8-K 1 wac05c16_10510.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: October 17, 2005 (Date of earliest event reported) Commission File No.: 333-120922-01 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2005-C16 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2168056 54-2168057 54-2168058 54-6654299 (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 October 17, 2005, a distribution was made to holders of Wachovia Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates, Series 2005-C16. 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-C16, relating to the October 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-C16 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: October 17, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-C16, relating to the October 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-C16 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: October 17, 2005 Record Date: September 30, 2005 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 22 Principal Prepayment Detail 23 Historical Detail 24 Delinquency Loan Detail 25 Specially Serviced Loan Detail 26 - 27 Modified Loan Detail 28 Liquidated Loan Detail 29 Bond / Collateral Realized Loss Reconciliation 30 Depositor Wachovia Commercial Mortgage Securities, Inc. 301 South College Street Charlotte, NC 28288-1016 Contact: Tim Steward Phone Number: (704) 593-7822 Master & Special 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 GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 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 929766YU1 4.061000% 70,861,000.00 6664,~~237~~812,~~004~~025.4482 ~~710~~810,~~748~~376.1711 ~~224~~219,~~157~~334.0670 A-2 929766YV9 4.380000% 621,678,000.00 621,678,000.00 0.00 2,269,124.70 A-3 929766YW7 4.615000% 67,687,000.00 67,687,000.00 0.00 260,312.92 A-PB 929766B69 4.692000% 109,727,000.00 109,727,000.00 0.00 429,032.57 A-4 929766YX5 4.847000% 569,152,000.00 569,152,000.00 0.00 2,298,899.79 A-1A 929766ZJ5 4.770000% 211,648,000.00 ~~211~~210,~~038~~851,~~817~~205.9132 93105,~~590~~860.0891 838,~~879~~133.3054 A-J 929766ZA4 4.896000% 131,545,000.00 131,545,000.00 0.00 536,703.60 B 929766ZB2 4.945000% 56,744,000.00 56,744,000.00 0.00 233,832.57 C 929766ZC0 4.985000% 25,793,000.00 25,793,000.00 0.00 107,148.42 D 929766ZD8 5.044000% 33,531,000.00 33,531,000.00 0.00 140,941.97 E 929766ZL0 5.153000% 20,635,000.00 20,635,000.00 0.00 88,610.13 F 929766ZN6 5.~~336737~~159022% 25,793,000.00 25,793,000.00 0.00 ~~114~~110,~~708~~888.7288 G 929766ZQ9 5.~~436737~~259022% 20,634,000.00 20,634,000.00 0.00 9390,~~484~~428.6988 H 929766ZS5 5.~~481737~~304022% 28,373,000.00 28,373,000.00 0.00 ~~129~~125,~~611~~409.1118 J 929766ZU0 4.693000% 2,579,000.00 2,579,000.00 0.00 10,086.04 K 929766ZW6 4.693000% 7,738,000.00 7,738,000.00 0.00 30,262.03 L 929766ZY2 4.693000% 10,317,000.00 10,317,000.00 0.00 40,348.07 M 929766A29 4.693000% 5,159,000.00 5,159,000.00 0.00 20,175.99 N 929766A45 4.693000% 5,158,000.00 5,158,000.00 0.00 20,172.08 O 929766A60 4.693000% 5,159,000.00 5,159,000.00 0.00 20,175.99 P 929766A86 4.693000% 33,531,240.86 33,531,240.86 0.00 131,135.09 EH 929766B28 7.~~493000~~250000% 2,997,070.00 2,~~976~~969,~~024~~846.5405 3,~~079~~719.5876 1817,~~582~~942.7982 TO 929766B44 5.~~622667~~440000% 498,974.00 ~~495~~494,~~687~~698.6417 ~~493~~573.5754 2,~~322~~242.5763 Z N/A 0.000000% 0.01 0.01 0.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 0.01 Totals 2,066,938,284.87 2,060,061,~~680,775~~016.4023 ~~807~~920,~~911~~530.4032 8,~~058~~041,~~708~~342.2160

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 929766YU1 0.00 0.00 ~~934~~1,~~905~~029,710.2381 6564,~~526~~001,~~256~~649.2771 20.0608% A-2 929766YV9 0.00 0.00 2,269,124.70 621,678,000.00 20.0608% A-3 929766YW7 0.00 0.00 260,312.92 67,687,000.00 20.0608% A-PB 929766B69 0.00 0.00 429,032.57 109,727,000.00 20.0608% A-4 929766YX5 0.00 0.00 2,298,899.79 569,152,000.00 20.0608% A-1A 929766ZJ5 0.00 0.00 ~~932~~943,~~469~~994.3845 210,~~945~~745,~~227~~344.8341 20.0608% A-J 929766ZA4 0.00 0.00 536,703.60 131,545,000.00 13.6668% B 929766ZB2 0.00 0.00 233,832.57 56,744,000.00 10.9192% C 929766ZC0 0.00 0.00 107,148.42 25,793,000.00 9.6566% D 929766ZD8 0.00 0.00 140,941.97 33,531,000.00 8.0203% E 929766ZL0 0.00 0.00 88,610.13 20,635,000.00 7.0203% F 929766ZN6 0.00 0.00 ~~114~~110,~~708~~888.7288 25,793,000.00 5.77% G 929766ZQ9 0.00 0.00 9390,~~484~~428.6988 20,634,000.00 4.7677% H 929766ZS5 0.00 0.00 ~~129~~125,~~611~~409.1118 28,373,000.00 3.3839% J 929766ZU0 0.00 0.00 10,086.04 2,579,000.00 3.26% K 929766ZW6 0.00 0.00 30,262.03 7,738,000.00 2.8889% L 929766ZY2 0.00 0.00 40,348.07 10,317,000.00 2.38% M 929766A29 0.00 0.00 20,175.99 5,159,000.00 2.13% N 929766A45 0.00 0.00 20,172.08 5,158,000.00 1.88% O 929766A60 0.00 0.00 20,175.99 5,159,000.00 1.63% P 929766A86 0.00 0.00 131,135.09 33,531,240.86 0.00% EH 929766B28 0.00 0.00 21,662.3758 2,~~972~~966,~~944~~126.9629 0.00% TO 929766B44 0.00 0.00 2,816.1417 ~~495~~494,~~194~~124.0763 0.00% Z N/A 0.00 0.00 0.00 0.01 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.01 0.00 0.00% Totals 0.00 0.00 8,~~866~~961,~~619~~872.6192 2,~~060~~059,~~872~~140,~~864~~485.0091

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount XC 929766ZE6 0.~~180274~~173018% 2,063,442,240.86 2,~~058~~056,~~209~~596,~~063~~472.2100 ~~309~~296,~~201~~523.3296 XP 929766ZG1 0.~~638143~~467216% 1,989,471,000.00 1,984,127,000.00 1772,~~055,129~~513.9605

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount XC 929766ZE6 0.00 ~~309~~296,~~201~~523.3296 2,~~057~~055,~~404~~680,~~724~~234.9698 XP 929766ZG1 0.00 1772,~~055,129~~513.9605 1,984,127,000.00 (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 929766YU1 ~~934~~914.~~74555030~~63605961 1011.~~03017414~~43613709 3.~~16333470~~09528090 0.00000000 0.00000000 ~~924~~903.~~71537616~~19992252 A-2 929766YV9 1,000.00000000 0.00000000 3.65000000 0.00000000 0.00000000 1,000.00000000 A-3 929766YW7 1,000.00000000 0.00000000 3.84583332 0.00000000 0.00000000 1,000.00000000 A-PB 929766B69 1,000.00000000 0.00000000 3.91000000 0.00000000 0.00000000 1,000.00000000 A-4 929766YX5 1,000.00000000 0.00000000 4.03916667 0.00000000 0.00000000 1,000.00000000 A-1A 929766ZJ5 ~~997~~996.~~12172055~~23528368 0.~~44219686~~50017439 3.~~96355883~~96003525 0.00000000 0.00000000 ~~996~~995.~~67952369~~73510929 A-J 929766ZA4 1,000.00000000 0.00000000 4.08000000 0.00000000 0.00000000 1,000.00000000 B 929766ZB2 1,000.00000000 0.00000000 4.12083339 0.00000000 0.00000000 1,000.00000000 C 929766ZC0 1,000.00000000 0.00000000 4.15416663 0.00000000 0.00000000 1,000.00000000 D 929766ZD8 1,000.00000000 0.00000000 4.20333333 0.00000000 0.00000000 1,000.00000000 E 929766ZL0 1,000.00000000 0.00000000 4.29416671 0.00000000 0.00000000 1,000.00000000 F 929766ZN6 1,000.00000000 0.00000000 4.~~44728105~~29918505 0.00000000 0.00000000 1,000.00000000 G 929766ZQ9 1,000.00000000 0.00000000 4.~~53061404~~38251817 0.00000000 0.00000000 1,000.00000000 H 929766ZS5 1,000.00000000 0.00000000 4.~~56811440~~42001833 0.00000000 0.00000000 1,000.00000000 J 929766ZU0 1,000.00000000 0.00000000 3.91083366 0.00000000 0.00000000 1,000.00000000 K 929766ZW6 1,000.00000000 0.00000000 3.91083355 0.00000000 0.00000000 1,000.00000000 L 929766ZY2 1,000.00000000 0.00000000 3.91083358 0.00000000 0.00000000 1,000.00000000 M 929766A29 1,000.00000000 0.00000000 3.91083349 0.00000000 0.00000000 1,000.00000000 N 929766A45 1,000.00000000 0.00000000 3.91083366 0.00000000 0.00000000 1,000.00000000 O 929766A60 1,000.00000000 0.00000000 3.91083349 0.00000000 0.00000000 1,000.00000000 P 929766A86 1,000.00000000 0.00000000 3.91083320 0.00000000 0.00000000 1,000.00000000 EH 929766B28 ~~992~~990.~~97798850~~91647843 1.~~02753022~~24113217 65.~~20031898~~98678710 0.00000000 0.00000000 ~~991~~989.~~95045828~~67534625 TO 929766B44 ~~993~~991.~~41376505~~43075591 01.~~98916978~~14943865 4.~~65469143~~49448268 0.00000000 0.00000000 ~~992~~990.~~42459527~~28131726 Z N/A 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount XC 929766ZE6 ~~997~~996.~~46386037~~68235499 0.~~14984733~~14370354 0.00000000 ~~997~~996.~~07405626~~23832171 XP 929766ZG1 997.31385881 0.~~53035704~~38830073 0.00000000 997.31385881

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~121~~840,~~072~~221.61 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

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 69,~~729~~672.6580 Less Delinquent Master Servicing Fees ~~920~~4,807.3984 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 38,~~752~~019.8669 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 72,~~562~~884.1265

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~224~~219,~~157~~334.0670 0.00 0.00 ~~224~~219,~~157~~334.0670 0.00 A-2 2,269,124.70 0.00 0.00 2,269,124.70 0.00 A-3 260,312.92 0.00 0.00 260,312.92 0.00 A-PB 429,032.57 0.00 0.00 429,032.57 0.00 A-4 2,298,899.79 0.00 0.00 2,298,899.79 0.00 A-1A 838,~~879~~133.3054 0.00 0.00 838,~~879~~133.3054 0.00 XC ~~309~~296,~~201~~523.3296 0.00 0.00 ~~309~~296,~~201~~523.3296 0.00 XP 1772,~~055,129~~513.9605 0.00 0.00 1772,~~055,129~~513.9605 0.00 A-J 536,703.60 0.00 0.00 536,703.60 0.00 B 233,832.57 0.00 0.00 233,832.57 0.00 C 107,148.42 0.00 0.00 107,148.42 0.00 D 140,941.97 0.00 0.00 140,941.97 0.00 E 88,610.13 0.00 0.00 88,610.13 0.00 F ~~114~~110,~~708~~888.7288 0.00 0.00 ~~114~~110,~~708~~888.7288 0.00 G 9390,~~484~~428.6988 0.00 0.00 9390,~~484~~428.6988 0.00 H ~~129~~125,~~611~~409.1118 0.00 0.00 ~~129~~125,~~611~~409.1118 0.00 J 10,086.04 0.00 0.00 10,086.04 0.00 K 30,262.03 0.00 0.00 30,262.03 0.00 L 40,348.07 0.00 0.00 40,348.07 0.00 M 20,175.99 0.00 0.00 20,175.99 0.00 N 20,172.08 0.00 0.00 20,172.08 0.00 O 20,175.99 0.00 0.00 20,175.99 0.00 P 131,135.09 0.00 0.00 131,135.09 0.00 EH 1817,~~582~~942.7982 0.00 0.00 1817,~~582~~942.7982 0.00 TO 2,~~322~~242.5763 0.00 0.00 2,~~322~~242.5763 0.00 Total 9,~~423~~110,~~039~~379.4860 0.00 0.00 9,~~423~~110,~~039~~379.4860 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~224~~219,~~157~~334.0670 0.00 A-2 0.00 2,269,124.70 0.00 A-3 0.00 260,312.92 0.00 A-PB 0.00 429,032.57 0.00 A-4 0.00 2,298,899.79 0.00 A-1A 0.00 838,~~879~~133.3054 0.00 XC 0.00 ~~309~~296,~~201~~523.3296 0.00 XP 0.00 1772,~~055,129~~513.9605 0.00 A-J 0.00 536,703.60 0.00 B 0.00 233,832.57 0.00 C 0.00 107,148.42 0.00 D 0.00 140,941.97 0.00 E 0.00 88,610.13 0.00 F 0.00 ~~114~~110,~~708~~888.7288 0.00 G 0.00 9390,~~484~~428.6988 0.00 H 0.00 ~~129~~125,~~611~~409.1118 0.00 J 0.00 10,086.04 0.00 K 0.00 30,262.03 0.00 L 0.00 40,348.07 0.00 M 0.00 20,175.99 0.00 N 0.00 20,172.08 0.00 O 0.00 20,175.99 0.00 P 0.00 131,135.09 0.00 EH 0.00 1817,~~582~~942.7982 0.00 TO 0.00 2,~~322~~242.5763 0.00 Total 0.00 9,~~423~~110,~~039~~379.4860 0.00

Other Required Information Available Distribution Amount (1) 10,~~230~~030,~~950~~909.8993 Aggregate Number of Outstanding Loans 183 Aggregate Stated Principal Balance of Loans Before Distribution 2,~~058~~056,~~209~~596,~~063~~472.2100 Aggregate Stated Principal Balance of Loans After Distribution 2,~~057~~055,~~404~~680,~~724~~234.9698 Aggregate Unpaid Principal Balance of Loans 2,~~057~~055,~~422~~840,~~885~~755.2429 Aggregate Amount of Master Servicing Fee 72,~~562~~884.1265 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~006~~005.7518 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 9,182,057.63 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 9,182,057.63 Principal: Scheduled Principal 920,530.32 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 920,530.32 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 10,102,587.95 Total Funds Distributed Fees: Master Servicing Fee 69,672.80 Trustee Fee 2,005.18 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 71,677.98 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 9,110,379.61 Principal Distribution 920,530.32 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 10,030,909.93 Total Funds Distributed 10,102,587.91

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. 2,000,000 or less 18 26,~~179~~111,~~578~~587.2831 1.27 ~~108~~106 5.~~5088~~5087 1.~~834055~~777536 2,000,001 to 3,000,000 24 60,~~452~~329,~~027~~896.8166 2.9493 ~~110~~108 5.~~4381~~4380 1.~~548728~~524601 3,000,001 to 4,000,000 24 84,~~777~~661,~~521~~447.6614 4.12 9896 5.4245 1.~~690530~~716642 4,000,001 to 5,000,000 26 116,~~844~~672,~~354~~190.6094 5.68 9795 5.~~4958~~4957 1.~~521856~~519073 5,000,001 to 6,000,000 12 6665,~~020~~984,~~129~~181.1364 3.21 8886 5.~~2502~~2500 1.~~553780~~523601 6,000,001 to 7,000,000 8 52,~~516~~454,~~647~~128.3317 2.55 9997 5.~~3673~~3671 1.~~511531~~513870 7,000,001 to 8,000,000 12 9291,~~023~~912,~~963~~452.2539 4.47 9997 5.~~4325~~4322 1.~~379685~~367975 8,000,001 to 9,000,000 5 4241,~~026~~987,~~563~~294.0718 2.04 9189 5.~~5178~~5180 1.~~412414~~400216 9,000,001 to 10,000,000 5 48,~~395~~331,~~100~~638.3549 2.35 9391 5.~~2028~~2026 1.~~377630~~367562 10,000,001 to 15,000,000 20 ~~238~~237,~~137~~948,~~779~~003.9418 11.5758 9896 5.4970 1.~~386779~~352914 15,000,001 to 20,000,000 8 ~~134~~133,~~064~~789,~~998~~264.6973 6.5251 ~~112~~110 5.5609 1.~~373046~~285451 20,000,001 to 25,000,000 3 69,~~649~~549,~~959~~861.0548 3.3938 ~~111~~109 5.6310 1.~~315804~~276625 25,000,001 to 30,000,000 5 137,~~450~~268,~~733~~462.7426 6.68 ~~111~~109 5.~~7752~~7750 1.~~592954~~491040 30,000,001 to 40,000,000 2 76,000,000.00 3.6970 9593 5.1837 1.~~341053~~222105 40,000,000 to 50,000,000 2 96,300,000.00 4.68 ~~110~~108 5.0444 1.760467 50,000,001 to 55,000,000 2 107,000,000.00 5.2021 5250 4.6050 1.~~778318~~848972 55,000,001 to 65,000,000 1 64,800,000.00 3.15 ~~111~~109 5.2300 1.410000 65,000,001 to 70,000,000 2 134,~~265~~079,~~368~~826.0641 6.5352 8280 5.~~6013~~6004 1.~~809842~~919887 70,000,001 to 90,000,000 1 90,000,000.00 4.3738 5250 4.5300 1.~~730000~~770000 90,000,001 and greater 3 320,500,000.00 15.5859 7270 5.3038 1.~~834727~~989173 Totals 183 2,~~057~~055,~~404~~680,~~724~~234.9698 100.00 9189 5.~~3459~~3456 1.~~585727~~597893

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 6,300,000.00 0.31 ~~113~~111 5.2400 1.~~330000~~320000 Alaska 1 16,~~685~~605,~~660~~921.3113 0.81 ~~112~~110 5.3700 1.~~180000~~340000 Arizona 3 16,~~065~~040,~~569~~344.1960 0.78 7472 4.~~9303~~9301 1.~~304914~~287946 California 30 ~~411~~410,~~167~~871,~~433~~614.8573 19.9899 9189 5.~~2806~~2803 1.~~459985~~480464 Colorado 2 6,~~634~~618,~~588~~838.1533 0.32 ~~112~~110 5.~~3598~~3597 1.~~823770~~789317 Florida 27 143,~~616~~452,~~817~~759.8372 6.98 9694 5.~~4461~~4459 1.~~743411~~723241 Georgia 18 93,~~645~~587,~~097~~623.5159 4.55 ~~100~~98 5.~~2452~~2449 1.~~463785~~519369 Illinois 9 247,~~850~~712,~~661~~378.5675 12.05 ~~111~~109 5.~~5906~~5908 1.~~545389~~659480 Indiana 1 12,~~544~~515,~~404~~333.5821 0.61 5250 5.1100 1.~~370000~~410000 Iowa 1 3,~~472~~464,~~162~~271.8556 0.17 ~~113~~111 5.1800 1.~~520000~~420000 Louisiana 2 13,346,000.00 0.65 4947 4.6500 1.~~703389~~897584 Maryland 4 6,~~861~~846,~~635~~916.7439 0.33 ~~111~~109 5.5082 1.~~423356~~326834 Massachusetts 4 62,~~365~~357,~~542~~874.9978 3.03 6058 4.7362 1.~~621413~~754210 Michigan 1 4,~~011~~001,~~926~~096.5872 0.19 ~~113~~111 6.3300 1.~~350000~~070000 Minnesota 7 14,~~136~~119,~~091~~241.4861 0.69 ~~111~~109 5.~~4031~~4033 1.~~447010~~325896 Mississippi 1 4,~~790~~779,~~600~~592.5610 0.23 5149 5.1800 1.~~500000~~530000 Nevada 6 74,~~474~~428,~~085~~211.3927 3.62 ~~113~~111 5.~~5220~~5219 1.~~463337~~436929 New Jersey 4 40,~~638~~609,~~679~~021.0840 1.98 ~~111~~109 5.4483 10.~~320833~~970620 New Mexico 2 23,750,000.00 1.1516 ~~113~~111 5.2939 1.~~406316~~374105 New York 7 391,~~795~~597,~~561~~467.2351 19.0405 7270 5.~~2098~~2093 1.~~787643~~749890 North Carolina 7 80,~~728~~648,~~480~~204.3120 3.92 ~~111~~109 5.~~3208~~3207 1.~~923255~~937789 Ohio 1 2,140,000.00 0.10 ~~110~~108 5.6100 1.120000 Oklahoma 1 3,~~698~~686,~~187~~571.8912 0.18 ~~111~~109 5.5000 1.450000 Pennsylvania 5 19,~~258~~219,~~870~~520.8106 0.93 94 96 6.~~0043~~0051 1.~~370675~~328078 South Carolina 7 43,~~426~~374,~~516~~532.6181 2.11 9188 5.~~3487~~3485 1.~~497270~~618262 South Dakota 1 7,~~969~~943,~~981~~446.3578 0.39 ~~112~~110 5.1000 1.~~230000~~310000 Tennessee 2 4,~~717~~705,~~184~~625.9795 0.23 ~~113~~111 5.~~5379~~5378 1.~~546944~~448610 Texas 17 71,~~793~~677,~~497~~525.6622 3.49 8280 5.~~1060~~1057 1.~~661675~~631428 Utah 1 1,~~782~~777,~~098~~586.5333 0.09 ~~112~~110 5.8000 1.160000 Virginia 7 48,~~913~~835,~~520~~210.9486 2.38 9492 5.~~2401~~2399 1.~~393663~~267725 Washington 7 114,~~753~~665,~~740~~491.0382 5.58 7674 5.~~6196~~6186 1.~~726088~~839150 Washington,DC 5 16,~~594~~560,~~697~~771.4870 0.81 ~~111~~109 5.7400 1.~~350000~~200000 Wisconsin 17 47,~~475~~441,~~429~~240.5073 2.31 ~~111~~109 5.~~8502~~8497 1.~~336001~~335887 Totals 209 2,~~057~~055,~~404~~680,~~724~~234.9698 100.00 9189 5.~~3459~~3456 1.~~585727~~597893

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 2240 ~~201~~389,~~269~~166,~~199~~539.7011 918.7893 ~~111~~107 5.~~2990~~3793 1.~~180081~~074824 1.25 to 1.29 1912 ~~175~~115,~~235~~228,~~655~~901.0374 85.5261 ~~109~~107 5.~~4156~~3965 1.~~275546~~277065 1.30 to 1.34 17 ~~273~~241,~~771~~978,~~567~~988.9003 1311.3177 7879 5.~~0679~~0459 1.~~323754~~321808 1.35 to 1.39 169 ~~190~~60,~~198~~738,~~601~~220.9827 92.2495 ~~105~~109 5.~~4975~~7266 1.~~366447~~376221 1.40 to 1.44 2017 ~~177~~179,~~363~~762,~~266~~978.9623 8.6274 ~~112~~105 5.~~4497~~4275 1.~~415078~~414582 1.45 to 1.49 1315 6099,~~174~~835,~~529~~723.6567 24.9286 ~~100~~93 5.~~4414~~3508 1.~~469284~~471765 1.50 to 1.54 910 4047,~~737~~202,~~879~~498.9219 12.9830 ~~105~~101 6.~~1919~~0673 1.~~521908~~520019 1.55 to 1.59 43 5545,~~906~~192,~~626~~784.4606 2.7220 93110 6.~~2022~~5102 1.~~560000~~562323 1.60 to 1.64 114 ~~116~~15,~~339~~740,~~264~~424.6373 50.65 77 592 6.~~1528~~1557 1.~~608745~~606026 1.65 to 1.69 35 2264,~~412~~549,000.00 13.0914 ~~102~~98 65.~~5634~~7242 1.~~684672~~673762 1.70 to 1.74 86 ~~331~~148,~~255~~604,~~216~~835.1365 167.1023 9482 5.~~5449~~5225 1.~~724056~~731755 1.75 to 1.84 69 23127,~~464~~886,~~791~~553.9445 16.1422 6461 4.~~8492~~7312 1.~~819349~~776498 1.85 to 1.89 2 7020,~~210~~857,~~000~~884.0054 31.4101 5493 45.~~9742~~6514 1.~~889086~~870000 1.90 to 1.94 63 2930,~~309~~170,~~000~~935.0018 1.4247 54105 45.~~7213~~2943 1.~~908713~~918069 1.95 to 1.99 64 6766,~~730~~111,~~591~~605.1399 3.2922 5961 4.~~7153~~7428 1.~~964634~~965950 2.00 to 2.04 2 4,~~833~~861,~~000~~430.0022 0.2324 4968 45.~~6500~~0231 2.~~014180~~040000 2.05 to 2.09 73 4912,~~110~~552,~~910~~000.3100 20.3961 9047 54.~~0788~~6500 2.~~069702~~065926 2.10 to 2.14 34 1078,~~870~~110,000.00 03.5380 49 4.~~6500~~9159 2.~~108127~~110223 2.15 to 2.19 1 6112,~~332~~500,000.00 05.3147 49107 45.~~6500~~8600 2.~~150000~~160000 2.20 to 2.24 12 113,~~682~~459,~~896~~000.6200 0.0865 ~~110~~47 54.~~7300~~6500 2.~~230000~~226070 2.25 and greater 715 ~~149~~181,~~197~~169,~~726~~931.6092 78.2581 7368 5.~~3044~~2022 2.~~537054~~505703 Totals 183 2,~~057~~055,~~404~~680,~~724~~234.9698 100.00 9189 5.~~3459~~3456 1.~~585727~~597893

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 2 11,~~355~~322,~~822~~876.3217 0.55 8583 5.8167 1.~~333342~~189023 Lodging 18 214,~~986~~594,~~309~~261.1485 10.4544 ~~112~~110 6.~~5730~~5733 1.~~622541~~601999 Mixed Use 12 9897,~~036~~888,~~350~~104.2678 4.7776 ~~100~~98 5.~~4189~~4186 1.~~333653~~368387 Mobile Home Park 19 41,148,000.00 2.00 ~~110~~108 5.6100 1.303702 Multi-Family 28 251,~~829~~559,~~109~~908.1186 12.24 ~~101~~99 5.~~2925~~2924 1.~~442042~~373840 Office 25 767,~~482~~284,~~083~~337.0463 37.3033 7472 5.~~0896~~0895 1.~~706021~~781357 Other 2 12,~~036~~010,~~118~~206.7768 0.5958 ~~113~~111 5.3819 1.~~420804~~420803 Retail 71 531,~~849~~222,~~214~~845.7639 25.8584 ~~108~~106 5.~~3427~~3426 1.~~459920~~407550 Self Storage 32 128,~~681~~649,~~717~~693.5663 6.2526 5856 4.~~7571~~7569 12.~~927850~~042165 Totals 209 2,~~057~~055,~~404~~680,~~724~~234.9698 100.00 9189 5.~~3459~~3456 1.~~585727~~597893

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 58 ~~857~~856,~~110~~905,~~872~~888.6728 41.6668 7068 4.8489 1.~~613325~~659143 5.250% to 5.499% 54 585,~~865~~222,~~160~~565.9249 28.4847 ~~102~~100 5.3620 1.~~609675~~515237 5.500% to 5.749% 36 ~~212~~211,~~196~~848,~~340~~570.0152 10.31 ~~112~~110 5.6079 1.~~354984~~363285 5.750% to 5.999% 13 173,~~581~~475,~~786~~537.7593 8.44 ~~109~~107 5.8449 1.~~618607~~883799 6.000% to 6.249% 7 109,~~344~~044,~~073~~108.2675 5.3130 ~~112~~110 6.1584 1.~~684729~~632861 6.250% to 6.499% 2 11,~~926~~894,~~507~~105.7896 0.58 ~~112~~110 6.3167 1.~~582264~~488072 6.500% to 6.749% 1 10,~~889~~862,~~881~~087.1737 0.53 ~~112~~110 6.6900 1.540000 6.750% to 6.999% 11 69,139,000.00 3.36 ~~111~~109 6.8800 1.527705 7.000% and greater 1 27,~~351~~288,~~102~~370.4068 1.33 ~~112~~110 7.2900 1.560000 Totals 183 2,~~057~~055,~~404~~680,~~724~~234.9698 100.00 9189 5.~~3459~~3456 1.~~585727~~597893

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~181~~153 21,~~037~~719,~~430~~275,~~620~~821.5300 9983.0364 9193 5.~~3453~~3527 1.~~587662~~481349 13 to 24 months 129 6322,~~305~~785,~~629~~235.1507 015.3170 6469 5.~~7500~~3121 12.~~320000~~226160 25 to 36 months 1 13,~~668~~619,~~475~~178.2891 0.66 9593 5.2500 1.420000 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 183 2,~~057~~055,~~404~~680,~~724~~234.9698 100.00 9189 5.~~3459~~3456 1.~~585727~~597893

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 39 651,~~960~~919,~~005~~925.1431 31.6971 5149 4.7984 1.~~796085~~857675 61 to 84 months 8 74,~~800~~730,~~675~~123.0397 3.64 7573 5.~~2742~~2739 1.~~398790~~421988 85 to 108 months 131 13447,~~668~~164,~~475~~692.2837 021.6675 95107 5.~~2500~~5039 1.~~420000~~634959 109 to 120 months ~~125~~95 1844,~~279~~704,~~700,261~~052.0259 6241.2009 ~~111~~110 5.~~6276~~6868 1.~~500765~~410319 121 to 156 months 4 23,~~054~~039,~~627~~971.0835 1.12 ~~134~~132 5.~~4549~~4548 1.~~244978~~245000 157 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 177 2,~~043~~041,~~184~~558,~~043~~765.5559 99.31 9189 5.~~3456~~3453 1.~~587839~~600935

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 108 months 0 0.00 0.00 0 0.0000 0.000000 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 156 months 0 0.00 0.00 0 0.0000 0.000000 157 to 180 months 5 11,~~346~~258,~~339~~530.9786 0.55 ~~172~~170 5.~~2990~~2991 1.~~298147~~142398 181 months and greater 1 2,~~874~~862,~~341~~938.4453 0.14 ~~255~~253 5.7500 1.220000 Totals 6 14,~~220~~121,~~681~~469.4139 0.69 ~~189~~187 5.~~3902~~3905 1.~~282352~~158131

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 34 533,325,000.00 25.9294 5755 4.8459 2.~~001213~~080801 180 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 264 months 2 18,~~755~~668,~~502~~120.8820 0.91 ~~112~~110 5.~~4417~~4418 1.~~230765~~373140 265 to 300 months 34 ~~302~~301,~~013~~384,~~535~~547.8204 14.6866 ~~110~~108 6.~~2621~~2625 1.~~562281~~542608 301 to 348 months 839 ~~100~~338,~~823~~889,~~179~~950.2998 416.9049 ~~111~~106 5.~~3006~~4095 1.~~431879~~401779 349 months and greater 9968 1849,~~088~~291,~~266,825~~147.5637 5241.9031 ~~100~~96 5.~~3387~~3058 1.~~412953~~404771 Totals 177 2,~~043~~041,~~184~~558,~~043~~765.5559 99.31 9189 5.~~3456~~3453 1.~~587839~~600935

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 ~~114~~52 1712,~~273~~296,~~404,737~~586.4041 6134.8965 9186 5.~~4529~~5073 1.~~600806~~639241 1 year or less 69131 ~~783~~1,~~999~~343,~~987~~383,648.5657 3865.1135 9291 5.~~1721~~2599 1.~~561236~~575970 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 183 2,~~057~~055,~~404~~680,~~724~~234.9698 100.00 9189 5.~~3459~~3456 1.~~585727~~597893 (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 17 24,~~523~~459,~~193~~905.9845 1.19 ~~107~~105 5.~~4709~~4708 1.~~836355~~794926 2,000,001 to 3,000,000 22 55,~~452~~338,~~095~~948.8736 2.7069 ~~110~~108 5.~~4283~~4281 1.~~572944~~546666 3,000,001 to 4,000,000 23 81,~~703~~594,~~671~~167.8563 3.97 9795 5.4216 1.~~702588~~730800 4,000,001 to 5,000,000 23 ~~104~~103,~~015~~878,~~785~~182.7881 5.0605 9593 5.4844 1.~~537881~~561977 5,000,001 to 6,000,000 12 6665,~~020~~984,~~129~~181.1364 3.21 8886 5.~~2502~~2500 1.~~553780~~523601 6,000,001 to 7,000,000 8 52,~~516~~454,~~647~~128.3317 2.55 9997 5.~~3673~~3671 1.~~511531~~513870 7,000,001 to 8,000,000 10 76,~~475~~364,~~963~~452.2539 3.7271 9795 5.~~4288~~4285 1.~~375792~~386834 8,000,001 to 9,000,000 5 4241,~~026~~987,~~563~~294.0718 2.04 9189 5.~~5178~~5180 1.~~412414~~400216 9,000,001 to 10,000,000 4 38,~~995~~931,~~100~~638.3549 1.9089 ~~103~~101 5.~~3301~~3299 1.~~389111~~376631 10,000,001 to 15,000,000 14 166,~~269~~128,~~304~~824.6627 8.08 ~~103~~101 5.6598 1.~~420171~~375640 15,000,001 to 20,000,000 6 97,~~741~~505,~~842~~509.3873 4.7574 ~~112~~110 5.~~5760~~5758 1.~~396876~~280225 20,000,001 to 25,000,000 3 69,~~649~~549,~~959~~861.0548 3.3938 ~~111~~109 5.6310 1.~~315804~~276625 25,000,001 to 30,000,000 3 82,~~203~~077,~~823~~920.4362 43.0099 ~~111~~109 6.~~0557~~0553 1.~~397005~~293978 30,000,001 to 40,000,000 2 76,000,000.00 3.6970 9593 5.1837 1.~~341053~~222105 40,000,001 to 50,000,000 2 96,300,000.00 4.68 ~~110~~108 5.0444 1.760467 50,000,001 to 55,000,000 2 107,000,000.00 5.2021 5250 4.6050 1.~~778318~~848972 55,000,001 to 65,000,000 1 64,800,000.00 3.15 ~~111~~109 5.2300 1.410000 65,000,001 to 70,000,000 2 134,~~265~~079,~~368~~826.0641 6.5352 8280 5.~~6013~~6004 1.~~809842~~919887 70,000,001 to 90,000,000 1 90,000,000.00 4.3738 5250 4.5300 1.~~730000~~770000 90,000,001 and greater 3 320,500,000.00 15.5859 7270 5.3038 1.~~834727~~989173 Totals 163 1,~~846~~844,~~459~~934,~~448~~841.1963 89.75 9088 5.~~3503~~3500 1.~~598200~~618178

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 6,300,000.00 0.31 ~~113~~111 5.2400 1.~~330000~~320000 Alaska 1 16,~~685~~605,~~660~~921.3113 0.81 ~~112~~110 5.3700 1.~~180000~~340000 Arizona 2 4,~~565~~540,~~569~~344.1960 0.22 ~~131~~129 5.~~1074~~1077 1.~~367669~~308071 California 28 389,~~917~~621,~~433~~614.8573 18.95 9391 5.~~3135~~3132 1.~~473755~~495362 Colorado 2 6,~~634~~618,~~588~~838.1533 0.32 ~~112~~110 5.~~3598~~3597 1.~~823770~~789317 Florida 26 118,~~369~~262,~~907~~218.5208 5.75 9391 5.~~4730~~4728 1.~~671621~~681330 Georgia 17 90,~~571~~520,~~247~~344.7008 4.40 ~~100~~98 5.~~2365~~2363 1.~~466968~~525447 Illinois 9 247,~~850~~712,~~661~~378.5675 12.05 ~~111~~109 5.~~5906~~5908 1.~~545389~~659480 Indiana 1 12,~~544~~515,~~404~~333.5821 0.61 5250 5.1100 1.~~370000~~410000 Iowa 1 3,~~472~~464,~~162~~271.8556 0.17 ~~113~~111 5.1800 1.~~520000~~420000 Louisiana 2 13,346,000.00 0.65 4947 4.6500 1.~~703389~~897584 Maryland 4 6,~~861~~846,~~635~~916.7439 0.33 ~~111~~109 5.5082 1.~~423356~~326834 Massachusetts 4 62,~~365~~357,~~542~~874.9978 3.03 6058 4.7362 1.~~621413~~754210 Minnesota 1 1,~~827~~821,~~026~~221.5365 0.09 ~~112~~110 5.3900 1.390000 Mississippi 1 4,~~790~~779,~~600~~592.5610 0.23 5149 5.1800 1.~~500000~~530000 Nevada 3 14,~~374~~328,~~085~~211.3927 0.70 ~~124~~122 5.~~5981~~5979 1.~~220228~~179213 New Jersey 4 40,~~638~~609,~~679~~021.0840 1.98 ~~111~~109 5.4483 10.~~320833~~970620 New York 7 391,~~795~~597,~~561~~467.2351 19.0405 7270 5.~~2098~~2093 1.~~787643~~749890 North Carolina 5 77,~~868~~797,~~548~~255.3790 3.78 ~~110~~108 5.~~3142~~3141 1.~~942473~~957496 Oklahoma 1 3,~~698~~686,~~187~~571.8912 0.18 ~~111~~109 5.5000 1.450000 Pennsylvania 3 15,~~203~~176,~~293~~628.5261 0.74 9189 6.~~1522~~1530 1.~~381525~~327565 South Carolina 7 43,~~426~~374,~~516~~532.6181 2.11 9188 5.~~3487~~3485 1.~~497270~~618262 South Dakota 1 7,~~969~~943,~~981~~446.3578 0.39 ~~112~~110 5.1000 1.~~230000~~310000 Tennessee 1 3,~~060~~053,~~800~~944.6709 0.15 ~~113~~111 5.2500 1.410000 Texas 16 58,~~125~~058,~~022~~346.3831 2.8382 7977 5.~~0721~~0718 1.~~718506~~681024 Utah 1 1,~~782~~777,~~098~~586.5333 0.09 ~~112~~110 5.8000 1.160000 Virginia 6 31,~~590~~551,~~364~~455.6386 1.5453 8583 5.~~2457~~2453 1.~~488895~~304824 Washington 6 106,~~753~~665,~~740~~491.0382 5.19 7472 5.~~6435~~6425 1.~~753522~~893087 Washington,DC 5 16,~~594~~560,~~697~~771.4870 0.81 ~~111~~109 5.7400 1.~~350000~~200000 Wisconsin 17 47,~~475~~441,~~429~~240.5073 2.31 ~~111~~109 5.~~8502~~8497 1.~~336001~~335887 Totals 183 1,~~846~~844,~~459~~934,~~448~~841.1963 89.75 9088 5.~~3503~~3500 1.~~598200~~618178

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 1833 ~~158~~330,~~856~~041,~~043~~667.3943 716.7206 ~~116~~108 5.~~3463~~4071 1.~~179675~~060143 1.25 to 1.29 1811 ~~163~~103,~~735~~728,~~655~~901.0374 75.9605 113 5.~~4546~~4560 1.~~275233~~276740 1.30 to 1.34 1513 ~~260~~212,~~315~~718,~~990~~817.6107 1210.6535 7977 5.~~0761~~0340 1.~~323431~~322335 1.35 to 1.39 118 ~~143~~41,~~362~~738,~~825~~220.5927 62.9703 ~~103~~109 5.~~4664~~7001 1.~~364642~~369949 1.40 to 1.44 1714 ~~153~~155,~~286~~744,~~859~~851.7402 7.4558 ~~114~~105 5.~~4587~~4329 1.~~413694~~413144 1.45 to 1.49 1114 4488,~~413~~835,~~464~~723.7067 24.1632 9691 5.~~5127~~3558 1.~~470435~~473222 1.50 to 1.54 9 4045,~~737~~550,~~879~~816.9233 12.9822 ~~105~~100 6.~~1919~~0672 1.~~521908~~520020 1.55 to 1.59 43 5545,~~906~~192,~~626~~784.4606 2.7220 93110 6.~~2022~~5102 1.~~560000~~562323 1.60 to 1.64 114 ~~116~~15,~~339~~740,~~264~~424.6373 50.65 77 592 6.~~1528~~1557 1.~~608745~~606026 1.65 to 1.69 34 2234,~~412~~549,000.00 1.0968 ~~102~~89 6.~~5634~~0144 1.~~684672~~677028 1.70 to 1.74 76 ~~301~~148,~~255~~604,~~216~~835.1365 147.6423 9282 5.~~5604~~5225 1.~~724460~~731755 1.75 to 1.84 59 21127,~~808~~886,~~407~~553.6445 16.0622 6061 4.~~7565~~7312 1.~~820818~~776498 1.85 to 1.89 2 7020,~~210~~857,~~000~~884.0054 31.4101 5493 45.~~9742~~6514 1.~~889086~~870000 1.90 to 1.94 62 294,~~309~~980,~~000~~393.0054 10.4224 5483 45.~~7213~~1646 1.~~908713~~908305 1.95 to 1.99 64 6766,~~730~~111,~~591~~605.1399 3.2922 5961 4.~~7153~~7428 1.~~964634~~965950 2.00 to 2.04 2 4,~~833~~861,~~000~~430.0022 0.2324 4968 45.~~6500~~0231 2.~~014180~~040000 2.05 to 2.09 63 2312,~~864~~552,000.00 10.1661 6747 4.~~8236~~6500 2.~~058807~~065926 2.10 to 2.14 34 1078,~~870~~110,000.00 03.5380 49 4.~~6500~~9159 2.~~108127~~110223 2.15 to 2.19 1 6112,~~332~~500,000.00 05.3147 49107 45.~~6500~~8600 2.~~150000~~160000 2.20 to 2.24 12 113,~~682~~459,~~896~~000.6200 0.0865 ~~110~~47 54.~~7300~~6500 2.~~230000~~226070 2.25 and greater 715 ~~149~~181,~~197~~169,~~726~~931.6092 78.2581 7368 5.~~3044~~2022 2.~~537054~~505703 Totals 163 1,~~846~~844,~~459~~934,~~448~~841.1963 89.75 9088 5.~~3503~~3500 1.~~598200~~618178

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 2 11,~~355~~322,~~822~~876.3217 0.55 8583 5.8167 1.~~333342~~189023 Lodging 18 214,~~986~~594,~~309~~261.1485 10.4544 ~~112~~110 6.~~5730~~5733 1.~~622541~~601999 Mixed Use 12 9897,~~036~~888,~~350~~104.2678 4.7776 ~~100~~98 5.~~4189~~4186 1.~~333653~~368387 Mobile Home Park 14 33,600,000.00 1.63 ~~110~~108 5.6100 1.273083 Multi-Family 7 48,~~431~~362,~~832~~515.3451 2.35 ~~102~~100 5.2763 1.~~291400~~181657 Office 25 767,~~482~~284,~~083~~337.0463 37.3033 7472 5.~~0896~~0895 1.~~706021~~781357 Other 2 12,~~036~~010,~~118~~206.7768 0.5958 ~~113~~111 5.3819 1.~~420804~~420803 Retail 71 531,~~849~~222,~~214~~845.7639 25.8584 ~~108~~106 5.~~3427~~3426 1.~~459920~~407550 Self Storage 32 128,~~681~~649,~~717~~693.5663 6.2526 5856 4.~~7571~~7569 12.~~927850~~042165 Totals 183 1,~~846~~844,~~459~~934,~~448~~841.1963 89.75 9088 5.~~3503~~3500 1.~~598200~~618178

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% and lower 53 802,~~276~~122,~~651~~113.4132 3839.9902 7068 4.8437 1.~~638141~~689635 5.250% to 5.499% 46 ~~470~~469,~~044~~519,~~198~~953.0449 22.8584 ~~100~~98 5.3703 1.~~609263~~508842 5.500% to 5.749% 32 196,~~574~~242,~~558~~342.2671 9.55 ~~112~~110 5.6110 1.~~353388~~362818 5.750% to 5.999% 12 154,~~581~~475,~~786~~537.7593 7.51 ~~109~~107 5.8523 1.~~646706~~944535 6.000% to 6.249% 6 107,~~687~~392,~~688~~426.9689 5.2322 ~~112~~110 6.1597 1.~~682956~~634597 6.250% to 6.499% 1 7,~~914~~893,~~581~~009.2024 0.38 ~~112~~110 6.3100 1.700000 6.500% to 6.749% 1 10,~~889~~862,~~881~~087.1737 0.53 ~~112~~110 6.6900 1.540000 6.750% to 6.999% 11 69,139,000.00 3.36 ~~111~~109 6.8800 1.527705 7.000% and greater 1 27,~~351~~288,~~102~~370.4068 1.33 ~~112~~110 7.2900 1.560000 Totals 163 1,~~846~~844,~~459~~934,~~448~~841.1963 89.75 9088 5.~~3503~~3500 1.~~598200~~618178

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~162~~134 1,~~840~~522,~~153~~149,~~819~~606.0456 8974.4405 9092 5.~~3489~~3580 1.~~599153~~489251 13 to 24 months 129 6322,~~305~~785,~~629~~235.1507 015.3170 6469 5.~~7500~~3121 12.~~320000~~226160 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 163 1,~~846~~844,~~459~~934,~~448~~841.1963 89.75 9088 5.~~3503~~3500 1.~~598200~~618178

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 36 619,~~210~~169,~~005~~925.1431 30.1012 5149 4.~~8014~~8013 1.~~825875~~890725 61 to 84 months 8 74,~~800~~730,~~675~~123.0397 3.64 7573 5.~~2742~~2739 1.~~398790~~421988 85 to 120 months 109 1,~~115~~113,~~173~~873,~~459~~351.5361 54.2019 ~~111~~109 5.~~6575~~6574 1.~~496486~~493392 121 to 156 months 4 23,~~054~~039,~~627~~971.0835 1.12 ~~134~~132 5.~~4549~~4548 1.~~244978~~245000 157 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 157 1,~~832~~830,~~238~~813,~~766~~372.7824 89.06 9088 5.~~3500~~3497 1.~~600651~~621727

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 156 months 0 0.00 0.00 0 0.0000 0.000000 157 to 180 months 5 11,~~346~~258,~~339~~530.9786 0.55 ~~172~~170 5.~~2990~~2991 1.~~298147~~142398 181 months and greater 1 2,~~874~~862,~~341~~938.4453 0.14 ~~255~~253 5.7500 1.220000 Totals 6 14,~~220~~121,~~681~~469.4139 0.69 ~~189~~187 5.~~3902~~3905 1.~~282352~~158131

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 34 533,325,000.00 25.9294 5755 4.8459 2.~~001213~~080801 264 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 264 months 2 18,~~755~~668,~~502~~120.8820 0.91 ~~112~~110 5.~~4417~~4418 1.~~230765~~373140 265 to 300 months 29 275,~~761~~218,~~240~~749.4380 13.4039 ~~111~~109 6.~~3322~~3326 1.~~576093~~560283 301 to 348 months 837 ~~100~~296,~~823~~415,~~179~~654.2934 414.9042 ~~111~~106 5.~~3006~~4276 1.~~431879~~369504 349 months or greater 8455 ~~903~~707,~~573~~185,~~844~~847.1890 4334.9240 ~~100~~96 5.~~3513~~3120 1.~~398228~~411709 Totals 157 1,~~832~~830,~~238~~813,~~766~~372.7824 89.06 9088 5.~~3500~~3497 1.~~600651~~621727

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 ~~106~~49 1684,~~214~~326,~~429,488~~459.8420 5933.0329 9186 5.~~4613~~5233 1.~~613396~~650638 1 year or less 57114 ~~632~~1,~~029~~160,~~959~~608,382.3543 3056.7246 90 5.~~1370~~2478 1.~~568999~~599039 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 163 1,~~846~~844,~~459~~934,~~448~~841.1963 89.75 9088 5.~~3503~~3500 1.~~598200~~618178 (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. 2,000,000 or less 1 1,~~656~~651,~~384~~681.3086 0.08 ~~112~~110 6.0700 1.~~800000~~520000 2,000,001 to 3,000,000 2 4,~~999~~990,~~931~~948.9430 0.24 ~~111~~109 5.~~5471~~5472 1.~~280158~~279943 3,000,001 to 4,000,000 1 3,~~073~~067,~~849~~279.8151 0.15 ~~112~~110 5.5000 1.~~370000~~340000 4,000,001 to 5,000,000 3 12,~~828~~794,~~568~~008.8213 0.62 ~~113~~111 5.~~5879~~5878 1.~~391924~~170723 5,000,001 to 8,000,000 2 15,548,000.00 0.76 ~~111~~109 5.4505 1.~~398837~~275349 8,000,001 to 10,000,000 1 9,400,000.00 0.46 5250 4.6750 1.330000 10,000,001 to 15,000,000 6 71,~~868~~819,~~475~~178.2891 3.49 8987 5.~~1205~~1204 1.~~309527~~300345 15,000,001 to 20,000,000 2 36,~~323~~283,~~156~~755.3100 1.77 ~~110~~108 5.~~5203~~5206 1.~~308924~~299494 20,000,000 and greater 2 55,~~246~~190,~~910~~541.3164 2.6968 ~~110~~108 5.3580 1.~~884514~~784107 Totals 20 210,~~945~~745,~~276~~393.7735 10.25 ~~101~~99 5.3075 1.~~476556~~420312

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 1 11,500,000.00 0.56 5149 4.8600 1.280000 California 2 21,250,000.00 1.03 5250 4.6778 1.207318 Florida 1 25,~~246~~190,~~910~~541.3164 1.23 ~~111~~109 5.3200 21.~~080000~~920000 Georgia 1 3,~~073~~067,~~849~~279.8151 0.15 ~~112~~110 5.5000 1.~~370000~~340000 Michigan 1 4,~~011~~001,~~926~~096.5872 0.19 ~~113~~111 6.3300 1.~~350000~~070000 Minnesota 6 12,~~309~~298,~~064~~019.9596 0.60 ~~111~~109 5.~~4050~~4053 1.~~455472~~316402 Nevada 3 60,100,000.00 2.92 ~~110~~108 5.5038 1.~~521481~~498369 New Mexico 2 23,750,000.00 1.1516 ~~113~~111 5.2939 1.~~406316~~374105 North Carolina 2 2,~~859~~850,~~931~~948.9430 0.14 ~~111~~109 5.5000 1.400000 Ohio 1 2,140,000.00 0.10 ~~110~~108 5.6100 1.120000 Pennsylvania 2 4,~~055~~042,~~577~~891.2945 0.20 ~~113~~111 5.4500 1.330000 Tennessee 1 1,~~656~~651,~~384~~681.3086 0.08 ~~112~~110 6.0700 1.~~800000~~520000 Texas 1 13,~~668~~619,~~475~~178.2891 0.66 9593 5.2500 1.420000 Virginia 1 17,~~323~~283,~~156~~755.3100 0.84 ~~111~~109 5.2300 1.~~220000~~200000 Washington 1 8,000,000.00 0.39 ~~111~~109 5.3000 1.~~360000~~120000 Totals 26 210,~~945~~745,~~276~~393.7735 10.25 ~~101~~99 5.3075 1.~~476556~~420312

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 47 4259,~~413~~124,~~156~~871.3168 2.0688 9497 5.~~1217~~2242 1.~~181604~~156772 1.25 to 1.29 1 11,500,000.00 0.56 5149 4.8600 1.280000 1.30 to 1.34 24 1329,~~455~~260,~~577~~170.2996 01.6542 7091 45.~~9086~~1322 1.~~330000~~317976 1.35 to 1.39 51 4619,~~835~~000,~~776~~000.3900 20.2892 ~~111~~108 5.~~5927~~7850 1.~~371970~~390000 1.40 to 1.44 3 24,~~076~~018,~~407~~127.2221 1.17 ~~102~~100 5.~~3926~~3928 1.~~423894~~423911 1.45 to 1.49 21 1511,~~761~~000,~~064~~000.9500 0.7754 ~~112~~110 5.~~2405~~3100 1.~~466042~~460000 1.50 to 1.54 01 01,651,681.0086 0.0008 0110 06.~~0000~~0700 01.~~000000~~520000 1.55 to 1.59 0 0.00 0.00 0 0.0000 0.000000 1.60 and greater 32 5655,~~903~~190,~~294~~541.6164 2.7768 ~~111~~108 5.~~3787~~3580 1.~~882054~~784107 Totals 20 210,~~945~~745,~~276~~393.7735 10.25 ~~101~~99 5.3075 1.~~476556~~420312

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 5 7,548,000.00 0.37 ~~110~~108 5.6100 1.440000 Multi-Family 21 203,~~397~~197,~~276~~393.7735 9.8988 ~~100~~98 5.~~2963~~2962 1.~~477912~~419581 Totals 26 210,~~945~~745,~~276~~393.7735 10.25 ~~101~~99 5.3075 1.~~476556~~420312

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% and lower 5 54,~~834~~783,~~221~~774.2696 2.6766 7674 4.~~9254~~9251 1.~~250243~~212695 5.250% to 5.499% 8 115,~~820~~702,~~962~~612.8800 5.63 ~~109~~107 5.~~3286~~3287 1.~~611347~~541185 5.500% to 5.749% 4 15,~~621~~606,~~781~~227.7581 0.76 ~~111~~109 5.~~5682~~5683 1.~~375067~~369159 5.750% to 5.999% 1 19,000,000.00 0.92 ~~110~~108 5.7850 1.390000 6.000% to 6.249% 1 1,~~656~~651,~~384~~681.3086 0.08 ~~112~~110 6.0700 1.~~800000~~520000 6.250% and greater 1 4,~~011~~001,~~926~~096.5872 0.19 ~~113~~111 6.3300 1.~~350000~~070000 Totals 20 210,~~945~~745,~~276~~393.7735 10.25 ~~101~~99 5.3075 1.~~476556~~420312

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 19 197,~~276~~126,~~801~~214.4944 9.59 ~~101~~99 5.~~3115~~3114 1.~~480474~~420334 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 1 13,~~668~~619,~~475~~178.2891 0.66 9593 5.2500 1.420000 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 20 210,~~945~~745,~~276~~393.7735 10.25 ~~101~~99 5.3075 1.~~476556~~420312

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 3 32,750,000.00 1.59 5250 4.7418 1.232840 61 to 108 months 16 1383,~~668~~407,~~475~~178.2891 04.6606 95106 5.~~2500~~4747 1.~~420000~~470583 109 months and greater 1611 ~~164~~94,~~526~~588,~~801~~214.4944 84.0060 ~~111~~110 5.~~4249~~3559 1.~~529767~~440894 Totals 20 210,~~945~~745,~~276~~393.7735 10.25 ~~101~~99 5.3075 1.~~476556~~420312

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 300 months or less 5 26,~~252~~165,~~295~~797.3924 1.2827 ~~103~~101 5.~~5249~~5250 1.~~417196~~356708 301 months or greater 15 184,~~692~~579,~~981~~596.3811 8.98 ~~100~~98 5.2766 1.~~484993~~429329 Totals 20 210,~~945~~745,~~276~~393.7735 10.25 ~~101~~99 5.3075 1.~~476556~~420312

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 83 5827,~~975~~970,~~248~~127.5621 21.8736 9677 5.~~2807~~1151 1.~~341542~~360400 1 year or less 1217 ~~151~~182,~~970~~775,~~028~~266.2114 78.3989 ~~103~~102 5.~~3179~~3369 1.~~528951~~429481 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 20 210,~~945~~745,~~276~~393.7735 10.25 ~~101~~99 5.3075 1.~~476556~~420312 (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 502824903 1 OF New York NY ~~462~~447,~~845~~915.9342 0.00 4.674% 502001033 2 OF Chicago IL ~~567~~549,~~687~~375.5000 0.00 5.860% 502181818 3 OF New York NY ~~433~~419,~~250~~275.8300 0.00 5.410% 509827203 4 OF Los Angeles CA ~~351~~339,~~075~~750.00 0.00 4.530% 368100022 5 LO New York NY ~~361~~349,~~902~~328.7199 8698,~~252~~825.2395 6.240% 509822902 6 OF Seattle WA ~~286~~276,~~164~~933.4433 0.00 4.960% 502824302 7 OF Glenview IL ~~291~~282,~~834~~420.00 0.00 5.230% 502825824 8 OF Boston MA ~~214~~207,~~365~~450.00 0.00 4.610% 502826202 9 OF New York NY ~~209~~203,~~938~~166.8967 0.00 4.600% 502805910 10 RT Gilroy CA ~~211~~204,~~394~~575.1700 0.00 5.010% 502818501 11 RT Raleigh NC ~~206~~200,~~911~~236.2267 0.00 5.080% 504850001 12 RT Peekskill NY ~~180~~175,~~833~~000.3300 0.00 5.250% 502824922 13 MU San Leandro CA ~~158~~153,~~410~~300.00 0.00 5.110% 502818121 14 MF Las Vegas NV ~~139~~134,~~241~~750.6700 0.00 5.390% 502816507 15 OF Chicago IL ~~128~~124,~~479~~076.8879 2933,~~317~~720.3544 5.280% 502814423 16 LO Seattle WA ~~171~~165,~~874~~984.4075 2834,~~332~~221.1176 7.290% 503824101 17 MH Various WI ~~128~~124,~~616~~467.1120 0.00 5.610% 502806012 18 MF Tallahassee FL ~~115~~111,~~778~~811.6655 2630,~~140~~108.9001 5.320% 502821403 19 Various Various Various ~~120~~116,~~596~~487.8995 2226,~~805~~914.8074 5.740% 368100005 20 MU Thousand Oaks CA ~~109~~106,~~937~~178.6489 2326,~~198~~956.0479 5.480% 502778028 21 RT Mission Viejo CA ~~107~~103,~~415~~950.00 0.00 5.670% 502816404 22 MF Henderson NV 9491,~~649~~595.0383 0.00 5.785% 502825614 23 OF New York NY 8381,~~704~~004.1300 0.00 5.260% 502799617 24 MF Yorktown VA 7875,~~099~~419.2689 1820,~~319~~999.7209 5.230% 358100086 25 RT Anchorage AK 7774,~~334~~495.6687 3841,~~361~~200.5029 5.370% 502797401 26 RT Aiken SC 7774,~~638~~986.6473 1618,~~046~~698.5546 5.500% 502820803 27 OF Evanston IL 7370,~~334~~823.6458 1618,~~210~~721.8995 5.370% 368100024 28 LO San Diego CA 7876,~~918~~168.3744 2023,~~263~~013.5952 6.030% 368100021 29 LO Anaheim CA 7876,~~918~~168.3744 2023,~~263~~013.5952 6.030% 502803332 30 RT East Windsor NJ 7068,~~654~~375.1700 0.00 5.470% 502827814 31 LO Arcadia CA 8785,~~978~~140.00 0.00 6.880% 502770202 32 MF Austin TX 6159,~~899~~696.1133 2325,~~493~~696.6947 5.250% 358100099 33 MF Las Cruces NM 5756,~~970~~100.00 0.00 5.280% 502827815 34 LO Irvine CA 7573,~~536~~100.6700 0.00 6.880% 502824129 35 RT Kokomo IN 5553,~~258~~360.5227 1315,~~556~~454.7398 5.110% 502820921 36 RT Roswell GA 5654,~~064~~255.3683 0.00 5.240% 502803327 37 RT Hackettstown NJ 5654,~~523~~700.3300 0.00 5.470% 502803335 38 MF Downey CA 4746,~~755~~215.5000 0.00 4.680% 502818920 39 RT Washington NC 5553,~~905~~943.8880 1719,~~050~~012.5563 5.570% 502824212 40 MF Tuscon AZ 4846,~~127~~575.5000 0.00 4.860% 502818832 41 RT Rancho Cucamonga CA 4846,~~566~~999.4175 0.00 5.020% 502817405 42 MF Las Vegas NV 5049,~~945~~302.9250 0.00 5.330% 502823812 43 MF Albuquerque NM 5048,~~297~~675.5000 0.00 5.310% 502808203 44 LO Milwaukee WI 6260,~~808~~639.3945 1214,~~775~~944.6357 6.690% 768000045 45 RT Beverly Hills CA 5048,~~650~~916.6951 1112,~~117~~851.7088 5.400% 502822919 46 RT Roswell GA 4846,~~559~~993.7833 0.00 5.320% 502822802 47 RT Villa Rica GA 4746,~~830~~288.9300 0.00 5.260% 358100095 48 RT Tamarac FL 4745,~~107~~587.0850 0.00 5.210% 502819514 49 RT Richmond VA 4745,~~221~~602.3218 1012,~~890~~509.2135 5.270% 358100096 50 OF West Covina CA 4745,~~139~~529.8793 911,~~701~~311.7973 5.510% 502814706 51 MF Wilmington NC 4443,~~800~~263.4186 1011,~~419~~956.9651 5.250% 368100023 52 RT Houston TX 4341,~~307~~910.00 0.00 5.080% 502822414 53 MF Buena Park CA 3736,~~841~~620.5383 0.00 4.675% 502819211 54 RT Seminole FL 4342,~~868~~368.5993 910,~~217~~717.7541 5.490% 358100083 55 RT Albany GA 4140,~~533~~193.5475 0.00 5.450% 768000056 56 RT Dallas TX 37,~~362~~270.5764 10,~~687~~779.7467 5.150% 768000057 57 MU Los Gatos CA 3837,~~933~~602.6848 89,~~192~~524.8101 5.500% 502816427 58 SS Atlanta GA 3231,~~710~~654.0488 0.00 4.650% 502827816 59 LO Deerfield IL 4746,~~988~~440.00 0.00 6.880% 358100092 60 MF Sioux Falls SD 3533,~~056~~818.9355 1213,~~620~~858.3876 5.100% 502823010 61 MF Puyallup WA 3635,~~511~~333.1133 0.00 5.300% 368100014 62 LO Miami Beach FL 4341,~~059~~564.1558 1011,~~011~~506.5007 6.310% 502815114 63 RT North Charleston SC 3736,~~487~~205.0715 79,~~921~~203.7163 5.490% 502816418 64 SS New Orleans LA 3130,~~741~~717.0313 0.00 4.650% 502815706 65 MF Richmond VA 3231,~~894~~833.4433 0.00 5.000% 502810901 66 RT Fort Lauderdale FL 3837,~~558~~247.1817 68,~~816~~127.7677 5.900% 502824104 67 MH Various MN 3635,~~463~~286.1390 0.00 5.610% 768000068 68 OF Anaheim Hills CA 3433,~~616~~500.6700 0.00 5.360% 768000069 69 SS Los Angeles CA 3533,~~051~~852.7393 78,~~438~~637.3919 5.480% 368100008 70 RT Hesperia CA 3433,~~350~~242.7667 0.00 5.420% 368100020 71 MU Las Vegas NV 3433,~~944~~752.9151 68,~~962~~155.8626 5.600% 502812211 72 MF Gainesville GA 3331,~~032~~966.2267 0.00 5.480% 502824441 73 OT Mount Laurel NJ 3231,~~455~~345.1942 68,~~939~~049.4017 5.420% 502825022 74 RT OrOTo FL 3029,~~754~~762.9383 0.00 5.260% 502778829 75 OF Toms River NJ 3130,~~090~~026.5061 67,~~770~~834.7059 5.390% 502780227 76 IN Bethlehem PA 3130,~~269~~168.2714 910,~~622~~723.6578 5.750% 502816409 77 SS Dallas TX 2524,~~354~~536.3850 0.00 4.650% 502820613 78 MF Montgomery AL 2827,~~427~~510.00 0.00 5.240% 502829901 79 MF San Francisco CA 3029,~~480~~442.9592 56,~~700~~738.5760 5.750% 368100007 80 RT Victorville CA 2827,~~003~~100.3300 0.00 5.420% 502827817 81 LO Berwyn PA 3534,~~422~~279.2560 0.00 6.880% 358100085 82 RT Gurnee IL 2726,~~625~~681.1512 56,~~766~~710.5053 5.490% 502812306 83 RT Homewood IL 2625,~~753~~890.6967 0.00 5.320% 502816434 84 SS Richmond VA 22,~~915~~176.8563 0.00 4.650% 358100094 85 OF Ft. Lauderdale FL 2423,~~675~~879.1417 0.00 5.210% 502816417 86 SS Metairie LA 2120,~~698~~998.5863 0.00 4.650% 502816422 87 SS OrOTo FL 2120,~~182~~498.0475 0.00 4.650% 502816435 88 SS Snellville GA 20,~~861~~188.7175 0.00 4.650% 358100093 89 OT Boca Raton FL 2322,~~381~~582.1308 5,~~034~~833.4954 5.330% 368100010 90 IN East Elmhurst NY 2524,~~687~~801.3536 56,~~818~~704.2625 5.900% 502816420 91 SS Fort Myers FL 2019,~~349~~692.1875 0.00 4.650% 368100006 92 RT Victorville CA 2322,~~149~~402.4267 0.00 5.420% 368100003 93 OF Del Mar CA 22,~~785~~005.4982 45,~~931~~711.4209 5.420% 502827819 94 LO Greensboro NC 2827,~~881~~950.6700 0.00 6.880% 502827820 95 LO Jacksonville FL 2827,~~881~~950.6700 0.00 6.880% 502816421 96 SS Madeira Beach FL 1918,~~448~~820.2488 0.00 4.650% 502813312 97 RT D Iberville MS 2120,~~391~~657.6020 5,~~125~~860.6000 5.180% 358100103 98 MF Alexandria MN 20,~~849~~133.5626 5,~~153~~869.0737 5.080% 368100011 99 RT Cerritos CA 22,~~823~~023.9212 67,~~910~~711.8363 5.590% 502824125 100 RT Seattle WA 2221,~~757~~981.2213 45,~~432~~208.3140 5.670% 358100107 101 RT Largo FL 2120,~~319~~589.2061 45,~~676~~405.0059 5.360% 502821324 102 RT Aurora CO 2019,~~608~~901.1937 45,~~793~~500.1800 5.250% 768000103 103 RT Van Nuys CA 2221,~~450~~684.3498 45,~~306~~071.4177 5.720% 502786001 104 RT Bristol VA 2322,~~093~~309.4048 34,~~886~~670.3729 6.000% 502816423 105 SS Port Charlotte FL 17,~~942~~363.6788 0.00 4.650% 502816419 106 SS Fort Lauderdale FL 17,~~846~~270.5788 0.00 4.650% 368100012 107 RT Gardena CA 20,~~986~~270.8353 4,~~217~~933.1848 5.580% 502827818 108 LO Columbia SC 25,~~949~~112.0700 0.00 6.880% 502816425 109 SS Valrico FL 1716,~~105~~554.8000 0.00 4.650% 502824127 110 RT Puyallup WA 2019,~~675~~970.1809 4,~~026~~731.8089 5.670% 502812411 111 OF Stockbridge GA 1918,~~659~~967.5154 67,~~393~~085.8986 5.410% 502816429 112 SS Stone Mountain GA 1716,~~041~~492.7300 0.00 4.650% 358100074 113 RT Reno NV 19,~~992~~308.2296 4,~~165~~848.4874 5.510% 502823101 114 OF Gastonia NC 19,~~995~~294.6269 56,~~997~~698.1003 5.580% 502816432 115 SS Goose Creek SC 16,~~753~~213.4300 0.00 4.650% 502821426 116 MF Various PA 1918,~~061~~391.1873 56,~~994~~663.1358 5.450% 358100112 117 MF Marysville MI 21,~~895~~136.7128 5,~~021~~780.5396 6.330% 502816412 118 SS Austin TX 15,~~792~~283.4300 0.00 4.650% 358100104 119 RT College Station TX 17,~~926~~312.4799 34,~~931~~545.8634 5.360% 358100101 120 RT Fort Worth TX 1716,~~511~~910.1497 4,~~024~~624.8097 5.250% 502816410 121 SS Fort Worth TX 15,~~536~~035.1700 0.00 4.650% 368100018 122 RT Garden Grove CA 1918,~~318~~644.3433 5,~~122~~796.0304 5.940% 502816430 123 SS Charleston SC 1514,~~179~~690.8013 0.00 4.650% 502827822 124 LO Boca Raton FL 2221,~~216~~500.6700 0.00 6.880% 358100075 125 RT Yukon OK 1716,~~541~~924.0276 56,~~487~~103.2652 5.500% 502824931 126 SS Palm Desert CA 1615,~~249~~725.1700 0.00 5.100% 358100080 127 RT Chelmsford MA 16,~~903~~325.5678 34,~~536~~114.8462 5.500% 502816424 128 SS Riverview FL 1413,~~378~~915.9613 0.00 4.650% 502816433 129 SS Summerville SC 1413,~~378~~915.9613 0.00 4.650% 358100082 130 RT Hazel Crest IL 1514,~~211~~607.2216 1314,~~468~~072.5662 5.040% 502819521 131 RT McDonough GA 1817,~~346~~723.0956 3,~~048~~671.5811 6.030% 502827821 132 LO Clearwater FL 20,~~972~~296.5300 0.00 6.880% 502827823 133 LO Pensacola FL 20,~~972~~296.5300 0.00 6.880% 358100097 134 MF Cedar Falls IA 1514,~~504~~972.1525 34,~~671~~203.5141 5.180% 502824128 135 MH Fort Atkinson WI 16,~~618~~082.0700 0.00 5.610% 502812208 136 RT Matteson IL 14,~~567~~097.1625 0.00 5.270% 502816431 137 SS Columbia SC 12,~~741~~330.2625 0.00 4.650% 358100105 138 RT Gulf Breeze FL 1413,~~487~~992.8908 3,~~177~~673.6647 5.360% 868000139 139 MF Lawrenceville GA 14,~~572~~074.4453 3,~~029~~526.0293 5.500% 768000140 140 OF Santa Rosa CA 1514,~~477~~950.2147 23,~~810~~337.9771 5.850% 868000141 141 RT Jackson TN 13,~~851~~377.7601 3,~~183~~658.7247 5.250% 502808109 142 OF Oshkosh WI 1413,~~128~~645.1233 23,~~949~~431.1291 5.490% 358100102 143 MU Las Vegas NV 1413,~~459~~892.1606 1011,~~534~~101.7282 5.720% 368100002 144 RT Desert Hot Springs CA 1413,~~112~~629.1586 23,~~940~~422.3564 5.510% 358100043 145 RT Lower Burrell PA 13,~~912~~436.2879 23,~~890~~366.7928 5.530% 502819522 146 RT Kennesaw GA 1413,~~319~~831.3970 23,~~696~~184.4413 5.720% 358100002 147 RT Carrollton GA 1413,~~258~~746.8873 5,~~431~~944.9308 5.750% 868000148 148 MF Fayetteville NC 13,~~565~~088.0548 4,~~243~~720.4906 5.500% 358100114 149 RT Miami FL 12,~~997~~553.8302 23,~~850~~295.8566 5.360% 502816428 150 SS Atlanta GA 1110,~~263~~900.7238 0.00 4.650% 358100087 151 RT Mesa AZ 1110,~~402~~949.7672 10,~~183~~636.3842 5.010% 502821001 152 RT Weymouth MA 12,~~493~~090.00 0.00 5.580% 258100106 153 RT Katy TX 11,~~507~~113.7896 2,~~524~~917.0486 5.360% 502827824 154 LO Lubbock TX 14,~~811~~333.1133 0.00 6.880% 502816436 155 SS Alpharetta GA 9,~~790~~474.1938 0.00 4.650% 502824107 156 MH Lake Geneva WI 11,~~478~~107.0680 0.00 5.610% 358100089 157 RT Tacoma WA 11,~~609~~214.5540 2,~~134~~530.8803 5.790% 358100108 158 RT League City TX 109,~~315~~962.7472 2,~~262~~615.5860 5.360% 502816407 159 SS Grand Prairie TX 8,~~825~~540.1850 0.00 4.650% 502821518 160 RT Malden MA 10,~~608~~266.8967 0.00 5.600% 502823510 161 MF North Canton OH 10,~~337~~004.9850 0.00 5.610% 358100116 162 SS Colorado Springs CO 109,~~046~~698.7491 2,~~537~~885.4528 5.600% 358100081 163 LO Tybee IsOT GA 10,~~748~~365.6045 34,~~620~~003.7994 6.020% 502816416 164 SS San Antonio TX 8,~~280~~013.6250 0.00 4.650% 502816411 165 SS Arlington TX 87,~~088~~827.4250 0.00 4.650% 358100113 166 MU Cape Coral FL 109,~~055~~704.1222 23,~~696~~047.7666 5.890% 358100088 167 RT Tucson AZ 8,~~729~~430.7137 2,~~026~~325.1953 5.240% 358100090 168 RT Monticello MN 8,~~492~~194.6900 23,~~746~~045.7241 5.390% 502816415 169 SS San Antonio TX 7,~~255~~021.5550 0.00 4.650% 502824934 170 SS Salt Lake City UT 8,~~911~~603.0729 2,~~096~~404.9775 5.800% 502820716 171 RT Pembroke Pines FL 8,~~800~~500.4446 1,~~681~~980.0199 5.730% 502816701 172 RT Sunrise FL 8,~~311~~028.5321 1,~~587~~870.6294 5.730% 358100084 173 MF Nashville TN 8,~~669~~367.3039 2,~~194~~496.5344 6.070% 502820601 174 SS Fort Pierce FL 6,~~862~~627.2150 1,~~466~~701.4718 5.450% 358100091 175 RT Villa Rica GA 6,~~882~~648.8515 1,~~342~~577.7646 5.650% 358100004 176 RT McKinney TX 5,~~889~~656.1030 4,~~730~~963.8161 5.420% 868000177 177 OF Lutherville MD 5,~~434~~247.4975 1,~~344~~531.7044 5.090% 502824209 178 SS Roswell GA 5,~~621~~428.5983 1,~~296~~489.4521 5.270% 868000179 179 OF Lutherville MD 5,~~304~~121.0680 1,~~312~~494.4369 5.090% 358100076 180 RT Mt. Vernon WA 5,~~944~~742.8646 1,~~096~~298.1858 5.800% 502823511 181 MH Oak Creek WI 5,~~603~~423.7700 0.00 5.610% 358100077 182 RT Dallas TX 54,~~006~~808.4399 34,~~862~~059.4387 5.570% 502820717 183 RT Mount Dora FL 2,~~566~~479.7930 ~~490~~577.3079 5.730% Totals 9,~~473~~161,~~754~~756.8168 ~~804~~916,~~338~~237.2502

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 502824903 N/A 12/11/2009 N 115,000,000.00 115,000,000.00 0810/11/2005 502001033 N/A 09/11/2014 N 112,500,000.00 112,500,000.00 0810/11/2005 502181818 N/A 11/11/2009 N 93,000,000.00 93,000,000.00 0810/11/2005 509827203 N/A 12/11/2009 N 90,000,000.00 90,000,000.00 0810/11/2005 368100022 N/A 12/11/2014 N 67,~~351~~178,~~620~~652.2936 67,~~265~~079,~~368~~826.0641 0809/11/2005 509822902 N/A 11/11/2009 N 67,000,000.00 67,000,000.00 0810/11/2005 502824302 11/11/2014 11/11/2032 N 64,800,000.00 64,800,000.00 0810/11/2005 502825824 N/A 12/11/2009 N 54,000,000.00 54,000,000.00 0810/11/2005 502826202 N/A 11/11/2009 N 53,000,000.00 53,000,000.00 0810/11/2005 502805910 N/A 10/11/2014 N 49,000,000.00 49,000,000.00 0810/11/2005 502818501 N/A 10/11/2014 N 47,300,000.00 47,300,000.00 0810/11/2005 504850001 N/A 12/11/2014 N 40,000,000.00 40,000,000.00 0810/11/2005 502824922 N/A 12/11/2011 N 36,000,000.00 36,000,000.00 0810/11/2005 502818121 N/A 10/11/2014 N 30,000,000.00 30,000,000.00 0810/11/2005 502816507 N/A 12/11/2014 N 28,~~258~~199,~~038~~270.38 28,~~228~~165,~~721~~549.0394 0810/11/2005 502814423 12/11/2014 12/11/2024 N 27,~~379~~322,~~434~~592.5144 27,~~351~~288,~~102~~370.4068 0810/11/2005 503824101 N/A 10/11/2014 N 26,624,000.00 26,624,000.00 0810/11/2005 502806012 N/A 11/11/2014 N 25,~~273~~220,~~051~~649.2165 25,~~246~~190,~~910~~541.3164 0810/11/2005 502821403 N/A 11/11/2014 N 24,~~398~~352,~~605~~881.7946 24,~~375~~325,~~799~~966.9972 0809/11/2005 368100005 N/A 11/11/2014 N 23,~~297~~250,~~357~~851.1055 23,~~274~~223,~~159~~894.0676 0810/11/2005 502778028 N/A 10/11/2014 N 22,000,000.00 22,000,000.00 0810/11/2005 502816404 N/A 10/11/2014 N 19,000,000.00 19,000,000.00 0810/11/2005 502825614 N/A 12/11/2014 N 18,480,000.00 18,480,000.00 0810/11/2005 502799617 N/A 11/11/2014 N 17,~~341~~304,~~476~~754.0309 17,~~323~~283,~~156~~755.3100 0810/11/2005 358100086 N/A 12/11/2014 N 16,~~724~~647,~~021~~121.8142 16,~~685~~605,~~660~~921.3113 0810/11/2005 502797401 N/A 01/11/2015 N 16,~~392~~360,~~909~~740.7363 16,~~376~~342,~~863~~042.1817 0810/11/2005 502820803 N/A 11/11/2014 N 15,~~858~~826,~~996~~499.0430 15,~~842~~807,~~785~~777.1535 0810/11/2005 368100024 N/A 12/11/2014 N 15,~~198~~157,~~530~~898.4606 15,~~178~~134,~~266~~884.8754 0810/11/2005 368100021 N/A 12/11/2014 N 15,~~198~~157,~~530~~898.4606 15,~~178~~134,~~266~~884.8754 0810/11/2005 502803332 N/A 10/11/2014 N 15,000,000.00 15,000,000.00 0810/11/2005 502827814 N/A 11/11/2014 N 14,850,000.00 14,850,000.00 0810/11/2005 502770202 07/11/2013 07/11/2018 N 13,~~691~~644,~~968~~875.9738 13,~~668~~619,~~475~~178.2891 0810/11/2005 358100099 N/A 01/11/2015 N 12,750,000.00 12,750,000.00 0709/11/2005 502827815 N/A 11/11/2014 N 12,750,000.00 12,750,000.00 0810/11/2005 502824129 N/A 12/11/2009 N 12,~~557~~530,~~961~~788.3119 12,~~544~~515,~~404~~333.5821 0810/11/2005 502820921 N/A 12/11/2014 N 12,425,000.00 12,425,000.00 0810/11/2005 502803327 N/A 10/11/2014 N 12,000,000.00 12,000,000.00 0810/11/2005 502803335 12/11/2009 12/11/2014 N 11,850,000.00 11,850,000.00 0810/11/2005 502818920 N/A 11/11/2014 N 11,~~655~~621,~~827~~644.2032 11,~~638~~602,~~776~~631.6569 0810/11/2005 502824212 N/A 11/11/2009 N 11,500,000.00 11,500,000.00 0810/11/2005 502818832 11/11/2009 11/11/2014 N 11,235,000.00 11,235,000.00 0810/11/2005 502817405 N/A 10/11/2014 N 11,100,000.00 11,100,000.00 0810/11/2005 502823812 N/A 12/11/2014 N 11,000,000.00 11,000,000.00 0810/11/2005 502808203 N/A 12/11/2014 N 10,~~902~~877,~~656~~031.8094 10,~~889~~862,~~881~~087.1737 0810/11/2005 768000045 N/A 10/11/2014 N 10,~~892~~870,~~621~~334.9787 10,~~881~~857,~~504~~482.2799 0810/11/2005 502822919 N/A 11/11/2014 N 10,600,000.00 10,600,000.00 0810/11/2005 502822802 N/A 11/11/2014 N 10,560,000.00 10,560,000.00 0810/11/2005 358100095 N/A 01/11/2015 N 10,500,000.00 10,500,000.00 0810/11/2005 502819514 N/A 11/11/2014 N 10,~~405~~383,~~628~~798.2036 10,~~394~~371,~~737~~289.9901 0810/11/2005 358100096 N/A 01/11/2015 N 9,~~935~~915,~~223~~773.1150 9,~~925~~904,~~521~~461.3277 0810/11/2005 502814706 N/A 11/11/2014 N 9,~~909~~888,~~769~~881.0098 9,~~899~~876,~~349~~925.0447 0810/11/2005 368100023 12/11/2011 12/11/2034 N 9,900,000.00 9,900,000.00 0810/11/2005 502822414 12/11/2009 12/11/2014 N 9,400,000.00 9,400,000.00 0810/11/2005 502819211 N/A 11/11/2014 N 9,~~279~~260,~~447~~968.7466 9,~~270~~250,~~229~~251.9925 0810/11/2005 358100083 N/A 12/11/2014 N 8,850,000.00 8,850,000.00 0810/11/2005 768000056 N/A 10/11/2011 N 8,~~705~~684,~~842~~421.3804 8,~~695~~673,~~154~~641.6437 0810/11/2005 768000057 N/A 10/11/2014 N 8,~~220~~204,~~601~~176.2482 8,~~212~~194,~~408~~652.4381 0810/11/2005 502816427 N/A 09/11/2009 N 8,169,000.00 8,169,000.00 0810/11/2005 502827816 N/A 11/11/2014 N 8,100,000.00 8,100,000.00 0810/11/2005 358100092 N/A 12/11/2014 N 7,~~982~~957,~~601~~305.7354 7,~~969~~943,~~981~~446.3578 0810/11/2005 502823010 N/A 11/11/2014 N 8,000,000.00 8,000,000.00 0810/11/2005 368100014 12/11/2014 12/11/2029 N 7,~~924~~904,~~592~~515.7031 7,~~914~~893,~~581~~009.2024 0810/11/2005 502815114 N/A 10/11/2014 N 7,~~929~~913,~~575~~694.1427 7,~~921~~904,~~653~~490.4364 0810/11/2005 502816418 N/A 09/11/2009 N 7,927,000.00 7,927,000.00 0809/11/2005 502815706 N/A 11/11/2009 N 7,640,000.00 7,640,000.00 0810/11/2005 502810901 N/A 11/11/2011 N 7,~~589~~575,~~362~~694.9176 7,~~582~~567,~~546~~566.1599 0810/11/2005 502824104 N/A 10/11/2014 N 7,548,000.00 7,548,000.00 0810/11/2005 768000068 N/A 10/11/2014 N 7,500,000.00 7,500,000.00 0810/11/2005 768000069 N/A 10/11/2014 N 7,~~427~~413,~~962~~050.4557 7,~~420~~404,~~524~~413.0638 0810/11/2005 368100008 N/A 10/11/2016 N 7,360,000.00 7,360,000.00 0810/11/2005 368100020 N/A 12/11/2014 N 7,~~246~~232,~~639~~680.9262 7,~~239~~224,~~677~~525.0636 0810/11/2005 502812211 N/A 10/11/2014 N 7,000,000.00 7,000,000.00 0810/11/2005 502824441 N/A 01/11/2015 N 6,~~953~~939,~~855~~944.7859 6,~~946~~931,~~916~~895.3842 0810/11/2005 502825022 12/11/2014 12/11/2019 N 6,790,000.00 6,790,000.00 0810/11/2005 502778829 12/11/2014 12/11/2034 N 6,~~698~~684,~~533~~960.4057 6,~~691~~677,~~762~~125.7098 0810/11/2005 502780227 N/A 12/11/2010 N 6,~~315~~295,~~251~~958.8085 6,~~305~~285,~~629~~235.1507 0810/11/2005 502816409 N/A 09/11/2009 N 6,332,000.00 6,332,000.00 0810/11/2005 502820613 N/A 01/11/2015 N 6,300,000.00 6,300,000.00 0809/11/2005 502829901 N/A 12/11/2014 N 6,~~156~~144,~~039~~610.6730 6,~~150~~137,~~339~~871.1070 0810/11/2005 368100007 N/A 10/11/2016 N 6,000,000.00 6,000,000.00 0810/11/2005 502827817 N/A 11/11/2014 N 5,979,000.00 5,979,000.00 0810/11/2005 358100085 N/A 12/11/2014 N 5,~~843~~831,~~500~~939.0781 5,~~837~~825,~~733~~229.5728 0810/11/2005 502812306 N/A 11/11/2014 N 5,840,000.00 5,840,000.00 0810/11/2005 502816434 N/A 09/11/2009 N 5,723,000.00 5,723,000.00 0810/11/2005 358100094 N/A 01/11/2015 N 5,500,000.00 5,500,000.00 0810/11/2005 502816417 N/A 09/11/2009 N 5,419,000.00 5,419,000.00 0809/11/2005 502816422 N/A 09/11/2009 N 5,290,000.00 5,290,000.00 0810/11/2005 502816435 N/A 09/11/2009 N 5,210,000.00 5,210,000.00 0810/11/2005 358100093 N/A 01/11/2015 N 5,~~094~~084,~~236~~144.8880 5,~~089~~078,~~202~~311.3926 0809/11/2005 368100010 N/A 12/11/2014 N 5,~~056~~044,~~011~~345.4335 5,~~050~~037,~~193~~641.1710 0810/11/2005 502816420 N/A 09/11/2009 N 5,082,000.00 5,082,000.00 0810/11/2005 368100006 N/A 10/11/2016 N 4,960,000.00 4,960,000.00 0810/11/2005 368100003 N/A 11/11/2014 N 4,~~882~~872,~~023~~137.6074 4,~~877~~866,~~092~~426.1865 0809/11/2005 502827819 N/A 11/11/2014 N 4,875,000.00 4,875,000.00 0810/11/2005 502827820 N/A 11/11/2014 N 4,875,000.00 4,875,000.00 0810/11/2005 502816421 N/A 09/11/2009 N 4,857,000.00 4,857,000.00 0810/11/2005 502813312 N/A 11/11/2009 N 4,~~795~~785,~~726~~452.1610 4,~~790~~779,~~600~~592.5610 0810/11/2005 358100103 N/A 01/11/2015 N 4,~~766~~755,~~218~~889.0233 4,~~761~~750,~~064~~019.9596 0810/11/2005 368100011 11/11/2016 11/11/2029 N 4,~~741~~727,~~537~~682.9198 4,~~734~~719,~~627~~971.0835 0810/11/2005 502824125 N/A 11/11/2014 N 4,~~660~~652,~~977~~091.8054 4,~~656~~646,~~545~~883.4914 0810/11/2005 358100107 01/11/2015 01/11/2035 N 4,~~618~~609,~~988~~615.6002 4,~~614~~604,~~312~~209.6043 0810/11/2005 502821324 N/A 11/11/2014 N 4,~~558~~548,~~493~~885.7471 4,~~553~~543,~~700~~385.5671 0710/11/2005 768000103 N/A 10/11/2014 N 4,~~557~~549,~~929~~295.7369 4,~~553~~544,~~623~~223.3292 0810/11/2005 502786001 N/A 12/11/2014 N 4,~~469~~461,~~689~~896.8199 4,~~465~~457,~~803~~226.4470 0810/11/2005 502816423 N/A 09/11/2009 N 4,481,000.00 4,481,000.00 0810/11/2005 502816419 N/A 09/11/2009 N 4,457,000.00 4,457,000.00 0810/11/2005 368100012 N/A 12/11/2014 N 4,~~367~~359,~~707~~252.5795 4,~~363~~354,~~490~~319.3947 0810/11/2005 502827818 N/A 11/11/2014 N 4,380,000.00 4,380,000.00 0810/11/2005 502816425 N/A 09/11/2009 N 4,272,000.00 4,272,000.00 0810/11/2005 502824127 N/A 11/11/2014 N 4,~~234~~226,~~547~~474.8862 4,~~230~~221,~~521~~742.0873 0810/11/2005 502812411 N/A 10/11/2014 N 4,~~220~~207,~~036~~218.3376 4,~~213~~200,~~642~~132.4490 0810/11/2005 502816429 N/A 09/11/2009 N 4,256,000.00 4,256,000.00 0810/11/2005 358100074 N/A 11/11/2014 N 4,~~213~~205,~~569~~218.4471 4,~~209~~200,~~403~~369.9697 0810/11/2005 502823101 N/A 01/11/2015 N 4,~~161~~149,~~419~~396.7877 4,~~155~~142,~~422~~698.6874 0810/11/2005 502816432 N/A 09/11/2009 N 4,184,000.00 4,184,000.00 0810/11/2005 502821426 N/A 01/11/2015 N 4,~~061~~049,~~571~~555.4203 4,~~055~~042,~~577~~891.2945 0810/11/2005 358100112 N/A 01/11/2015 N 4,~~016~~006,~~948~~877.1168 4,~~011~~001,~~926~~096.5872 0810/11/2005 502816412 N/A 09/11/2009 N 3,944,000.00 3,944,000.00 0810/11/2005 358100104 01/11/2015 01/11/2035 N 3,~~883~~876,~~923~~041.7588 3,~~879~~871,~~991~~496.8954 0810/11/2005 358100101 N/A 01/11/2015 N 3,~~873~~865,~~432~~364.4465 3,~~869~~860,~~407~~739.6468 0810/11/2005 502816410 N/A 09/11/2009 N 3,880,000.00 3,880,000.00 0810/11/2005 368100018 N/A 12/11/2014 N 3,~~776~~766,~~800~~530.9670 3,~~771~~760,~~678~~734.9366 0810/11/2005 502816430 N/A 09/11/2009 N 3,791,000.00 3,791,000.00 0810/11/2005 502827822 N/A 11/11/2014 N 3,750,000.00 3,750,000.00 0810/11/2005 358100075 N/A 11/11/2014 N 3,~~703~~692,~~675~~674.1564 3,~~698~~686,~~187~~571.8912 0809/11/2005 502824931 N/A 12/11/2014 N 3,700,000.00 3,700,000.00 0810/11/2005 358100080 N/A 11/11/2014 N 3,~~569~~561,~~079~~989.8340 3,~~565~~557,~~542~~874.9978 0810/11/2005 502816424 N/A 09/11/2009 N 3,591,000.00 3,591,000.00 0810/11/2005 502816433 N/A 09/11/2009 N 3,591,000.00 3,591,000.00 0810/11/2005 358100082 N/A 12/11/2019 N 3,~~504~~477,~~890~~894.3780 3,~~491~~463,~~421~~822.8118 0810/11/2005 502819521 N/A 12/11/2014 N 3,~~533~~527,~~189~~076.7374 3,~~530~~523,~~141~~405.1563 0810/11/2005 502827821 N/A 11/11/2014 N 3,540,000.00 3,540,000.00 0810/11/2005 502827823 N/A 11/11/2014 N 3,540,000.00 3,540,000.00 0810/11/2005 358100097 N/A 01/11/2015 N 3,~~475~~468,~~834~~474.3697 3,~~472~~464,~~162~~271.8556 0810/11/2005 502824128 N/A 10/11/2014 N 3,440,000.00 3,440,000.00 0810/11/2005 502812208 N/A 11/11/2014 N 3,210,000.00 3,210,000.00 0810/11/2005 502816431 N/A 09/11/2009 N 3,182,000.00 3,182,000.00 0810/11/2005 358100105 01/11/2015 01/11/2035 N 3,~~138~~132,~~925~~555.6364 3,~~135~~128,~~747~~882.9717 0810/11/2005 868000139 N/A 12/01/2014 N 3,~~076~~070,~~878~~806.8344 3,~~073~~067,~~849~~279.8151 0810/01/2005 768000140 N/A 10/11/2014 N 3,~~072~~066,~~399~~762.0393 3,~~069~~063,~~588~~425.0622 0810/11/2005 868000141 N/A 01/11/2015 N 3,~~063~~057,~~984~~602.3956 3,~~060~~053,~~800~~944.6709 0710/11/2005 502808109 N/A 12/11/2014 N 2,~~988~~982,~~497~~585.4527 2,~~985~~979,~~548~~153.3336 0810/11/2005 358100102 N/A 01/11/2020 N 2,~~935~~914,~~539~~417.0976 2,~~925~~903,~~004~~315.3794 0810/11/2005 368100002 N/A 11/11/2011 N 2,~~974~~968,~~284~~389.2661 2,~~971~~964,~~343~~966.9197 0810/11/2005 358100043 10/11/2014 10/11/2034 N 2,~~921~~915,~~555~~759.1682 2,~~918~~912,~~664~~393.3754 0810/11/2005 502819522 N/A 01/11/2015 N 2,~~907~~901,~~161~~755.7761 2,~~904~~898,~~465~~571.3348 0810/11/2005 358100002 N/A 11/11/2026 N 2,~~879~~868,~~773~~882.3761 2,~~874~~862,~~341~~938.4453 0810/11/2005 868000148 N/A 11/11/2014 N 2,~~864~~855,~~175~~668.4336 2,~~859~~850,~~931~~948.9430 0810/11/2005 358100114 01/11/2015 01/11/2035 N 2,~~816~~810,~~093~~378.0924 2,~~813~~807,~~242~~082.2458 0810/11/2005 502816428 N/A 09/11/2009 N 2,813,000.00 2,813,000.00 0810/11/2005 358100087 N/A 12/11/2019 N 2,~~643~~622,~~097~~686.3566 2,~~632~~612,~~913~~050.9724 0709/11/2005 502821001 N/A 10/11/2014 N 2,600,000.00 2,600,000.00 0810/11/2005 258100106 01/11/2015 01/11/2035 N 2,~~493~~488,~~260~~200.5077 2,~~490~~485,~~736~~282.4691 0810/11/2005 502827824 N/A 11/11/2014 N 2,500,000.00 2,500,000.00 0810/11/2005 502816436 N/A 09/11/2009 N 2,445,000.00 2,445,000.00 0810/11/2005 502824107 N/A 10/11/2014 N 2,376,000.00 2,376,000.00 0810/11/2005 358100089 N/A 12/11/2014 N 2,~~328~~324,~~508~~227.2484 2,~~326~~321,~~373~~697.3681 0810/11/2005 358100108 01/11/2015 01/11/2035 N 2,~~234~~230,~~994~~458.5191 2,~~232~~227,~~731~~843.9331 0810/11/2005 502816407 N/A 09/11/2009 N 2,204,000.00 2,204,000.00 0810/11/2005 502821518 N/A 10/11/2014 N 2,200,000.00 2,200,000.00 0810/11/2005 502823510 N/A 10/11/2014 N 2,140,000.00 2,140,000.00 0810/11/2005 358100116 N/A 01/11/2015 N 2,~~083~~078,~~425~~337.0490 2,~~080~~075,~~887~~452.5962 0810/11/2005 358100081 N/A 12/11/2014 N 2,~~073~~066,~~463~~203.3601 2,~~069~~062,~~842~~199.5707 0810/11/2005 502816416 N/A 09/11/2009 N 2,068,000.00 2,068,000.00 0810/11/2005 502816411 N/A 09/11/2009 N 2,020,000.00 2,020,000.00 0810/11/2005 358100113 N/A 01/11/2015 N 1,~~982~~977,~~497~~090.9272 1,~~979~~974,~~801~~043.1606 0810/11/2005 358100088 N/A 12/11/2011 N 1,~~934~~930,~~681~~619.4189 1,~~932~~928,~~655~~294.2236 0810/11/2005 358100090 N/A 12/11/2014 N 1,~~829~~824,~~773~~267.2506 1,~~827~~821,~~026~~221.5365 0810/11/2005 502816415 N/A 09/11/2009 N 1,812,000.00 1,812,000.00 0810/11/2005 502824934 N/A 12/11/2014 N 1,~~784~~779,~~195~~991.5008 1,~~782~~777,~~098~~586.5333 0810/11/2005 502820716 N/A 10/11/2014 N 1,~~783~~780,~~571~~201.5827 1,~~781~~778,~~890~~220.5728 0810/11/2005 502816701 N/A 10/11/2014 N 1,~~684~~681,~~484~~301.2416 1,~~682~~679,~~896~~430.6222 0810/11/2005 358100084 N/A 12/11/2014 N 1,~~658~~654,~~578~~178.8330 1,~~656~~651,~~384~~681.3086 0810/11/2005 502820601 N/A 11/11/2014 N 1,~~462~~459,~~205~~265.0422 1,~~460~~457,~~738~~564.5704 0810/11/2005 358100091 N/A 12/11/2011 N 1,~~414~~411,~~688~~996.7267 1,~~413~~410,~~345~~419.9621 0810/11/2005 358100004 N/A 11/11/2019 N 1,~~261~~252,~~800~~316.6696 1,~~257~~247,~~069~~353.8535 0809/11/2005 868000177 N/A 12/01/2014 N 1,~~239~~237,~~885~~190.4111 1,~~238~~235,~~540~~658.7167 0809/01/2005 502824209 N/A 11/11/2014 N 1,~~238~~236,~~765~~166.2647 1,~~237~~234,~~468~~677.8126 0810/11/2005 868000179 N/A 12/01/2014 N 1,~~210~~207,~~128~~497.1554 1,~~208~~206,~~815~~002.7285 0810/01/2005 358100076 N/A 11/11/2014 N 1,~~190~~188,~~293~~096.8804 1,~~189~~186,~~197~~797.7046 0810/11/2005 502823511 N/A 10/11/2014 N 1,160,000.00 1,160,000.00 0810/11/2005 358100077 N/A 11/11/2019 N 1,~~043~~036,~~792~~049.4002 1,~~039~~031,~~929~~989.9715 0810/11/2005 502820717 N/A 10/11/2014 N ~~520~~519,~~208~~225.3635 ~~519~~518,~~718~~647.0656 0810/11/2005 Totals 2,~~058~~056,~~209~~596,~~063~~472.2100 2,~~057~~055,~~404~~680,~~724~~234.9698

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 10/17/2005 0 $0.00 0 $0.00 0 $0.00 09/16/2005 0 $0.00 0 $0.00 0 $0.00 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 03/17/2005 0 $0.00 0 $0.00 0 $0.00 02/17/2005 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 10/17/2005 0 $0.00 0 $0.00 0 $0.00 09/16/2005 0 $0.00 0 $0.00 0 $0.00 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 03/17/2005 0 $0.00 0 $0.00 0 $0.00 02/17/2005 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 10/17/2005 0 $0.00 0 $0.00 5.345637% 5.303882% 89 09/16/2005 0 $0.00 0 $0.00 5.345778% 5.304022% 90 08/17/2005 0 $0.00 0 $0.00 5.345899% 5.304143% 91 07/15/2005 0 $0.00 0 $0.00 5.346020% 5.304263% 92 06/17/2005 0 $0.00 0 $0.00 5.346158% 5.304400% 93 05/17/2005 0 $0.00 0 $0.00 5.346277% 5.304519% 94 04/15/2005 0 $0.00 0 $0.00 5.346414% 5.304655% 95 03/17/2005 0 $0.00 0 $0.00 5.346531% 5.304772% 96 02/17/2005 0 $0.00 0 $0.00 5.346703% 5.304942% 97 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 368100022 5 0 09/11/2005 445,915.66 445,915.66 A 502821403 19 0 09/11/2005 142,590.93 142,590.93 B 358100099 33 0 0709/11/2005 5755,~~545~~675.00 5755,~~545~~675.00 B ~~502821324~~502816418 ~~102~~64 0 0709/11/2005 2530,~~249~~452.4389 2530,~~249~~452.4389 B ~~868000141~~502820613 ~~141~~78 0 0709/11/2005 1627,~~780~~300.00 27,300.00 B 502816417 86 0 09/11/2005 20,817.99 20,817.99 B 358100093 89 0 09/11/2005 28,246.14 1628,~~780~~246.14 B 368100003 93 0 09/11/2005 27,554.51 27,554.51 B 358100075 125 0 09/11/2005 22,905.20 22,905.20 B 358100087 151 0 0709/11/2005 21,498.0472 21,498.0472 B 358100004 176 0 09/11/2005 10,578.17 10,578.17 B 868000177 177 0 09/01/2005 6,686.40 6,686.40 B Totals 412 ~~121~~840,~~072~~221.61 ~~121~~840,~~072~~221.61

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 368100022 67,178,652.36 0.00 502821403 24,352,881.46 0.00 358100099 12,750,000.00 0.00 ~~502821324~~502816418 7,927,000.00 0.00 502820613 6,300,000.00 0.00 502816417 5,419,000.00 0.00 358100093 5,084,144.80 0.00 368100003 4,~~558~~872,~~493~~137.74 0.00 ~~868000141~~358100075 3,~~063~~692,~~984~~674.3964 0.00 358100087 2,~~643~~622,~~097~~686.3566 0.00 358100004 1,252,316.96 0.00 868000177 1,237,190.11 0.00 Totals 23142,~~015~~688,~~575~~684.4873 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (1 loan) 445,915.66 445,915.66 67,178,652.36 0.00 Total for Status Code = B (411 loans) ~~121~~394,~~072~~305.6195 ~~121~~394,~~072~~305.6195 2375,~~015~~510,~~575~~032.4837 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 Bond/Collateral Realized Loss Reconciliation No Realized Losses this Period

Filing Compare · Wachovia Bank Commercial Mortgage Trust Series 2005-C16