8-K 1 wac05c19_10511.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: November 18, 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 November 18, 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 November 18, 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: November 18, 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 November 18, 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: November 18, 2005 Record Date: October 31, 2005 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 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 32,~~668~~206,~~254~~673.2690 ~~461~~398,~~580~~634.3684 ~~113~~111,~~603~~998.8571 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,~~610,~~572,183.8206 3833,~~389~~570.7642 490,~~932~~783.5064 A-FL 929766X57 4.~~031880~~230000% 80,727,000.00 80,727,000.00 0.00 ~~280~~303,~~275~~533.8052 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.~~360745~~535391% 20,182,000.00 20,182,000.00 0.00 9093,~~158~~096.8005 G 929766Y64 5.~~370745~~545391% 16,145,000.00 16,145,000.00 0.00 7274,~~258~~608.9061 H 929766Y72 5.~~370745~~545391% 20,182,000.00 20,182,000.00 0.00 9093,~~326~~264.9923 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,~~613~~612,~~228~~728,~~168~~198.3927 ~~499~~432,~~970~~205.1226 6,~~277~~307,~~803~~531.9284

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 ~~575~~510,~~184~~633.2155 3231,~~206~~808,~~673~~039.9006 30.0304% A-2 929766W74 0.00 0.00 841,368.43 223,570,000.00 30.0304% A-3 929766W82 0.00 0.00 285,375.00 75,000,000.00 30.0304% A-4 929766W90 0.00 0.00 687,845.21 178,971,000.00 30.0304% A-5 929766X24 0.00 0.00 785,409.57 202,208,000.00 30.0304% A-PB 929766X32 0.00 0.00 202,388.25 52,557,000.00 30.0304% A-6 929766X40 0.00 0.00 929,145.02 237,279,000.00 30.0304% A-1A 929766Y31 0.00 0.00 ~~529~~524,~~322~~354.2606 126,~~572~~538,~~183~~612.0664 30.0304% A-FL 929766X57 0.00 0.00 ~~280~~303,~~275~~533.8052 80,727,000.00 25.03% A-M 929766X65 0.00 0.00 319,544.38 80,727,000.00 20.0203% A-J 929766X73 0.00 0.00 403,047.36 100,909,000.00 13.77% B 929766X81 0.00 0.00 164,546.50 40,363,000.00 11.2627% C 929766X99 0.00 0.00 82,763.02 20,182,000.00 10.01% D 929766Y23 0.00 0.00 135,084.02 32,291,000.00 8.01% E 929766Y49 0.00 0.00 68,737.34 16,145,000.00 7.01% F 929766Y56 0.00 0.00 9093,~~158~~096.8005 20,182,000.00 5.76% G 929766Y64 0.00 0.00 7274,~~258~~608.9061 16,145,000.00 4.76% H 929766Y72 0.00 0.00 9093,~~326~~264.9923 20,182,000.00 3.5051% 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,~~777~~739,~~774~~737.0410 1,612,~~728~~295,~~198~~993.2701

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-C 929766Z89 0.~~042010~~047835% 1,614,545,341.30 1,~~613~~612,~~228~~728,~~168~~198.3826 5664,~~476~~287.7837 X-P 929766Z71 0.~~655783~~824080% 1,555,784,000.00 1,555,784,000.00 ~~850~~1,~~214~~068,408.3685

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-C 929766Z89 0.00 5664,~~476~~287.7837 1,612,~~728~~295,~~198~~993.2600 X-P 929766Z71 0.00 ~~850~~1,~~214~~068,408.3685 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 ~~963~~950.~~92122569~~30167006 1311.~~61955563~~76226255 3.~~35203594~~30467410 0.00000000 0.00000000 ~~950~~938.~~30167006~~53940751 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 ~~999~~998.~~25474780~~95176244 0.~~30298536~~26494945 3.~~87461032~~87343546 0.00000000 0.00000000 998.~~95176244~~68681299 A-FL 929766X57 1,000.00000000 0.00000000 3.~~47189664~~76000000 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.~~46728768~~61282579 0.00000000 0.00000000 1,000.00000000 G 929766Y64 1,000.00000000 0.00000000 4.~~47562094~~62115887 0.00000000 0.00000000 1,000.00000000 H 929766Y72 1,000.00000000 0.00000000 4.~~47562135~~62115895 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 ~~999~~998.~~18418338~~87451718 0.~~03497999~~03981763 0.00000000 998.~~87451718~~60682246 X-P 929766Z71 1,000.00000000 0.~~54648612~~68673341 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~954~~636,~~792~~298.2246 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.~~771880~~970000% Next 1 Month LIBOR Rate 34.~~970000~~140000%

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 53,~~774~~757.2761 Less Delinquent Master Servicing Fees 64,~~970~~450.4218 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 46,~~678~~970.3142 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 5156,~~482~~277.1685

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~113~~111,~~603~~998.8571 0.00 0.00 ~~113~~111,~~603~~998.8571 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 490,~~932~~783.5064 0.00 0.00 490,~~932~~783.5064 0.00 A-FL ~~280~~303,~~275~~533.8052 0.00 0.00 ~~280~~303,~~275~~533.8052 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 9093,~~158~~096.8005 0.00 0.00 9093,~~158~~096.8005 0.00 G 7274,~~258~~608.9061 0.00 0.00 7274,~~258~~608.9061 0.00 H 9093,~~326~~264.9923 0.00 0.00 9093,~~326~~264.9923 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 5664,~~476~~287.7837 0.00 0.00 5664,~~476~~287.7837 0.00 X-P ~~850~~1,~~214~~068,408.3685 0.00 0.00 ~~850~~1,~~214~~068,408.3685 0.00 Total 7,~~184~~440,~~495~~228.06 0.00 0.00 7,~~184~~440,~~495~~228.06 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~113~~111,~~603~~998.8571 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 0.00 490,~~932~~783.5064 0.00 A-FL 0.00 ~~280~~303,~~275~~533.8052 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 9093,~~158~~096.8005 0.00 G 0.00 7274,~~258~~608.9061 0.00 H 0.00 9093,~~326~~264.9923 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 5664,~~476~~287.7837 0.00 X-P 0.00 ~~850~~1,~~214~~068,408.3685 0.00 Total 0.00 7,~~184~~440,~~495~~228.06 0.00

Other Required Information Available Distribution Amount (1) 7,~~684~~872,~~465~~433.1832 Aggregate Number of Outstanding Loans 92 Aggregate Stated Principal Balance of Loans Before Distribution 1,~~613~~612,~~228~~728,~~168~~198.3826 Aggregate Stated Principal Balance of Loans After Distribution 1,612,~~728~~295,~~198~~993.2600 Aggregate Unpaid Principal Balance of Loans 1,612,~~746~~313,~~805~~510.7874 Aggregate Amount of Master Servicing Fee 5156,~~482~~277.1685 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,056.8723 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 7,508,487.35 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 7,508,487.35 Principal: Scheduled Principal 432,205.22 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 432,205.22 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 7,940,692.57 Total Funds Distributed Fees: Master Servicing Fee 53,757.61 Trustee Fee 2,056.23 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 55,813.83 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 7,440,228.06 Principal Distribution 432,205.26 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 12,445.41 Total Payments to Certificateholders & Others 7,884,878.73 Total Funds Distributed 7,940,692.56

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 ~~116~~115 5.3300 3.000000 2,000,001 to 3,000,000 7 20,009,000.00 1.24 ~~105~~104 5.2929 2.058558 3,000,001 to 4,000,000 17 60,~~335~~322,~~853~~658.7441 3.74 ~~103~~102 5.4347 1.~~697837~~697885 4,000,001 to 5,000,000 8 36,~~387~~362,~~343~~190.5233 2.26 ~~111~~110 5.~~3773~~3772 1.~~487198~~487334 5,000,001 to 6,000,000 5 28,~~090~~075,~~940~~569.6681 1.74 ~~108~~107 5.~~4314~~4313 1.~~432522~~432532 6,000,001 to 7,000,000 6 39,~~506~~484,~~752~~364.8165 2.45 ~~105~~104 5.4649 1.~~445340~~445215 7,000,001 to 8,000,000 4 3029,~~003~~978,~~405~~364.2522 1.86 9897 5.5075 1.~~311847~~311837 8,000,001 to 9,000,000 2 16,~~846~~830,~~370~~455.8811 1.04 ~~116~~115 5.6000 1.260415 9,000,001 to 10,000,000 2 19,~~511~~504,~~218~~063.1850 1.21 ~~115~~114 6.~~1067~~1065 1.~~286159~~286139 10,000,001 to 15,000,000 11 141,~~894~~870,~~777~~317.0484 8.80 ~~101~~100 5.~~3140~~3139 1.~~437244~~437259 15,000,001 to 20,000,000 7 114,~~874~~842,~~245~~168.2215 7.12 8483 5.~~1512~~1511 1.~~592470~~592514 20,000,001 to 25,000,000 5 107,~~896~~870,~~734~~199.8391 6.69 9190 5.~~6520~~6517 1.~~557068~~556910 25,000,001 to 30,000,000 3 80,411,000.00 4.99 ~~104~~103 5.3723 1.305647 30,000,001 to 35,000,000 3 96,904,000.00 6.01 6463 5.3073 1.506420 35,000,000 to 40,000,000 1 37,100,000.00 2.30 8079 5.1600 1.550000 40,000,001 to 45,000,000 3 128,~~837~~800,~~482~~114.4397 7.99 9594 5.~~5780~~5778 1.~~542012~~541964 45,000,001 to 50,000,000 2 95,007,000.00 5.89 7473 5.2726 1.423701 50,000,001 to 55,000,000 1 50,595,000.00 3.14 ~~116~~115 5.6418 1.550000 55,000,001 to 75,000,000 1 75,000,000.00 4.65 6160 5.3900 1.280000 75,000,001 and greater 3 ~~432~~431,~~167~~979,~~073~~526.7010 26.8079 9897 5.~~4189~~4188 2.~~121498~~121429 Totals 92 1,612,~~728~~295,~~198~~993.2600 100.00 9392 5.~~4122~~4121 1.~~657666~~657612

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 4,~~764~~759,~~013~~078.3468 0.30 ~~113~~112 5.2800 1.298132 California 9 148,~~726~~709,~~467~~242.2675 9.22 7574 5.~~2115~~2114 1.~~469979~~470004 Colorado 4 84,149,000.00 5.22 5655 5.0300 1.578856 Connecticut 3 43,800,000.00 2.72 8685 5.1829 1.651712 Florida 6 64,~~473~~429,~~408~~184.0275 4.00 ~~103~~102 5.~~9260~~9258 1.~~736857~~736631 Georgia 6 273,~~594~~364,~~179~~209.1771 16.9695 ~~105~~104 5.7569 2.~~100376~~100322 Illinois 5 28,~~096~~091,~~673~~889.4831 1.74 ~~112~~111 5.3760 1.~~453676~~453704 Indiana 3 39,~~992~~986,~~551~~080.2523 2.48 ~~101~~100 5.3605 1.~~386431~~386458 Iowa 1 2,650,000.00 0.16 8079 5.3100 1.900000 Kansas 3 11,630,000.00 0.72 ~~104~~103 5.3707 1.736565 Maryland 3 35,~~730~~716,~~189~~875.3589 2.22 9089 5.~~3808~~3806 1.~~469338~~469396 Massachusetts 1 3,000,000.00 0.19 ~~115~~114 5.7500 2.980000 Michigan 2 11,010,000.00 0.68 ~~102~~101 5.4233 1.486049 Minnesota 3 144,006,000.00 8.93 9998 5.2196 2.214039 Missouri 4 38,623,000.00 2.3940 ~~108~~107 5.4452 1.393978 New Jersey 1 7,~~974~~966,~~361~~120.5281 0.49 ~~105~~104 5.1900 1.280000 New York 5 227,~~556~~549,~~218~~063.1850 14.11 9089 5.5295 1.350643 North Carolina 6 43,~~855~~843,~~261~~675.7871 2.72 8887 5.~~3962~~3961 1.~~457787~~457834 Ohio 3 10,410,000.00 0.65 ~~104~~103 5.3707 1.746772 Oklahoma 1 3,800,000.00 0.24 ~~115~~114 5.8100 1.210000 Pennsylvania 4 40,~~188~~146,~~428~~902.2857 2.49 ~~115~~114 5.4110 1.~~413105~~413111 South Carolina 1 6,~~166~~159,~~433~~985.5579 0.38 ~~115~~114 5.1900 1.310000 Tennessee 1 2,950,000.00 0.18 ~~112~~111 4.7500 2.030000 Texas 4 80,106,000.00 4.97 8786 5.2256 1.520265 Virginia 11 144,~~835~~798,~~013~~683.0830 8.98 9796 5.~~2807~~2806 1.~~500288~~500304 Washington 8 110,641,000.00 6.86 8988 5.2996 1.541207 Totals 99 1,612,~~728~~295,~~198~~993.2600 100.00 9392 5.~~4122~~4121 1.~~657666~~657612

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,~~797~~791,~~551~~080.2523 14.81 ~~108~~107 5.4630 1.212328 1.25 to 1.29 13 150,~~644~~577,~~966~~420.6660 9.34 8988 5.4518 1.~~272246~~272249 1.30 to 1.34 6 39,~~826~~808,~~441~~486.5108 2.47 8988 5.~~7559~~7558 1.~~318930~~318926 1.35 to 1.39 5 61,~~322~~311,~~915~~545.2701 3.80 ~~116~~115 5.~~5441~~5440 1.~~386402~~386408 1.40 to 1.44 4 36,~~664~~623,~~185~~865.7243 2.27 ~~116~~115 5.6453 1.416377 1.45 to 1.49 3 54,~~383~~359,~~318~~307.1943 3.37 7978 5.~~5537~~5538 1.~~473141~~473145 1.50 to 1.54 7 184,218,000.00 11.4243 8382 5.1289 1.521711 1.55 to 1.59 6 262,339,000.00 16.27 7271 5.1772 1.566099 1.60 to 1.64 4 28,185,000.00 1.75 8079 5.2552 1.616032 1.65 to 1.69 3 52,502,000.00 3.26 7574 5.1440 1.652180 1.70 to 1.74 5 83,~~697~~660,~~482~~114.4397 5.19 6564 5.~~6596~~6594 1.~~721143~~721147 1.75 to 1.79 1 17,323,000.00 1.07 ~~111~~110 4.8000 1.790000 1.80 to 1.84 2 6,501,000.00 0.40 8079 5.3100 1.820000 1.85 to 1.89 1 4,080,000.00 0.25 8079 5.3100 1.870000 1.90 to 1.94 2 6,~~034~~031,~~760~~148.6961 0.37 7372 5.~~1810~~1811 1.~~916826~~916818 1.95 to 1.99 1 3,785,000.00 0.23 8079 5.3100 1.960000 2.00 to 2.04 4 13,924,000.00 0.86 ~~105~~104 4.9574 2.027875 2.05 to 2.09 2 6,620,000.00 0.41 8079 5.3100 2.060000 2.10 to 2.14 1 3,000,000.00 0.19 ~~116~~115 5.3100 2.110000 2.15 to 2.24 2 30,~~357~~321,~~502~~498.8454 1.88 8887 6.5119 2.202296 2.25 to 2.29 1 ~~204~~203,~~012~~824,~~073~~526.7010 12.6564 ~~115~~114 5.7200 2.280000 2.30 and greater 5 124,510,000.00 7.72 ~~115~~114 5.2524 2.453062 Totals 92 1,612,~~728~~295,~~198~~993.2600 100.00 9392 5.~~4122~~4121 1.~~657666~~657612

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Lodging 6 61,~~249~~178,~~864~~317.3133 3.8079 9998 6.~~2999~~3000 1.~~790558~~790546 Mixed Use 2 6,700,000.00 0.42 ~~116~~115 5.3100 2.214925 Mobile Home Park 1 10,~~656~~645,~~022~~712.4650 0.66 ~~116~~115 5.4900 1.250000 Multi-Family 19 190,~~928~~854,~~970~~776.7754 11.84 9493 5.4323 1.~~362895~~362892 Office 9 418,~~756~~711,~~843~~235.9578 25.97 9594 5.~~4516~~4515 1.~~684984~~684989 Other 2 208,~~389~~198,~~953~~187.4951 12.9291 ~~115~~114 5.7160 2.260673 Retail 58 706,~~059~~033,~~353~~887.9345 43.7879 8483 5.2089 1.~~537412~~537419 Self Storage 2 9,~~987~~973,~~189~~875.3589 0.62 ~~115~~114 5.9500 1.312975 Totals 99 1,612,~~728~~295,~~198~~993.2600 100.00 9392 5.~~4122~~4121 1.~~657666~~657612

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 25 547,~~826~~808,~~555~~255.7621 33.9798 7574 5.0822 1.~~598376~~598382 5.250% to 5.499% 40 486,~~298~~212,~~236~~472.1292 30.1516 9998 5.3673 1.~~599672~~599717 5.500% to 5.749% 13 441,~~805~~606,~~398~~717.2976 27.39 ~~111~~110 5.6442 1.~~785831~~785634 5.750% to 5.999% 10 55,~~262~~204,~~572~~168.6573 3.4342 ~~112~~111 5.8419 1.~~541104~~541151 6.000% to 6.249% 1 44,~~837~~800,~~482~~114.4397 2.78 5655 6.0800 1.710000 6.250% to 6.499% 1 3,350,000.00 0.21 ~~176~~175 6.3800 1.250000 6.500% and greater 2 33,~~347~~314,~~953~~263.0141 2.07 9089 6.7061 1.~~943113~~943038 Totals 92 1,612,~~728~~295,~~198~~993.2600 100.00 9392 5.~~4122~~4121 1.~~657666~~657612

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 92 1,612,~~728~~295,~~198~~993.2600 100.00 9392 5.~~4122~~4121 1.~~657666~~657612 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 1,612,~~728~~295,~~198~~993.2600 100.00 9392 5.~~4122~~4121 1.~~657666~~657612

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 910 ~~265~~340,~~558~~516,~~272~~551.2176 1621.4712 56 5.~~3313~~3441 1.~~572053~~507715 61 to 84 months 2423 ~~459~~384,~~412~~382,~~495~~348.52 2823.4984 7273 5.~~2994~~2817 1.~~545592~~597365 85 to 108 months 1 7,~~974~~966,~~361~~120.5281 0.49 ~~105~~104 5.1900 1.280000 109 to 120 months 57 876,~~433~~080,~~069~~971.0191 54.34 ~~115~~114 5.~~4941~~4940 1.~~747348~~747300 121 months and greater 1 3,350,000.00 0.21 ~~176~~175 6.3800 1.250000 Totals 92 1,612,~~728~~295,~~198~~993.2600 100.00 9392 5.~~4122~~4121 1.~~657666~~657612

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 54.1618 7978 5.2288 1.668781 300 months or less 9 70,~~220~~128,~~043~~888.9394 4.35 ~~101~~100 6.~~0693~~0694 1.~~736305~~736345 301 months and greater 39 ~~669~~668,~~036~~695,~~154~~104.3306 41.4847 ~~111~~110 5.~~5827~~5826 1.~~634901~~634767 Totals 92 1,612,~~728~~295,~~198~~993.2600 100.00 9392 5.~~4122~~4121 1.~~657666~~657612

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 1,612,~~728~~295,~~198~~993.2600 100.00 9392 5.~~4122~~4121 1.~~657666~~657612 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 1,612,~~728~~295,~~198~~993.2600 100.00 9392 5.~~4122~~4121 1.~~657666~~657612 (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 ~~116~~115 5.3300 3.000000 2,000,001 to 3,000,000 7 20,009,000.00 1.24 ~~105~~104 5.2929 2.058558 3,000,001 to 4,000,000 17 60,~~335~~322,~~853~~658.7441 3.74 ~~103~~102 5.4347 1.~~697837~~697885 4,000,001 to 5,000,000 7 31,~~413~~393,~~720~~621.4869 1.95 ~~110~~109 5.~~3879~~3878 1.~~524753~~524896 5,000,001 to 6,000,000 4 22,~~490~~475,~~940~~569.6681 1.39 ~~107~~106 5.~~4716~~4715 1.~~482947~~482994 6,000,001 to 7,000,000 4 26,~~967~~958,~~768~~298.0163 1.67 ~~100~~99 5.5690 1.~~529535~~529296 7,000,001 to 8,000,000 2 15,~~282~~264,~~960~~833.4597 0.95 ~~110~~109 5.5008 1.~~342168~~342158 8,000,001 to 9,000,000 1 8,~~073~~066,~~472~~238.0092 0.50 ~~114~~113 5.8500 1.250000 9,000,001 to 10,000,000 2 19,~~511~~504,~~218~~063.1850 1.21 ~~115~~114 6.~~1067~~1065 1.~~286159~~286139 10,000,001 to 15,000,000 9 115,~~627~~603,~~777~~317.0484 7.17 9897 5.~~2998~~2997 1.~~487844~~487872 15,000,001 to 20,000,000 7 114,~~874~~842,~~245~~168.2215 7.12 8483 5.~~1512~~1511 1.~~592470~~592514 20,000,001 to 25,000,000 4 87,~~196~~170,~~734~~199.8391 5.41 8685 5.~~6596~~6593 1.~~640580~~640410 25,000,001 to 30,000,000 3 80,411,000.00 4.99 ~~104~~103 5.3723 1.305647 30,000,001 to 35,000,000 2 63,904,000.00 3.96 6867 5.1200 1.520064 35,000,001 to 40,000,000 1 37,100,000.00 2.30 8079 5.1600 1.550000 40,000,001 to 45,000,000 3 128,~~837~~800,~~482~~114.4397 7.99 9594 5.~~5780~~5778 1.~~542012~~541964 45,000,001 to 50,000,000 2 95,007,000.00 5.89 7473 5.2726 1.423701 50,000,001 to 55,000,000 1 50,595,000.00 3.14 ~~116~~115 5.6418 1.550000 55,000,001 to 75,000,000 1 75,000,000.00 4.65 6160 5.3900 1.280000 75,000,001 and greater 3 ~~432~~431,~~167~~979,~~073~~526.7010 26.8079 9897 5.~~4189~~4188 2.~~121498~~121429 Totals 81 1,~~486~~485,~~155~~756,~~246~~611.7490 92.15 9392 5.~~4057~~4056 1.~~688065~~688006

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 4,~~764~~759,~~013~~078.3468 0.30 ~~113~~112 5.2800 1.298132 California 7 ~~134~~133,~~006~~995,~~022~~712.4650 8.31 7473 5.1782 1.~~490808~~490826 Colorado 4 84,149,000.00 5.22 5655 5.0300 1.578856 Connecticut 3 43,800,000.00 2.72 8685 5.1829 1.651712 Florida 6 64,~~473~~429,~~408~~184.0275 4.00 ~~103~~102 5.~~9260~~9258 1.~~736857~~736631 Georgia 5 268,~~620~~395,~~556~~641.1307 16.6665 ~~105~~104 5.~~7652~~7651 2.~~116121~~116063 Illinois 5 28,~~096~~091,~~673~~889.4831 1.74 ~~112~~111 5.3760 1.~~453676~~453704 Indiana 2 33,620,000.00 2.0809 9897 5.3739 1.417977 Iowa 1 2,650,000.00 0.16 8079 5.3100 1.900000 Kansas 3 11,630,000.00 0.72 ~~104~~103 5.3707 1.736565 Maryland 3 35,~~730~~716,~~189~~875.3589 2.22 9089 5.~~3808~~3806 1.~~469338~~469396 Massachusetts 1 3,000,000.00 0.19 ~~115~~114 5.7500 2.980000 Michigan 2 11,010,000.00 0.68 ~~102~~101 5.4233 1.486049 Minnesota 3 144,006,000.00 8.93 9998 5.2196 2.214039 Missouri 4 38,623,000.00 2.3940 ~~108~~107 5.4452 1.393978 New Jersey 1 7,~~974~~966,~~361~~120.5281 0.49 ~~105~~104 5.1900 1.280000 New York 5 227,~~556~~549,~~218~~063.1850 14.11 9089 5.5295 1.350643 North Carolina 5 38,~~255~~243,~~261~~675.7871 2.37 8483 5.~~4147~~4146 1.~~491131~~491195 Ohio 3 10,410,000.00 0.65 ~~104~~103 5.3707 1.746772 Oklahoma 1 3,800,000.00 0.24 ~~115~~114 5.8100 1.210000 Pennsylvania 4 40,~~188~~146,~~428~~902.2857 2.49 ~~115~~114 5.4110 1.~~413105~~413111 Tennessee 1 2,950,000.00 0.18 ~~112~~111 4.7500 2.030000 Texas 4 80,106,000.00 4.97 8786 5.2256 1.520265 Virginia 9 123,~~362~~334,~~114~~467.2011 7.65 9493 5.~~2529~~2527 1.~~544491~~544503 Washington 3 43,374,000.00 2.69 9392 4.8743 1.854819 Totals 86 1,~~486~~485,~~155~~756,~~246~~611.7490 92.15 9392 5.~~4057~~4056 1.~~688065~~688006

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 11.1516 ~~106~~105 5.4697 1.211999 1.25 to 1.29 10 129,~~627~~581,~~999~~105.9452 8.04 8584 5.4567 1.~~274499~~274501 1.30 to 1.34 4 26,~~210~~198,~~007~~500.9629 1.6362 9291 5.~~9703~~9701 1.~~323569~~323563 1.35 to 1.39 5 61,~~322~~311,~~915~~545.2701 3.80 ~~116~~115 5.~~5441~~5440 1.~~386402~~386408 1.40 to 1.44 4 36,~~664~~623,~~185~~865.7243 2.27 ~~116~~115 5.6453 1.416377 1.45 to 1.49 2 21,~~383~~359,~~318~~307.1943 1.3332 ~~115~~114 5.3742 1.~~462556~~462555 1.50 to 1.54 7 184,218,000.00 11.4243 8382 5.1289 1.521711 1.55 to 1.59 6 262,339,000.00 16.27 7271 5.1772 1.566099 1.60 to 1.64 4 28,185,000.00 1.75 8079 5.2552 1.616032 1.65 to 1.69 3 52,502,000.00 3.26 7574 5.1440 1.652180 1.70 to 1.74 5 83,~~697~~660,~~482~~114.4397 5.19 6564 5.~~6596~~6594 1.~~721143~~721147 1.75 to 1.79 1 17,323,000.00 1.07 ~~111~~110 4.8000 1.790000 1.80 to 1.84 2 6,501,000.00 0.40 8079 5.3100 1.820000 1.85 to 1.89 1 4,080,000.00 0.25 8079 5.3100 1.870000 1.90 to 1.94 2 6,~~034~~031,~~760~~148.6961 0.37 7372 5.~~1810~~1811 1.~~916826~~916818 1.95 to 1.99 1 3,785,000.00 0.23 8079 5.3100 1.960000 2.00 to 2.04 4 13,924,000.00 0.86 ~~105~~104 4.9574 2.027875 2.05 to 2.09 2 6,620,000.00 0.41 8079 5.3100 2.060000 2.10 to 2.14 1 3,000,000.00 0.19 ~~116~~115 5.3100 2.110000 2.15 to 2.24 2 30,~~357~~321,~~502~~498.8454 1.88 8887 6.5119 2.202296 2.25 to 2.29 1 ~~204~~203,~~012~~824,~~073~~526.7010 12.6564 ~~115~~114 5.7200 2.280000 2.30 and greater 5 124,510,000.00 7.72 ~~115~~114 5.2524 2.453062 Totals 81 1,~~486~~485,~~155~~756,~~246~~611.7490 92.15 9392 5.~~4057~~4056 1.~~688065~~688006

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Lodging 6 61,~~249~~178,~~864~~317.3133 3.8079 9998 6.~~2999~~3000 1.~~790558~~790546 Mixed Use 2 6,700,000.00 0.42 ~~116~~115 5.3100 2.214925 Mobile Home Park 1 10,~~656~~645,~~022~~712.4650 0.66 ~~116~~115 5.4900 1.250000 Multi-Family 6 64,~~356~~315,~~019~~395.2544 3.99 9089 5.3234 1.~~485156~~485171 Office 9 418,~~756~~711,~~843~~235.9578 25.97 9594 5.~~4516~~4515 1.~~684984~~684989 Other 2 208,~~389~~198,~~953~~187.4951 12.9291 ~~115~~114 5.7160 2.260673 Retail 58 706,~~059~~033,~~353~~887.9345 43.7879 8483 5.2089 1.~~537412~~537419 Self Storage 2 9,~~987~~973,~~189~~875.3589 0.62 ~~115~~114 5.9500 1.312975 Totals 86 1,~~486~~485,~~155~~756,~~246~~611.7490 92.15 9392 5.~~4057~~4056 1.~~688065~~688006

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% and lower 24 541,~~660~~648,~~122~~269.2142 33.59 7473 5.0810 1.~~601659~~601662 5.250% to 5.499% 33 426,~~862~~796,~~162~~607.9586 26.47 9897 5.3679 1.~~649797~~649839 5.500% to 5.749% 10 380,~~834~~643,~~953~~187.4951 23.61 ~~115~~114 5.~~6449~~6448 1.~~854116~~853912 5.750% to 5.999% 10 55,~~262~~204,~~572~~168.6573 3.4342 ~~112~~111 5.8419 1.~~541104~~541151 6.000% to 6.249% 1 44,~~837~~800,~~482~~114.4397 2.78 5655 6.0800 1.710000 6.250% to 6.499% 1 3,350,000.00 0.21 ~~176~~175 6.3800 1.250000 6.500% and greater 2 33,~~347~~314,~~953~~263.0141 2.07 9089 6.7061 1.~~943113~~943038 Totals 81 1,~~486~~485,~~155~~756,~~246~~611.7490 92.15 9392 5.~~4057~~4056 1.~~688065~~688006

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 81 1,~~486~~485,~~155~~756,~~246~~611.7490 92.15 9392 5.~~4057~~4056 1.~~688065~~688006 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,~~486~~485,~~155~~756,~~246~~611.7490 92.15 9392 5.~~4057~~4056 1.~~688065~~688006

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 78 ~~225~~300,~~108~~066,~~272~~551.2176 1318.9661 56 5.~~2770~~3051 1.~~594220~~515672 61 to 84 months 2423 ~~459~~384,~~412~~382,~~495~~348.52 2823.4984 7273 5.~~2994~~2817 1.~~545592~~597365 85 to 108 months 1 7,~~974~~966,~~361~~120.5281 0.49 ~~105~~104 5.1900 1.280000 109 to 120 months 48 ~~790~~789,~~310~~991,~~117~~590.4981 49.00 ~~115~~114 5.5022 1.~~803590~~803539 121 months and greater 1 3,350,000.00 0.21 ~~176~~175 6.3800 1.250000 Totals 81 1,~~486~~485,~~155~~756,~~246~~611.7490 92.15 9392 5.~~4057~~4056 1.~~688065~~688006

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 51.6567 8079 5.2091 1.679468 300 months or less 9 70,~~220~~128,~~043~~888.9394 4.35 ~~101~~100 6.~~0693~~0694 1.~~736305~~736345 301 months or greater 30 582,~~913~~605,~~202~~722.8196 36.14 ~~111~~110 5.~~6068~~6067 1.~~694540~~694396 Totals 81 1,~~486~~485,~~155~~756,~~246~~611.7490 92.15 9392 5.~~4057~~4056 1.~~688065~~688006

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,~~486~~485,~~155~~756,~~246~~611.7490 92.15 9392 5.~~4057~~4056 1.~~688065~~688006 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,~~486~~485,~~155~~756,~~246~~611.7490 92.15 9392 5.~~4057~~4056 1.~~688065~~688006 (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,~~973~~968,~~623~~568.0464 0.31 ~~115~~114 5.3100 1.250000 5,000,001 to 6,000,000 1 5,600,000.00 0.35 ~~115~~114 5.2700 1.230000 6,000,001 to 7,000,000 2 12,~~538~~526,~~984~~066.8002 0.78 ~~116~~115 5.2408 1.264260 7,000,001 to 8,000,000 2 14,~~720~~713,~~444~~530.8025 0.91 8584 5.~~5145~~5144 1.~~280366~~280380 8,000,001 to 9,000,000 1 8,~~772~~764,~~898~~216.8819 0.54 ~~117~~116 5.3700 1.270000 9,000,001 to 15,000,000 2 26,267,000.00 1.63 ~~116~~115 5.3764 1.214505 15,000,001 to 25,000,000 1 20,700,000.00 1.28 ~~116~~115 5.6200 1.205284 25,000,001 and greater 1 33,000,000.00 2.05 5554 5.6700 1.480000 Totals 11 126,~~572~~539,~~951~~381.5210 7.85 9695 5.~~4876~~4877 1.~~300732~~300743

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. California 2 14,~~720~~713,~~444~~530.8025 0.91 8584 5.~~5145~~5144 1.~~280366~~280380 Georgia 1 4,~~973~~968,~~623~~568.0464 0.31 ~~115~~114 5.3100 1.250000 Indiana 1 6,~~372~~366,~~551~~080.2523 0.4039 ~~116~~115 5.2900 1.220000 North Carolina 1 5,600,000.00 0.35 ~~115~~114 5.2700 1.230000 South Carolina 1 6,~~166~~159,~~433~~985.5579 0.38 ~~115~~114 5.1900 1.310000 Virginia 2 21,~~472~~464,~~898~~216.8819 1.33 ~~116~~115 5.4410 1.~~246342~~246333 Washington 5 67,267,000.00 4.17 8685 5.5739 1.338989 Totals 13 126,~~572~~539,~~951~~381.5210 7.85 9695 5.~~4876~~4877 1.~~300732~~300743

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,~~939~~933,~~551~~080.2523 3.6566 ~~116~~115 5.4425 1.~~213333~~213332 1.25 to 1.29 3 2120,~~016~~996,~~966~~315.7208 1.30 ~~116~~115 5.4215 1.258348 1.30 to 1.34 2 13,~~616~~609,~~433~~985.5579 0.84 8281 5.~~3432~~3433 1.310000 1.35 and greater 1 33,000,000.00 2.05 5554 5.6700 1.480000 Totals 11 126,~~572~~539,~~951~~381.5210 7.85 9695 5.~~4876~~4877 1.~~300732~~300743

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 13 126,~~572~~539,~~951~~381.5210 7.85 9695 5.~~4876~~4877 1.~~300732~~300743 Totals 13 126,~~572~~539,~~951~~381.5210 7.85 9695 5.~~4876~~4877 1.~~300732~~300743

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% and lower 1 6,~~166~~159,~~433~~985.5579 0.38 ~~115~~114 5.1900 1.310000 5.250% to 5.499% 7 59,~~436~~415,~~073~~865.1706 3.69 ~~108~~107 5.3623 1.~~239685~~239682 5.500% and greater 3 60,~~970~~963,~~444~~530.8025 3.78 8382 5.6399 1.~~359305~~359318 Totals 11 126,~~572~~539,~~951~~381.5210 7.85 9695 5.~~4876~~4877 1.~~300732~~300743

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 11 126,~~572~~539,~~951~~381.5210 7.85 9695 5.~~4876~~4877 1.~~300732~~300743 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,~~572~~539,~~951~~381.5210 7.85 9695 5.~~4876~~4877 1.~~300732~~300743

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 5554 5.6332 1.448690 61 months and greater 9 86,~~122~~089,~~951~~381.5210 5.34 ~~116~~115 5.4193 1.~~231240~~231228 Totals 11 126,~~572~~539,~~951~~381.5210 7.85 9695 5.~~4876~~4877 1.~~300732~~300743

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 5554 5.6332 1.448690 360 months or less 9 86,~~122~~089,~~951~~381.5210 5.34 ~~116~~115 5.4193 1.~~231240~~231228 Totals 11 126,~~572~~539,~~951~~381.5210 7.85 9695 5.~~4876~~4877 1.~~300732~~300743

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,~~572~~539,~~951~~381.5210 7.85 9695 5.~~4876~~4877 1.~~300732~~300743 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,~~572~~539,~~951~~381.5210 7.85 9695 5.~~4876~~4877 1.~~300732~~300743 (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 ~~973~~1,~~501~~004,872.0780 ~~218~~187,~~919~~547.2956 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 ~~227~~234,~~403~~749.13 4437,~~713~~367.46 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~~135,~~332~~532.9762 3026,~~734~~534.5792 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,~~087~~470.7032 1816,~~667~~285.9028 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 7174,~~842~~153.6104 1815,~~102~~791.2279 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,~~805~~376.6635 1110,~~880~~309.6596 5.490% 502850976 40 LO Chester VA 5052,~~801~~415.2549 1514,~~763~~149.4824 5.830% 502850744 41 LO Saratoga Springs NY 5557,~~251~~041.3281 87,~~945~~154.1768 6.650% 502850524 42 RT Collinsville IL 4445,~~089~~558.1781 0.00 5.540% 502850648 43 MF Blacksburg VA 3940,~~303~~567.2335 98,~~946~~682.8169 5.370% 502850185 44 RT Reidsville NC 3940,~~399~~670.6312 87,~~503~~233.5708 5.850% 502851163 45 OF Hackensack NJ 3435,~~529~~638.5575 98,~~349~~240.9171 5.190% 502850889 46 MF Vista CA 3335,~~959~~091.5857 0.00 5.470% 502851089 47 LO Midlothian VA 3536,~~622~~754.13 119,~~017~~885.77 5.840% 502850696 48 MF Newark CA 3334,~~723~~809.4627 86,~~000~~914.3655 5.560% 502851032 49 LO Bradenton FL 3334,~~626~~695.6206 109,~~537~~469.8238 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,~~124~~028.8474 76,~~374~~471.9202 5.290% 502851362 53 MF Greenwood SC 2627,~~701~~558.4282 76,~~305~~447.1676 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,~~043~~804.8758 8,~~979~~218.6897 5.270% 502850713 59 SS Ellicott City MD 2627,~~641~~488.3036 7,~~998~~151.9488 5.950% 502850862 60 MF Savannah GA 22,~~033~~741.7889 5,~~762~~054.5140 5.310% 502851147 61 RT Glen Ellyn IL 2122,~~333~~019.7769 54,~~470~~784.0917 5.350% 502850349 62 MF Montgomery AL 2021,~~986~~660.3438 54,~~608~~934.7066 5.280% 502850660 63 SS Eldersburg MD 2223,~~952~~682.3512 6,~~891~~161.3558 5.950% 502850447 64 RT Chicago IL 1819,~~885~~514.4293 0.00 4.900% 502850607 65 OT Norristown PA 20,~~197~~847.1622 4,~~868~~218.4438 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,~~300~~784.6473 5,~~714~~230.3526 5.270% 502851659 78 RT Wylie TX 15,310.50 0.00 5.310% 502850448 79 MF Blacksburg VA 14,~~346~~806.0645 43,~~072~~612.4708 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,~~348~~836.9447 4,~~840~~352.5299 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,~~276~~508,~~029~~487.3435 ~~499~~432,~~970~~205.1122

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,~~230,993.00 204,~~012,073.70 203,824,526.10 11/11/2005 502852151 N/A 06/11/2010 N 123,155,000.00 123,155,000.00 1011/11/2005 502850763 N/A 05/11/2015 N 105,000,000.00 105,000,000.00 1011/11/2005 502850970 N/A 11/11/2010 N 75,000,000.00 75,000,000.00 0910/11/2005 502850513 N/A 06/11/2015 N 50,595,000.00 50,595,000.00 1011/11/2005 502850967 N/A 06/11/2012 N 50,000,000.00 50,000,000.00 0911/11/2005 502851912 N/A 06/11/2011 N 45,007,000.00 45,007,000.00 1011/11/2005 502850935 N/A 06/11/2010 N 44,~~882~~837,~~195~~482.8943 44,~~837~~800,~~482~~114.4397 1011/11/2005 502851138 N/A 06/11/2015 N 42,000,000.00 42,000,000.00 1011/11/2005 502850200 N/A 05/04/2015 N 42,000,000.00 42,000,000.00 1011/04/2005 502851911 N/A 06/11/2012 N 37,100,000.00 37,100,000.00 1011/11/2005 502850961 N/A 05/11/2010 N 33,000,000.00 33,000,000.00 1011/11/2005 502851920 N/A 06/11/2011 N 32,054,000.00 32,054,000.00 1011/11/2005 502851919 N/A 06/11/2011 N 31,850,000.00 31,850,000.00 1011/11/2005 502851182 N/A 06/11/2015 N 28,680,000.00 28,680,000.00 0910/11/2005 502850414 N/A 06/11/2015 N 25,988,000.00 25,988,000.00 0911/11/2005 502851927 N/A 06/11/2012 N 25,743,000.00 25,743,000.00 1011/11/2005 502850793 N/A 06/11/2012 N 23,~~417~~386,~~469~~734.4083 23,~~386~~360,~~734~~199.8391 1011/11/2005 502851918 N/A 06/11/2012 N 21,560,000.00 21,560,000.00 1011/11/2005 502851931 N/A 06/11/2011 N 21,430,000.00 21,430,000.00 1011/11/2005 502850411 N/A 06/11/2015 N 20,820,000.00 20,820,000.00 1011/11/2005 500850002 N/A 06/11/2015 N 20,700,000.00 20,700,000.00 1011/11/2005 502850041 01/11/2015 03/11/2025 N 17,323,000.00 17,323,000.00 1011/11/2005 502851151 N/A 06/11/2010 N 17,000,000.00 17,000,000.00 1011/11/2005 502851128 N/A 05/11/2015 N 16,~~433~~414,~~500~~832.1121 16,~~414~~398,~~832~~546.2193 1011/11/2005 502851933 N/A 06/11/2011 N 16,400,000.00 16,400,000.00 1011/11/2005 502851922 N/A 06/11/2011 N 16,351,000.00 16,351,000.00 1011/11/2005 502851176 N/A 05/11/2015 N 15,~~935~~917,~~515~~413.2301 15,~~917~~901,~~413~~621.0122 1011/11/2005 502851929 N/A 06/11/2010 N 15,468,000.00 15,468,000.00 1011/11/2005 502851925 N/A 06/11/2012 N 14,660,000.00 14,660,000.00 1011/11/2005 502851926 N/A 06/11/2010 N 14,591,000.00 14,591,000.00 1011/11/2005 502851033 N/A 05/11/2015 N 14,000,000.00 14,000,000.00 1011/11/2005 502850938 N/A 05/11/2015 N 13,720,000.00 13,720,000.00 1011/11/2005 502851205 N/A 06/11/2015 N 13,567,000.00 13,567,000.00 1011/11/2005 502851179 N/A 06/11/2015 N 13,300,000.00 13,300,000.00 0910/11/2005 502851934 N/A 06/11/2011 N 12,800,000.00 12,800,000.00 1011/11/2005 502851522 N/A 06/11/2015 N 12,700,000.00 12,700,000.00 1011/11/2005 502824443 02/11/2015 02/11/2025 N 11,460,000.00 11,460,000.00 1011/11/2005 502851594 N/A 06/11/2015 N 10,~~667~~656,~~903~~022.1146 10,~~656~~645,~~022~~712.4650 1011/11/2005 502850976 N/A 06/11/2015 N 10,~~456~~440,~~518~~754.0658 10,~~440~~426,~~754~~605.5834 1011/11/2005 502850744 N/A 05/11/2015 N 9,~~970~~961,~~163~~218.3518 9,~~961~~954,~~218~~063.1850 1011/11/2005 502850524 N/A 05/11/2015 N 9,550,000.00 9,550,000.00 1011/11/2005 502850648 N/A 07/11/2015 N 8,~~782~~772,~~845~~898.6988 8,~~772~~764,~~898~~216.8819 1011/11/2005 502850185 N/A 04/11/2015 N 8,~~081~~073,~~975~~472.5700 8,~~073~~066,~~472~~238.0092 10/11/2005 502851163 N/A 07/11/2014 N 7,~~983~~974,~~711~~361.4352 7,~~974~~966,~~361~~120.5281 1011/11/2005 502850889 N/A 05/11/2010 N 7,450,000.00 7,450,000.00 1011/11/2005 502851089 N/A 06/11/2015 N 7,~~319~~308,~~616~~598.7093 7,~~308~~298,~~598~~713.9316 1011/11/2005 502850696 N/A 06/11/2015 N 7,~~278~~270,~~445~~444.1680 7,~~270~~263,~~444~~530.8025 1011/11/2005 502851032 N/A 07/11/2015 N 6,~~981~~970,~~305~~768.8301 6,~~970~~961,~~768~~298.0163 1011/11/2005 502850549 N/A 05/11/2015 N 6,930,000.00 6,930,000.00 1011/11/2005 502851160 N/A 05/11/2010 N 6,875,000.00 6,875,000.00 1011/11/2005 502850638 N/A 06/11/2015 N 6,~~379~~372,~~926~~551.1725 6,~~372~~366,~~551~~080.2523 0911/11/2005 502851362 N/A 05/11/2015 N 6,~~173~~166,~~738~~433.7155 6,~~166~~159,~~433~~985.5579 1011/11/2005 502850417 N/A 06/11/2015 N 6,192,000.00 6,192,000.00 1011/11/2005 502851438 N/A 06/11/2015 N 6,000,000.00 6,000,000.00 1011/11/2005 502851662 N/A 06/11/2012 N 5,660,000.00 5,660,000.00 1011/11/2005 502850888 N/A 05/11/2015 N 5,600,000.00 5,600,000.00 1011/11/2005 502851103 N/A 06/11/2015 N 5,~~474~~465,~~884~~905.8618 5,~~465~~457,~~905~~686.1821 1011/11/2005 502850713 N/A 05/11/2015 N 5,~~373~~365,~~034~~035.4248 5,~~365~~357,~~035~~883.4860 1011/11/2005 502850862 N/A 05/11/2015 N 4,~~979~~973,~~385~~623.5504 4,~~973~~968,~~623~~568.0464 0910/11/2005 502851147 N/A 06/11/2015 N 4,~~785~~779,~~143~~673.5748 4,~~779~~774,~~673~~889.4831 0911/11/2005 502850349 N/A 03/11/2015 N 4,~~769~~764,~~622~~013.0434 4,~~764~~759,~~013~~078.3468 1011/11/2005 502850660 N/A 05/11/2015 N 4,~~629~~622,~~045~~153.2287 4,~~622~~615,~~153~~992.8729 1011/11/2005 502850447 04/11/2015 04/11/2025 N 4,625,000.00 4,625,000.00 1011/11/2005 502850607 N/A 05/11/2015 N 4,~~382~~377,~~748~~879.2379 4,~~377~~373,~~879~~661.7941 1011/11/2005 502851638 N/A 06/11/2015 N 4,165,000.00 4,165,000.00 1011/11/2005 502851655 N/A 06/11/2012 N 4,080,000.00 4,080,000.00 1011/11/2005 502851440 N/A 06/11/2015 N 4,000,000.00 4,000,000.00 1011/11/2005 502851641 N/A 06/11/2015 N 3,815,000.00 3,815,000.00 1011/11/2005 502851309 N/A 05/11/2015 N 3,800,000.00 3,800,000.00 1011/11/2005 502851657 N/A 06/11/2012 N 3,785,000.00 3,785,000.00 1011/11/2005 502851634 N/A 06/11/2015 N 3,725,000.00 3,725,000.00 1011/11/2005 502850730 N/A 06/11/2015 N 3,700,000.00 3,700,000.00 1011/11/2005 502851650 N/A 06/11/2015 N 3,680,000.00 3,680,000.00 1011/11/2005 502851328 N/A 05/11/2015 N 3,580,000.00 3,580,000.00 1011/11/2005 502851665 N/A 06/11/2012 N 3,551,000.00 3,551,000.00 1011/11/2005 502851103 N/A 06/11/2015 N 3,~~484~~478,~~017~~303.6227 3,~~478~~473,~~303~~073.2701 10/11/2005 502851659 N/A 06/11/2012 N 3,460,000.00 3,460,000.00 1011/11/2005 502850448 N/A 06/11/2011 N 3,~~388~~384,~~833~~760.1669 3,~~384~~381,~~760~~148.6961 1011/11/2005 502851663 N/A 06/11/2012 N 3,390,000.00 3,390,000.00 1011/11/2005 502850454 N/A 06/11/2020 N 3,350,000.00 3,350,000.00 1011/11/2005 502851633 N/A 06/11/2015 N 3,295,000.00 3,295,000.00 1011/11/2005 509850083 N/A 06/11/2010 N 3,~~186~~181,~~630~~789.3078 3,~~181~~177,~~789~~436.7879 1011/11/2005 502851660 N/A 06/11/2012 N 3,160,000.00 3,160,000.00 1011/11/2005 502850714 N/A 06/11/2015 N 3,000,000.00 3,000,000.00 1011/11/2005 502851354 N/A 05/11/2015 N 3,000,000.00 3,000,000.00 1011/11/2005 502001058 03/11/2015 03/11/2025 N 2,959,000.00 2,959,000.00 1011/11/2005 502850586 02/11/2015 02/11/2025 N 2,950,000.00 2,950,000.00 1011/11/2005 502851656 N/A 06/11/2012 N 2,950,000.00 2,950,000.00 1011/11/2005 502851658 N/A 06/11/2012 N 2,650,000.00 2,650,000.00 1011/11/2005 502850274 N/A 06/11/2015 N 2,500,000.00 2,500,000.00 1011/11/2005 502851460 N/A 06/11/2015 N 1,350,000.00 1,350,000.00 1011/11/2005 Totals 1,~~613~~612,~~228~~728,~~168~~198.3826 1,612,~~728~~295,~~198~~993.2600

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 11/18/2005 0 $0.00 0 $0.00 0 $0.00 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

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 11/18/2005 0 $0.00 0 $0.00 0 $0.00 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

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 11/18/2005 0 $0.00 0 $0.00 5.412080% 5.370550% 92 10/17/2005 0 $0.00 0 $0.00 5.412170% 5.370640% 93 09/16/2005 0 $0.00 0 $0.00 5.412275% 5.370745% 94 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.

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 502850970 4 0 0910/11/2005 ~~334~~345,~~375~~604.0017 ~~334~~345,~~375~~604.0017 A ~~502850967 6 0 09/11/2005 223,750.01 223,750.01 A~~ 502851182 15 0 0910/11/2005 ~~128~~132,~~582~~899.0093 ~~128~~132,~~582~~899.0093 A ~~502850414 16 0 09/11/2005 118,895.11 118,895.11 B~~ 502851179 35 0 0910/11/2005 5961,~~628~~630.3372 5961,~~628~~630.3372 B ~~502850638~~502850185 5244 0 0910/11/2005 3547,~~287~~634.1008 3547,~~287~~634.1008 BA 502850862 60 0 0910/11/2005 27,630.3151 27,630.3151 B ~~502851147~~502851103 6177 0 0910/11/2005 2620,~~644~~899.3605 2620,~~644~~899.3605 B Totals 86 ~~954~~636,~~792~~298.2246 ~~954~~636,~~792~~298.2246

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 502850970 75,000,000.00 0.00 ~~502850967 50,000,000.00 0.00~~ 502851182 28,680,000.00 0.00 ~~502850414 25,988,000.00 0.00~~ 502851179 13,300,000.00 0.00 ~~502850638~~502850185 68,~~379~~073,~~926~~472.1700 0.00 502850862 4,~~979~~973,~~385~~623.5504 0.00 ~~502851147~~502851103 43,~~785~~478,~~143~~303.5727 0.00 Totals ~~209~~133,~~112~~505,~~455~~398.2931 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 (3 loans) ~~686~~526,~~707~~138.0118 ~~686~~526,~~707~~138.0118 ~~153~~111,~~680~~753,~~000~~472.00 0.00 Total for Status Code = B (53 loans) ~~268~~110,~~085~~160.2128 ~~268~~110,~~085~~160.2128 5521,~~432~~751,~~455~~926.2931 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-C19