8-K 1 ccc05c06_8k-200601.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: January 10, 2006 (Date of earliest event reported) Commission File No.: 333-125499-01 Deutsche Mortgage & Asset Receiving Corporation Commercial Mortgage Pass-Through Certificates COMM 2005-C6 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2182253 54-2182254 54-2182255 54-6675898 (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 January 10, 2006, a distribution was made to holders of Deutsche Mortgage & Asset Receiving Corporation, Commercial Mortgage Pass-Through Certificates, COMM 2005-C6. 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, COMM 2005-C6, relating to the January 10, 2006 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. Deutsche Mortgage & Asset Receiving Corporation Commercial Mortgage Pass-Through Certificates COMM 2005-C6 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: January 10, 2006 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, COMM 2005-C6, relating to the January 10, 2006 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Deutsche Mortgage & Asset Receiving Corporation Commercial Mortgage Pass-Through Certificates COMM 2005-C6 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: January 10, 2006 Record Date: December 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 - 21 Principal Prepayment Detail 22 Historical Detail 23 Delinquency Loan Detail 24 - 25 Specially Serviced Loan Detail 26 - 27 Modified Loan Detail 28 Liquidated Loan Detail 29 Bond / Collateral Realized Loss Reconciliation 30 Depositor Deutsche Mortgage & Asset Receiving Corp. 60 Wall Street New York, NY 10005 Contact: Helaine M. Kaplan Phone Number: (212) 250-5270 Servicer Midland Loan Services, Inc. 10851 Mastin Street, Building 82 Overland Park, KS 66210 Contact: Brad Hauger Phone Number: (913) 253-9000 Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Special Servicer GMAC Commercial Mortgage Corporation 550 California Street, 12th Floor San Francisco, CA 94104 Contact: Henry Bieber Phone Number: (415) 835-9200 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 2006, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 126171AA5 4.735000% 48,000,000.00 4745,~~510~~902,~~708~~183.1868 ~~554~~499,~~776~~153.1187 ~~187~~181,~~469~~122.3437 A-2 126171AB3 4.999000% 184,500,000.00 184,500,000.00 0.00 768,596.25 A-3 126171AC1 5.144000% 59,100,000.00 59,100,000.00 0.00 253,342.00 A-4 126171AD9 5.168000% 35,500,000.00 35,500,000.00 0.00 152,886.67 A-AB 126171AE7 5.077000% 71,900,000.00 71,900,000.00 0.00 304,196.92 A-5A 126171AF4 5.116000% 792,716,000.00 792,716,000.00 0.00 3,379,612.55 A-5B 126171AG2 5.167000% 113,246,000.00 113,246,000.00 0.00 487,618.40 A-1A 126171AH0 5.088000% 513,040,000.00 512,~~925~~544,~~515~~222.0274 ~~132~~116,~~279~~776.0037 2,~~174~~173,~~804~~187.1850 A-J 126171AK3 5.209000% 170,438,000.00 170,438,000.00 0.00 739,842.95 B 126171AL1 5.~~219347~~225739% 45,450,000.00 45,450,000.00 0.00 197,~~682~~924.7688 C 126171AM9 5.~~239347~~245739% 19,884,000.00 19,884,000.00 0.00 86,~~815~~921.9790 D 126171AN7 5.~~278347~~284739% 36,928,000.00 36,928,000.00 0.00 162,~~432~~629.3205 E 126171AQ0 5.~~278347~~284739% 28,406,000.00 28,406,000.00 0.00 ~~124~~125,~~947~~098.2659 F 126171AR8 5.~~278347~~284739% 25,566,000.00 25,566,000.00 0.00 112,~~455~~591.1837 G 126171AS6 5.~~278347~~284739% 25,565,000.00 25,565,000.00 0.00 112,~~450~~586.7897 H 126171AT4 5.~~278347~~284739% 22,726,000.00 22,726,000.00 0.00 99100,~~963~~084.0916 J 126171AU1 4.884000% 14,203,000.00 14,203,000.00 0.00 57,806.21 K 126171AV9 4.884000% 11,362,000.00 11,362,000.00 0.00 46,243.34 L 126171AW7 4.884000% 5,681,000.00 5,681,000.00 0.00 23,121.67 M 126171AX5 4.884000% 14,203,000.00 14,203,000.00 0.00 57,806.21 N 126171AY3 4.884000% 2,840,000.00 2,840,000.00 0.00 11,558.80 O 126171AZ0 4.884000% 5,681,000.00 5,681,000.00 0.00 23,121.67 P 126171BA4 4.884000% 25,567,888.01 25,567,888.01 0.00 ~~104~~103,~~061~~995.3019 R N/A 0.000000% 0.00 0.00 0.00 0.00 LR N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 2,272,502,888.01 2,~~271~~269,~~899~~909,~~111~~294.2143 ~~687~~615,~~055~~930.1124 9,~~668~~661,~~835~~895.8262

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 126171AA5 0.00 0.00 ~~742~~680,~~245~~276.4524 4645,~~955~~403,~~932~~029.0781 20.0103% A-2 126171AB3 0.00 0.00 768,596.25 184,500,000.00 20.0103% A-3 126171AC1 0.00 0.00 253,342.00 59,100,000.00 20.0103% A-4 126171AD9 0.00 0.00 152,886.67 35,500,000.00 20.0103% A-AB 126171AE7 0.00 0.00 304,196.92 71,900,000.00 20.0103% A-5A 126171AF4 0.00 0.00 3,379,612.55 792,716,000.00 2420.9903% A-5B 126171AG2 0.00 0.00 487,618.40 113,246,000.00 20.0103% A-1A 126171AH0 0.00 0.00 2,~~307~~289,~~083~~963.1887 512,~~793~~427,~~236~~446.0237 20.0103% A-J 126171AK3 0.00 0.00 739,842.95 170,438,000.00 12.5152% B 126171AL1 0.00 0.00 197,~~682~~924.7688 45,450,000.00 10.51% C 126171AM9 0.00 0.00 86,~~815~~921.9790 19,884,000.00 9.6364% D 126171AN7 0.00 0.00 162,~~432~~629.3205 36,928,000.00 8.0001% E 126171AQ0 0.00 0.00 ~~124~~125,~~947~~098.2659 28,406,000.00 6.7576% F 126171AR8 0.00 0.00 112,~~455~~591.1837 25,566,000.00 5.63% G 126171AS6 0.00 0.00 112,~~450~~586.7897 25,565,000.00 4.5051% H 126171AT4 0.00 0.00 99100,~~963~~084.0916 22,726,000.00 3.50% J 126171AU1 0.00 0.00 57,806.21 14,203,000.00 2.88% K 126171AV9 0.00 0.00 46,243.34 11,362,000.00 2.38% L 126171AW7 0.00 0.00 23,121.67 5,681,000.00 2.13% M 126171AX5 0.00 0.00 57,806.21 14,203,000.00 1.50% N 126171AY3 0.00 0.00 11,558.80 2,840,000.00 1.38% O 126171AZ0 0.00 0.00 23,121.67 5,681,000.00 1.13% P 126171BA4 0.00 0.00 ~~104~~103,~~061~~995.3019 25,567,888.01 0.00% R N/A 0.00 0.00 0.00 0.00 0.00% LR N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 10,~~355~~277,~~890~~825.9386 2,~~271~~269,~~212~~293,~~056~~364.1019

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-C 126171AP2 0.~~035597~~035342% 2,272,502,888.01 2,~~271~~269,~~899~~909,~~111~~294.2143 6766,~~393~~853.5606 X-P 126171AJ6 0.~~138854~~144665% 2,221,001,000.00 2,221,001,000.00 ~~256~~267,~~996~~751.5812

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-C 126171AP2 0.00 6766,~~393~~853.5606 2,~~271~~269,~~212~~293,~~056~~364.1019 X-P 126171AJ6 0.00 ~~256~~267,~~996~~751.5812 2,221,001,000.00 (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 126171AA5 ~~989~~956.~~80642042~~29549333 1110.~~55783563~~39903896 3.~~90561125~~77338271 0.00000000 0.00000000 ~~978~~945.~~24858479~~89645438 A-2 126171AB3 1,000.00000000 0.00000000 4.16583333 0.00000000 0.00000000 1,000.00000000 A-3 126171AC1 1,000.00000000 0.00000000 4.28666667 0.00000000 0.00000000 1,000.00000000 A-4 126171AD9 1,000.00000000 0.00000000 4.30666676 0.00000000 0.00000000 1,000.00000000 A-AB 126171AE7 1,000.00000000 0.00000000 4.23083338 0.00000000 0.00000000 1,000.00000000 A-5A 126171AF4 1,000.00000000 0.00000000 4.26333334 0.00000000 0.00000000 1,000.00000000 A-5B 126171AG2 1,000.00000000 0.00000000 4.30583332 0.00000000 0.00000000 1,000.00000000 A-1A 126171AH0 999.~~77684980~~03364794 0.~~25783370~~22761650 4.~~23905384~~23590266 0.00000000 0.00000000 ~~999~~998.~~51901610~~80603144 A-J 126171AK3 1,000.00000000 0.00000000 4.34083332 0.00000000 0.00000000 1,000.00000000 B 126171AL1 1,000.00000000 0.00000000 4.~~34945567~~35478284 0.00000000 0.00000000 1,000.00000000 C 126171AM9 1,000.00000000 0.00000000 4.~~36612201~~37144941 0.00000000 0.00000000 1,000.00000000 D 126171AN7 1,000.00000000 0.00000000 4.~~39862218~~40394958 0.00000000 0.00000000 1,000.00000000 E 126171AQ0 1,000.00000000 0.00000000 4.~~39862212~~40394952 0.00000000 0.00000000 1,000.00000000 F 126171AR8 1,000.00000000 0.00000000 4.~~39862239~~40394939 0.00000000 0.00000000 1,000.00000000 G 126171AS6 1,000.00000000 0.00000000 4.~~39862234~~40394954 0.00000000 0.00000000 1,000.00000000 H 126171AT4 1,000.00000000 0.00000000 4.~~39862228~~40394966 0.00000000 0.00000000 1,000.00000000 J 126171AU1 1,000.00000000 0.00000000 4.07000000 0.00000000 0.00000000 1,000.00000000 K 126171AV9 1,000.00000000 0.00000000 4.07000000 0.00000000 0.00000000 1,000.00000000 L 126171AW7 1,000.00000000 0.00000000 4.07000000 0.00000000 0.00000000 1,000.00000000 M 126171AX5 1,000.00000000 0.00000000 4.07000000 0.00000000 0.00000000 1,000.00000000 N 126171AY3 1,000.00000000 0.00000000 4.07000000 0.00000000 0.00000000 1,000.00000000 O 126171AZ0 1,000.00000000 0.00000000 4.07000000 0.00000000 0.00000000 1,000.00000000 P 126171BA4 1,000.00000000 0.00000000 4.~~06999984~~06741417 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 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 X-C 126171AP2 ~~999~~998.~~73431198~~85870615 0.~~02965609~~02941825 0.00000000 ~~999~~998.~~43197788~~58767008 X-P 126171AJ6 1,000.00000000 0.~~11571205~~12055425 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 2,~~721~~170,~~462~~794.20 Servicing Advances Outstanding 04,607.0097 Reimbursement for Interest on Advances 066.0011 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees ~~113~~116,~~295~~565.6177 Less Delinquent Servicing Fees 1629,~~247~~976.3414 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received (37,~~276~~326.~~36)~~32 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 93,~~771~~915.9195

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Interest Interest Shortfall Adjustment A-1 ~~187~~181,~~469~~122.3437 0.00 ~~187~~181,~~469~~122.3437 0.00 A-2 768,596.25 0.00 768,596.25 0.00 A-3 253,342.00 0.00 253,342.00 0.00 A-4 152,886.67 0.00 152,886.67 0.00 A-AB 304,196.92 0.00 304,196.92 0.00 A-5A 3,379,612.55 0.00 3,379,612.55 0.00 A-5B 487,618.40 0.00 487,618.40 0.00 A-1A 2,~~174~~173,~~804~~187.1850 0.00 2,~~174~~173,~~804~~187.1850 0.00 X-C 6766,~~393~~853.5606 0.00 6766,~~393~~853.5606 0.00 X-P ~~256~~267,~~996~~751.5812 0.00 ~~256~~267,~~996~~751.5812 0.00 A-J 739,842.95 0.00 739,842.95 0.00 B 197,~~682~~924.7688 0.00 197,~~682~~924.7688 0.00 C 86,~~815~~921.9790 0.00 86,~~815~~921.9790 0.00 D 162,~~432~~629.3205 0.00 162,~~432~~629.3205 0.00 E ~~124~~125,~~947~~098.2659 0.00 ~~124~~125,~~947~~098.2659 0.00 F 112,~~455~~591.1837 0.00 112,~~455~~591.1837 0.00 G 112,~~450~~586.7897 0.00 112,~~450~~586.7897 0.00 H 99100,~~963~~084.0916 0.00 99100,~~963~~084.0916 0.00 J 57,806.21 0.00 57,806.21 0.00 K 46,243.34 0.00 46,243.34 0.00 L 23,121.67 0.00 23,121.67 0.00 M 57,806.21 0.00 57,806.21 0.00 N 11,558.80 0.00 11,558.80 0.00 O 23,121.67 0.00 23,121.67 0.00 P 104,061.30 0.00 104,061.30 0.00 Total 9,~~993~~996,~~225~~565.9691 0.00 9,~~993~~996,~~225~~565.9691 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~187~~181,~~469~~122.3437 0.00 A-2 0.00 768,596.25 0.00 A-3 0.00 253,342.00 0.00 A-4 0.00 152,886.67 0.00 A-AB 0.00 304,196.92 0.00 A-5A 0.00 3,379,612.55 0.00 A-5B 0.00 487,618.40 0.00 A-1A 0.00 2,~~174~~173,~~804~~187.1850 0.00 X-C 0.00 6766,~~393~~853.5606 0.00 X-P 0.00 ~~256~~267,~~996~~751.5812 0.00 A-J 0.00 739,842.95 0.00 B 0.00 197,~~682~~924.7688 0.00 C 0.00 86,~~815~~921.9790 0.00 D 0.00 162,~~432~~629.3205 0.00 E 0.00 ~~124~~125,~~947~~098.2659 0.00 F 0.00 112,~~455~~591.1837 0.00 G 0.00 112,~~450~~586.7897 0.00 H 0.00 99100,~~963~~084.0916 0.00 J 0.00 57,806.21 0.00 K 0.00 46,243.34 0.00 L 0.00 23,121.67 0.00 M 0.00 57,806.21 0.00 N 0.00 11,558.80 0.00 O 0.00 23,121.67 0.00 P 066.0011 ~~104~~103,~~061~~995.3019 0322.0092 Total 066.0011 9,~~993~~996,~~225~~499.9680 0322.0092

Other Required Information Available Distribution Amount (1) 10,~~680~~612,~~281~~430.0704 Principal Distribution Amount ~~687~~615,~~055~~930.1124 (a) Principal portion of Monthly Payments ~~687~~615,~~055~~930.1124 and any Assumed Monthly Payments (b) Principal Prepayments 0.00 (c) Collection of Principal on a Balloon 0.00 Loan after its stated Maturity Date (d) Liquidation Proceeds and Insurance 0.00 Proceeds received on a Mortgage Loan (e) Liquidation Proceeds, Insurance Proceeds, 0.00 or REO Revenues received on an REO Plus the excess of the prior Principal Distribution 0.00 Amount over the principal paid to the Sequential Pay Certificates Aggregate Number of Outstanding Loans 139 Aggregate Unpaid Principal Balance of Loans 2,~~271~~269,~~510~~455,~~117~~307.8978 Aggregate Stated Principal Balance of Loans 2,~~271~~269,~~212~~293,~~056~~364.7079 Aggregate Amount of Servicing Fee 93,~~771~~915.9195 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~514~~555.6054 Aggregate Trust Fund Expenses 066.0011 Interest Reserve Deposit 0328,916.0037 Interest Reserve Withdrawal 0.00 ~~Excess Liquidation Proceeds Account Balance 0.00~~ Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 10,443,603.69 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 10,443,603.69 Principal: Scheduled Principal 615,930.24 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 615,930.24 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 11,059,533.93 Total Funds Distributed Fees: Master Servicing Fee 116,565.77 Trustee Fee 1,555.54 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 118,121.31 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 66.11 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 66.11 Interest Reserve Deposit 328,916.37 Payments to Certificateholders & Others: Interest Distribution 9,996,499.80 Principal Distribution 615,930.24 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 10,612,430.04 Total Funds Distributed 11,059,533.83

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. 1,999,999 or less 10 17,~~794~~726,~~074~~315.1695 0.78 ~~140~~137 5.~~3818~~3816 1.~~489095~~489211 2,000,000 to 2,999,999 11 2625,~~010~~923,~~673~~914.5423 1.1514 ~~104~~101 5.4966 1.~~463037~~468015 3,000,000 to 3,999,999 19 64,~~784~~636,~~197~~158.5521 2.85 ~~125~~122 5.~~4749~~4747 1.~~405209~~485654 4,000,000 to 5,999,999 14 69,~~948~~792,~~506~~546.8532 3.08 ~~114~~111 5.~~4518~~4515 1.~~643477~~794745 6,000,000 to 6,999,999 14 90,~~504~~220,~~569~~346.5276 3.98 ~~105~~102 5.~~4967~~4966 1.~~454210~~454258 7,000,000 to 9,999,999 18 146,~~884~~535,~~365~~798.0209 6.4746 ~~113~~110 5.3913 1.~~452218~~442688 10,000,000 to 14,999,999 17 213,~~937~~631,~~614~~974.1966 9.4241 ~~110~~107 5.~~3942~~3941 1.~~411996~~494635 15,000,000 to 29,999,999 17 352,~~793~~413,~~424~~873.8764 15.53 ~~104~~101 5.3639 1.~~360765~~342777 30,000,000 to 69,999,999 14 688,~~809~~667,~~732~~537.0093 30.3335 ~~106~~103 5.~~2327~~2958 2.~~176607~~239883 70,000,000 or greater 5 599,744,899.00 26.4143 ~~109~~106 5.~~3489~~4013 1.~~656132~~841144 Totals 139 2,~~271~~269,~~212~~293,~~056~~364.7079 100.00 ~~108~~105 5.~~3376~~3705 1.~~712803~~792460

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 8 69,~~095~~059,~~132~~559.3897 3.04 ~~116~~113 5.~~2219~~2218 1.~~483464~~295150 Arizona 7 54,~~526~~446,~~701~~365.9584 2.40 9288 5.~~5039~~5036 1.~~489373~~489210 California 22 660,~~794~~551,~~513~~068.5520 29.0911 ~~116~~113 5.~~2802~~3484 12.~~737293~~016440 Colorado 2 22,500,000.00 0.99 5653 5.2200 1.360000 Connecticut 1 9,250,000.00 0.41 ~~116~~113 5.1900 1.780000 Florida 26 ~~234~~233,~~138~~963,~~326~~480.7714 10.31 ~~106~~103 5.3222 2.~~049212~~046990 Georgia 4 33,~~861~~834,~~534~~589.4288 1.49 ~~117~~114 5.~~4990~~4988 1.~~360336~~360129 Illinois 2 9,~~203~~175,~~275~~992.4186 0.4140 ~~116~~113 5.6459 1.~~359742~~359744 Indiana 1 9,~~069~~039,~~799~~203.9314 0.40 5754 5.0300 1.270000 Kansas 1 3,~~137~~127,~~356~~960.3625 0.14 ~~116~~113 5.6000 1.280000 Kentucky 2 25,387,000.00 1.12 ~~117~~114 5.2760 1.325593 Louisiana 1 6,500,000.00 0.29 ~~117~~114 5.3400 1.520000 Maryland 5 62,~~658~~454,~~043~~832.0733 2.7675 ~~118~~115 5.6025 1.~~373765~~351329 Massachusetts 1 7,440,000.00 0.33 ~~116~~113 5.3900 1.400000 Michigan 7 3938,~~022~~951,~~163~~637.8377 1.72 ~~117~~114 5.~~3896~~3892 1.~~351578~~263489 Minnesota 2 6,~~163~~134,~~697~~339.0441 0.27 ~~141~~138 5.~~7619~~7618 12.~~812805~~240068 Missouri 1 4,~~137~~125,~~919~~660.3360 0.18 ~~117~~114 5.6200 1.240000 Nebraska 1 2,~~044~~035,~~661~~196.5604 0.09 ~~118~~115 5.2600 1.290000 Nevada 2 61,~~089~~072,~~044~~798.8635 2.69 ~~117~~114 5.~~0400~~0399 1.~~210830~~210798 New Mexico 1 2,~~748~~740,~~801~~476.6051 0.12 5653 5.5500 1.300000 New York 22 390,~~314~~100,~~376~~826.5989 17.19 8582 5.~~2688~~3453 2.~~313585~~428714 North Carolina 19 77,~~545~~368,~~753~~439.3310 3.41 ~~121~~118 5.~~4425~~4428 1.~~464080~~535208 Ohio 3 11,~~827~~791,~~335~~913.5368 0.52 ~~116~~113 5.6000 1.280000 Oklahoma 2 14,~~528~~482,~~257~~745.5801 0.64 ~~115~~112 5.4164 1.~~294393~~294392 Oregon 1 22,800,000.00 1.00 ~~116~~113 5.4850 1.200000 Pennsylvania 5 60,~~881~~787,~~868~~128.1454 2.68 ~~116~~113 5.~~3909~~3907 1.~~291846~~291741 South Carolina 5 19,~~327~~291,~~219~~140.7224 0.85 ~~153~~150 5.~~7517~~7519 1.~~448497~~448534 Tennessee 3 17,~~875~~843,~~563~~776.9939 0.79 ~~117~~114 5.~~2582~~2583 1.~~379920~~394099 Texas 28 216,~~189~~019,~~712~~963.3267 9.52 ~~110~~107 5.~~5116~~5117 1.~~379359~~199893 Virginia 4 85,700,000.00 3.7778 ~~111~~108 5.3154 1.400397 Washington 2 31,~~453~~317,~~997~~269.4498 1.38 ~~117~~114 5.3435 1.~~297599~~297582 Totals 191 2,~~271~~269,~~212~~293,~~056~~364.7079 100.00 ~~108~~105 5.~~3376~~3705 1.~~712803~~792460

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.29 or less 4042 ~~548~~628,~~238~~480,~~313~~924.2897 2427.1470 ~~115~~110 5.~~3857~~3594 1.~~236225~~174165 1.30 to 1.39 2625 ~~369,~~337,~~063~~557,148.9631 1614.2687 ~~109~~111 5.~~2856~~2796 1.~~332724~~329108 1.40 to 1.49 2221 ~~430~~413,~~235~~153,~~780~~665.9508 18.9421 ~~103~~100 5.~~4666~~4734 1.~~430867~~429261 1.50 to 1.59 2319 ~~211~~148,~~736~~282,~~384~~617.4014 96.3253 ~~107~~97 5.~~3724~~4066 1.~~542614~~547726 1.60 to 1.74 1416 ~~266~~273,~~653~~424,~~574~~791.1020 1112.7405 ~~115~~112 5.~~2135~~2208 1.~~645987~~646405 1.75 to 1.99 5 3543,~~830~~863,~~940~~487.0160 1.5893 ~~115~~112 5.~~5567~~5868 1.~~820061~~839998 2.00 to 2.49 51 ~~231~~4,~~180~~680,000.00 100.1821 ~~116~~114 5.~~4156~~2100 2.~~206024~~352200 2.50 or greater 410 ~~178~~419,~~000~~850,~~000~~730.0049 718.8450 7797 45.~~9849~~4231 43.~~291124~~618278 Totals 139 2,~~271~~269,~~212~~293,~~056~~364.7079 100.00 ~~108~~105 5.~~3376~~3705 1.~~712803~~792460

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 4 30,~~159~~076,~~067~~995.1288 1.33 9390 5.3864 1.~~400332~~400266 Lodging 18 209,~~298~~022,~~037~~805.4654 9.2221 ~~109~~106 5.~~3692~~3688 2.~~219800~~317486 Mixed Use 6 166,~~473~~353,~~629~~625.6070 7.33 ~~113~~110 5.2797 1.~~306868~~306866 Mobile Home Park 5 30,~~841~~833,~~867~~608.0592 1.36 ~~121~~118 5.~~2233~~2232 1.~~350456~~473211 Multi-Family 45 ~~568~~567,~~479~~988,~~703~~598.8838 25.03 9693 5.~~2726~~2725 1.~~406757~~321473 Office 29 ~~569~~568,~~007~~495,~~175~~879.3929 25.05 ~~103~~100 5.~~2103~~2627 2.~~102705~~182863 Retail 45 548,~~930~~509,~~414~~141.1341 24.17 ~~121~~118 5.~~4110~~4931 1.~~672406~~963239 Self Storage 39 148,~~022~~012,~~162~~709.0767 6.52 ~~118~~115 5.8387 1.~~418001~~418007 Totals 191 2,~~271~~269,~~212~~293,~~056~~364.7079 100.00 ~~108~~105 5.~~3376~~3705 1.~~712803~~792460

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~138~~137 2,~~249~~239,~~526~~425,~~476~~292.3178 9998.0568 ~~108~~105 5.~~3313~~3622 1.~~716976~~797527 13 to 24 months 12 2129,~~685~~868,~~580~~072.3901 01.9532 ~~105~~103 5.~~9900~~9928 1.~~280000~~412521 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 or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 139 2,~~271~~269,~~212~~293,~~056~~364.7079 100.00 ~~108~~105 5.~~3376~~3705 1.~~712803~~792460

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.999% or less 2 150,000,000.00 6.6061 8481 4.8780 2.369000 5.000% to 5.249% 3129 ~~746~~637,~~745~~420,~~873~~804.7480 3228.8809 ~~105~~111 5.~~1305~~1310 1.~~929895~~431729 5.250% to 5.449% 50 ~~788~~678,~~607~~903,~~282~~348.8178 3429.7292 ~~106~~91 5.~~3410~~3233 1.~~617928~~945626 5.450% to 5.749% 3840 ~~279~~497,~~682~~092,~~719~~614.9369 1221.3191 ~~116~~113 5.~~5667~~5960 12.~~384160~~110726 5.750% or greater 18 ~~306~~305,~~176~~876,~~180~~596.2252 13.48 ~~127~~124 5.8499 1.~~406422~~404276 Totals 139 2,~~271~~269,~~212~~293,~~056~~364.7079 100.00 ~~108~~105 5.~~3376~~3705 1.~~712803~~792460

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 19 ~~419~~418,~~235~~927,~~757~~468.3598 18.46 5956 5.~~1879~~2590 2.~~254151~~273602 85 to 119 months 114 1,~~783~~782,~~670~~184,~~023~~094.5388 78.53 ~~117~~114 5.~~3563~~3815 1.~~602373~~699990 120 months or greater 3 55,~~856~~840,~~762~~068.7081 2.46 ~~178~~175 5.~~8548~~8549 1.~~241738~~241691 Totals 136 2,~~258~~256,~~762~~951,~~543~~632.5867 99.4546 ~~107~~104 5.~~3373~~3704 1.~~714428~~795123

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 0 0.00 0.00 0 0.0000 0.000000 85 to 119 months 0 0.00 0.00 0 0.0000 0.000000 120 months or greater 3 12,~~449~~341,~~513~~732.12 0.5554 ~~219~~216 5.~~3873~~3879 1.~~418072~~305438 Totals 3 12,~~449~~341,~~513~~732.12 0.5554 ~~219~~216 5.~~3873~~3879 1.~~418072~~305438

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 14 782,150,000.00 34.4447 9895 5.~~1750~~2708 2.~~358627~~602862 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 2 9,~~451~~388,~~364~~029.4226 0.4241 9996 5.5205 1.~~359820~~359814 241 to 300 months 23 204,~~733~~205,~~228~~143.7023 9.0100 ~~110~~106 5.~~5243~~5242 1.~~500219~~599408 301 to 360 months 97 1,~~262~~261,~~427~~208,~~950~~460.4618 55.58 ~~113~~110 5.4062 1.~~352702~~329126 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 136 2,~~258~~256,~~762~~951,~~543~~632.5867 99.4546 ~~107~~104 5.~~3373~~3704 1.~~714428~~795123

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 ~~137~~117 21,~~162~~719,~~212~~120,~~056~~283.7055 9575.2076 ~~111~~107 5.~~3482~~3373 1.~~560702~~486431 1 year or less 221 ~~109~~516,~~000~~573,~~000~~081.0024 422.8076 52100 5.~~1279~~4832 42.~~730000~~909930 1 to 2 years 01 033,600,000.00 01.0048 077 05.~~0000~~3400 0.~~000000~~270000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 139 2,~~271~~269,~~212~~293,~~056~~364.7079 100.00 ~~108~~105 5.~~3376~~3705 1.~~712803~~792460 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There is no Hyper-Amortization Loans included in the Mortgage Pool.

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. 1,999,999 or less 9 16,~~225~~164,~~342~~950.3896 0.71 ~~142~~139 5.~~3984~~3982 1.~~512212~~512316 2,000,000 to 2,999,999 10 23,~~423~~344,~~572~~620.0764 1.03 ~~102~~99 5.4863 1.~~483254~~483264 3,000,000 to 3,999,999 11 36,~~781~~674,~~108~~870.4783 1.62 ~~135~~132 5.~~5679~~5678 1.~~361742~~368725 4,000,000 to 5,999,999 11 54,~~876~~736,~~134~~897.4548 2.4241 ~~113~~110 5.~~4598~~4595 1.~~493619~~569816 6,000,000 to 6,999,999 12 77,~~774~~510,~~336~~152.7158 3.42 ~~107~~104 5.~~5296~~5295 1.~~468275~~468315 7,000,000 to 9,999,999 13 104,~~530~~232,~~341~~146.7299 4.6059 ~~112~~109 5.~~4050~~4051 1.~~466767~~453352 10,000,000 to 14,999,999 12 151,~~768~~542,~~907~~752.5281 6.68 ~~113~~110 5.~~4491~~4490 1.~~419365~~535799 15,000,000 to 29,999,999 11 229,~~693~~313,~~424~~873.8764 10.11 ~~104~~101 5.3460 1.~~394284~~402705 30,000,000 to 49,999,999 5 200,600,000.00 8.8384 ~~110~~107 5.2917 1.~~370518~~187946 50,000,000 to 69,999,999 6 348,000,000.00 15.3234 ~~106~~103 5.~~2028~~3278 23.~~951839~~218707 70,000,000 or greater 4 514,744,899.00 22.6668 ~~117~~114 5.~~4074~~4684 1.~~695125~~910688 Totals 104 1,~~758~~756,~~418~~865,~~067~~164.1993 77.42 ~~112~~109 5.~~3605~~4031 1.~~802325~~910688

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 4 14,~~313~~295,~~471~~750.8802 0.63 ~~118~~115 5.~~6402~~6406 1.~~357318~~357438 Arizona 6 50,~~926~~846,~~701~~365.9584 2.24 9087 5.~~5353~~5350 1.~~479432~~479242 California 18 644,~~474~~231,~~513~~068.5520 28.3839 ~~116~~113 5.~~2792~~3491 1.~~723081~~991437 Colorado 2 22,500,000.00 0.99 5653 5.2200 1.360000 Florida 23 180,~~638~~463,~~326~~480.7714 7.95 ~~116~~113 5.~~2825~~2823 2.~~209023~~209799 Georgia 3 17,~~561,~~534,589.4288 0.77 ~~118~~115 5.~~7765~~7766 1.~~490591~~490392 Illinois 2 9,~~203~~175,~~275~~992.4186 0.4140 ~~116~~113 5.6459 1.~~359742~~359744 Indiana 1 9,~~069~~039,~~799~~203.9314 0.40 5754 5.0300 1.270000 Kansas 1 3,~~137~~127,~~356~~960.3625 0.14 ~~116~~113 5.6000 1.280000 Kentucky 1 18,287,000.00 0.81 ~~117~~114 5.2900 1.320000 Maryland 3 41,~~878~~674,~~043~~832.0733 1.84 ~~119~~116 5.~~7885~~7894 1.~~402755~~369274 Massachusetts 1 7,440,000.00 0.33 ~~116~~113 5.3900 1.400000 Michigan 6 22,~~522~~451,~~163~~637.8377 0.99 ~~117~~114 5.5651 1.~~433322~~433320 Minnesota 2 6,~~163~~134,~~697~~339.0441 0.27 ~~141~~138 5.~~7619~~7618 12.~~812805~~240068 Missouri 1 4,~~137~~125,~~919~~660.3360 0.18 ~~117~~114 5.6200 1.240000 Nebraska 1 2,~~044~~035,~~661~~196.5604 0.09 ~~118~~115 5.2600 1.290000 Nevada 2 61,~~089~~072,~~044~~798.8635 2.69 ~~117~~114 5.~~0400~~0399 1.~~210830~~210798 New Mexico 1 2,~~748~~740,~~801~~476.6051 0.12 5653 5.5500 1.300000 New York 13 254,~~874~~823,~~411~~094.78 11.2223 ~~100~~97 5.~~3639~~4809 2.~~823056~~998726 North Carolina 19 77,~~545~~368,~~753~~439.3310 3.41 ~~121~~118 5.~~4425~~4428 1.~~464080~~535208 Ohio 3 11,~~827~~791,~~335~~913.5368 0.52 ~~116~~113 5.6000 1.280000 Pennsylvania 3 38,~~988~~962,~~200~~213.6291 1.72 ~~116~~113 5.~~3832~~3829 1.~~291335~~291169 South Carolina 5 19,~~327~~291,~~219~~140.7224 0.85 ~~153~~150 5.~~7517~~7519 1.~~448497~~448534 Tennessee 3 17,~~875~~843,~~563~~776.9939 0.79 ~~117~~114 5.~~2582~~2583 1.~~379920~~394099 Texas 22 158,~~261~~146,~~645~~614.6235 6.97 ~~107~~104 5.~~5528~~5530 1.~~414994~~195592 Virginia 3 35,700,000.00 1.57 ~~102~~99 5.3090 1.372941 Washington 1 25,~~881~~761,~~625~~621.0414 1.14 ~~117~~114 5.2850 1.310000 Totals 150 1,~~758~~756,~~418~~865,~~067~~164.1993 77.42 ~~112~~109 5.~~3605~~4031 1.~~802325~~910688

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.29 or less 2627 ~~363~~396,~~336~~552,~~328~~036.1586 1617.0047 ~~122~~116 5.~~4116~~4054 1.~~236788~~154854 1.30 to 1.39 18 ~~306~~280,~~807~~230,~~988~~281.3052 1312.5135 ~~108~~110 5.~~2431~~2306 1.~~329100~~326462 1.40 to 1.49 1918 ~~283~~266,~~535~~453,~~780~~665.9508 1211.4874 ~~114~~110 5.~~6523~~6746 1.~~434840~~432604 1.50 to 1.59 1815 ~~118~~100,~~423~~980,~~455~~172.6818 54.2145 ~~118~~111 5.~~5056~~4502 1.~~537037~~542392 1.60 to 1.74 1314 ~~263~~266,~~053~~004,~~574~~791.1020 11.5872 ~~115~~112 5.~~2156~~2190 1.~~646206~~645766 1.75 to 1.99 4 2634,~~580~~613,~~940~~487.0160 1.1753 ~~115~~112 5.~~6844~~6928 1.~~834002~~856032 2.00 to 2.49 31 ~~222~~4,680,000.00 90.8021 ~~116~~114 5.~~4220~~2100 2.~~206007~~352200 2.50 or greater 37 ~~174~~407,~~000~~350,~~000~~730.0049 717.6695 7696 45.~~9774~~4279 43.~~311609~~624981 Totals 104 1,~~758~~756,~~418~~865,~~067~~164.1993 77.42 ~~112~~109 5.~~3605~~4031 1.~~802325~~910688

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 4 30,~~159~~076,~~067~~995.1288 1.33 9390 5.3864 1.~~400332~~400266 Lodging 18 209,~~298~~022,~~037~~805.4654 9.2221 ~~109~~106 5.~~3692~~3688 2.~~219800~~317486 Mixed Use 6 166,~~473~~353,~~629~~625.6070 7.33 ~~113~~110 5.2797 1.~~306868~~306866 Mobile Home Park 3 18,~~561~~553,~~867~~608.0592 0.82 ~~124~~121 5.~~2501~~2498 1.~~276153~~276178 Multi-Family 6 67,~~965~~840,~~714~~398.3752 2.99 9491 5.~~3583~~3582 10.~~423924~~907007 Office 29 ~~569~~568,~~007~~495,~~175~~879.3929 25.05 ~~103~~100 5.~~2103~~2627 2.~~102705~~182863 Retail 45 548,~~930~~509,~~414~~141.1341 24.17 ~~121~~118 5.~~4110~~4931 1.~~672406~~963239 Self Storage 39 148,~~022~~012,~~162~~709.0767 6.52 ~~118~~115 5.8387 1.~~418001~~418007 Totals 150 1,~~758~~756,~~418~~865,~~067~~164.1993 77.42 ~~112~~109 5.~~3605~~4031 1.~~802325~~910688

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~103~~102 1,~~736~~726,~~732~~997,~~486~~092.8092 76.4710 ~~112~~109 5.~~3526~~3929 1.~~808847~~919303 13 to 24 months 12 2129,~~685~~868,~~580~~072.3901 01.9532 ~~105~~103 5.~~9900~~9928 1.~~280000~~412521 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 or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 104 1,~~758~~756,~~418~~865,~~067~~164.1993 77.42 ~~112~~109 5.~~3605~~4031 1.~~802325~~910688

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.999% or less 1 65,000,000.00 2.86 ~~117~~114 4.7250 3.610000 5.000% to 5.249% 2018 ~~618~~509,~~547~~229,~~141~~439.9681 2722.2344 ~~102~~110 5.~~1300~~1304 21.~~030617~~453501 5.250% to 5.449% 37 ~~574~~464,~~443~~968,~~835~~850.4767 2520.2949 ~~111~~92 5.~~3530~~3299 12.~~689985~~180609 5.450% to 5.749% 2931 ~~210~~427,~~250~~790,~~909~~277.5493 918.2685 ~~116~~113 5.~~5765~~6055 12.~~423179~~244097 5.750% or greater 17 ~~290~~289,~~176~~876,~~180~~596.2252 12.7877 ~~127~~124 5.8526 1.~~407879~~407796 Totals 104 1,~~758~~756,~~418~~865,~~067~~164.1993 77.42 ~~112~~109 5.~~3605~~4031 1.~~802325~~910688

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 13 242,~~395~~249,~~792~~736.5487 10.6768 6158 5.~~2238~~3469 2.~~878619~~912813 85 to 119 months 85 1,~~447~~446,~~715~~433,~~998~~627.8313 63.74 ~~117~~114 5.~~3641~~3952 1.~~647051~~773842 120 months or greater 3 55,~~856~~840,~~762~~068.7081 2.46 ~~178~~175 5.~~8548~~8549 1.~~241738~~241691 Totals 101 1,~~745~~744,~~968~~523,~~554~~432.0781 76.8788 ~~111~~108 5.~~3603~~4032 1.~~805065~~914970

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 8 600,800,000.00 26.4548 ~~105~~102 5.~~1990~~3237 2.~~616914~~956178 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 2 9,~~451~~388,~~364~~029.4226 0.4241 9996 5.5205 1.~~359820~~359814 241 to 300 months 22 ~~203~~202,~~164~~643,~~496~~778.9224 8.9593 ~~109~~106 5.5267 1.~~502151~~602101 301 to 360 months 69 ~~932~~931,~~552~~691,~~692~~625.7331 41.06 ~~115~~112 5.4263 1.~~352534~~317191 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 101 1,~~745~~744,~~968~~523,~~554~~432.0781 76.8788 ~~111~~108 5.~~3603~~4032 1.~~805065~~914970

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 ~~102~~92 1,~~649~~335,~~418~~991,~~067~~377.1928 7258.6287 ~~115~~113 5.~~3759~~3638 1.~~608853~~517814 1 year or less 211 ~~109~~387,~~000~~273,~~000~~787.0065 417.8007 5296 5.~~1279~~5441 43.~~730000~~408344 1 to 2 years 01 033,600,000.00 01.0048 077 05.~~0000~~3400 0.~~000000~~270000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 104 1,~~758~~756,~~418~~865,~~067~~164.1993 77.42 ~~112~~109 5.~~3605~~4031 1.~~802325~~910688 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There is no Hyper-Amortization Loans included in the Mortgage Pool.

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. 1,999,999 or less 1 1,~~568~~561,~~731~~364.7899 0.07 ~~117~~114 5.2100 1.250000 2,000,000 to 2,999,999 1 2,~~587~~579,~~101~~293.4759 0.11 ~~115~~112 5.5900 1.~~280000~~330000 3,000,000 to 3,999,999 8 2827,~~003~~961,~~089~~287.0838 1.23 ~~112~~109 5.~~3527~~3525 1.~~462303~~639022 4,000,000 to 6,999,999 5 27,~~802~~765,~~605~~843.2102 1.22 ~~103~~100 5.~~3647~~3646 12.~~813259~~043060 7,000,000 to 9,999,999 5 42,~~354~~303,~~023~~651.3010 1.86 ~~116~~113 5.~~3576~~3573 1.~~416313~~416411 10,000,000 to 14,999,999 5 62,~~168~~089,~~706~~221.6785 2.74 ~~102~~99 5.~~2602~~2601 1.~~394004~~394165 15,000,000 to 29,999,999 6 123,100,000.00 5.42 ~~105~~102 5.3974 1.~~298221~~231142 30,000,000 or greater 4 225,~~209~~067,~~732~~537.0093 9.92 8380 5.~~1366~~1365 1.~~411139~~354361 Totals 35 512,~~793~~428,~~989~~199.5186 22.58 9693 5.2591 1.~~405824~~387115

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 4 54,~~781~~763,~~660~~809.5095 2.41 ~~115~~112 5.1125 1.~~516424~~278890 Arizona 1 3,600,000.00 0.16 ~~117~~114 5.0600 1.630000 California 4 16,320,000.00 0.72 ~~117~~114 5.3214 23.~~298529~~003426 Connecticut 1 9,250,000.00 0.41 ~~116~~113 5.1900 1.780000 Florida 3 53,500,000.00 2.36 7471 5.4565 1.~~509626~~497813 Georgia 1 16,300,000.00 0.72 ~~116~~113 5.2000 1.220000 Kentucky 1 7,100,000.00 0.31 ~~118~~115 5.2400 1.340000 Louisiana 1 6,500,000.00 0.29 ~~117~~114 5.3400 1.520000 Maryland 2 20,780,000.00 0.9192 ~~117~~114 5.2277 1.315342 Michigan 1 16,500,000.00 0.73 ~~116~~113 5.1500 1.~~240000~~032400 New York 9 135,~~439~~277,~~964~~732.8111 5.96 5855 5.~~0900~~0898 1.~~354849~~354981 Oklahoma 2 14,~~528~~482,~~257~~745.5801 0.64 ~~115~~112 5.4164 1.~~294393~~294392 Oregon 1 22,800,000.00 1.00 ~~116~~113 5.4850 1.200000 Pennsylvania 2 21,~~893~~824,~~667~~914.5263 0.96 ~~115~~112 5.4047 1.~~292755~~292761 Texas 6 57,~~928~~873,~~066~~349.7032 2.55 ~~116~~113 5.~~3990~~3988 1.~~282003~~211648 Virginia 1 50,000,000.00 2.20 ~~118~~115 5.3200 1.420000 Washington 1 5,~~572~~555,~~372~~648.4084 0.2524 ~~115~~112 5.6150 1.240000 Totals 41 512,~~793~~428,~~989~~199.5186 22.58 9693 5.2591 1.~~405824~~387115

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 67 9599,~~402~~265,~~605~~843.2102 4.2037 ~~112~~108 5.~~3545~~3476 1.~~213325~~137814 1.25 to 1.34 1213 ~~112~~170,~~740~~545,~~289~~396.5119 47.9652 9198 5.~~3219~~3074 1.~~272245~~275935 1.35 to 1.49 75 ~~185~~166,~~988~~144,~~166~~515.0769 87.1932 9084 5.~~2070~~1431 1.~~410929~~415317 1.50 to 1.74 6 9654,~~912~~722,~~928~~444.7296 42.2741 9472 5.~~1980~~3098 1.~~552675~~574051 1.75 to 1.99 1 9,250,000.00 0.41 ~~116~~113 5.1900 1.780000 2.00 or greater 3 12,500,000.00 0.55 ~~117~~114 5.2668 23.~~588400~~399828 Totals 35 512,~~793~~428,~~989~~199.5186 22.58 9693 5.2591 1.~~405824~~387115

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 2 12,280,000.00 0.54 ~~116~~113 5.1829 1.~~462769~~770904 Multi-Family 39 500,~~513~~148,~~989~~199.5186 22.04 9693 5.~~2610~~2609 1.~~404426~~377692 Totals 41 512,~~793~~428,~~989~~199.5186 22.58 9693 5.2591 1.~~405824~~387115

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 35 512,~~793~~428,~~989~~199.5186 22.58 9693 5.2591 1.~~405824~~387115 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 or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 35 512,~~793~~428,~~989~~199.5186 22.58 9693 5.2591 1.~~405824~~387115

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.999% or less 1 85,000,000.00 3.7475 5855 4.9950 1.420000 5.000% to 5.249% 11 128,~~198~~191,~~731~~364.7899 5.6465 ~~116~~113 5.1331 1.~~443920~~345241 5.250% to 5.449% 13 ~~214~~213,~~163~~934,~~447~~498.3411 9.43 9289 5.~~3088~~3089 1.~~424651~~434911 5.450% to 5.749% 9 69,~~431~~302,~~810~~336.3976 3.0605 ~~116~~113 5.~~5373~~5372 1.~~266005~~287454 5.750% or greater 1 16,000,000.00 0.7071 ~~116~~113 5.8000 1.~~380000~~340500 Totals 35 512,~~793~~428,~~989~~199.5186 22.58 9693 5.2591 1.~~405824~~387115

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 6 176,~~839~~677,~~964~~732.8111 7.79 5855 5.~~1386~~1385 1.~~398189~~397153 85 to 119 months 29 335,~~954~~750,~~024~~467.7075 14.7980 ~~117~~114 5.~~3226~~3225 1.~~409842~~381833 120 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 35 512,~~793~~428,~~989~~199.5186 22.58 9693 5.2591 1.~~405824~~387115

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 6 181,350,000.00 7.9899 7774 5.0955 1.~~502939~~432347 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 300 months 1 1,~~568~~561,~~731~~364.7899 0.07 ~~117~~114 5.2100 1.250000 301 to 360 months 28 329,~~875~~516,~~257~~834.7387 14.52 ~~107~~104 5.3493 1.~~353175~~362871 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 35 512,~~793~~428,~~989~~199.5186 22.58 9693 5.2591 1.~~405824~~387115

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 3525 ~~512~~383,~~793~~128,~~989~~906.5127 2216.5888 9687 5.~~2591~~2449 1.~~405824~~376997 1 year or less 010 0129,299,293.0059 05.0070 0113 05.~~0000~~3010 01.~~000000~~417094 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 35 512,~~793~~428,~~989~~199.5186 22.58 9693 5.2591 1.~~405824~~387115 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There is no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 30251175 1a RT Lakewood CA ~~687~~713,~~364~~564.2227 0.00 5.~~427~~633% 30251176 1b RT Lakewood CA ~~298~~309,~~460~~837.7812 0.00 5.~~427~~633% 11049229 2 OF Oakland CA ~~625~~646,~~975~~840.0083 0.00 5.110% 11049023 3 SS Various Various ~~704~~727,~~376~~855.5173 0.00 5.840% 30251086 4a OF New York NY ~~232~~245,~~893~~322.4034 0.00 5.~~128~~402% 30251087 4b OF New York NY ~~232~~245,~~893~~322.4034 0.00 5.~~128~~402% 30252018 5 MF New York NY ~~353~~365,~~812~~606.5025 0.00 4.995% 11049307 6 MU Pasadena CA ~~301~~311,~~792~~852.5025 0.00 5.100% 991072896 7 LO Orlando FL ~~255~~264,~~937~~468.5075 0.00 4.725% 30252382 8 RT Las Vegas NV ~~234~~242,~~266~~075.6756 0.00 5.020% 11049435 9 Various Various NY ~~254~~262,~~366~~845.6756 0.00 5.870% 11049809 10 MF Richmond VA ~~221~~229,~~666~~055.6756 0.00 5.320% 30255132 11 OF Los Angeles CA ~~201~~207,~~250~~958.0033 0.00 5.250% 11049318 12 MF Hoover AL ~~195~~201,~~116~~620.6756 0.00 5.090% 30255125 13 MF Various NY ~~193~~199,~~641~~427.8458 5145,~~260~~474.5076 5.250% 940951797 14 RT Glendale CA ~~192~~198,~~133~~537.3378 0.00 5.240% 30255122 15 OF New York NY ~~182~~188,~~000~~066.0067 0.00 5.200% 30255112 16 MU New York NY ~~159~~165,~~687~~010.5042 0.00 5.475% 940951440 17 MF Houston TX ~~149~~154,~~520~~504.00 0.00 5.340% 940951623 18 RT Louisville KY 8083,~~615~~302.1936 0.00 5.290% 940951775 19 RT Knoxville TN 3536,~~266~~442.6722 0.00 5.290% 940951691 20 RT Greensboro NC 2425,~~334~~145.0013 0.00 5.290% 11049245 21 OF Beverly Hills CA ~~120~~124,~~496~~089.3904 3329,~~000~~408.8217 5.160% 940951504 22 MF Austin TX ~~126~~130,~~700~~923.0033 0.00 5.430% 30255128 23 MU Seattle WA ~~114~~117,~~172~~417.7157 4238,~~169~~924.0317 5.285% 30252430 24 MF Orlando FL ~~103~~107,~~987~~453.5075 0.00 5.310% 11049661 25 LO Phoenix AZ ~~104~~108,~~593~~079.3378 0.00 5.410% 940951840 26 RT Plantation FL 2021,~~938~~568.5574 4,~~895~~264.0081 5.600% 940951843 27 RT Canton OH 1920,~~426~~010.3299 43,~~541~~956.4881 5.600% 940951842 28 RT Boardman OH 18,~~263~~812.0773 43,~~269~~719.5387 5.600% 940951844 29 RT Mentor OH 1718,~~565~~093.1277 43,~~106~~577.3671 5.600% 940951839 30 RT Pembroke Pines FL 1516,~~703~~176.9155 3,~~671~~198.2662 5.600% 940951841 31 RT Overland Park KS 1415,~~656~~098.9912 32,~~426~~985.5037 5.600% 30255117 32 MF Wilsonville OR ~~104~~107,~~215~~688.0083 0.00 5.485% 11049011 33 MU Snowmass Village CO 97101,~~875~~137.0050 0.00 5.220% 11049814 34 RT Cockeysville MD ~~108~~111,~~363~~630.97 2320,~~395~~128.74 5.990% 11050210 35 MF Raleigh NC 5658,~~794~~417.5090 1918,~~668~~044.1373 5.460% 11049740 36 MF East Lansing MI 4042,~~892~~060.0489 1412,~~161~~992.0520 5.460% 11049030 37 RT Ontario CA 88,713.17 0.00 5.300% 11049722 38 OF Corpus Christi TX 8385,~~125~~895.0083 0.00 5.250% 30255120 39 OF Philadelphia PA 8386,~~760~~552.4243 0.00 5.375% 11049372 40 OF Dallas TX 7476,~~435~~663.4735 1917,~~244~~016.4254 5.300% 11049089 41 MF Howell MI 7073,~~812~~172.5092 0.00 5.150% 30255118 42 MF Atlanta GA 7072,~~633~~987.3378 0.00 5.200% 11048157 43 MF Jacksonville FL 7779,~~333~~911.3311 0.00 5.800% 11049643 44 OF Valencia CA 6971,~~010~~072.0924 1816,~~317~~255.9681 5.230% 940951561 45 OF Vienna VA 6365,~~360~~472.00 0.00 5.280% 30255115 46 MH Bath PA 6163,~~706~~763.6756 0.00 5.200% 30252429 47 MF Bradenton FL 6164,~~950~~015.00 0.00 5.310% 30255111 48 MF Harrisburg PA 6163,~~227~~055.5449 1614,~~254~~426.5055 5.270% 940951732 49 OF Stafford (Houston) TX 6162,~~078~~908.5091 1513,~~400~~569.1372 5.380% 940951790 50 LO Ft. Lauderdale FL 6366,~~920~~050.0067 0.00 5.640% 940951453 51 OF Livonia MI 15,~~371~~835.5277 32,~~390~~925.1085 5.760% 940951455 52 OF Schaumburg IL 14,~~550~~990.8430 32,~~209~~769.0963 5.760% 940951451 53 OF Bloomfield Hills MI 12,~~368~~741.2175 2,~~727~~354.7319 5.760% 940951456 54 OF Southfield MI 11,~~640~~991.2984 2,~~567~~215.1964 5.760% 940951457 55 OF Troy MI 11,~~164~~502.9919 2,~~462~~125.3717 5.760% 30255129 56 OF Fairfax VA 5658,~~362~~241.5025 0.00 5.010% 11049227 57 LO Charlotte NC 6164,~~966~~032.6722 0.00 5.720% 11047257 58 LO Columbia MD 6163,~~886~~657.3748 2018,~~133~~362.3019 5.780% 940951889 59 RT Monroe NC 5052,~~993~~512.9555 1412,~~233~~715.7818 5.110% 11049391 60 MF Austin TX 4850,~~945~~576.0050 0.00 5.020% 30255123 61 MF Baltimore MD 5051,~~312~~989.5058 0.00 5.250% 30255113 62 MF Tulsa OK 5051,~~211~~716.1746 1210,~~465~~960.6435 5.450% 940951791 63 LO Miami FL 5153,~~700~~423.0033 0.00 5.640% 30255121 64 IN Yonkers NY 5051,~~332~~849.1781 119,~~465~~948.8824 5.655% 11048314 65 LO Anaheim Hills CA 4951,~~437~~085.5042 0.00 5.650% 940951729 66 OF Naples FL 4345,~~620~~074.8386 0.00 5.510% 30255114 67 MH Capitol Heights MD 4041,~~213~~553.3378 0.00 5.200% 30255119 68 MF East Windsor CT 4041,~~006~~339.2579 0.00 5.190% 11048554 69 IN Indianapolis IN 3839,~~063~~194.4985 109,~~954~~822.2690 5.030% 940951761 70 MF Houston TX 4041,~~467~~683.7439 98,~~718~~503.7712 5.540% 11046737 71 LO Valencia CA 4142,~~471~~664.7323 1211,~~649~~457.5909 6.000% 11050071 72 RT Orlando FL 3637,~~279~~367.7763 98,~~103~~015.1529 5.380% 11049239 73 LO Coral Gables FL 3536,~~215~~217.1509 1211,~~913~~911.6470 5.290% 940951777 74 MF State College PA 3738,~~490~~620.9833 87,~~637~~507.3297 5.640% 11049364 75 OF Jupiter FL 3435,~~768~~809.9156 87,~~989~~948.1045 5.300% 11047405 76 LO Herndon VA 3839,~~220~~494.00 0.00 5.880% 940951740 77 IN Hudson MA 3334,~~418~~531.0093 0.00 5.390% 30255110 78 OF Largo MD 32,~~094~~790.7031 2827,~~038~~342.5089 5.210% 940951646 79 RT Livermore CA 3233,~~217~~182.2372 87,~~123~~157.1566 5.380% 11049436 80 MF Lexington KY 3132,~~003~~036.3378 0.00 5.240% 11049548 81 OF Beverly Hills CA 2930,~~758~~750.5045 0.00 5.100% 940951687 82 OF El Segundo CA 3132,~~159~~197.1781 0.00 5.380% 30255130 83 LO Scottsdale AZ 3233,~~090~~012.5038 109,~~434~~512.5466 5.650% 30255131 84 LO Charleston SC 3233,~~315~~292.1506 76,~~076~~099.0211 5.750% 940951690 85 RT Nashville TN 2829,~~445~~292.4585 7,~~932~~084.1878 5.100% 11049365 86 OF Boynton Beach FL 2930,~~283~~158.1560 76,~~714~~839.5005 5.250% 940951469 87 OF Orlando FL 2930,~~890~~677.2504 14,~~932~~145.6384 5.530% 11049578 88 MF Shreveport LA 2829,~~925~~889.0017 0.00 5.340% 11048754 89 RT Queen Creek AZ 3132,~~795~~758.3872 65,~~675~~712.3501 5.880% 940951875 90 OF Stafford (Houston) TX 29,~~102~~976.1787 6,~~992~~117.2858 5.510% 30255127 91 MF New York NY 2728,~~288~~104.8722 76,~~223~~408.8651 5.250% 30255126 92 MF Forest Hills NY 27,~~179~~991.7281 76,~~194~~382.9687 5.250% 940951770 93 LO Lithia Springs GA 2930,~~281~~121.0263 98,~~543~~702.0140 5.660% 940951738 94 RT Naperville IL 2829,~~796~~663.9647 65,~~756~~890.8534 5.590% 11048133 95 LO Washington PA 2930,~~479~~327.4919 98,~~228~~380.4676 5.840% 11049429 96 RT Scottsdale AZ 2425,~~557~~376.5008 0.00 5.170% 11049136 97 OF Trussville AL 2425,~~935~~681.1960 65,~~405~~659.5716 5.330% 30252428 98 MF Bellingham WA 26,~~102~~888.6002 65,~~098~~313.8139 5.615% 11048796 99 MF Los Angeles CA 24,675.53 0.00 5.310% 30255124 100 LO Oro Valley AZ 26,~~163~~916.9179 87,~~279~~526.6779 5.750% 11047807 101 RT Rosemead CA 24,~~242~~938.9401 87,~~032~~337.1003 5.610% 940951758 102 OF Las Vegas NV 2223,~~332~~000.6748 5,~~861~~193.3251 5.260% 940951621 103 LO Rochester MN 23,~~258~~926.0409 76,~~479~~811.4035 5.720% 11049315 104 MF Los Angeles CA 20,601.21 0.00 5.210% 940951805 105 RT Kansas City MO 19,~~400~~984.2274 43,~~476~~891.4290 5.620% 11048633 106 MF Los Angeles CA 17,945.84 0.00 5.310% 11048661 107 MF Hoover AL 1617,~~835~~396.0017 0.00 5.180% 11049388 108 MF Van Nuys CA 17,751.50 0.00 5.500% 11049584 109 RT Simpsonville SC 1718,~~572~~075.0910 5,~~938~~435.5554 5.550% 11049108 110 MF Tempe AZ 15,~~180~~686.00 0.00 5.060% 940951720 111 MF Dallas TX 1617,~~826~~334.2802 3,~~784~~276.4369 5.690% 940951811 112 MF Tulsa OK 15,~~439~~900.1477 43,~~018~~556.2663 5.310% 940951776 113 MF Arlington TX 1516,~~716~~190.2903 3,~~599~~126.9420 5.640% 11049183 114 MF Mobile AL 1415,~~648~~087.8328 3,~~787~~348.2883 5.300% 940951591 115 SS Apache Junction AZ 1516,~~850~~329.3728 32,~~470~~991.4756 5.780% 940951512 116 RT Martin TN 1415,~~665~~106.6646 3,~~523~~082.6787 5.510% 11049531 117 RT Zebulon NC 13,~~511~~915.7367 3,~~559~~155.5965 5.250% 30255116 118 MH Lowell MI 13,~~130~~567.0067 0.00 5.200% 11049340 119 MH Hayward CA 13,003.13 0.00 5.130% 11049326 120 IN Otay Mesa (San Diego) CA 1314,~~690~~050.9333 6,~~945~~586.6929 5.500% 940951417 121 OF Carlsbad NM 1213,~~727~~109.2285 32,~~030~~647.4582 5.550% 940951832 122 MF Houston TX 12,~~064~~427.8366 2,~~844~~482.8300 5.590% 11049528 123 RT Pembroke NC 9,~~269~~546.6780 2,~~442~~164.0592 5.250% 11049124 124 RT Escondido CA 9,~~407~~720.0865 0.00 5.350% 11049519 125 RT Durham NC 9,~~018~~287.2990 2,~~375~~106.8322 5.250% 940951762 126 MF Omaha NE 89,~~977~~232.0121 3,~~325~~070.6646 5.260% 11049523 127 RT Southport NC 89,~~955~~223.4518 2,~~359~~091.2653 5.250% 11049522 128 RT Nashville NC 9,~~296~~563.2127 32,~~022~~755.7670 5.650% 11049510 129 RT Bryson City NC 8,~~452~~705.6939 21,~~226~~974.8111 5.250% 11049516 130 RT Ramseur NC 8,~~452~~705.6939 21,~~226~~974.8111 5.250% 11049521 131 RT Benson NC 8,~~327~~575.0094 21,~~193~~944.7076 5.250% 11049515 132 RT Archdale NC 8,~~264~~511.1522 21,~~177~~930.1508 5.250% 11049530 133 RT Pittsboro NC 89,~~890~~145.5696 2,~~890~~635.8545 5.650% 11049517 134 RT Carthage NC 78,~~792~~025.8178 21,~~052~~820.9801 5.250% 11049514 135 RT Dobson NC 7,~~227~~443.2027 1,~~903~~687.9790 5.250% 11049162 136 MF Gardendale AL 67,~~822~~015.1362 2,~~584~~391.8637 5.210% 11049243 137 MH Brainerd MN 6,~~387~~557.3530 2,~~866~~696.3641 5.920% Totals 10,~~108~~443,~~036~~603.2869 ~~687~~615,~~055~~930.1124

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 30251175 N/A 06/01/2015 N 152,000,000.00 152,000,000.00 1001/01/~~2005~~2006 30251176 N/A 06/01/2015 N 66,000,000.00 66,000,000.00 1001/01/~~2005~~2006 11049229 N/A 07/01/2015 N 147,000,000.00 147,000,000.00 1001/01/~~2005~~2006 11049023 N/A 08/01/2015 N 144,734,899.00 144,734,899.00 1001/01/~~2005~~2006 30251086 N/A 02/01/2010 N 54,500,000.00 54,500,000.00 0912/01/2005 30251087 N/A 02/01/2010 N 54,500,000.00 54,500,000.00 0912/01/2005 30252018 N/A 08/01/2010 N 85,000,000.00 85,000,000.00 1012/01/2005 11049307 N/A 08/01/2015 N 71,010,000.00 71,010,000.00 1001/01/~~2005~~2006 991072896 N/A 07/01/2015 N 65,000,000.00 65,000,000.00 1001/01/~~2005~~2006 30252382 N/A 07/01/2015 N 56,000,000.00 56,000,000.00 1001/01/~~2005~~2006 11049435 N/A 08/01/2020 N 52,000,000.00 52,000,000.00 1001/01/~~2005~~2006 11049809 N/A 08/01/2015 N 50,000,000.00 50,000,000.00 1012/01/2005 30255132 N/A 06/01/2015 N 46,000,000.00 46,000,000.00 1001/01/~~2005~~2006 11049318 N/A 08/01/2015 N 46,000,000.00 46,000,000.00 1012/01/2005 30255125 N/A 07/01/2010 N 44,~~260~~113,~~992~~012.5069 44,~~209~~067,~~732~~537.0093 0801/01/~~2005~~2006 940951797 N/A 07/01/2015 N 44,000,000.00 44,000,000.00 1001/01/~~2005~~2006 30255122 N/A 07/01/2015 N 42,000,000.00 42,000,000.00 1001/01/~~2005~~2006 30255112 N/A 05/01/2015 N 35,000,000.00 35,000,000.00 1001/01/~~2005~~2006 940951440 N/A 06/01/2012 N 33,600,000.00 33,600,000.00 1001/01/~~2005~~2006 940951623 N/A 07/01/2015 N 18,287,000.00 18,287,000.00 0912/01/2005 940951775 N/A 07/01/2015 N 8,000,000.00 8,000,000.00 0912/01/2005 940951691 N/A 07/01/2015 N 5,520,000.00 5,520,000.00 0912/01/2005 11049245 N/A 07/01/2015 N 2827,~~022~~927,~~415~~015.5381 27,~~989~~897,~~414~~607.7164 1001/01/~~2005~~2006 940951504 N/A 06/01/2015 N 28,000,000.00 28,000,000.00 0812/01/2005 30255128 N/A 07/01/2015 N 25,~~923~~800,~~794~~545.0731 25,~~881~~761,~~625~~621.0414 0901/01/~~2005~~2006 30252430 N/A 06/01/2010 N 23,500,000.00 23,500,000.00 0912/01/2005 11049661 N/A 07/01/2010 N 23,200,000.00 23,200,000.00 1001/01/~~2005~~2006 940951840 N/A 06/01/2015 N 4,~~486~~472,~~832~~779.6950 4,~~481~~468,~~937~~514.69 1001/01/~~2005~~2006 940951843 N/A 06/01/2015 N 4,~~162~~149,~~783~~745.6439 4,~~158~~145,~~242~~788.1658 1001/01/~~2005~~2006 940951842 N/A 06/01/2015 N 3,~~913~~901,~~515~~257.1766 3,~~909~~897,~~245~~537.6479 1001/01/~~2005~~2006 940951844 N/A 06/01/2015 N 3,~~763~~752,~~954~~165.0902 3,~~759~~748,~~847~~587.7331 1001/01/~~2005~~2006 940951839 N/A 06/01/2015 N 3,~~365~~354,~~124~~584.4957 3,~~361~~351,~~453~~385.2395 1001/01/~~2005~~2006 940951841 N/A 06/01/2015 N 3,~~140~~130,~~782~~945.8662 3,~~137~~127,~~356~~960.3625 1001/01/~~2005~~2006 30255117 N/A 06/01/2015 N 22,800,000.00 22,800,000.00 0912/01/2005 11049011 N/A 06/01/2010 N 22,500,000.00 22,500,000.00 1001/01/~~2005~~2006 11049814 N/A 07/01/2014 N 21,~~708~~642,~~976~~064.1323 21,~~685~~621,~~580~~935.3949 1001/01/~~2005~~2006 11050210 N/A 09/01/2015 N 12,~~482~~424,~~308~~933.2071 12,~~462~~406,~~640~~888.0798 1012/01/2005 11049740 N/A 09/01/2015 N 8,~~987~~945,~~261~~952.9129 8,~~973~~932,~~100~~960.8609 1012/01/2005 11049030 N/A 07/01/2015 N 19,800,000.00 19,800,000.00 1001/01/~~2005~~2006 11049722 N/A 08/01/2015 N 19,000,000.00 19,000,000.00 1001/01/~~2005~~2006 30255120 N/A 06/01/2015 N 18,700,000.00 18,700,000.00 0901/01/~~2005~~2006 11049372 N/A 08/01/2015 N 16,~~853~~797,~~312~~813.9258 16,~~834~~780,~~068~~797.5004 1001/01/~~2005~~2006 11049089 N/A 06/01/2015 N 16,500,000.00 16,500,000.00 1001/01/~~2005~~2006 30255118 N/A 06/01/2015 N 16,300,000.00 16,300,000.00 1012/01/2005 11048157 N/A 06/01/2015 N 16,000,000.00 16,000,000.00 1012/01/2005 11049643 N/A 08/01/2015 N 15,~~834~~781,~~054~~168.1914 15,~~815~~764,~~736~~912.2333 1001/01/~~2005~~2006 940951561 N/A 05/01/2015 N 14,400,000.00 14,400,000.00 1001/01/~~2005~~2006 30255115 N/A 06/01/2015 N 14,240,000.00 14,240,000.00 1001/01/~~2005~~2006 30252429 N/A 06/01/2010 N 14,000,000.00 14,000,000.00 0912/01/2005 30255111 N/A 05/01/2015 N 13,~~941~~894,~~755~~825.9549 13,~~925~~880,~~501~~398.4594 0912/01/2005 940951732 N/A 07/01/2015 N 13,~~623~~579,~~456~~091.2316 13,~~608~~565,~~056~~521.1044 0912/01/2005 940951790 N/A 06/01/2015 N 13,600,000.00 13,600,000.00 0912/01/2005 940951453 N/A 06/01/2015 N 3,~~202~~192,~~400~~695.5061 3,~~199~~189,~~010~~769.4076 1001/01/~~2005~~2006 940951455 N/A 06/01/2015 N 3,~~031~~022,~~424~~237.2149 3,~~028~~019,~~215~~467.1286 1001/01/~~2005~~2006 940951451 N/A 06/01/2015 N 2,~~576~~568,~~710~~901.5785 2,~~573~~566,~~982~~547.8466 1001/01/~~2005~~2006 940951456 N/A 06/01/2015 N 2,~~425~~417,~~059~~710.5843 2,~~422~~415,~~492~~494.3979 0901/01/~~2005~~2006 940951457 N/A 06/01/2015 N 2,~~326~~318,~~039~~990.7164 2,~~323~~316,~~577~~865.3447 1001/01/~~2005~~2006 30255129 N/A 08/01/2012 N 13,500,000.00 13,500,000.00 1001/01/~~2005~~2006 11049227 N/A 06/01/2015 N 13,000,000.00 13,000,000.00 1001/01/~~2005~~2006 11047257 N/A 01/01/2015 N 12,~~848~~789,~~382~~760.0028 12,~~828~~771,~~248~~398.7009 1001/01/~~2005~~2006 940951889 N/A 07/01/2015 N 11,~~975~~933,~~096~~918.5311 11,~~960~~921,~~862~~202.7593 0912/01/2005 11049391 N/A 07/01/2015 N 11,700,000.00 11,700,000.00 1001/01/~~2005~~2006 30255123 N/A 07/01/2015 N 11,500,000.00 11,500,000.00 0912/01/2005 30255113 N/A 05/01/2015 N 11,~~055~~019,~~670~~783.8626 11,~~043~~008,~~205~~822.2291 1001/01/~~2005~~2006 940951791 N/A 06/01/2015 N 11,000,000.00 11,000,000.00 1001/01/~~2005~~2006 30255121 N/A 07/01/2015 N 10,~~680~~647,~~565~~689.7861 10,~~669~~637,~~099~~741.9037 1001/01/~~2005~~2006 11048314 N/A 04/01/2015 N 10,500,000.00 10,500,000.00 1001/01/~~2005~~2006 940951729 N/A 06/01/2015 N 9,500,000.00 9,500,000.00 1001/01/~~2005~~2006 30255114 N/A 06/01/2015 N 9,280,000.00 9,280,000.00 1001/01/~~2005~~2006 30255119 N/A 06/01/2015 N 9,250,000.00 9,250,000.00 1001/01/~~2005~~2006 11048554 N/A 07/01/2010 N 9,~~080~~049,~~754~~026.1904 9,~~069~~039,~~799~~203.9314 1001/01/~~2005~~2006 940951761 N/A 05/01/2015 N 8,~~765~~737,~~576~~638.0053 8,~~755~~729,~~857~~135.2341 0812/01/2005 11046737 N/A 12/01/2014 N 8,~~294~~257,~~345~~593.2661 8,~~281~~246,~~695~~136.6752 1001/01/~~2005~~2006 11050071 N/A 08/01/2012 N 8,~~092~~065,~~142~~923.5890 8,~~083~~057,~~039~~908.4361 1001/01/~~2005~~2006 11049239 N/A 08/01/2015 N 7,~~988~~950,~~313~~578.4358 7,~~975~~938,~~399~~666.7988 1001/01/~~2005~~2006 940951777 N/A 06/01/2015 N 7,~~976~~952,~~803~~023.3966 7,~~968~~944,~~166~~515.0769 1001/01/~~2005~~2006 11049364 N/A 08/01/2015 N 7,~~872~~846,~~205~~281.4360 7,~~863~~838,~~216~~333.3315 1001/01/~~2005~~2006 11047405 N/A 01/01/2015 N 7,800,000.00 7,800,000.00 1012/01/2005 940951740 N/A 06/01/2015 N 7,440,000.00 7,440,000.00 1001/01/~~2005~~2006 30255110 N/A 05/01/2020 N 7,~~392~~308,~~252~~841.4864 7,~~364~~281,~~213~~498.9875 1001/01/~~2005~~2006 940951646 N/A 07/01/2015 N 7,~~185~~162,~~998~~597.8851 7,~~177~~155,~~875~~439.7385 1001/01/~~2005~~2006 11049436 N/A 08/01/2015 N 7,100,000.00 7,100,000.00 1001/01/~~2005~~2006 11049548 N/A 07/01/2015 N 7,002,000.00 7,002,000.00 1001/01/~~2005~~2006 940951687 N/A 06/01/2015 N 6,950,000.00 6,950,000.00 1001/01/~~2005~~2006 30255130 N/A 08/01/2015 N 6,~~815~~785,~~680~~302.4830 6,~~805~~775,~~245~~789.9464 0912/01/2005 30255131 N/A 08/01/2015 N 6,~~744~~723,~~030~~781.7196 6,~~736~~717,~~954~~682.6985 1001/01/~~2005~~2006 940951690 N/A 08/01/2015 N 6,~~693~~670,~~046~~099.5480 6,~~685~~663,~~114~~015.3602 1012/01/2005 11049365 N/A 08/01/2015 N 6,~~693~~671,~~291~~026.9328 6,~~685~~664,~~577~~187.4323 1001/01/~~2005~~2006 940951469 N/A 08/01/2015 N 6,~~486~~442,~~129~~123.7673 6,~~471~~427,~~197~~977.1389 0901/01/~~2005~~2006 11049578 N/A 07/01/2015 N 6,500,000.00 6,500,000.00 1001/01/~~2005~~2006 11048754 N/A 07/01/2015 N 6,~~488~~469,~~853~~793.7334 6,~~482~~464,~~178~~081.3833 1001/01/~~2005~~2006 940951875 N/A 07/01/2010 N 6,~~338~~317,~~040~~940.7792 6,~~331~~311,~~048~~823.4934 0912/01/2005 30255127 N/A 07/01/2010 N 6,~~237~~216,~~456~~602.6769 6,~~230~~210,~~232~~194.8118 0901/01/~~2005~~2006 30255126 N/A 07/01/2010 N 6,~~212~~191,~~506~~736.8428 6,~~205~~185,~~311~~353.8841 0901/01/~~2005~~2006 940951770 N/A 07/01/2015 N 6,~~207~~180,~~990~~205.5136 6,~~198~~171,~~447~~502.5096 1001/01/~~2005~~2006 940951738 N/A 06/01/2015 N 6,~~181~~162,~~817~~415.1434 6,~~175~~156,~~060~~525.2900 1001/01/~~2005~~2006 11048133 N/A 04/01/2015 N 6,~~057~~030,~~429~~594.0867 6,~~048~~022,~~200~~213.6291 1001/01/~~2005~~2006 11049429 N/A 07/01/2015 N 5,700,000.00 5,700,000.00 1001/01/~~2005~~2006 11049136 N/A 07/01/2015 N 5,~~613~~595,~~927~~459.5124 5,~~607~~589,~~521~~800.9408 1012/01/2005 30252428 N/A 05/01/2015 N 5,~~578~~560,~~471~~962.2123 5,~~572~~555,~~372~~648.4084 0912/01/2005 11048796 N/A 07/01/2015 N 5,500,000.00 5,500,000.00 1001/01/~~2005~~2006 30255124 N/A 07/01/2015 N 5,~~460~~436,~~294~~210.2399 5,~~452~~428,~~014~~684.5620 0912/01/2005 11047807 N/A 07/01/2012 N 5,~~185~~162,~~656~~257.0252 5,~~177~~154,~~623~~920.9249 1001/01/~~2005~~2006 940951758 N/A 08/01/2015 N 5,~~094~~077,~~906~~991.1886 5,~~089~~072,~~044~~798.8635 0912/01/2005 940951621 N/A 06/01/2015 N 4,~~879~~857,~~309~~541.3984 4,~~871~~850,~~829~~730.9949 1001/01/~~2005~~2006 11049315 N/A 07/01/2015 N 4,680,000.00 4,680,000.00 1001/01/~~2005~~2006 940951805 N/A 07/01/2015 N 4,~~142~~129,~~395~~552.7550 4,~~137~~125,~~919~~660.3360 1001/01/~~2005~~2006 11048633 N/A 07/01/2015 N 4,000,000.00 4,000,000.00 1001/01/~~2005~~2006 11048661 N/A 06/01/2012 N 3,900,000.00 3,900,000.00 1001/01/~~2005~~2006 11049388 N/A 07/01/2015 N 3,820,000.00 3,820,000.00 1001/01/~~2005~~2006 11049584 N/A 07/01/2030 N 3,~~799~~782,~~370~~059.6499 3,~~793~~776,~~432~~624.0945 1001/01/~~2005~~2006 11049108 N/A 07/01/2015 N 3,600,000.00 3,600,000.00 1001/01/~~2005~~2006 940951720 N/A 07/01/2015 N 3,~~548~~537,~~599~~755.9668 3,~~544~~534,~~815~~478.5399 0912/01/2005 940951811 N/A 06/01/2015 N 3,~~489~~477,~~070~~478.6273 3,~~485~~473,~~052~~922.3610 0912/01/2005 940951776 N/A 07/01/2015 N 3,~~343~~333,~~892~~567.4153 3,~~340~~330,~~292~~441.4733 0912/01/2005 11049183 N/A 08/01/2015 N 3,~~316~~305,~~716~~793.0079 3,~~312~~302,~~928~~444.7296 1001/01/~~2005~~2006 940951591 N/A 06/01/2015 N 3,~~290~~280,~~733~~802.5423 3,~~287~~277,~~263~~810.0767 0912/01/2005 940951512 N/A 07/01/2015 N 3,~~193~~183,~~973~~844.3024 3,~~190~~180,~~449~~761.6337 1001/01/~~2005~~2006 11049531 N/A 08/01/2015 N 3,~~088~~078,~~394~~121.7907 3,~~084~~074,~~835~~965.2042 1001/01/~~2005~~2006 30255116 N/A 06/01/2015 N 3,030,000.00 3,030,000.00 1001/01/~~2005~~2006 11049340 N/A 07/01/2015 N 3,000,000.00 3,000,000.00 1001/01/~~2005~~2006 11049326 N/A 07/01/2010 N 2,~~987~~966,~~112~~637.9866 2,~~980~~960,~~167~~051.2937 1012/01/2005 940951417 N/A 06/01/2010 N 2,~~751~~743,~~832~~124.0533 2,~~748~~740,~~801~~476.6051 0901/01/~~2005~~2006 940951832 N/A 05/01/2015 N 2,~~589~~581,~~946~~775.3059 2,~~587~~579,~~101~~293.4759 0812/01/2005 11049528 N/A 08/01/2015 N 2,~~118~~111,~~782~~734.5428 2,~~116~~109,~~340~~569.4936 1001/01/~~2005~~2006 11049124 N/A 07/01/2015 N 2,110,000.00 2,110,000.00 1001/01/~~2005~~2006 11049519 N/A 08/01/2015 N 2,~~061~~054,~~324~~466.1298 2,~~058~~052,~~948~~360.2976 1012/01/2005 940951762 N/A 08/01/2015 N 2,~~047~~038,~~987~~266.2250 2,~~044~~035,~~661~~196.5604 0912/01/2005 11049523 N/A 08/01/2015 N 2,~~046~~040,~~959~~150.5321 2,~~044~~038,~~600~~058.2768 1001/01/~~2005~~2006 11049522 N/A 08/01/2020 N 1,~~974~~965,~~416~~616.2507 1,~~971~~962,~~393~~860.4937 1012/01/2005 11049510 N/A 08/01/2015 N 1,~~932~~925,~~042~~615.7066 1,~~929~~923,~~815~~641.8955 1001/01/~~2005~~2006 11049516 N/A 08/01/2015 N 1,~~932~~925,~~042~~615.7066 1,~~929~~923,~~815~~641.8955 1001/01/~~2005~~2006 11049521 N/A 08/01/2015 N 1,~~903~~896,~~313~~982.4901 1,~~901~~895,~~119~~037.7925 1001/01/~~2005~~2006 11049515 N/A 08/01/2015 N 1,~~888~~882,~~948~~665.8817 1,~~886~~880,~~771~~735.7309 1001/01/~~2005~~2006 11049530 N/A 08/01/2020 N 1,~~888~~879,~~260~~843.0689 1,~~885~~877,~~369~~208.2144 1012/01/2005 11049517 N/A 08/01/2015 N 1,~~781~~775,~~213~~288.8552 1,~~779~~773,~~160~~468.8751 1001/01/~~2005~~2006 11049514 N/A 08/01/2015 N 1,~~651~~646,~~932~~437.4318 1,~~650~~644,~~028~~749.4628 1001/01/~~2005~~2006 11049162 N/A 07/01/2015 N 1,~~571~~563,~~316~~756.6436 1,~~568~~561,~~731~~364.7899 1001/01/~~2005~~2006 11049243 N/A 07/01/2025 N 1,~~294~~286,~~733~~305.4133 1,~~291~~283,~~867~~608.0592 1012/01/2005 Totals 2,~~271~~269,~~899~~909,~~111~~295.8103 2,~~271~~269,~~212~~293,~~056~~364.7079

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 01/10/2006 0 $0.00 0 $0.00 0 $0.00 12/12/2005 0 $0.00 0 $0.00 0 $0.00 11/10/2005 3 $39,332,086.13 0 $0.00 0 $0.00 10/11/2005 4 $83,552,690.70 0 $0.00 0 $0.00 09/12/2005 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 01/10/2006 0 $0.00 0 $0.00 0 $0.00 12/12/2005 0 $0.00 0 $0.00 0 $0.00 11/10/2005 0 $0.00 0 $0.00 0 $0.00 10/11/2005 0 $0.00 0 $0.00 0 $0.00 09/12/2005 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 01/10/2006 0 $0.00 0 $0.00 5.370537% 5.309907% 105 12/12/2005 0 $0.00 0 $0.00 5.351635% 5.291003% 106 11/10/2005 0 $0.00 0 $0.00 5.337582% 5.276946% 107 10/11/2005 0 $0.00 0 $0.00 5.370597% 5.309958% 108 09/12/2005 0 $0.00 0 $0.00 5.337641% 5.277000% 109 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 30251086 4a 0 0912/01/2005 ~~231~~243,~~530~~959.9084 ~~231~~243,~~530~~959.9084 A 30251087 4b 0 0912/01/2005 ~~231~~243,~~530~~959.9084 ~~231~~243,~~530~~959.9084 A ~~30255125~~30252018 135 10 0812/01/2005 ~~243~~363,~~795~~410.8242 ~~487~~363,~~553~~410.6042 1A 11049809 10 0 12/01/2005 0.00 0.00 A 11049318 12 0 12/01/2005 0.00 0.00 A 940951623 18 0 0912/01/2005 8082,~~005~~672.6247 8082,~~005~~672.6247 A 940951775 19 0 0912/01/2005 3536,~~000~~166.0066 3536,~~000~~166.0066 A 940951691 20 0 0912/01/2005 24,~~150~~955.00 24,~~150~~955.00 A 940951504 22 10 0812/01/2005 ~~125~~129,~~300~~476.0066 ~~254~~129,~~776~~476.66 1A ~~30255128~~30252430 2324 0 0912/01/2005 ~~155~~106,~~693~~239.6559 ~~155~~106,~~693~~239.6559 A ~~30252430~~30255117 2432 0 0912/01/2005 ~~102~~107,~~812~~099.5083 ~~102~~107,~~812~~099.5083 A ~~30255117~~11050210 3235 0 0912/01/2005 ~~103,645~~0.00 ~~103,645~~0.00 A ~~30255120~~11049740 3936 0 0912/01/2005 830.00 0.00 A 30255118 42 0 12/01/2005 72,~~292~~566.9270 8372,~~292~~566.9270 A ~~30252429~~11048157 4743 0 0912/01/2005 ~~61,250~~0.00 ~~61,250~~0.00 A ~~30255111~~30252429 4847 0 0912/01/2005 7763,~~133~~291.5066 7763,~~133~~291.5066 A ~~940951732~~30255111 4948 0 0912/01/2005 7577,~~456~~123.8709 7577,~~456~~123.8709 A ~~940951790~~940951732 5049 0 0912/01/2005 6375,~~466~~426.6725 6375,~~466~~426.6725 A ~~940951456~~940951790 5450 0 0912/01/2005 1365,~~924~~582.5623 1365,~~924~~582.5623 A 940951889 59 0 0912/01/2005 64,~~828~~816.5667 64,~~828~~816.5667 A 30255123 61 0 0912/01/2005 5051,~~025~~692.00 50 51,~~025~~692.0050 A 940951761 70 10 0812/01/2005 49,~~675~~659.1882 9949,~~332~~659.82 1A ~~30255130~~11047405 8376 0 0912/01/2005 ~~42,354~~0.6500 ~~42,354~~0.6500 A ~~940951469~~30255130 8783 0 0912/01/2005 4442,~~606~~349.6875 4442,~~606~~349.6875 A ~~940951875~~940951690 9085 0 0912/01/2005 35,~~619~~745.1082 35,~~619~~745.1082 A ~~30255127~~940951875 9190 0 0912/01/2005 3435,~~356~~604.7981 3435,~~356~~604.7981 A ~~30255126~~11049136 9297 0 0912/01/2005 ~~34,219~~0.3700 ~~34,219~~0.3700 A 30252428 98 0 0912/01/2005 31,~~922~~914.4909 31,~~922~~914.4909 A 30255124 100 0 0912/01/2005 34,~~307~~303.0714 34,~~307~~303.0714 A 940951758 102 0 0912/01/2005 28,~~024~~019.1608 28,~~024~~019.1608 A 940951720 111 0 0912/01/2005 20,~~403~~397.7146 20,~~403~~397.7146 A 940951811 112 0 0912/01/2005 19,~~341~~337.1062 19,~~341~~337.1062 A 940951776 113 0 0912/01/2005 19,~~065~~057.4488 19,~~065~~057.4488 A 940951591 115 0 0912/01/2005 19,~~074~~066.0358 19,~~074~~066.0358 A ~~940951417~~11049326 ~~121~~120 0 0912/01/2005 ~~15,551~~0.2800 ~~15,551~~0.2800 A 940951832 122 10 0812/01/2005 14,~~758~~754.5804 2914,~~511~~754.9804 1A 11049519 125 0 12/01/2005 0.00 0.00 A 940951762 126 0 0912/01/2005 12,~~149~~144.0770 12,~~149~~144.0770 A 11049522 128 0 12/01/2005 0.00 0.00 A 11049530 133 0 12/01/2005 0.00 0.00 A 11049243 137 0 12/01/2005 0.00 0.00 A Totals 3441 2,~~278~~170,~~271~~794.1720 2,~~715~~170,~~916~~794.6520

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 30251086 54,500,000.00 0.00 30251087 54,500,000.00 0.00 ~~30255125~~30252018 4485,~~305~~000,~~596~~000.6200 0.00 11049809 50,000,000.00 0.00 11049318 46,000,000.00 0.00 940951623 18,287,000.00 0.00 940951775 8,000,000.00 0.00 940951691 5,520,000.00 0.00 940951504 28,000,000.00 0.00 ~~30255128~~30252430 2523,~~923~~500,~~794~~000.0700 0.00 ~~30252430~~30255117 2322,~~500~~800,000.00 0.00 ~~30255117~~11050210 2212,~~800~~424,933.71 0.00 11049740 8,945,952.29 0.00 30255118 16,300,000.00 0.00 ~~30255120~~11048157 1816,~~700~~000,000.00 0.00 30252429 14,000,000.00 0.00 30255111 13,~~941~~894,~~755~~825.9549 0.00 940951732 13,~~623~~579,~~456~~091.2316 0.00 940951790 13,600,000.00 0.00 ~~940951456 2,425,059.58 0.00~~ 940951889 11,~~975~~933,~~096~~918.5311 0.00 30255123 11,500,000.00 0.00 940951761 8,~~773~~737,~~906~~638.1053 0.00 ~~30255130~~11047405 67,~~815~~800,~~680~~000.4800 0.00 ~~940951469~~30255130 6,~~486~~785,~~129~~302.7630 0.00 ~~940951875~~940951690 6,~~338~~670,~~040~~099.7780 0.00 ~~30255127~~940951875 6,~~237~~317,~~456~~940.6792 0.00 ~~30255126~~11049136 65,~~212~~595,~~506~~459.8424 04,071.0001 30252428 5,~~578~~560,~~471~~962.2123 0.00 30255124 5,~~460~~436,~~294~~210.2399 0.00 940951758 5,~~094~~077,~~906~~991.1886 0.00 940951720 3,~~548~~537,~~599~~755.9668 0.00 940951811 3,~~489~~477,~~070~~478.6273 0.00 940951776 3,~~343~~333,~~892~~567.4153 0.00 940951591 3,~~290~~280,~~733~~802.5423 0.00 ~~940951417~~11049326 2,~~751~~966,~~832~~637.0566 0.00 940951832 2,~~592~~581,~~377~~775.2659 0.00 11049519 2,054,466.98 0.00 940951762 2,~~047~~038,~~987~~266.2250 0.00 ~~Totals~~11049522 ~~463~~1,~~163~~965,~~644~~616.2807 0.00 11049530 1,879,843.89 0.00 11049243 1,286,305.33 536.96 Totals 614,669,842.82 4,607.97

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = 1A (441 loans) ~~433~~2,~~529.58 871~~170,~~175~~794.0620 832,~~671~~170,~~879~~794.9820 ~~0.00 Total for Status Code = A (30 loans) 1~~614,~~844~~669,~~741~~842.5982 14,~~844,741~~607.5997 ~~379,491,764.30 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 · COMM 2005-C6