.8492 0.61 ~~234~~233 5.8856 1.~~512209~~451294

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 10.4344 8887 5.0408 2.006052 250 months or less 7 41,~~278~~180,~~971~~833.9114 2.74 ~~112~~111 5.7268 1.~~769090~~743229 251 to 300 months 28 195,~~786~~546,~~487~~723.6125 1312.0099 9695 5.~~6300~~6301 1.~~617173~~683966 301 to 355 months 122 1,~~103~~102,~~085~~514,~~019~~992.4940 73.2223 ~~101~~100 5.3927 1.~~345267~~359342 356 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 163 1,~~497~~496,~~350~~442,~~479~~548.0179 99.39 ~~100~~99 5.3960 1.~~461877~~480263

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 ~~150~~118 1,~~336~~121,~~468~~720,~~839~~331.5364 8874.7151 ~~100~~97 5.~~4054~~3972 1.~~437228~~442893 1 year or less 1648 ~~170~~383,~~015~~836,~~103~~310.3207 1125.2949 ~~103~~105 5.~~3485~~4040 1.~~658341~~588785 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,~~506~~505,~~483~~556,~~942~~641.8571 100.00 ~~100~~99 5.~~3990~~3989 1.~~462182~~480087 (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 ~~504~~520,~~497~~677.5838 ~~145~~129,~~568~~388.2242 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~~221,~~189~~817.1315 85,~~512~~884.6260 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 ~~119~~123,~~963~~825.2763 2824,~~186~~324.9862 5.620% 11044940 20 MF Durham NC ~~105~~108,~~446~~961.8373 0.00 5.320% 991071473 21 MU Walnut Creek CA 8487,~~989~~716.3864 2321,~~792~~065.4822 5.160% 991071474 22 MF Kingwood TX 8386,~~830~~521.7805 2320,~~245~~555.8457 5.200% 991071475 23 RT Thousand Oaks CA 8184,~~443~~057.7312 2220,~~711~~097.3596 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 8991,~~004~~839.5811 2421,~~192~~357.3683 6.350% 11047326 27 LO Cypress CA 76,340.83 0.00 5.690% 991071477 28 LO New York NY 7477,~~856~~170.7098 3634,~~929~~615.3103 5.690% 991071478 29 LO Santa Monica CA 7476,~~291~~649.7103 2421,~~131~~774.3604 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,~~519~~726.4264 1513,~~638~~431.6442 5.700% 991071481 34 IN Vista CA 6365,~~309~~346.6959 1513,~~391~~354.8898 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,~~745~~608.1709 1917,~~440~~577.5462 5.690% 991071485 38 IN Lafayette CO 5658,~~428~~246.8797 1210,~~374~~556.9686 5.900% 11047349 39 MF Watsonville CA 5153,~~366~~078.6789 0.00 5.360% 991071486 40 MF Naples FL 4849,~~206~~754.1222 1211,~~877~~329.3929 5.300% 991071487 41 RT Plantation FL 4647,~~277~~764.5402 1210,~~225~~738.2274 5.330% 991071488 42 MF Newport News VA 4647,~~201~~686.2954 1110,~~675~~190.9469 5.450% 11047156 43 RT Chicago IL 4445,~~003~~417.3109 1110,~~589~~175.2749 5.310% 991071489 44 RT Scottsdale AZ 4446,~~862~~304.8965 1110,~~477~~035.6084 5.430% 991071490 45 OF Daly City CA 4244,~~800~~226.0067 0.00 5.350% 991071491 46 LO New York NY 4648,~~937~~371.9143 2523,~~412~~979.8836 5.990% 991071492 47 RT Columbia SC 4648,~~800~~360.00 0.00 6.000% 991071493 48 OF Denver CO 4143,~~864~~211.8281 108,~~202~~855.7576 5.520% 991071494 49 RT Miami FL 3637,~~361~~506.0583 1514,~~574~~428.7395 4.940% 991071495 50 RT Lakeway TX 3940,~~585~~904.0050 0.00 5.460% 991071496 51 RT Houston TX 4142,~~594~~933.6896 98,~~452~~113.8355 5.800% 11047546 52 RT Hanford CA 39,164.84 0.00 5.390% 991071497 53 RT Bruce Township MI 4042,~~831~~146.1532 97,~~231~~916.5033 5.770% 11045018 54 OF Jenkintown PA 40,352.00 0.00 5.820% 11047142 55 LO Frederick MD 4041,~~352~~634.3319 1211,~~399~~117.8397 5.920% 991071498 56 MF Durham NC 3334,~~688~~811.3328 0.00 4.930% 991071499 57 MF Winston-Salem NC 3435,~~525~~633.4862 98,~~502~~394.2814 5.220% 991071500 58 MF Amarillo TX 3738,~~491~~698.4718 87,~~808~~602.8413 5.670% 991071501 59 MF Austin TX 3435,~~808~~968.2047 0.00 5.264% 991071502 60 MU North Hollywood CA 3940,~~719~~998.1028 86,~~002~~722.0486 6.500% 991071503 61 RT North Royalton OH 3435,~~727~~846.2711 76,~~702~~583.5369 5.840% 991071504 62 MF Houston TX 3132,~~856~~880.6649 87,~~214~~190.7895 5.380% 11046282 63 RT Pensacola FL 3031,~~624~~592.5188 1110,~~712~~744.9053 5.200% 991071505 64 MF Houston TX 3233,~~104~~137.7838 76,~~860~~827.3272 5.550% 991071506 65 RT Avon NC 2930,~~891~~852.8911 76,~~911~~950.0785 5.310% 991071507 66 MF Concord NC 2829,~~773~~696.0627 87,~~017~~094.3716 5.200% 991071508 67 MF Seattle WA 3435,~~692~~796.5053 98,~~671~~567.1512 6.290% 11047042 68 OF Northbrook IL 3031,~~804~~796.1614 76,~~189~~197.1618 5.625% 991071509 69 MF Dallas TX 2829,~~776~~735.5375 0.00 5.264% 991071510 70 MF Eugene OR 2829,~~277~~185.1024 76,~~616~~708.1400 5.250% 991071511 71 MF San Antonio TX 2930,~~504~~453.5944 76,~~196~~247.1227 5.590% 991071512 72 MF Addison TX 2930,~~655~~609.7938 76,~~206~~252.4384 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 2627,~~952~~818.1473 65,~~814~~948.6506 5.420% 991071516 78 MF Papillion NE 2728,~~294~~172.8460 65,~~772~~894.5074 5.500% 991071517 79 MF Orlando FL 3132,~~780~~808.4600 54,~~710~~682.2773 6.470% 991071518 80 RT Henderson NV 2930,~~132~~072.6574 65,~~001~~060.0192 6.000% 991071519 81 MF Charlotte NC 2425,~~908~~707.0322 6,~~940~~141.4021 5.200% 11046928 82 LO San Antonio TX 25,~~356~~314.4782 9,~~273~~314.0772 5.390% 991071520 83 MF Farmers Branch TX 2425,~~829~~627.5750 65,~~391~~593.5461 5.400% 991071521 84 RT San Diego CA 2223,~~825~~585.0083 0.00 4.980% 991071522 85 RT Gahanna OH 23,~~131~~843.9232 1312,~~531~~819.2383 5.120% 11045234 86 IN Various FL 24,591.88 0.00 5.390% 991071523 87 OF Jackson MS 2425,~~565~~355.3634 65,~~095~~305.2527 5.500% 991071524 88 RT Highland Park MI 17,~~411~~948.3284 87,~~000~~463.6311 6.220% 991071525 89 RT Detroit MI 7,~~672~~909.9429 3,~~813~~577.7338 5.910% 991071526 90 MF Mantua Township OH 2122,~~492~~182.4154 5,~~747~~057.9582 5.310% 991071527 91 OF Fort Lauderdale FL 2223,~~851~~586.1180 54,~~298~~562.3162 5.700% 991071528 92 OF Riverside CA 21,~~130~~810.8419 54,~~349~~669.1984 5.430% 991071529 93 RT McKinney TX 20,~~241~~891.5286 54,~~331~~680.0773 5.310% 11042652 94 OF Boynton Beach FL 2223,~~530~~255.6395 4,~~957~~232.6634 6.020% 991071530 95 OF Denver CO 1920,~~612~~242.6184 54,~~067~~437.2906 5.390% 11047618 96 RT Auburn WA 2021,~~973~~623.2486 98,~~561~~910.0442 5.890% 11046739 97 SS Roseville CA 1920,~~872~~511.2596 4,~~731~~092.8615 5.570% 991071531 98 MF Pasadena TX 1920,~~525~~175.0083 0.00 5.500% 11046761 99 RT Various Various 1920,~~653~~277.6406 65,~~515~~892.6220 5.650% 991071532 100 RT Houston TX 1920,~~823~~461.0994 43,~~411~~772.3853 5.770% 991071533 101 SS Various MS 2021,~~900~~565.5786 5,~~918~~252.2394 6.160% 991071534 102 MF Houston TX 2021,~~505~~167.7601 43,~~260~~599.6338 6.070% 991071535 103 MF Bedford TX 1920,~~455~~083.3410 43,~~021~~394.8408 5.990% 991071536 104 MF Milwaukee WI 1819,~~800~~427.8353 0.00 5.860% 991071537 105 RT Easton MD 1617,~~684~~220.0312 43,~~326~~790.5849 5.380% 991071538 106 RT McKinney TX 1617,~~540~~071.1577 43,~~226~~694.4381 5.420% 991071539 107 RT Olmsted Falls OH 1617,~~573~~106.9288 43,~~127~~594.4852 5.490% 991071540 108 MF Los Angeles CA 15,~~473~~970.0822 43,~~049~~552.6147 5.340% 991046651 109 OF Elgin IL 15,~~116~~601.0381 3,~~912~~426.4062 5.370% 11047559 110 RT Glendale AZ 1415,~~733~~224.3344 0.00 5.440% 991071542 111 SS Ellington Tolland Ver CT 15,~~186~~668.8848 54,~~063~~581.1454 5.650% 991071543 112 RT Port Richey FL 1314,~~989~~420.1114 7,~~699~~268.2320 5.320% 991071544 113 RT Cold Spring KY 15,~~251~~759.2563 0.00 5.810% 991071545 114 RT Falcon CO 1415,~~972~~455.8911 32,~~409~~927.6543 5.750% 991071546 115 RT The Village OK 14,~~430~~895.4117 32,~~329~~864.5680 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,~~776~~219.1950 32,~~332~~889.8554 5.540% 991071548 119 RT Suwanee GA 14,~~483~~932.9142 6,~~784~~336.6413 5.870% 991071549 120 MF Kent OH 1213,~~941~~372.2563 0.00 5.220% 991071550 121 MU Littleton CO 13,~~093~~514.6176 32,~~230~~809.3217 5.500% 991071551 122 RT Littleton CO 1213,~~920~~350.0067 0.00 5.440% 991071552 123 OF Beverly Hills CA 12,~~574~~978.1431 32,~~201~~797.2003 5.430% 991071553 124 MF Charlotte NC 12,~~024~~410.5638 32,~~350~~964.5472 5.200% 991071554 125 LO New York NY 13,~~494~~898.4468 8,~~820~~415.1086 6.000% 991071555 126 RT Dallas TX 12,~~450~~849.1786 32,~~004~~604.6798 5.920% 991071556 127 MF Garland TX 12,~~590~~990.8703 3,~~877~~478.3721 6.150% 11047062 128 OF Tucson AZ 1011,~~780~~127.8549 2,~~725~~379.8723 5.420% 991071557 129 RT Ontario OH 1011,~~808~~155.0879 2,~~623~~275.5685 5.560% 991071558 130 SS Murray UT 10,~~342~~676.3402 21,~~143~~809.3062 6.000% 991071559 131 RT Fresno CA 9,~~480~~785.0905 2,~~309~~004.6266 5.550% 991071560 132 RT Olney MD 8,~~700~~990.00 0.00 5.220% 991071561 133 RT Adrian MI 9,~~350~~651.8999 21,~~181~~880.1909 5.640% 991071562 134 MF Los Angeles CA 9,~~392~~694.1963 21,~~177~~875.8238 5.670% 991071563 135 MF Moraine OH 9,~~181~~477.6805 21,~~236~~941.9255 5.550% 991071564 136 RT Winter Park FL 9,~~055~~347.9618 21,~~200~~908.1492 5.620% 991071565 137 MF Ardmore PA 9,~~441~~733.4977 4,~~416~~124.6537 5.900% 991071566 138 SS Calimesa CA 9,~~203~~496.9227 2,~~819~~527.4914 5.950% 991071567 139 MF Pasadena TX 89,~~843~~128.3525 1,~~999~~714.2939 5.740% 991071568 140 RT Tucson AZ 8,~~471~~744.9859 21,~~044~~772.7110 5.560% 991071569 141 RT Oklahoma City OK 8,~~055~~323.0050 0.00 5.370% 991071570 142 IN Laguna Beach CA 8,~~558~~833.0879 1,~~934~~659.8009 5.740% 991071571 143 MF Phoenix AZ 8,~~053~~312.3618 21,~~065~~806.4361 5.410% 991071572 144 MF Augusta ME 8,~~685~~961.8352 2,~~747~~471.1142 5.850% 991071573 145 MF Smyrna Marietta GA 10,~~256~~582.8668 2,~~663~~338.9614 7.010% 991071574 146 OF Las Vegas NV 8,~~014~~272.5523 1,~~998~~740.4173 5.500% 991071575 147 MF Monroe LA 9,~~129~~424.3250 1,~~651~~356.9274 6.420% 991071576 148 RT Colorado Springs CO 8,~~040~~300.9916 1,~~745~~486.7659 5.900% 991071577 149 RT Yakima WA 7,~~166~~397.7917 1,~~827~~597.6931 5.410% 991071578 150 MF Gaithersburg MD 8,~~554~~827.4804 21,~~248~~976.8327 6.500% 991071579 151 MF Kansas City KS 7,~~410~~648.4369 1,~~770~~532.8458 5.740% 991071580 152 RT Bloomington IN 67,~~788~~006.0537 1,~~691~~472.1886 5.460% 991071581 153 MF Brandon FL 67,~~872~~090.2655 21,~~105~~886.2293 5.950% 991071582 154 RT Dallas TX 6,~~572~~781.9751 21,~~104~~895.2268 5.830% 991071583 155 SS Panorama City CA 6,~~408~~615.6336 1,~~343~~137.7906 5.950% 991071584 156 MF Olympia WA 5,~~450~~625.4577 1,~~347~~172.9765 5.480% 991071585 157 RT Portland OR 6,~~339~~544.2114 ~~1,159~~954.0108 6.390% 991071586 158 RT Roxboro NC 4,~~712~~864.7855 ~~1,084~~933.8912 5.690% 991071587 159 MF Brookshire TX 4,~~629~~778.3635 ~~1,105~~956.1314 5.590% 991071588 160 MF Phoenix AZ 4,~~728~~878.1514 1,~~468~~318.8990 6.020% 991071589 161 RT Aurora CO 4,~~839~~993.8980 1,~~391~~237.7887 6.190% 991071590 162 MF Grimes IA 4,~~415~~555.3044 1,~~396~~256.4531 5.850% 991071591 163 MF Brunswick ME 4,~~296~~435.6740 ~~854~~715.2956 6.100% 991071592 164 MF Falconer NY 3,~~288~~392.5063 1,~~150~~046.1502 5.540% 991071593 165 MF Waukee IA 3,~~377~~485.8204 ~~1,068~~961.3210 5.850% 991071594 166 MF Tulsa OK 3,~~402~~510.2340 ~~984~~876.4831 6.170% Totals 6,~~785~~987,~~852~~246.4753 1927,~~032,898~~301.8116

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,~~172~~027,~~655~~087.6040 ~~119~~118,~~027~~897,~~087~~699.4000 0708/05/2005 991071460 N/A 01/11/2015 N 54,500,000.00 54,500,000.00 0708/11/2005 991071461 N/A 11/11/2009 N 31,500,000.00 31,500,000.00 0708/11/2005 991071462 N/A 11/11/2009 N 21,800,000.00 21,800,000.00 0708/11/2005 11046990 N/A 01/01/2012 N 52,000,000.00 52,000,000.00 0708/01/2005 11046930 N/A 04/01/2010 N 5150,~~077~~992,~~960~~447.4583 50,~~992~~906,~~447~~563.8323 0608/01/2005 991071463 N/A 12/11/2014 N 18,000,000.00 18,000,000.00 0708/11/2005 991071464 N/A 12/11/2014 N 10,880,000.00 10,880,000.00 0708/11/2005 991071465 N/A 12/11/2014 N 10,060,000.00 10,060,000.00 0708/11/2005 991071466 N/A 12/11/2014 N 8,480,000.00 8,480,000.00 0708/11/2005 11047345 N/A 01/01/2015 N 45,500,000.00 45,500,000.00 0708/01/2005 991071467 N/A 12/11/2014 N 44,500,000.00 44,500,000.00 0708/11/2005 991071468 N/A 11/11/2014 N 38,000,000.00 38,000,000.00 0708/11/2005 991071469 N/A 01/11/2015 N 37,830,000.00 37,830,000.00 07/11/2005 11046667 N/A 10/01/2014 N 36,000,000.00 36,000,000.00 0708/01/2005 991071470 N/A 12/11/2013 N 15,740,000.00 15,740,000.00 0708/11/2005 991071471 N/A 12/11/2013 N 7,400,000.00 7,400,000.00 0708/11/2005 991071472 N/A 12/11/2013 N 7,120,000.00 7,120,000.00 0708/11/2005 11045022 N/A 01/01/2015 N 25,~~614~~586,~~932~~745.1315 25,~~586~~562,~~745~~420.1553 0708/01/2005 11044940 N/A 01/01/2015 N 23,785,000.00 23,785,000.00 0708/01/2005 991071473 N/A 03/11/2011 N 19,~~764~~741,~~972~~179.0557 19,~~741~~720,~~179~~114.5735 0708/11/2005 991071474 N/A 01/11/2015 N 19,~~345~~322,~~565~~319.3147 19,~~322~~301,~~319~~763.4790 0708/11/2005 991071475 N/A 11/11/2009 N 18,~~849~~826,~~078~~367.6429 18,~~826~~806,~~367~~269.2933 07/11/2005 11047504 N/A 02/01/2015 N 18,300,000.00 18,300,000.00 0708/01/2005 991071476 N/A 12/11/2014 N 17,200,000.00 17,200,000.00 0708/11/2005 11045079 N/A 10/01/2014 N 16,~~819~~795,~~762~~570.6933 16,~~795~~774,~~570~~212.3350 0708/01/2005 11047326 N/A 01/01/2015 N 16,100,000.00 16,100,000.00 0708/01/2005 991071477 N/A 12/11/2014 N 15,~~787~~750,~~001~~072.9059 15,~~750~~715,~~072~~457.5956 0708/11/2005 991071478 N/A 01/11/2015 N 15,~~558~~534,~~472~~341.8650 15,~~534~~512,~~341~~567.5046 0708/11/2005 991071479 N/A 12/11/2014 N 15,500,000.00 15,500,000.00 0708/11/2005 991071480 N/A 12/11/2009 N 15,100,000.00 15,100,000.00 0708/11/2005 11046995 N/A 02/01/2015 N 15,000,000.00 15,000,000.00 0708/01/2005 11046061 N/A 01/01/2015 N 14,~~425~~409,~~140~~501.3571 14,~~409~~396,~~501~~070.7129 0708/01/2005 991071481 N/A 12/11/2014 N 13,~~713~~697,~~290~~898.5769 13,~~697~~684,~~898~~543.6971 0708/11/2005 991071482 N/A 10/11/2014 N 13,280,000.00 13,280,000.00 0708/11/2005 991071483 N/A 11/11/2014 N 12,500,000.00 12,500,000.00 0708/11/2005 11046785 N/A 12/01/2014 N 12,~~389~~369,~~139~~699.9036 12,~~369~~352,~~699~~121.3674 0708/01/2005 991071485 N/A 07/11/2014 N 11,~~477~~464,~~059~~684.2933 11,~~464~~454,~~684~~127.3347 0708/11/2005 11047349 N/A 02/01/2010 N 11,500,000.00 11,500,000.00 0708/01/2005 991071486 N/A 11/11/2014 N 10,~~914~~901,~~592~~714.2889 10,~~901~~890,~~714~~385.8960 0708/11/2005 991071487 N/A 12/11/2014 N 10,~~418~~406,~~959~~734.3513 10,~~406~~395,~~734~~995.1339 0708/11/2005 991071488 N/A 11/11/2014 N 10,~~172~~161,~~762~~086.0511 10,~~161~~150,~~086~~895.1142 0708/11/2005 11047156 N/A 01/01/2015 N 9,~~944~~932,~~250~~661.6134 9,~~932~~922,~~661~~485.3485 0708/01/2005 991071489 N/A 10/11/2014 N 9,~~914~~902,~~450~~973.7515 9,~~902~~892,~~973~~937.1531 0708/11/2005 991071490 N/A 11/11/2014 N 9,600,000.00 9,600,000.00 0708/11/2005 991071491 N/A 12/11/2014 N 9,~~403~~377,~~254~~841.3547 9,~~377~~353,~~841~~862.4711 0708/11/2005 991071492 N/A 11/11/2014 N 9,360,000.00 9,360,000.00 0708/11/2005 991071493 N/A 01/11/2015 N 9,~~101~~090,~~047~~844.2954 9,~~090~~081,~~844~~988.5478 0608/11/2005 991071494 N/A 12/11/2014 N 8,~~832~~817,~~643~~068.6491 8,~~817~~802,~~068~~639.9196 0708/11/2005 991071495 N/A 01/11/2015 N 8,700,000.00 8,700,000.00 0708/11/2005 991071496 N/A 07/11/2011 N 8,~~605~~596,~~795~~343.9512 8,~~596~~588,~~343~~229.1257 0708/11/2005 11047546 N/A 03/01/2015 N 8,600,000.00 8,600,000.00 0708/01/2005 991071497 N/A 10/11/2014 N 8,~~491~~482,~~746~~514.2676 8,~~482~~474,~~514~~598.7643 0708/11/2005 11045018 N/A 09/01/2014 N 8,320,000.00 8,320,000.00 0708/01/2005 11047142 N/A 12/01/2014 N 8,~~179~~167,~~525~~126.8401 8,~~167~~156,~~126~~008.0104 0708/01/2005 991071498 N/A 10/11/2014 N 8,200,000.00 8,200,000.00 0708/11/2005 991071499 N/A 10/11/2014 N 7,~~936~~927,~~892~~389.2496 7,~~927~~918,~~389~~995.9682 0708/11/2005 991071500 N/A 10/11/2010 N 7,~~934~~925,~~702~~893.3551 7,~~925~~918,~~893~~291.5138 0708/11/2005 991071501 N/A 12/11/2011 N 7,935,000.00 7,935,000.00 0708/11/2005 991071502 10/11/2012 10/11/2032 N 7,~~332~~324,~~756~~754.5046 7,~~324~~318,~~754~~031.4660 0708/11/2005 991071503 N/A 09/11/2014 N 7,~~135~~128,~~740~~038.7320 7,~~128~~121,~~038~~454.2051 0708/11/2005 991071504 N/A 02/11/2015 N 7,~~105~~097,~~573~~359.9921 7,~~097~~090,~~359~~168.2126 0708/11/2005 11046282 N/A 03/01/2015 N 7,~~067~~055,~~193~~481.9505 7,~~055~~044,~~481~~736.0552 0708/01/2005 991071505 N/A 10/11/2014 N 6,~~941~~933,~~574~~714.5927 6,~~933~~926,~~714~~886.2755 0708/11/2005 991071506 N/A 12/11/2014 N 6,~~755~~747,~~229~~318.6457 6,~~747~~740,~~318~~367.5772 0708/11/2005 991071507 N/A 10/11/2014 N 6,~~639~~631,~~937~~920.8447 6,~~631~~624,~~920~~826.4731 0708/11/2005 991071508 N/A 09/11/2014 N 6,~~618~~608,~~600~~929.4934 6,~~608~~600,~~929~~362.3422 0708/11/2005 11047042 N/A 02/01/2015 N 6,~~571~~564,~~553~~364.2812 6,~~564~~558,~~364~~166.1294 0708/01/2005 991071509 N/A 12/11/2011 N 6,560,000.00 6,560,000.00 0708/11/2005 991071510 N/A 01/11/2015 N 6,~~463~~455,~~336~~720.8268 6,~~455~~449,~~720~~012.68 0708/11/2005 991071511 N/A 08/11/2014 N 6,~~333~~326,~~722~~526.2614 6,~~326~~320,~~526~~278.1487 0708/11/2005 991071512 N/A 06/11/2009 N 6,~~320~~313,~~950~~744.4805 6,~~313~~307,~~744~~491.0521 0708/11/2005 11047019 N/A 01/01/2015 N 6,200,000.00 6,200,000.00 0708/01/2005 991071513 N/A 01/11/2015 N 6,100,000.00 6,100,000.00 0708/11/2005 991071514 N/A 10/11/2014 N 6,050,000.00 6,050,000.00 0708/11/2005 991071515 N/A 10/11/2009 N 6,000,000.00 6,000,000.00 0708/11/2005 11047383 N/A 01/01/2015 N 5,~~967~~960,~~262~~447.4681 5,~~960~~954,~~447~~499.8175 0708/01/2005 991071516 N/A 10/11/2014 N 5,~~955~~948,~~238~~466.8333 5,~~948~~942,~~466~~571.3359 0708/11/2005 991071517 N/A 07/11/2014 N 5,~~894~~888,~~367~~657.3104 5,~~888~~883,~~657~~974.0431 0708/11/2005 991071518 N/A 12/11/2014 N 5,~~826~~820,~~530~~529.3736 5,~~820~~815,~~529~~468.3644 07/11/2005 991071519 N/A 09/11/2014 N 5,~~748~~741,~~005~~065.9151 5,~~741~~734,~~065~~924.5130 0708/11/2005 11046928 N/A 12/01/2014 N 5,~~645~~635,~~225~~952.9184 5,~~635~~626,~~952~~638.8412 0708/01/2005 991071520 N/A 12/11/2014 N 5,~~517~~511,~~681~~290.9036 5,~~511~~505,~~290~~696.3675 0708/11/2005 991071521 N/A 12/11/2014 N 5,500,000.00 5,500,000.00 0708/11/2005 991071522 N/A 12/11/2014 N 5,~~421~~408,~~543~~012.3209 5,~~408~~395,~~012~~192.0926 0608/11/2005 11045234 N/A 01/01/2010 N 5,400,000.00 5,400,000.00 0708/01/2005 991071523 N/A 11/11/2014 N 5,~~359~~353,~~714~~619.9267 5,~~353~~348,~~619~~314.6740 0607/11/2005 991071524 N/A 01/11/2014 N 3,~~359~~351,~~097~~096.0340 3,~~351~~343,~~096~~633.4029 0708/11/2005 991071525 N/A 02/11/2014 N 1,~~557~~554,~~956~~142.6390 1,~~554~~550,~~142~~565.9052 0708/11/2005 991071526 N/A 10/11/2011 N 4,~~857~~851,~~041~~294.9702 4,~~851~~846,~~294~~236.0220 0708/11/2005 991071527 N/A 09/11/2014 N 4,~~810~~805,~~758~~460.9564 4,~~805~~800,~~460~~898.6402 0708/11/2005 991071528 N/A 12/11/2014 N 4,~~669~~664,~~798~~449.7455 4,~~664~~659,~~449~~779.5571 0708/11/2005 991071529 N/A 01/11/2015 N 4,~~574~~569,~~355~~024.2619 4,~~569~~564,~~024~~343.1946 0708/11/2005 11042652 N/A 11/01/2013 N 4,~~491~~486,~~155~~197.4579 4,~~486~~481,~~197~~965.7945 0708/01/2005 991071530 N/A 11/11/2014 N 4,~~366~~361,~~443~~376.8657 4,~~361~~356,~~376~~939.5751 0708/11/2005 11047618 N/A 03/01/2025 N 4,~~272~~263,~~986~~425.6056 4,~~263~~254,~~425~~515.5614 0708/01/2005 11046739 N/A 02/01/2015 N 4,~~281~~276,~~274~~542.8397 4,~~276~~272,~~542~~450.9782 0708/01/2005 991071531 N/A 12/11/2009 N 4,260,000.00 4,260,000.00 0708/11/2005 11046761 N/A 02/01/2015 N 4,~~174~~167,~~224~~709.9230 4,~~167~~161,~~709~~817.3010 0708/01/2005 991071532 N/A 01/11/2015 N 4,~~122~~118,~~653~~241.1375 4,~~118~~114,~~241~~469.7522 0708/11/2005 991071533 N/A 02/11/2015 N 4,~~071~~065,~~538~~620.7451 4,~~065~~060,~~620~~367.5157 0708/11/2005 991071534 N/A 06/11/2014 N 4,~~053~~049,~~856~~596.8522 4,~~049~~045,~~596~~996.2284 0708/11/2005 991071535 N/A 12/11/2011 N 3,~~897~~893,~~563~~541.6581 3,~~893~~890,~~541~~147.8173 0708/11/2005 991071536 N/A 07/11/2014 N 3,850,000.00 3,850,000.00 0607/11/2005 991071537 11/11/2014 11/11/2034 N 3,~~721~~717,~~343~~017.9335 3,~~717~~713,~~017~~226.3586 0708/11/2005 991071538 N/A 11/11/2014 N 3,~~662~~657,~~026~~800.8441 3,~~657~~654,~~800~~105.4160 0708/11/2005 991071539 N/A 12/11/2014 N 3,~~622~~618,~~715~~588.5709 3,~~618~~614,~~588~~993.0957 0708/11/2005 991071540 N/A 01/11/2015 N 3,~~477~~473,~~095~~046.6706 3,~~473~~469,~~046~~493.0659 0708/11/2005 991046651 N/A 12/11/2014 N 3,~~377~~373,~~884~~972.6929 3,~~373~~370,~~972~~545.2967 0708/11/2005 11047559 N/A 03/01/2015 N 3,250,000.00 3,250,000.00 0708/01/2005 991071542 N/A 01/11/2015 N 3,~~225~~220,~~532~~469.9783 3,~~220~~215,~~469~~888.8329 0708/11/2005 991071543 N/A 12/11/2014 N 3,~~155~~147,~~438~~739.7855 3,~~147~~140,~~739~~471.5535 0708/11/2005 991071544 N/A 01/11/2015 N 3,150,000.00 3,150,000.00 0708/11/2005 991071545 N/A 10/11/2014 N 3,~~124~~121,~~778~~368.0641 3,~~121~~118,~~368~~440.4198 0708/11/2005 991071546 02/11/2015 02/11/2035 N 3,~~054~~050,~~055~~726.6610 3,~~050~~047,~~726~~861.1030 0708/11/2005 991071547 N/A 12/11/2014 N 3,050,000.00 3,050,000.00 0708/11/2005 11047014 N/A 12/01/2014 N 3,045,000.00 3,045,000.00 0708/01/2005 11046347 N/A 01/01/2015 N 2,~~984~~980,~~013~~680.0823 2,~~980~~977,~~680~~790.2369 0708/01/2005 991071548 N/A 12/11/2024 N 2,~~960~~954,~~936~~151.5894 2,~~954~~947,~~151~~815.9481 0708/11/2005 991071549 N/A 10/11/2014 N 2,975,000.00 2,975,000.00 0708/11/2005 991071550 N/A 12/11/2014 N 2,~~856~~853,~~787~~557.3301 2,~~853~~850,~~557~~747.0184 0708/11/2005 991071551 N/A 01/11/2015 N 2,850,000.00 2,850,000.00 0708/11/2005 991071552 N/A 11/11/2014 N 2,~~778~~775,~~816~~614.1797 2,~~775~~772,~~614~~817.9794 0708/11/2005 991071553 N/A 09/11/2014 N 2,~~774~~771,~~899~~548.4389 2,~~771~~768,~~548~~584.8917 0708/11/2005 991071554 N/A 12/11/2014 N 2,~~698~~690,~~887~~066.0191 2,~~690~~681,~~066~~651.9105 0708/11/2005 991071555 N/A 01/11/2013 N 2,~~523~~520,~~683~~678.4376 2,~~520~~518,~~678~~073.7678 0708/11/2005 991071556 N/A 12/11/2013 N 2,~~456~~452,~~754~~877.9255 2,~~452~~449,~~877~~399.5534 0708/11/2005 11047062 N/A 01/01/2015 N 2,~~386~~384,~~904~~179.9710 2,~~384~~381,~~179~~799.1087 0708/01/2005 991071557 N/A 11/11/2014 N 2,~~332~~330,~~678~~055.9539 2,~~330~~327,~~055~~779.3954 0708/11/2005 991071558 N/A 11/11/2014 N 2,~~068~~066,~~468~~325.8959 2,~~066~~064,~~325~~515.5997 0708/11/2005 991071559 N/A 11/11/2014 N 2,~~049~~047,~~748~~439.8624 2,~~047~~045,~~439~~434.2458 0708/11/2005 991071560 N/A 12/11/2014 N 2,000,000.00 2,000,000.00 0708/11/2005 991071561 N/A 01/11/2015 N 1,~~989~~987,~~550~~369.7758 1,~~987~~985,~~369~~489.5849 0708/11/2005 991071562 N/A 12/11/2014 N 1,~~987~~985,~~764~~586.4866 1,~~985~~983,~~586~~711.6628 0708/11/2005 991071563 N/A 11/11/2014 N 1,~~985~~982,~~228~~992.9402 1,~~982~~981,~~992~~050.0247 0708/11/2005 991071564 N/A 09/11/2014 N 1,~~933~~931,~~657~~457.6551 1,~~931~~929,~~457~~548.5159 0708/11/2005 991071565 N/A 11/11/2024 N 1,~~920~~915,~~302~~886.9934 1,~~915~~911,~~886~~761.3497 0708/11/2005 991071566 N/A 11/11/2014 N 1,~~856~~853,~~252~~432.2576 1,~~853~~850,~~432~~905.7662 0708/11/2005 991071567 N/A 12/11/2009 N 1,~~848~~846,~~784~~785.3102 1,~~846~~845,~~785~~070.0263 0708/11/2005 991071568 N/A 01/11/2015 N 1,~~828~~826,~~485~~441.9726 1,~~826~~824,~~441~~669.2616 0708/11/2005 991071569 N/A 12/11/2014 N 1,800,000.00 1,800,000.00 0708/11/2005 991071570 N/A 12/11/2014 N 1,~~789~~787,~~146~~211.0929 1,~~787~~785,~~211~~552.2920 0708/11/2005 991071571 N/A 01/11/2015 N 1,~~786~~784,~~327~~261.2986 1,~~784~~782,~~261~~455.8625 07/11/2005 991071572 N/A 11/11/2014 N 1,~~781~~778,~~709~~962.1403 1,~~778~~776,~~962~~490.0361 0608/11/2005 991071573 N/A 07/01/2008 N 1,~~755~~753,~~811~~147.2630 1,~~753~~750,~~147~~809.3016 0708/01/2005 991071574 N/A 10/11/2014 N 1,~~748~~746,~~628~~630.5716 1,~~746~~744,~~630~~889.1643 0708/11/2005 991071575 N/A 09/11/2014 N 1,~~706~~704,~~415~~763.5765 1,~~704~~703,~~763~~406.6591 0708/11/2005 991071576 N/A 09/11/2014 N 1,~~635~~633,~~456~~710.0327 1,~~633~~632,~~710~~223.2768 0708/11/2005 991071577 N/A 01/11/2015 N 1,~~589~~587,~~676~~849.8819 1,~~587~~586,~~849~~251.1988 0708/11/2005 991071578 N/A 08/11/2014 N 1,~~579~~577,~~288~~039.3956 1,~~577~~575,~~039~~063.5629 0708/11/2005 991071579 N/A 02/11/2014 N 1,~~549~~547,~~217~~447.9713 1,~~547~~545,~~447~~914.1355 0708/11/2005 991071580 N/A 01/11/2015 N 1,~~491~~490,~~879~~188.6446 1,~~490~~488,~~188~~715.4660 0708/11/2005 991071581 N/A 11/11/2014 N 1,~~386~~383,~~001~~896.6846 1,~~383~~382,~~896~~009.4653 0608/11/2005 991071582 N/A 10/11/2014 N 1,~~352~~350,~~927~~823.8361 1,~~350~~348,~~823~~927.6193 0708/11/2005 991071583 N/A 12/11/2014 N 1,~~292~~291,~~496~~152.6081 1,~~291~~290,~~152~~015.8175 0708/11/2005 991071584 N/A 01/11/2010 N 1,~~193~~192,~~529~~181.2023 1,~~192~~191,~~181~~008.2358 0708/11/2005 991071585 N/A 09/11/2014 N 1,~~190~~189,~~461~~302.3231 1,~~189~~188,~~302~~348.3123 0708/11/2005 991071586 12/11/2014 12/11/2034 N ~~993,907.39~~ 992,822.50 07991,889.38 08/11/2005 991071587 N/A 01/11/2015 N ~~993,780.71~~ 992,675.58 07991,719.44 08/11/2005 991071588 N/A 05/11/2014 N ~~942,487.98~~ 941,019.09 07939,700.19 08/11/2005 991071589 N/A 09/11/2014 N ~~938,266.00~~ 936,874.22 07935,636.35 08/11/2005 991071590 N/A 11/11/2014 N ~~905,702.11~~ 904,305.66 07903,049.35 08/11/2005 991071591 N/A 12/11/2014 N ~~845,246.52~~ 844,392.23 07843,676.67 08/11/2005 991071592 N/A 11/11/2014 N ~~712,311.48~~ 711,161.33 07710,115.31 08/11/2005 991071593 N/A 11/11/2014 N ~~692,886.91~~ 691,818.59 07690,857.49 08/11/2005 991071594 N/A 09/11/2014 N ~~661,697.12~~ 660,712.64 07659,836.33 08/11/2005 Totals 1,~~507~~506,~~516~~483,~~841~~942.6485 1,~~506~~505,~~483~~556,~~942~~641.8571

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 08/17/2005 0 $0.00 0 $0.00 0 $0.00 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 08/17/2005 0 $0.00 0 $0.00 0 $0.00 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 08/17/2005 0 $0.00 0 $0.00 5.398929% 5.349734% 99 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.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference ~~11046930~~991071469 614 0 0607/0111/2005 ~~306~~92,~~488~~547.6506 ~~306~~92,~~488~~547.6506 BA ~~991071493~~991071475 4823 0 0607/11/2005 51161,~~840~~549.0562 51161,~~840~~549.0562 A ~~991071522~~991071518 8580 0 0607/11/2005 3627,~~392~~682.0713 3627,~~392~~682.0713 A 991071523 87 0 0607/11/2005 3031,~~526~~700.6212 3031,~~526~~700.6212 A 991071536 104 0 0607/11/2005 1826,~~704~~713.5877 1826,~~704~~713.5877 A ~~991071572~~991071571 ~~144~~143 0 0607/11/2005 ~~11,388.39 11,388.39 A 991071581 153 0 06/11/2005~~ 8,~~942~~277.8300 8,~~942~~277.8300 A Totals 76 ~~464~~348,~~283~~469.1970 ~~464~~348,~~283~~469.1970

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~11046930~~991071469 5137,~~077~~830,~~960~~000.4500 0.00 ~~991071493~~991071475 918,~~101~~826,~~047~~367.29 0.00 ~~991071522~~991071518 5,~~421~~820,~~543~~529.3236 0.00 991071523 5,~~359~~353,~~714~~619.9267 0.00 991071536 3,850,000.00 ~~0.00 991071572 1~~19,~~781,709~~953.1416 ~~0.00~~991071571 ~~991071581~~ 1,~~386~~784,~~001~~261.6886 0.00 Totals 7773,~~977~~464,~~976~~778.8018 019,953.0016

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (6 loans) ~~157~~348,~~794~~469.5470 ~~157~~348,~~794~~469.5470 2673,~~900~~464,~~016~~778.3518 ~~0.00 Total for Status Code = B (1 loan) 306~~19,~~488~~953.6516 ~~306,488.65 51,077,960.45 0.00~~ (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

Specially Serviced Loan Detail - Part 1 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