8-K 1 wac05c19_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.: 333-120922-04 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2005-C19 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2176813 54-2176814 54-6666960 54-6671936 (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 Wachovia Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates, Series 2005-C19. 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-C19, 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. Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2005-C19 (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-C19, relating to the August 17, 2005 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2005-C19 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 - 16 Mortgage Loan Detail 17 - 20 Principal Prepayment Detail 21 Historical Detail 22 Delinquency Loan Detail 23 Specially Serviced Loan Detail 24 - 25 Modified Loan Detail 26 Liquidated Loan Detail 27 Bond / Collateral Realized Loss Reconciliation 28 Depositor Wachovia Commercial Mortgage Securities, Inc. 301 South College Street Charlotte, NC 28288-1016 Contact: Tim Steward Phone Number: (704) 593-7822 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Timothy S. Ryan Phone Number: (704) 593-7878 Special Servicer Clarion Partners, LLC 335 Madison Avenue, 7th Floor New York, NY 10017 Contact: Bruce G. Morrison Phone Number: (212) 883-2500 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 929766W66 4.173000% 33,891,000.00 33,~~891~~435,~~000~~316.0085 ~~455~~372,~~683~~690.1584 ~~117~~116,~~855~~271.9531 A-2 929766W74 4.516000% 223,570,000.00 223,570,000.00 0.00 841,368.43 A-3 929766W82 4.566000% 75,000,000.00 75,000,000.00 0.00 285,375.00 A-4 929766W90 4.612000% 178,971,000.00 178,971,000.00 0.00 687,845.21 A-5 929766X24 4.661000% 202,208,000.00 202,208,000.00 0.00 785,409.57 A-PB 929766X32 4.621000% 52,557,000.00 52,557,000.00 0.00 202,388.25 A-6 929766X40 4.699000% 237,279,000.00 237,279,000.00 0.00 929,145.02 A-1A 929766Y31 4.653000% 126,705,000.00 126,~~705~~667,~~000~~031.0010 3723,~~968~~217.90 491,~~298~~151.6441 A-FL 929766X57 3.~~590000~~648130% 80,727,000.00 80,727,000.00 0.00 ~~120~~269,~~754~~960.1471 A-M 929766X65 4.750000% 80,727,000.00 80,727,000.00 0.00 319,544.38 A-J 929766X73 4.793000% 100,909,000.00 100,909,000.00 0.00 403,047.36 B 929766X81 4.892000% 40,363,000.00 40,363,000.00 0.00 164,546.50 C 929766X99 4.921000% 20,182,000.00 20,182,000.00 0.00 82,763.02 D 929766Y23 5.020000% 32,291,000.00 32,291,000.00 0.00 135,084.02 E 929766Y49 5.109000% 16,145,000.00 16,145,000.00 0.00 68,737.34 F 929766Y56 5.~~361026~~455721% 20,182,000.00 20,182,000.00 0.00 9091,~~163~~756.5213 G 929766Y64 5.~~371026~~465721% 16,145,000.00 16,145,000.00 0.00 7273,~~262~~536.6872 H 929766Y72 5.~~371026~~465721% 20,182,000.00 20,182,000.00 0.00 9091,~~331~~924.7032 J 929766Y80 4.990000% 8,073,000.00 8,073,000.00 0.00 33,570.22 K 929766Y98 4.990000% 8,073,000.00 8,073,000.00 0.00 33,570.22 L 929766Z22 4.990000% 6,054,000.00 6,054,000.00 0.00 25,174.55 M 929766Z30 4.990000% 4,036,000.00 4,036,000.00 0.00 16,783.03 N 929766Z48 4.990000% 2,018,000.00 2,018,000.00 0.00 8,391.52 O 929766Z55 4.990000% 4,036,000.00 4,036,000.00 0.00 16,783.03 P 929766Z63 4.990000% 24,221,341.30 24,221,341.30 0.00 100,720.41 R-I NA 0.000000% 0.00 0.00 0.00 0.00 R-II NA 0.000000% 0.00 0.00 0.00 0.00 Z NA 0.000000% 0.01 0.01 0.00 0.00 Totals 1,614,545,341.31 1,614,~~545~~051,~~341~~689.3126 ~~493~~395,~~652~~908.0574 6,~~122~~274,~~913~~847.7168

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 929766W66 0.00 0.00 ~~573~~488,~~539~~962.1015 33,~~435~~062,~~316~~626.8501 30.0102% A-2 929766W74 0.00 0.00 841,368.43 223,570,000.00 30.0102% A-3 929766W82 0.00 0.00 285,375.00 75,000,000.00 30.0102% A-4 929766W90 0.00 0.00 687,845.21 178,971,000.00 30.0102% A-5 929766X24 0.00 0.00 785,409.57 202,208,000.00 30.0102% A-PB 929766X32 0.00 0.00 202,388.25 52,557,000.00 30.0102% A-6 929766X40 0.00 0.00 929,145.02 237,279,000.00 30.0102% A-1A 929766Y31 0.00 0.00 ~~529~~514,~~267~~369.5431 126,~~667~~643,~~031~~813.1020 30.0102% A-FL 929766X57 0.00 0.00 ~~120~~269,~~754~~960.1471 80,727,000.00 25.01% A-M 929766X65 0.00 0.00 319,544.38 80,727,000.00 20.01% A-J 929766X73 0.00 0.00 403,047.36 100,909,000.00 13.7576% B 929766X81 0.00 0.00 164,546.50 40,363,000.00 11.2526% C 929766X99 0.00 0.00 82,763.02 20,182,000.00 10.0001% D 929766Y23 0.00 0.00 135,084.02 32,291,000.00 8.00% E 929766Y49 0.00 0.00 68,737.34 16,145,000.00 7.00% F 929766Y56 0.00 0.00 9091,~~163~~756.5213 20,182,000.00 5.75% G 929766Y64 0.00 0.00 7273,~~262~~536.6872 16,145,000.00 4.75% H 929766Y72 0.00 0.00 9091,~~331~~924.7032 20,182,000.00 3.50% J 929766Y80 0.00 0.00 33,570.22 8,073,000.00 3.00% K 929766Y98 0.00 0.00 33,570.22 8,073,000.00 2.50% L 929766Z22 0.00 0.00 25,174.55 6,054,000.00 2.13% M 929766Z30 0.00 0.00 16,783.03 4,036,000.00 1.88% N 929766Z48 0.00 0.00 8,391.52 2,018,000.00 1.75% O 929766Z55 0.00 0.00 16,783.03 4,036,000.00 1.50% P 929766Z63 0.00 0.00 100,720.41 24,221,341.30 0.00% R-I NA 0.00 0.00 0.00 0.00 0.00% R-II NA 0.00 0.00 0.00 0.00 0.00% Z NA 0.00 0.00 0.00 0.01 0.00% Totals 0.00 0.00 6,~~616~~670,~~565~~756.7642 1,~~614~~613,~~051~~655,~~689~~780.2652

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-C 929766Z89 0.~~116704~~018024% 1,614,545,341.30 1,614,~~545~~051,~~341~~689.3025 ~~157~~24,~~019~~243.9747 X-P 929766Z71 0.~~579499~~776345% 1,555,784,000.00 1,555,784,000.00 ~~751~~1,~~312~~006,520.1980

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-C 929766Z89 0.00 ~~157~~24,~~019~~243.9747 1,~~614~~613,~~051~~655,~~689~~780.2551 X-P 929766Z71 0.00 ~~751~~1,~~312~~006,520.1980 1,555,784,000.00 (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 929766W66 ~~1,000~~986.~~00000000~~55444956 1310.~~44555044~~99674958 3.~~47749993~~43074297 0.00000000 0.00000000 ~~986~~975.~~55444956~~55769998 A-2 929766W74 1,000.00000000 0.00000000 3.76333332 0.00000000 0.00000000 1,000.00000000 A-3 929766W82 1,000.00000000 0.00000000 3.80500000 0.00000000 0.00000000 1,000.00000000 A-4 929766W90 1,000.00000000 0.00000000 3.84333333 0.00000000 0.00000000 1,000.00000000 A-5 929766X24 1,000.00000000 0.00000000 3.88416665 0.00000000 0.00000000 1,000.00000000 A-PB 929766X32 1,000.00000000 0.00000000 3.85083338 0.00000000 0.00000000 1,000.00000000 A-6 929766X40 1,000.00000000 0.00000000 3.91583334 0.00000000 0.00000000 1,000.00000000 A-1A 929766Y31 ~~1,000~~999.~~00000000~~70033621 0.~~29966379~~18324376 3.~~87750002~~87633803 0.00000000 0.00000000 999.~~70033621~~51709246 A-FL 929766X57 1,000.00000000 0.00000000 13.~~49583336~~34411919 0.00000000 0.00000000 1,000.00000000 A-M 929766X65 1,000.00000000 0.00000000 3.95833340 0.00000000 0.00000000 1,000.00000000 A-J 929766X73 1,000.00000000 0.00000000 3.99416663 0.00000000 0.00000000 1,000.00000000 B 929766X81 1,000.00000000 0.00000000 4.07666675 0.00000000 0.00000000 1,000.00000000 C 929766X99 1,000.00000000 0.00000000 4.10083342 0.00000000 0.00000000 1,000.00000000 D 929766Y23 1,000.00000000 0.00000000 4.18333344 0.00000000 0.00000000 1,000.00000000 E 929766Y49 1,000.00000000 0.00000000 4.25750015 0.00000000 0.00000000 1,000.00000000 F 929766Y56 1,000.00000000 0.00000000 4.~~46752155~~54643395 0.00000000 0.00000000 1,000.00000000 G 929766Y64 1,000.00000000 0.00000000 4.~~47585506~~55476742 0.00000000 0.00000000 1,000.00000000 H 929766Y72 1,000.00000000 0.00000000 4.~~47585472~~55476761 0.00000000 0.00000000 1,000.00000000 J 929766Y80 1,000.00000000 0.00000000 4.15833271 0.00000000 0.00000000 1,000.00000000 K 929766Y98 1,000.00000000 0.00000000 4.15833271 0.00000000 0.00000000 1,000.00000000 L 929766Z22 1,000.00000000 0.00000000 4.15833333 0.00000000 0.00000000 1,000.00000000 M 929766Z30 1,000.00000000 0.00000000 4.15833251 0.00000000 0.00000000 1,000.00000000 N 929766Z48 1,000.00000000 0.00000000 4.15833499 0.00000000 0.00000000 1,000.00000000 O 929766Z55 1,000.00000000 0.00000000 4.15833251 0.00000000 0.00000000 1,000.00000000 P 929766Z63 1,000.00000000 0.00000000 4.15833330 0.00000000 0.00000000 1,000.00000000 R-I NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z NA 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 X-C 929766Z89 ~~1,000~~999.~~00000000~~69424702 0.~~09725337~~01501566 0.00000000 999.~~69424702~~44903326 X-P 929766Z71 1,000.00000000 0.~~48291549~~64695408 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 01,164,291.0051 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P & I Advances 0.00 paid from general collections Reimbursement for Interest on Servicing 0.00 Advances paid from general collections Aggregate amount of Nonrecoverable Advances 0.00 Current 1 Month LIBOR Rate 3.~~3300~~388130% Next 1 Month LIBOR Rate 3.~~3881~~582500%

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 53,~~818~~801.1872 Less Delinquent Master Servicing Fees 08,466.0082 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 5345,~~818~~334.1890

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~117~~116,~~855~~271.9531 0.00 0.00 ~~117~~116,~~855~~271.9531 0.00 A-2 841,368.43 0.00 0.00 841,368.43 0.00 A-3 285,375.00 0.00 0.00 285,375.00 0.00 A-4 687,845.21 0.00 0.00 687,845.21 0.00 A-5 785,409.57 0.00 0.00 785,409.57 0.00 A-PB 202,388.25 0.00 0.00 202,388.25 0.00 A-6 929,145.02 0.00 0.00 929,145.02 0.00 A-1A 491,~~298~~151.6441 0.00 0.00 491,~~298~~151.6441 0.00 A-FL ~~120~~269,~~754~~960.1471 0.00 0.00 ~~120~~269,~~754~~960.1471 0.00 A-M 319,544.38 0.00 0.00 319,544.38 0.00 A-J 403,047.36 0.00 0.00 403,047.36 0.00 B 164,546.50 0.00 0.00 164,546.50 0.00 C 82,763.02 0.00 0.00 82,763.02 0.00 D 135,084.02 0.00 0.00 135,084.02 0.00 E 68,737.34 0.00 0.00 68,737.34 0.00 F 9091,~~163~~756.5213 0.00 0.00 9091,~~163~~756.5213 0.00 G 7273,~~262~~536.6872 0.00 0.00 7273,~~262~~536.6872 0.00 H 9091,~~331~~924.7032 0.00 0.00 9091,~~331~~924.7032 0.00 J 33,570.22 0.00 0.00 33,570.22 0.00 K 33,570.22 0.00 0.00 33,570.22 0.00 L 25,174.55 0.00 0.00 25,174.55 0.00 M 16,783.03 0.00 0.00 16,783.03 0.00 N 8,391.52 0.00 0.00 8,391.52 0.00 O 16,783.03 0.00 0.00 16,783.03 0.00 P 100,720.41 0.00 0.00 100,720.41 0.00 X-C ~~157~~24,~~019~~243.9747 0.00 0.00 ~~157~~24,~~019~~243.9747 0.00 X-P ~~751~~1,~~312~~006,520.1980 0.00 0.00 ~~751~~1,~~312~~006,520.1980 0.00 Total 7,~~031~~305,~~245~~611.8795 0.00 0.00 7,~~031~~305,~~245~~611.8795 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~117~~116,~~855~~271.9531 0.00 A-2 0.00 841,368.43 0.00 A-3 0.00 285,375.00 0.00 A-4 0.00 687,845.21 0.00 A-5 0.00 785,409.57 0.00 A-PB 0.00 202,388.25 0.00 A-6 0.00 929,145.02 0.00 A-1A 0.00 491,~~298~~151.6441 0.00 A-FL 0.00 ~~120~~269,~~754~~960.1471 0.00 A-M 0.00 319,544.38 0.00 A-J 0.00 403,047.36 0.00 B 0.00 164,546.50 0.00 C 0.00 82,763.02 0.00 D 0.00 135,084.02 0.00 E 0.00 68,737.34 0.00 F 0.00 9091,~~163~~756.5213 0.00 G 0.00 7273,~~262~~536.6872 0.00 H 0.00 9091,~~331~~924.7032 0.00 J 0.00 33,570.22 0.00 K 0.00 33,570.22 0.00 L 0.00 25,174.55 0.00 M 0.00 16,783.03 0.00 N 0.00 8,391.52 0.00 O 0.00 16,783.03 0.00 P 0.00 100,720.41 0.00 X-C 0.00 ~~157~~24,~~019~~243.9747 0.00 X-P 0.00 ~~751~~1,~~312~~006,520.1980 0.00 Total 0.00 7,~~031~~305,~~245~~611.8795 0.00

Other Required Information Available Distribution Amount (1) 7,~~524~~701,~~897~~520.9269 Aggregate Number of Outstanding Loans 92 Aggregate Stated Principal Balance of Loans Before Distribution 1,614,~~545~~051,~~341~~689.2625 Aggregate Stated Principal Balance of Loans After Distribution 1,~~614~~613,~~051~~655,~~689~~780.2551 Aggregate Unpaid Principal Balance of Loans 1,~~614~~613,~~051~~662,~~689~~159.2568 Aggregate Amount of Master Servicing Fee 5345,~~818~~334.1890 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~058~~057.5492 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 7,407,899.99 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 3,589.89 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 7,407,489.88 Principal: Scheduled Principal 399,498.64 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 (3,589.89) Total Principal Collected 395,908.75 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 7,803,398.63 Total Funds Distributed Fees: Master Servicing Fee 53,801.72 Trustee Fee 2,057.92 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 55,859.64 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 7,305,611.95 Principal Distribution 395,908.74 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 46,018.22 Total Payments to Certificateholders & Others 7,747,538.91 Total Funds Distributed 7,803,398.55

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 1 1,350,000.00 0.08 ~~119~~118 5.3300 3.000000 2,000,001 to 3,000,000 7 20,009,000.00 1.24 ~~108~~107 5.2929 2.058558 3,000,001 to 4,000,000 17 60,~~376~~363,~~554~~547.5195 3.74 ~~106~~105 5.4347 1.~~697687~~697735 4,000,001 to 5,000,000 8 36,~~465~~440,~~626~~844.3321 2.26 ~~114~~113 5.~~3776~~3775 1.~~486776~~486909 5,000,001 to 6,000,000 5 28,~~138~~123,~~278~~135.2820 1.74 ~~111~~110 5.~~4317~~4316 1.~~432490~~432500 6,000,001 to 7,000,000 6 39,~~565~~554,~~749~~135.2380 2.45 ~~108~~107 5.~~4648~~4649 1.~~445519~~445599 7,000,001 to 8,000,000 4 30,~~071~~056,~~950~~560.1538 1.86 ~~101~~100 5.~~5077~~5076 1.~~311884~~311865 8,000,001 to 9,000,000 2 16,~~886~~880,~~378~~572.0941 1.05 ~~119~~118 5.~~6001~~6000 1.~~260411~~260416 9,000,001 to 10,000,000 2 19,~~534~~527,~~249~~226.1636 1.21 ~~118~~117 6.~~1073~~1071 1.~~286223~~286203 10,000,001 to 15,000,000 11 141,~~970~~946,~~713~~626.9654 8.80 ~~104~~103 5.~~3142~~3141 1.~~437200~~437214 15,000,001 to 20,000,000 7 114,~~974~~942,~~383~~773.7417 7.12 8786 5.1514 1.~~592333~~592376 20,000,001 to 25,000,000 5 107,~~979~~953,~~728~~674.2934 6.69 9493 5.~~6528~~6526 1.~~557563~~557408 25,000,001 to 30,000,000 3 80,411,000.00 4.98 ~~107~~106 5.3723 1.305647 30,000,001 to 35,000,000 3 96,904,000.00 6.0001 6766 5.3073 1.506420 35,000,000 to 40,000,000 1 37,100,000.00 2.30 8382 5.1600 1.550000 40,000,001 to 45,000,000 3 128,~~955~~919,~~883~~135.4185 7.99 9897 5.~~5784~~5783 1.~~542167~~542119 45,000,001 to 50,000,000 2 95,007,000.00 5.89 7776 5.2726 1.423701 50,000,001 to 55,000,000 1 50,595,000.00 3.1314 ~~119~~118 5.6418 1.550000 55,000,001 to 75,000,000 1 75,000,000.00 4.65 6463 5.3900 1.280000 75,000,001 and greater 3 432,~~756~~571,~~194~~548.1030 26.81 ~~101~~100 5.~~4193~~4192 2.~~121714~~121646 Totals 92 1,~~614~~613,~~051~~655,~~689~~780.2551 100.00 9695 5.~~4125~~4124 1.~~657835~~657782

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 4,~~779~~774,~~373~~508.8098 0.30 ~~116~~115 5.2800 1.298132 California 9 148,~~780~~763,~~365~~397.7030 9.22 7877 5.~~2116~~2115 1.~~469899~~469924 Colorado 4 84,149,000.00 5.21 5958 5.0300 1.578856 Connecticut 3 43,800,000.00 2.71 8988 5.1829 1.651712 Florida 6 64,~~600~~567,~~411~~376.1459 4.00 ~~106~~105 5.~~9268~~9265 1.~~737485~~737341 Georgia 6 274,~~317~~091,~~450~~074.6086 1716.0099 ~~108~~107 5.7569 2.~~100545~~100491 Illinois 5 28,~~111~~106,~~596~~880.1472 1.74 ~~115~~114 5.3760 1.~~453589~~453617 Indiana 3 40,~~012~~006,~~713~~334.5740 2.48 ~~104~~103 5.3605 1.~~386347~~386374 Iowa 1 2,650,000.00 0.16 8382 5.3100 1.900000 Kansas 3 11,630,000.00 0.72 ~~107~~106 5.3707 1.736565 Maryland 3 35,~~771~~758,~~351~~249.8933 2.22 9392 5.~~3815~~3813 1.~~469158~~469215 Massachusetts 1 3,000,000.00 0.19 ~~118~~117 5.7500 2.980000 Michigan 2 11,010,000.00 0.68 ~~105~~104 5.4233 1.486049 Minnesota 3 144,006,000.00 8.92 ~~102~~101 5.2196 2.214039 Missouri 4 38,623,000.00 2.39 ~~111~~110 5.4452 1.393978 New Jersey 1 7,~~990~~991,~~720~~873.5487 0.50 ~~108~~107 5.1900 1.280000 New York 5 227,~~579~~572,~~249~~226.1636 14.10 9392 5.~~5297~~5296 1.350642 North Carolina 6 43,~~891~~880,~~472~~067.0053 2.72 9190 5.~~3966~~3965 1.~~457640~~457686 Ohio 3 10,410,000.00 0.6465 ~~107~~106 5.3707 1.746772 Oklahoma 1 3,800,000.00 0.24 ~~118~~117 5.8100 1.210000 Pennsylvania 4 40,~~317~~276,~~818~~895.6514 2.50 ~~118~~117 5.4109 1.~~413088~~413094 South Carolina 1 6,~~186~~180,~~483~~125.4328 0.38 ~~118~~117 5.1900 1.310000 Tennessee 1 2,950,000.00 0.18 ~~115~~114 4.7500 2.030000 Texas 4 80,106,000.00 4.96 9089 5.2256 1.520265 Virginia 11 144,~~937~~911,~~682~~770.6315 8.98 ~~100~~99 5.~~2810~~2809 1.500254 Washington 8 110,641,000.00 6.8586 9291 5.2996 1.541207 Totals 99 1,~~614~~613,~~051~~655,~~689~~780.2551 100.00 9695 5.~~4125~~4124 1.~~657835~~657782

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.24 or less 14 238,~~817~~811,~~713~~334.5740 14.80 ~~111~~110 5.4629 1.212329 1.25 to 1.29 13 150,~~836~~788,~~367~~962.4368 9.3534 9291 5.~~4519~~4518 1.~~272238~~272241 1.30 to 1.34 6 39,~~882~~865,~~956~~289.4639 2.47 9291 5.~~7561~~7560 1.~~318941~~318938 1.35 to 1.39 5 61,~~358~~347,~~226~~032.7361 3.80 ~~119~~118 5.~~5442~~5441 1.~~386383~~386389 1.40 to 1.44 4 36,~~789~~749,~~249~~539.6206 2.28 ~~119~~118 5.6454 1.416379 1.45 to 1.49 3 54,~~457~~434,~~842~~175.6199 3.37 8281 5.~~5534~~5535 1.~~473128~~473132 1.50 to 1.54 7 184,218,000.00 11.4142 8685 5.1289 1.521711 1.55 to 1.59 6 262,339,000.00 16.2526 7574 5.1772 1.566099 1.60 to 1.64 4 28,185,000.00 1.75 8382 5.2552 1.616032 1.65 to 1.69 3 52,502,000.00 3.25 7877 5.1440 1.652180 1.70 to 1.74 5 83,~~815~~779,~~883~~135.4185 5.19 6867 5.~~6601~~6600 1.~~721127~~721132 1.75 to 1.79 1 17,323,000.00 1.07 ~~114~~113 4.8000 1.790000 1.80 to 1.84 2 6,501,000.00 0.40 8382 5.3100 1.820000 1.85 to 1.89 1 4,080,000.00 0.25 8382 5.3100 1.870000 1.90 to 1.94 2 6,~~045~~042,~~974~~411.8077 0.37 7675 5.~~1808~~1809 1.~~916851~~916843 1.95 to 1.99 1 3,785,000.00 0.23 8382 5.3100 1.960000 2.00 to 2.04 4 13,924,000.00 0.86 ~~108~~107 4.9574 2.027875 2.05 to 2.09 2 6,620,000.00 0.41 8382 5.3100 2.060000 2.10 to 2.14 1 3,000,000.00 0.19 ~~119~~118 5.3100 2.110000 2.15 to 2.24 2 30,~~459~~434,~~280~~350.5246 1.89 9190 6.~~5120~~5118 2.~~202295~~202297 2.25 to 2.29 1 204,~~601~~416,~~194~~548.1030 12.6867 ~~118~~117 5.7200 2.280000 2.30 and greater 5 124,510,000.00 7.7172 ~~118~~117 5.2524 2.453062 Totals 92 1,~~614~~613,~~051~~655,~~689~~780.2551 100.00 9695 5.~~4125~~4124 1.~~657835~~657782

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Lodging 6 61,~~462~~402,~~331~~430.4232 3.81 ~~102~~101 6.2998 1.~~790524~~790584 Mixed Use 2 6,700,000.00 0.42 ~~119~~118 5.3100 2.214925 Mobile Home Park 1 10,~~688~~678,~~266~~108.1966 0.66 ~~119~~118 5.4900 1.250000 Multi-Family 19 191,~~150~~087,~~531~~275.9058 11.84 9796 5.4322 1.~~362910~~362902 Office 9 418,~~891~~856,~~603~~009.9572 25.9596 9897 5.4517 1.~~684975~~684972 Other 2 208,~~992~~803,~~273~~471.1784 12.9594 ~~118~~117 5.7160 2.~~260670~~260671 Retail 58 706,~~138~~113,~~330~~235.7306 43.7576 8786 5.2089 1.~~537389~~537396 Self Storage 2 10,~~028~~015,~~351~~249.8933 0.62 ~~118~~117 5.9500 1.312975 Totals 99 1,~~614~~613,~~051~~655,~~689~~780.2551 100.00 9695 5.~~4125~~4124 1.~~657835~~657782

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 25 547,~~874~~865,~~178~~410.7792 33.9495 7877 5.0822 1.~~598363~~598364 5.250% to 5.499% 40 486,~~555~~480,~~322~~663.9583 30.1415 ~~102~~101 5.3673 1.~~599540~~599577 5.500% to 5.749% 13 442,~~429~~233,~~372~~760.6848 27.41 ~~114~~113 5.6443 1.~~786450~~786256 5.750% to 5.999% 10 55,~~432~~385,~~953~~908.9973 3.43 ~~115~~114 5.~~8420~~8419 1.~~540830~~541002 6.000% to 6.249% 1 44,~~955~~919,~~883~~135.4185 2.7978 5958 6.0800 1.710000 6.250% to 6.499% 1 3,350,000.00 0.21 ~~179~~178 6.3800 1.250000 6.500% and greater 2 33,~~453~~420,~~977~~900.4570 2.07 9392 6.7061 1.~~943335~~943262 Totals 92 1,~~614~~613,~~051~~655,~~689~~780.2551 100.00 9695 5.~~4125~~4124 1.~~657835~~657782

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 92 1,~~614~~613,~~051~~655,~~689~~780.2551 100.00 9695 5.~~4125~~4124 1.~~657835~~657782 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 92 1,~~614~~613,~~051~~655,~~689~~780.2551 100.00 9695 5.~~4125~~4124 1.~~657835~~657782

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 9 265,~~690~~649,~~107~~073.2860 16.46 5958 5.~~3316~~3315 1.~~572102~~572087 61 to 84 months 24 459,~~506~~477,~~703~~086.0911 28.47 7574 5.~~2997~~2996 1.~~545720~~545680 85 to 108 months 1 7,~~990~~991,~~720~~873.5487 0.50 ~~108~~107 5.1900 1.280000 109 to 120 months 57 877,~~514~~187,~~158~~746.3493 54.3736 ~~118~~117 5.~~4943~~4942 1.~~747500~~747453 121 months and greater 1 3,350,000.00 0.21 ~~179~~178 6.3800 1.250000 Totals 92 1,~~614~~613,~~051~~655,~~689~~780.2551 100.00 9695 5.~~4125~~4124 1.~~657835~~657782

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 44 873,472,000.00 54.1213 8281 5.2288 1.668781 300 months or less 9 70,~~491~~412,~~920~~677.6185 4.3736 ~~104~~103 6.0692 1.~~736123~~736232 301 months and greater 39 ~~670~~669,~~087~~771,~~768~~102.6466 41.5251 ~~114~~113 5.5828 1.~~635332~~635190 Totals 92 1,~~614~~613,~~051~~655,~~689~~780.2551 100.00 9695 5.~~4125~~4124 1.~~657835~~657782

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 92 1,~~614~~613,~~051~~655,~~689~~780.2551 100.00 9695 5.~~4125~~4124 1.~~657835~~657782 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 92 1,~~614~~613,~~051~~655,~~689~~780.2551 100.00 9695 5.~~4125~~4124 1.~~657835~~657782 (1) The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the ommission of credit lease loans in the calculation of DSCR. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 1 1,350,000.00 0.08 ~~119~~118 5.3300 3.000000 2,000,001 to 3,000,000 7 20,009,000.00 1.24 ~~108~~107 5.2929 2.058558 3,000,001 to 4,000,000 17 60,~~376~~363,~~554~~547.5195 3.74 ~~106~~105 5.4347 1.~~697687~~697735 4,000,001 to 5,000,000 7 31,~~476~~456,~~253~~453.2450 1.95 ~~113~~112 5.~~3883~~3882 1.~~524307~~524448 5,000,001 to 6,000,000 4 22,~~538~~523,~~278~~135.2820 1.40 ~~110~~109 5.~~4719~~4718 1.~~482802~~482848 6,000,001 to 7,000,000 4 26,~~986~~987,~~552~~676.2312 1.67 ~~103~~102 5.5692 1.~~530008~~530037 7,000,001 to 8,000,000 2 15,~~329~~321,~~850~~271.6474 0.95 ~~113~~112 5.~~5012~~5009 1.~~342237~~342189 8,000,001 to 9,000,000 1 8,~~096~~089,~~248~~129.1378 0.50 ~~117~~116 5.8500 1.250000 9,000,001 to 10,000,000 2 19,~~534~~527,~~249~~226.1636 1.21 ~~118~~117 6.~~1073~~1071 1.~~286223~~286203 10,000,001 to 15,000,000 9 115,~~703~~679,~~713~~626.9654 7.17 ~~101~~100 5.~~3000~~2999 1.~~487756~~487783 15,000,001 to 20,000,000 7 114,~~974~~942,~~383~~773.7417 7.12 8786 5.1514 1.~~592333~~592376 20,000,001 to 25,000,000 4 87,~~279~~253,~~728~~674.2934 5.41 8988 5.~~6606~~6603 1.~~641112~~640945 25,000,001 to 30,000,000 3 80,411,000.00 4.98 ~~107~~106 5.3723 1.305647 30,000,001 to 35,000,000 2 63,904,000.00 3.96 7170 5.1200 1.520064 35,000,001 to 40,000,000 1 37,100,000.00 2.30 8382 5.1600 1.550000 40,000,001 to 45,000,000 3 128,~~955~~919,~~883~~135.4185 7.99 9897 5.~~5784~~5783 1.~~542167~~542119 45,000,001 to 50,000,000 2 95,007,000.00 5.89 7776 5.2726 1.423701 50,000,001 to 55,000,000 1 50,595,000.00 3.1314 ~~119~~118 5.6418 1.550000 55,000,001 to 75,000,000 1 75,000,000.00 4.65 6463 5.3900 1.280000 75,000,001 and greater 3 432,~~756~~571,~~194~~548.1030 26.81 ~~101~~100 5.~~4193~~4192 2.~~121714~~121646 Totals 81 1,487,~~383~~011,~~889~~198.6985 92.15 9695 5.~~4061~~4060 1.~~688249~~688193

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 4,~~779~~774,~~373~~508.8098 0.30 ~~116~~115 5.2800 1.298132 California 7 134,~~038~~028,~~266~~108.1966 8.3031 7776 5.~~1783~~1782 1.~~490750~~490768 Colorado 4 84,149,000.00 5.21 5958 5.0300 1.578856 Connecticut 3 43,800,000.00 2.71 8988 5.1829 1.651712 Florida 6 64,~~600~~567,~~411~~376.1459 4.00 ~~106~~105 5.~~9268~~9265 1.~~737485~~737341 Georgia 5 269,~~328~~106,~~077~~684.5115 16.6968 ~~108~~107 5.7652 2.~~116301~~116244 Illinois 5 28,~~111~~106,~~596~~880.1472 1.74 ~~115~~114 5.3760 1.~~453589~~453617 Indiana 2 33,620,000.00 2.08 ~~101~~100 5.3739 1.417977 Iowa 1 2,650,000.00 0.16 8382 5.3100 1.900000 Kansas 3 11,630,000.00 0.72 ~~107~~106 5.3707 1.736565 Maryland 3 35,~~771~~758,~~351~~249.8933 2.22 9392 5.~~3815~~3813 1.~~469158~~469215 Massachusetts 1 3,000,000.00 0.19 ~~118~~117 5.7500 2.980000 Michigan 2 11,010,000.00 0.68 ~~105~~104 5.4233 1.486049 Minnesota 3 144,006,000.00 8.92 ~~102~~101 5.2196 2.214039 Missouri 4 38,623,000.00 2.39 ~~111~~110 5.4452 1.393978 New Jersey 1 7,~~990~~991,~~720~~873.5487 0.50 ~~108~~107 5.1900 1.280000 New York 5 227,~~579~~572,~~249~~226.1636 14.10 9392 5.~~5297~~5296 1.350642 North Carolina 5 38,~~291~~280,~~472~~067.0053 2.37 8786 5.~~4151~~4150 1.~~490931~~490994 Ohio 3 10,410,000.00 0.6465 ~~107~~106 5.3707 1.746772 Oklahoma 1 3,800,000.00 0.24 ~~118~~117 5.8100 1.210000 Pennsylvania 4 40,~~317~~276,~~818~~895.6514 2.50 ~~118~~117 5.4109 1.~~413088~~413094 Tennessee 1 2,950,000.00 0.18 ~~115~~114 4.7500 2.030000 Texas 4 80,106,000.00 4.96 9089 5.2256 1.520265 Virginia 9 123,~~447~~420,~~552~~327.6752 7.65 9796 5.~~2532~~2531 1.~~544452~~544464 Washington 3 43,374,000.00 2.69 9695 4.8743 1.854819 Totals 86 1,487,~~383~~011,~~889~~198.6985 92.15 9695 5.~~4061~~4060 1.~~688249~~688193

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.24 or less 9 179,858,000.00 11.1415 ~~109~~108 5.4697 1.211999 1.25 to 1.29 10 129,~~764~~727,~~764~~840.8770 8.04 8887 5.4568 1.~~274494~~274496 1.30 to 1.34 4 26,~~246~~235,~~473~~164.0311 1.63 9594 5.~~9708~~9706 1.~~323587~~323581 1.35 to 1.39 5 61,~~358~~347,~~226~~032.7361 3.80 ~~119~~118 5.~~5442~~5441 1.~~386383~~386389 1.40 to 1.44 4 36,~~789~~749,~~249~~539.6206 2.28 ~~119~~118 5.6454 1.416379 1.45 to 1.49 2 21,~~457~~434,~~842~~175.6199 1.33 ~~118~~117 5.3742 1.~~462559~~462558 1.50 to 1.54 7 184,218,000.00 11.4142 8685 5.1289 1.521711 1.55 to 1.59 6 262,339,000.00 16.2526 7574 5.1772 1.566099 1.60 to 1.64 4 28,185,000.00 1.75 8382 5.2552 1.616032 1.65 to 1.69 3 52,502,000.00 3.25 7877 5.1440 1.652180 1.70 to 1.74 5 83,~~815~~779,~~883~~135.4185 5.19 6867 5.~~6601~~6600 1.~~721127~~721132 1.75 to 1.79 1 17,323,000.00 1.07 ~~114~~113 4.8000 1.790000 1.80 to 1.84 2 6,501,000.00 0.40 8382 5.3100 1.820000 1.85 to 1.89 1 4,080,000.00 0.25 8382 5.3100 1.870000 1.90 to 1.94 2 6,~~045~~042,~~974~~411.8077 0.37 7675 5.~~1808~~1809 1.~~916851~~916843 1.95 to 1.99 1 3,785,000.00 0.23 8382 5.3100 1.960000 2.00 to 2.04 4 13,924,000.00 0.86 ~~108~~107 4.9574 2.027875 2.05 to 2.09 2 6,620,000.00 0.41 8382 5.3100 2.060000 2.10 to 2.14 1 3,000,000.00 0.19 ~~119~~118 5.3100 2.110000 2.15 to 2.24 2 30,~~459~~434,~~280~~350.5246 1.89 9190 6.~~5120~~5118 2.~~202295~~202297 2.25 to 2.29 1 204,~~601~~416,~~194~~548.1030 12.6867 ~~118~~117 5.7200 2.280000 2.30 and greater 5 124,510,000.00 7.7172 ~~118~~117 5.2524 2.453062 Totals 81 1,487,~~383~~011,~~889~~198.6985 92.15 9695 5.~~4061~~4060 1.~~688249~~688193

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Lodging 6 61,~~462~~402,~~331~~430.4232 3.81 ~~102~~101 6.2998 1.~~790524~~790584 Mixed Use 2 6,700,000.00 0.42 ~~119~~118 5.3100 2.214925 Mobile Home Park 1 10,~~688~~678,~~266~~108.1966 0.66 ~~119~~118 5.4900 1.250000 Multi-Family 6 64,~~482~~442,~~732~~693.3492 43.0099 9392 5.~~3235~~3234 1.~~485111~~485125 Office 9 418,~~891~~856,~~603~~009.9572 25.9596 9897 5.4517 1.~~684975~~684972 Other 2 208,~~992~~803,~~273~~471.1784 12.9594 ~~118~~117 5.7160 2.~~260670~~260671 Retail 58 706,~~138~~113,~~330~~235.7306 43.7576 8786 5.2089 1.~~537389~~537396 Self Storage 2 10,~~028~~015,~~351~~249.8933 0.62 ~~118~~117 5.9500 1.312975 Totals 86 1,487,~~383~~011,~~889~~198.6985 92.15 9695 5.~~4061~~4060 1.~~688249~~688193

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% and lower 24 541,~~687~~685,~~695~~285.3464 33.5657 7776 5.0810 1.~~601656~~601653 5.250% to 5.499% 33 427,~~066~~001,~~106~~496.3309 26.46 ~~101~~100 5.3679 1.~~649666~~649708 5.500% to 5.749% 10 381,~~437~~248,~~273~~471.1784 23.63 ~~118~~117 5.6450 1.~~854757~~854556 5.750% to 5.999% 10 55,~~432~~385,~~953~~908.9973 3.43 ~~115~~114 5.~~8420~~8419 1.~~540830~~541002 6.000% to 6.249% 1 44,~~955~~919,~~883~~135.4185 2.7978 5958 6.0800 1.710000 6.250% to 6.499% 1 3,350,000.00 0.21 ~~179~~178 6.3800 1.250000 6.500% and greater 2 33,~~453~~420,~~977~~900.4570 2.07 9392 6.7061 1.~~943335~~943262 Totals 81 1,487,~~383~~011,~~889~~198.6985 92.15 9695 5.~~4061~~4060 1.~~688249~~688193

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 81 1,487,~~383~~011,~~889~~198.6985 92.15 9695 5.~~4061~~4060 1.~~688249~~688193 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 81 1,487,~~383~~011,~~889~~198.6985 92.15 9695 5.~~4061~~4060 1.~~688249~~688193

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 7 225,~~240~~199,~~107~~073.2860 13.9596 5958 5.~~2775~~2773 1.~~594265~~594251 61 to 84 months 24 459,~~506~~477,~~703~~086.0911 28.47 7574 5.~~2997~~2996 1.~~545720~~545680 85 to 108 months 1 7,~~990~~991,~~720~~873.5487 0.50 ~~108~~107 5.1900 1.280000 109 to 120 months 48 ~~791~~790,~~296~~993,~~358~~165.7827 49.0302 ~~118~~117 5.~~5025~~5024 1.~~803747~~803702 121 months and greater 1 3,350,000.00 0.21 ~~179~~178 6.3800 1.250000 Totals 81 1,487,~~383~~011,~~889~~198.6985 92.15 9695 5.~~4061~~4060 1.~~688249~~688193

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 42 833,022,000.00 51.6162 8382 5.2091 1.679468 300 months or less 9 70,~~491~~412,~~920~~677.6185 4.3736 ~~104~~103 6.0692 1.~~736123~~736232 301 months or greater 30 583,~~869~~576,~~969~~521.0800 36.1716 ~~114~~113 5.~~6070~~6069 1.~~694998~~694850 Totals 81 1,487,~~383~~011,~~889~~198.6985 92.15 9695 5.~~4061~~4060 1.~~688249~~688193

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 81 1,487,~~383~~011,~~889~~198.6985 92.15 9695 5.~~4061~~4060 1.~~688249~~688193 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 81 1,487,~~383~~011,~~889~~198.6985 92.15 9695 5.~~4061~~4060 1.~~688249~~688193 (1) The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the ommission of credit lease loans in the calculation of DSCR. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 5,000,000 or less 1 4,~~989~~984,~~373~~390.0971 0.31 ~~118~~117 5.3100 1.250000 5,000,001 to 6,000,000 1 5,600,000.00 0.35 ~~118~~117 5.2700 1.230000 6,000,001 to 7,000,000 2 12,~~579~~566,~~197~~459.0068 0.78 ~~119~~118 5.2408 1.264262 7,000,001 to 8,000,000 2 14,~~742~~735,~~099~~288.5164 0.91 8887 5.5145 1.~~280321~~280335 8,000,001 to 9,000,000 1 8,~~790~~791,~~129~~442.9663 0.54 ~~120~~119 5.3700 1.270000 9,000,001 to 15,000,000 2 26,267,000.00 1.63 ~~119~~118 5.3764 1.214505 15,000,001 to 25,000,000 1 20,700,000.00 1.28 ~~119~~118 5.6200 1.205284 25,000,001 and greater 1 33,000,000.00 2.0405 5857 5.6700 1.480000 Totals 11 126,~~667~~644,~~799~~581.5666 7.85 9998 5.~~4875~~4876 1.~~300701~~300709

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. California 2 14,~~742~~735,~~099~~288.5164 0.91 8887 5.5145 1.~~280321~~280335 Georgia 1 4,~~989~~984,~~373~~390.0971 0.31 ~~118~~117 5.3100 1.250000 Indiana 1 6,~~392~~386,~~713~~334.5740 0.40 ~~119~~118 5.2900 1.220000 North Carolina 1 5,600,000.00 0.35 ~~118~~117 5.2700 1.230000 South Carolina 1 6,~~186~~180,~~483~~125.4328 0.38 ~~118~~117 5.1900 1.310000 Virginia 2 21,~~490~~491,~~129~~442.9663 1.33 ~~119~~118 5.4409 1.~~246361~~246363 Washington 5 67,267,000.00 4.17 8988 5.5739 1.338989 Totals 13 126,~~667~~644,~~799~~581.5666 7.85 9998 5.~~4875~~4876 1.~~300701~~300709

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.24 or less 5 58,~~959~~953,~~713~~334.5740 3.65 ~~119~~118 5.~~4424~~4425 1.~~213335~~213334 1.25 to 1.29 3 21,~~071~~061,~~602~~121.5698 1.31 ~~119~~118 5.4215 1.~~258343~~258349 1.30 to 1.34 2 13,~~636~~630,~~483~~125.4328 0.84 8584 5.3430 1.310000 1.35 and greater 1 33,000,000.00 2.0405 5857 5.6700 1.480000 Totals 11 126,~~667~~644,~~799~~581.5666 7.85 9998 5.~~4875~~4876 1.~~300701~~300709

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 13 126,~~667~~644,~~799~~581.5666 7.85 9998 5.~~4875~~4876 1.~~300701~~300709 Totals 13 126,~~667~~644,~~799~~581.5666 7.85 9998 5.~~4875~~4876 1.~~300701~~300709

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% and lower 1 6,~~186~~180,~~483~~125.4328 0.38 ~~118~~117 5.1900 1.310000 5.250% to 5.499% 7 59,~~489~~479,~~216~~167.6274 3.69 ~~111~~110 5.3623 1.~~239690~~239692 5.500% and greater 3 60,~~992~~985,~~099~~288.5164 3.78 8685 5.6399 1.~~359266~~359279 Totals 11 126,~~667~~644,~~799~~581.5666 7.85 9998 5.~~4875~~4876 1.~~300701~~300709

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 11 126,~~667~~644,~~799~~581.5666 7.85 9998 5.~~4875~~4876 1.~~300701~~300709 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 11 126,~~667~~644,~~799~~581.5666 7.85 9998 5.~~4875~~4876 1.~~300701~~300709

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 2 40,450,000.00 2.51 5857 5.6332 1.448690 61 months and greater 9 86,~~217~~194,~~799~~581.5666 5.34 ~~119~~118 5.4192 1.~~231271~~231264 Totals 11 126,~~667~~644,~~799~~581.5666 7.85 9998 5.~~4875~~4876 1.~~300701~~300709

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 2 40,450,000.00 2.51 5857 5.6332 1.448690 360 months or less 9 86,~~217~~194,~~799~~581.5666 5.34 ~~119~~118 5.4192 1.~~231271~~231264 Totals 11 126,~~667~~644,~~799~~581.5666 7.85 9998 5.~~4875~~4876 1.~~300701~~300709

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 11 126,~~667~~644,~~799~~581.5666 7.85 9998 5.~~4875~~4876 1.~~300701~~300709 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 11 126,~~667~~644,~~799~~581.5666 7.85 9998 5.~~4875~~4876 1.~~300701~~300709 (1) The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the ommission of credit lease loans in the calculation of DSCR. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 503850015 1 OT Atlanta GA ~~976~~1,~~295~~007,774.8955 ~~216~~184,~~124~~645.4781 5.720% 502852151 2 RT Various Various ~~516~~533,~~224~~432.7120 0.00 5.030% 502850763 3 OF Minneapolis MN ~~462~~478,~~875~~304.0017 0.00 5.290% 502850970 4 OF New York NY ~~336~~348,~~875~~104.0017 0.00 5.390% 502850513 5 OF Manhasset NY ~~237~~245,~~873~~802.6678 0.00 5.642% 502850967 6 OF New York NY ~~225~~232,~~416~~930.6756 0.00 5.410% 502851912 7 RT Houston TX ~~192~~198,~~029~~430.8786 0.00 5.120% 502850935 8 OF Atlanta GA ~~228~~235,~~000~~369.0003 4436,~~116~~747.5956 6.080% 502851138 9 OF New York NY ~~193~~199,~~200~~640.00 0.00 5.520% 502850200 10 OF Falls Church VA ~~178~~184,~~500~~450.00 0.00 5.100% 502851911 11 RT West Hartford CT ~~159~~164,~~530~~847.0067 0.00 5.160% 502850961 12 MF Federal Way WA ~~155~~161,~~925~~122.0050 0.00 5.670% 502851920 13 RT Santa Barbara CA ~~136~~141,~~763~~322.7352 0.00 5.120% 502851919 14 RT San Diego CA ~~135~~140,~~893~~423.3311 0.00 5.120% 502851182 15 RT Austin TX ~~129~~133,~~538~~855.0093 0.00 5.420% 502850414 16 RT O Fallon MO ~~119~~123,~~761~~753.3741 0.00 5.530% 502851927 17 RT Germantown MD ~~110~~114,~~694~~384.9073 0.00 5.160% 502850793 18 LO Miami Beach FL ~~131~~136,~~795~~013.8359 3026,~~271~~053.7195 6.730% 502851918 19 RT La Mesa CA 9295,~~708~~798.0027 0.00 5.160% 502851931 20 RT Herndon VA 9194,~~434~~482.6749 0.00 5.120% 502850411 21 RT Valparaiso IN 9599,~~945~~143.5068 0.00 5.530% 500850002 22 MF Various WA 96100,~~945~~176.0050 0.00 5.620% 502850041 23 RT Tacoma WA 6971,~~292~~601.0073 0.00 4.800% 502851151 24 MF Durham NC 7375,~~100~~536.0067 0.00 5.160% 502851128 25 MF Emmaus PA 7476,~~315~~707.8716 1816,~~439~~048.7344 5.410% 502851933 26 RT Centreville VA 6972,~~973~~305.3378 0.00 5.120% 502851922 27 RT San Jose CA 6972,~~764~~089.2774 0.00 5.120% 502851176 28 MF Bethlehem PA 7274,~~063~~382.8770 1715,~~880~~562.9613 5.410% 502851929 29 RT Springfield VA 6567,~~223~~397.4051 0.00 5.060% 502851925 30 RT Rocklin CA 6365,~~038~~139.0027 0.00 5.160% 502851926 31 RT Bellevue WA 6163,~~525~~576.3823 0.00 5.060% 502851033 32 RT Eustis FL 6365,~~583~~702.3378 0.00 5.450% 502850938 33 RT Atlanta GA 6265,~~997~~097.6759 0.00 5.510% 502851205 34 MF Kent WA 5961,~~581~~567.7480 0.00 5.270% 502851179 35 RT Vero Beach FL 6062,~~071~~074.6706 0.00 5.420% 502851934 36 RT Indianapolis IN 5456,~~613~~433.3378 0.00 5.120% 502851522 37 MF Manassas Park VA 5860,~~102~~039.5025 0.00 5.490% 502824443 38 RT Spokane WA 4546,~~362~~874.5058 0.00 4.750% 502851594 39 MH Rocklin CA 4850,~~952~~528.5078 1110,~~733~~157.8153 5.490% 502850976 40 LO Chester VA 5152,~~012~~634.5084 1513,~~552~~929.2389 5.830% 502850744 41 LO Saratoga Springs NY 5557,~~378~~173.2569 87,~~818~~022.2480 6.650% 502850524 42 RT Collinsville IL 4445,~~089~~558.1781 0.00 5.540% 502850648 43 MF Blacksburg VA 391,~~380~~312.0067 9(1,~~870~~312.0467) 5.370% 502850185 44 RT Reidsville NC 3940,~~510~~784.1385 87,~~393~~118.0735 5.850% 502851163 45 OF Hackensack NJ 341,~~600~~153.0033 9(1,~~279~~153.4633) 5.190% 502850889 46 MF Vista CA 3335,~~959~~091.5857 0.00 5.470% 502851089 47 LO Midlothian VA 3536,~~770~~907.0067 109,~~869~~732.9023 5.840% 502850696 48 MF Newark CA 3334,~~823~~912.3395 76,~~900~~810.4987 5.560% 502851032 49 LO Bradenton FL 331,~~716~~123.6789 10(1,~~447~~123.7789) 5.780% 502850549 50 RT Jackson MI 3132,~~704~~761.7558 0.00 5.490% 502851160 51 MF Vista CA 3132,~~338~~383.5416 0.00 5.470% 502850638 52 MF West Lafayette IN 2829,~~213~~120.3359 76,~~286~~379.4317 5.290% 502851362 53 MF Greenwood SC 2627,~~787~~648.7643 76,~~218~~358.8215 5.190% 502850417 54 RT Aurora IL 2829,~~534~~485.8096 0.00 5.530% 502851438 55 RT FuquayVarina NC 2627,~~900~~796.0067 0.00 5.380% 502851662 56 RT Kansas City MO 25,045.50 0.00 5.310% 502850888 57 MF Raleigh NC 2425,~~593~~413.3311 0.00 5.270% 502851103 58 RT Neptune Beach FL 24,~~154~~919.1706 8,~~869~~104.3849 5.270% 502850713 59 SS Ellicott City MD 2627,~~750~~601.3965 7,~~889~~038.8559 5.950% 502850862 60 MF Savannah GA 22,~~103~~813.1791 54,~~693~~982.1238 5.310% 502851147 61 RT Glen Ellyn IL 2122,~~400~~088.0044 54,~~403~~715.8642 5.350% 502850349 62 MF Montgomery AL 21,~~053~~730.6322 54,~~541~~864.4182 5.280% 502850660 63 SS Eldersburg MD 23,~~046~~779.3473 6,~~797~~063.3697 5.950% 502850447 64 RT Chicago IL 1819,~~885~~514.4293 0.00 4.900% 502850607 65 OT Norristown PA 20,~~257~~910.7107 4,~~807~~155.8953 5.530% 502851638 66 RT Kansas City KS 18,742.50 0.00 5.400% 502851655 67 RT Livonia MI 18,054.00 0.00 5.310% 502851440 68 RT Rocky Mount NC 1718,~~933~~531.3311 0.00 5.380% 502851641 69 RT Sedalia MO 16,468.08 0.00 5.180% 502851309 70 RT Choctaw OK 1819,~~398~~011.3361 0.00 5.810% 502851657 71 RT Merriam KS 16,748.63 0.00 5.310% 502851634 72 RT Massillon OH 16,762.50 0.00 5.400% 502850730 73 MU Norwalk CT 16,~~372~~918.5025 0.00 5.310% 502851650 74 RT Overland Park KS 16,560.00 0.00 5.400% 502851328 75 RT Suffolk VA 16,~~438~~986.1711 0.00 5.510% 502851665 76 RT Decatur GA 15,713.18 0.00 5.310% 502851103 77 RT Warminster PA 15,~~370~~857.8358 5,~~644~~157.1641 5.270% 502851659 78 RT Wylie TX 15,310.50 0.00 5.310% 502850448 79 MF Blacksburg VA 14,~~393~~855.3350 43,~~025~~563.2003 5.080% 502851663 80 RT Medina OH 15,000.75 0.00 5.310% 502850454 81 RT Reston VA 1718,~~810~~404.8353 0.00 6.380% 502851633 82 RT Findlay OH 14,827.50 0.00 5.400% 509850083 83 LO Pinehurst NC 15,~~413~~903.3334 4,~~776~~286.1312 5.780% 502851660 84 RT Independence MO 13,983.00 0.00 5.310% 502850714 85 MU Norwalk CT 13,~~275~~717.0050 0.00 5.310% 502851354 86 RT Framingham MA 14,~~375~~854.0017 0.00 5.750% 502001058 87 RT Wichita Falls TX 1112,~~959~~357.2993 0.00 4.850% 502850586 88 RT Bartlett TN 1112,~~677~~066.0832 0.00 4.750% 502851656 89 RT Chicago IL 13,053.75 0.00 5.310% 502851658 90 RT Muscatine IA 11,726.25 0.00 5.310% 502850274 91 RT Columbus GA 12,~~187~~593.5075 0.00 5.850% 502851460 92 OF Maitland FL 56,~~996~~196.2513 0.00 5.330% Totals 7,~~282~~407,~~347~~489.3788 ~~493~~395,~~652~~908.0875

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 503850015 N/A 05/11/2015 N 204,~~817~~601,~~318~~194.5010 204,~~601~~416,~~194~~548.1030 0708/11/2005 502852151 N/A 06/11/2010 N 123,155,000.00 123,155,000.00 0708/11/2005 502850763 N/A 05/11/2015 N 105,000,000.00 105,000,000.00 0708/11/2005 502850970 N/A 11/11/2010 N 75,000,000.00 75,000,000.00 07/11/2005 502850513 N/A 06/11/2015 N 50,595,000.00 50,595,000.00 0708/11/2005 502850967 N/A 06/11/2012 N 50,000,000.00 50,000,000.00 07/11/2005 502851912 N/A 06/11/2011 N 45,007,000.00 45,007,000.00 0708/11/2005 502850935 N/A 06/11/2010 N 4544,~~000~~955,~~000~~883.0041 44,~~955~~919,~~883~~135.4185 0708/11/2005 502851138 N/A 06/11/2015 N 42,000,000.00 42,000,000.00 0708/11/2005 502850200 N/A 05/04/2015 N 42,000,000.00 42,000,000.00 07/04/2005 502851911 N/A 06/11/2012 N 37,100,000.00 37,100,000.00 07/11/2005 502850961 N/A 05/11/2010 N 33,000,000.00 33,000,000.00 0708/11/2005 502851920 N/A 06/11/2011 N 32,054,000.00 32,054,000.00 0708/11/2005 502851919 N/A 06/11/2011 N 31,850,000.00 31,850,000.00 0708/11/2005 502851182 N/A 06/11/2015 N 28,680,000.00 28,680,000.00 0708/11/2005 502850414 N/A 06/11/2015 N 25,988,000.00 25,988,000.00 0708/11/2005 502851927 N/A 06/11/2012 N 25,743,000.00 25,743,000.00 0708/11/2005 502850793 N/A 06/11/2012 N 23,~~500~~469,~~000~~728.0029 23,~~469~~443,~~728~~674.2934 0708/11/2005 502851918 N/A 06/11/2012 N 21,560,000.00 21,560,000.00 0708/11/2005 502851931 N/A 06/11/2011 N 21,430,000.00 21,430,000.00 0708/11/2005 502850411 N/A 06/11/2015 N 20,820,000.00 20,820,000.00 07/11/2005 500850002 N/A 06/11/2015 N 20,700,000.00 20,700,000.00 0708/11/2005 502850041 01/11/2015 03/11/2025 N 17,323,000.00 17,323,000.00 0708/11/2005 502851151 N/A 06/11/2010 N 17,000,000.00 17,000,000.00 0708/11/2005 502851128 N/A 05/11/2015 N 16,~~484~~465,~~111~~671.4875 16,~~465~~449,~~671~~623.7531 0708/11/2005 502851933 N/A 06/11/2011 N 16,400,000.00 16,400,000.00 0708/11/2005 502851922 N/A 06/11/2011 N 16,351,000.00 16,351,000.00 0708/11/2005 502851176 N/A 05/11/2015 N 15,~~984~~966,~~592~~711.9599 15,~~966~~951,~~711~~149.9986 0708/11/2005 502851929 N/A 06/11/2010 N 15,468,000.00 15,468,000.00 0708/11/2005 502851925 N/A 06/11/2012 N 14,660,000.00 14,660,000.00 0708/11/2005 502851926 N/A 06/11/2010 N 14,591,000.00 14,591,000.00 0708/11/2005 502851033 N/A 05/11/2015 N 14,000,000.00 14,000,000.00 07/11/2005 502850938 N/A 05/11/2015 N 13,720,000.00 13,720,000.00 0708/11/2005 502851205 N/A 06/11/2015 N 13,567,000.00 13,567,000.00 0708/11/2005 502851179 N/A 06/11/2015 N 13,300,000.00 13,300,000.00 0708/11/2005 502851934 N/A 06/11/2011 N 12,800,000.00 12,800,000.00 0708/11/2005 502851522 N/A 06/11/2015 N 12,700,000.00 12,700,000.00 0708/11/2005 502824443 02/11/2015 02/11/2025 N 11,460,000.00 11,460,000.00 0708/11/2005 502851594 N/A 06/11/2015 N 10,~~700~~688,~~000~~266.0019 10,~~688~~678,~~266~~108.1966 0708/11/2005 502850976 N/A 06/11/2015 N 10,~~500~~484,~~000~~447.0077 10,~~484~~470,~~447~~517.7788 0708/11/2005 502850744 N/A 05/11/2015 N 9,~~993~~984,~~067~~249.4016 9,~~984~~977,~~249~~226.1636 0708/11/2005 502850524 N/A 05/11/2015 N 9,550,000.00 9,550,000.00 0708/11/2005 502850648 N/A 07/11/2015 N 8,~~800~~790,~~000~~129.0096 8,~~790~~791,~~129~~442.9663 0708/11/2005 502850185 N/A 04/11/2015 N 8,~~104~~096,~~641~~248.2013 8,~~096~~089,~~248~~129.1378 0708/11/2005 502851163 N/A 07/11/2014 N 87,~~000~~990,~~000~~720.0054 7,~~990~~991,~~720~~873.5487 0708/11/2005 502850889 N/A 05/11/2010 N 7,450,000.00 7,450,000.00 0708/11/2005 502851089 N/A 06/11/2015 N 7,~~350~~339,~~000~~130.0010 7,~~339~~329,~~130~~397.1087 0708/11/2005 502850696 N/A 06/11/2015 N 7,~~300~~292,~~000~~099.0051 7,~~292~~285,~~099~~288.5164 0708/11/2005 502851032 N/A 07/11/2015 N 76,~~000~~989,~~000~~552.0023 6,~~989~~990,~~552~~676.2312 0708/11/2005 502850549 N/A 05/11/2015 N 6,930,000.00 6,930,000.00 0708/11/2005 502851160 N/A 05/11/2010 N 6,875,000.00 6,875,000.00 0708/11/2005 502850638 N/A 06/11/2015 N 6,~~400~~392,~~000~~713.0057 6,~~392~~386,~~713~~334.5740 07/11/2005 502851362 N/A 05/11/2015 N 6,~~193~~186,~~702~~483.2543 6,~~186~~180,~~483~~125.4328 0708/11/2005 502850417 N/A 06/11/2015 N 6,192,000.00 6,192,000.00 07/11/2005 502851438 N/A 06/11/2015 N 6,000,000.00 6,000,000.00 0708/11/2005 502851662 N/A 06/11/2012 N 5,660,000.00 5,660,000.00 0708/11/2005 502850888 N/A 05/11/2015 N 5,600,000.00 5,600,000.00 0708/11/2005 502851103 N/A 06/11/2015 N 5,~~500~~491,~~000~~130.0062 5,~~491~~483,~~130~~026.6213 0708/11/2005 502850713 N/A 05/11/2015 N 5,~~395~~387,~~037~~147.5166 5,~~387~~380,~~147~~109.66 07 08/11/2005 502850862 N/A 05/11/2015 N 4,~~995~~989,~~066~~373.2109 4,~~989~~984,~~373~~390.0971 0708/11/2005 502851147 N/A 06/11/2015 N 4,~~800~~794,~~000~~596.0014 4,~~794~~789,~~596~~880.1472 0708/11/2005 502850349 N/A 03/11/2015 N 4,~~784~~779,~~915~~373.2180 4,~~779~~774,~~373~~508.8098 0708/11/2005 502850660 N/A 05/11/2015 N 4,~~648~~641,~~001~~204.5923 4,~~641~~635,~~204~~140.2326 0708/11/2005 502850447 04/11/2015 04/11/2025 N 4,625,000.00 4,625,000.00 0708/11/2005 502850607 N/A 05/11/2015 N 4,~~395~~391,~~886~~079.9607 4,~~391~~386,~~079~~923.0754 0708/11/2005 502851638 N/A 06/11/2015 N 4,165,000.00 4,165,000.00 0708/11/2005 502851655 N/A 06/11/2012 N 4,080,000.00 4,080,000.00 0708/11/2005 502851440 N/A 06/11/2015 N 4,000,000.00 4,000,000.00 0708/11/2005 502851641 N/A 06/11/2015 N 3,815,000.00 3,815,000.00 0708/11/2005 502851309 N/A 05/11/2015 N 3,800,000.00 3,800,000.00 0708/11/2005 502851657 N/A 06/11/2012 N 3,785,000.00 3,785,000.00 0708/11/2005 502851634 N/A 06/11/2015 N 3,725,000.00 3,725,000.00 0708/11/2005 502850730 N/A 06/11/2015 N 3,700,000.00 3,700,000.00 0708/11/2005 502851650 N/A 06/11/2015 N 3,680,000.00 3,680,000.00 0708/11/2005 502851328 N/A 05/11/2015 N 3,580,000.00 3,580,000.00 0708/11/2005 502851665 N/A 06/11/2012 N 3,551,000.00 3,551,000.00 0708/11/2005 502851103 N/A 06/11/2015 N 3,~~500~~494,~~000~~355.0084 3,~~494~~489,~~355~~198.8443 0708/11/2005 502851659 N/A 06/11/2012 N 3,460,000.00 3,460,000.00 0708/11/2005 502850448 N/A 06/11/2011 N 3,~~400~~395,~~000~~974.0080 3,~~395~~392,~~974~~411.8077 0708/11/2005 502851663 N/A 06/11/2012 N 3,390,000.00 3,390,000.00 0708/11/2005 502850454 N/A 06/11/2020 N 3,350,000.00 3,350,000.00 0708/11/2005 502851633 N/A 06/11/2015 N 3,295,000.00 3,295,000.00 0708/11/2005 509850083 N/A 06/11/2010 N 3,~~200~~195,~~000~~223.0087 3,~~195~~190,~~223~~937.8775 0708/11/2005 502851660 N/A 06/11/2012 N 3,160,000.00 3,160,000.00 0708/11/2005 502850714 N/A 06/11/2015 N 3,000,000.00 3,000,000.00 0708/11/2005 502851354 N/A 05/11/2015 N 3,000,000.00 3,000,000.00 0708/11/2005 502001058 03/11/2015 03/11/2025 N 2,959,000.00 2,959,000.00 0708/11/2005 502850586 02/11/2015 02/11/2025 N 2,950,000.00 2,950,000.00 0708/11/2005 502851656 N/A 06/11/2012 N 2,950,000.00 2,950,000.00 0708/11/2005 502851658 N/A 06/11/2012 N 2,650,000.00 2,650,000.00 0708/11/2005 502850274 N/A 06/11/2015 N 2,500,000.00 2,500,000.00 07/11/2005 502851460 N/A 06/11/2015 N 1,350,000.00 1,350,000.00 0708/11/2005 Totals 1,614,~~545~~051,~~341~~689.2625 1,~~614~~613,~~051~~655,~~689~~780.2551

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

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

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 5.412364% 5.370834% 95 07/15/2005 0 $0.00 0 $0.00 5.412452% 5.370922% 96 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 Bond/Collateral Realized Loss Reconciliation No Realized Losses this Period

Filing Compare · Wachovia Bank Commercial Mortgage Trust Series 2005-C19