-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, ExSLZF5+EQSiQ3vnyoHtFiiIr3LFzRAeBZB6s+NbAzoQVm9L96wDM+Os08Yft5/z V+eigATrGmNwrX1lsP9scg== 0001056404-06-000437.txt : 20060119 0001056404-06-000437.hdr.sgml : 20060119 20060119161335 ACCESSION NUMBER: 0001056404-06-000437 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20060112 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20060119 DATE AS OF CHANGE: 20060119 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Merrill Lynch Mortgage Trust 2005-MCP1 CENTRAL INDEX KEY: 0001330240 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FISCAL YEAR END: 1228 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-116820-04 FILM NUMBER: 06538404 BUSINESS ADDRESS: STREET 1: 4LD FINANCIAL CENTER FLOOR 10 CITY: NEW YORK STATE: NY ZIP: 10281-1310 BUSINESS PHONE: 2124491000 MAIL ADDRESS: STREET 1: WORLD FINANCIAL CTR N TOWER STREET 2: 250 VESEY ST 10TH FL CITY: NEW YORK STATE: NY ZIP: 10281-1310 8-K 1 mlt05mcp_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 12, 2006 (Date of earliest event reported) Commission File No.: 333-116820-04 Merrill Lynch Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2005-MCP1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2176776 54-2176777 54-6671930 54-6671931 (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 12, 2006, a distribution was made to holders of Merrill Lynch Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series 2005-MCP1. 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-MCP1, relating to the January 12, 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. Merrill Lynch Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2005-MCP1 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: January 12, 2006 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-MCP1, relating to the January 12, 2006 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Merrill Lynch Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2005-MCP1 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 12, 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 - 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 Merrill Lynch Mortgage Investors Inc. 4 World Financial Center, 10th Floor 250 Vesey Street New York, NY 10080 Contact: Michael M. McGovern Phone Number: Master Servicer Midland Loan Services, Inc. 10851 Mastin Street, Building 82 Overland Park, KS 66210 Contact: Brad Hauger Phone Number: (913) 253-9000 Special Servicer Midland Loan Services, Inc. 10851 Mastin Street, Building 82 Overland Park, KS 66210 Contact: Brad Hauger Phone Number: (913) 253-9000 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the 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 59022HHE5 4.218000% 67,693,000.00 62,821,399.68 800,623.68 220,817.22 A-2 59022HHF2 4.556000% 346,500,000.00 346,500,000.00 0.00 1,315,545.00 A-3 59022HHG0 4.674000% 47,661,000.00 47,661,000.00 0.00 185,639.60 A-SB 59022HHH8 4.674000% 100,000,000.00 100,000,000.00 0.00 389,500.00 A-4 59022HHJ4 4.747000% 526,039,000.00 526,039,000.00 0.00 2,080,922.61 A-1-A 59022HHK1 4.735000% 128,700,000.00 128,271,540.47 67,358.43 506,138.12 A-M 59022HHL9 4.805000% 173,800,000.00 173,800,000.00 0.00 695,924.17 A-J 59022HHM7 4.845000% 115,142,000.00 115,142,000.00 0.00 464,885.83 B 59022HHN5 4.934000% 36,932,000.00 36,932,000.00 0.00 151,852.07 C 59022HHP0 4.953000% 15,208,000.00 15,208,000.00 0.00 62,771.02 D 59022HHQ8 5.023000% 32,587,000.00 32,587,000.00 0.00 136,403.75 E 59022HHS4 5.131000% 19,553,000.00 19,553,000.00 0.00 83,605.37 F 59022HHT2 5.341693% 28,242,000.00 28,242,000.00 0.00 125,716.74 G 59022HHU9 5.354693% 17,380,000.00 17,380,000.00 0.00 77,553.80 H 59022HHV7 5.354693% 21,725,000.00 21,725,000.00 0.00 96,942.25 J 59022HHW5 4.549000% 6,518,000.00 6,518,000.00 0.00 24,708.65 K 59022HHX3 4.549000% 8,690,000.00 8,690,000.00 0.00 32,942.34 L 59022HHY1 4.549000% 6,517,000.00 6,517,000.00 0.00 24,704.86 M 59022HHZ8 4.549000% 4,345,000.00 4,345,000.00 0.00 16,471.17 N 59022HJA1 4.549000% 4,345,000.00 4,345,000.00 0.00 16,471.17 P 59022HJB9 4.549000% 8,690,000.00 8,690,000.00 0.00 32,942.34 Q 59022HJC7 4.549000% 21,725,951.00 21,725,951.00 0.00 82,099.39 R-I 59022HJE3 0.000000% 0.00 0.00 0.00 0.00 R-II 59022HJF0 0.000000% 0.00 0.00 0.00 0.00 Z N/A 0.000000% 0.01 0.01 0.00 0.00 Totals 1,737,992,951.01 1,732,692,891.16 867,982.11 6,824,557.47
Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 59022HHE5 0.00 0.00 1,021,440.90 62,020,776.00 30.11% A-2 59022HHF2 0.00 0.00 1,315,545.00 346,500,000.00 30.11% A-3 59022HHG0 0.00 0.00 185,639.60 47,661,000.00 30.11% A-SB 59022HHH8 0.00 0.00 389,500.00 100,000,000.00 30.11% A-4 59022HHJ4 0.00 0.00 2,080,922.61 526,039,000.00 30.11% A-1-A 59022HHK1 0.00 0.00 573,496.55 128,204,182.04 30.11% A-M 59022HHL9 0.00 0.00 695,924.17 173,800,000.00 20.07% A-J 59022HHM7 0.00 0.00 464,885.83 115,142,000.00 13.42% B 59022HHN5 0.00 0.00 151,852.07 36,932,000.00 11.29% C 59022HHP0 0.00 0.00 62,771.02 15,208,000.00 10.41% D 59022HHQ8 0.00 0.00 136,403.75 32,587,000.00 8.53% E 59022HHS4 0.00 0.00 83,605.37 19,553,000.00 7.40% F 59022HHT2 0.00 0.00 125,716.74 28,242,000.00 5.77% G 59022HHU9 0.00 0.00 77,553.80 17,380,000.00 4.77% H 59022HHV7 0.00 0.00 96,942.25 21,725,000.00 3.51% J 59022HHW5 0.00 0.00 24,708.65 6,518,000.00 3.14% K 59022HHX3 0.00 0.00 32,942.34 8,690,000.00 2.63% L 59022HHY1 0.00 0.00 24,704.86 6,517,000.00 2.26% M 59022HHZ8 0.00 0.00 16,471.17 4,345,000.00 2.01% N 59022HJA1 0.00 0.00 16,471.17 4,345,000.00 1.76% P 59022HJB9 0.00 0.00 32,942.34 8,690,000.00 1.25% Q 59022HJC7 0.00 0.00 82,099.39 21,725,951.00 0.00% R-I 59022HJE3 0.00 0.00 0.00 0.00 0.00% R-II 59022HJF0 0.00 0.00 0.00 0.00 0.00% Z N/A 0.00 0.00 0.00 0.01 0.00% Totals 0.00 0.00 7,692,539.58 1,731,824,909.05
Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount XP 59022HHR6 0.594741% 1,694,554,000.00 1,688,759,000.00 836,979.20 XC 59022HJD5 0.048412% 1,737,992,951.00 1,732,692,891.15 69,902.00
Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount XP 59022HHR6 0.00 836,979.20 1,688,759,000.00 XC 59022HJD5 0.00 69,902.00 1,731,824,909.04 (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 59022HHE5 928.03391311 11.82727431 3.26203921 0.00000000 0.00000000 916.20663880 A-2 59022HHF2 1,000.00000000 0.00000000 3.79666667 0.00000000 0.00000000 1,000.00000000 A-3 59022HHG0 1,000.00000000 0.00000000 3.89500010 0.00000000 0.00000000 1,000.00000000 A-SB 59022HHH8 1,000.00000000 0.00000000 3.89500000 0.00000000 0.00000000 1,000.00000000 A-4 59022HHJ4 1,000.00000000 0.00000000 3.95583333 0.00000000 0.00000000 1,000.00000000 A-1-A 59022HHK1 996.67086612 0.52337552 3.93269713 0.00000000 0.00000000 996.14749060 A-M 59022HHL9 1,000.00000000 0.00000000 4.00416669 0.00000000 0.00000000 1,000.00000000 A-J 59022HHM7 1,000.00000000 0.00000000 4.03750004 0.00000000 0.00000000 1,000.00000000 B 59022HHN5 1,000.00000000 0.00000000 4.11166658 0.00000000 0.00000000 1,000.00000000 C 59022HHP0 1,000.00000000 0.00000000 4.12750000 0.00000000 0.00000000 1,000.00000000 D 59022HHQ8 1,000.00000000 0.00000000 4.18583331 0.00000000 0.00000000 1,000.00000000 E 59022HHS4 1,000.00000000 0.00000000 4.27583338 0.00000000 0.00000000 1,000.00000000 F 59022HHT2 1,000.00000000 0.00000000 4.45141066 0.00000000 0.00000000 1,000.00000000 G 59022HHU9 1,000.00000000 0.00000000 4.46224396 0.00000000 0.00000000 1,000.00000000 H 59022HHV7 1,000.00000000 0.00000000 4.46224396 0.00000000 0.00000000 1,000.00000000 J 59022HHW5 1,000.00000000 0.00000000 3.79083308 0.00000000 0.00000000 1,000.00000000 K 59022HHX3 1,000.00000000 0.00000000 3.79083314 0.00000000 0.00000000 1,000.00000000 L 59022HHY1 1,000.00000000 0.00000000 3.79083321 0.00000000 0.00000000 1,000.00000000 M 59022HHZ8 1,000.00000000 0.00000000 3.79083314 0.00000000 0.00000000 1,000.00000000 N 59022HJA1 1,000.00000000 0.00000000 3.79083314 0.00000000 0.00000000 1,000.00000000 P 59022HJB9 1,000.00000000 0.00000000 3.79083314 0.00000000 0.00000000 1,000.00000000 Q 59022HJC7 1,000.00000000 0.00000000 3.77886289 0.00000000 0.00000000 1,000.00000000 R-I 59022HJE3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 59022HJF0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z N/A 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000
Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount XP 59022HHR6 996.58022111 0.49392300 0.00000000 996.58022111 XC 59022HJD5 996.95047103 0.04021996 0.00000000 996.45105467
Reconciliation Detail Advance Summary P & I Advances Outstanding 1,640,659.92 Servicing Advances Outstanding 27,665.94 Reimbursement for Interest on Advances 260.07 paid from general collections
Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 51,436.92 Less Delinquent Master Servicing Fees 9,725.52 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 11,554.79 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 53,266.19
Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Fund Distribution Distributable Interest Interest Interest Interest Expenses Certificate Shortfall Adjustment Interest A-1 220,817.22 0.00 220,817.22 0.00 0.00 220,817.22 0.00 A-2 1,315,545.00 0.00 1,315,545.00 0.00 0.00 1,315,545.00 0.00 A-3 185,639.60 0.00 185,639.60 0.00 0.00 185,639.60 0.00 A-SB 389,500.00 0.00 389,500.00 0.00 0.00 389,500.00 0.00 A-4 2,080,922.61 0.00 2,080,922.61 0.00 0.00 2,080,922.61 0.00 A-1-A 506,138.12 0.00 506,138.12 0.00 0.00 506,138.12 0.00 A-M 695,924.17 0.00 695,924.17 0.00 0.00 695,924.17 0.00 A-J 464,885.83 0.00 464,885.83 0.00 0.00 464,885.83 0.00 XP 836,979.20 0.00 836,979.20 0.00 0.00 836,979.20 0.00 XC 69,902.00 0.00 69,902.00 0.00 0.00 69,902.00 0.00 B 151,852.07 0.00 151,852.07 0.00 0.00 151,852.07 0.00 C 62,771.02 0.00 62,771.02 0.00 0.00 62,771.02 0.00 D 136,403.75 0.00 136,403.75 0.00 0.00 136,403.75 0.00 E 83,605.37 0.00 83,605.37 0.00 0.00 83,605.37 0.00 F 125,716.74 0.00 125,716.74 0.00 0.00 125,716.74 0.00 G 77,553.80 0.00 77,553.80 0.00 0.00 77,553.80 0.00 H 96,942.25 0.00 96,942.25 0.00 0.00 96,942.25 0.00 J 24,708.65 0.00 24,708.65 0.00 0.00 24,708.65 0.00 K 32,942.34 0.00 32,942.34 0.00 0.00 32,942.34 0.00 L 24,704.86 0.00 24,704.86 0.00 0.00 24,704.86 0.00 M 16,471.17 0.00 16,471.17 0.00 0.00 16,471.17 0.00 N 16,471.17 0.00 16,471.17 0.00 0.00 16,471.17 0.00 P 32,942.34 0.00 32,942.34 0.00 0.00 32,942.34 0.00 Q 82,359.46 0.00 82,359.46 0.00 260.07 82,099.39 605.40 Total 7,731,698.74 0.00 7,731,698.74 0.00 260.07 7,731,438.67 605.40
Other Required Information Available Distribution Amount (1) 8,599,420.78 Principal Distribution Amount 867,982.11 (a) Principal portion of Monthly Payments 867,982.11 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 111 Aggregate Unpaid Principal Balance of Loans 1,732,055,952.93 Aggregate Stated Principal Balance of Loans 1,731,824,909.71 Aggregate Amount of Master Servicing Fee 53,266.19 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,939.65 Aggregate Trust Fund Expenses 260.07 Interest Reserve Deposit 259,502.51 Interest Reserve Withdrawal 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 8,044,577.82 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 8,044,577.82 Principal: Scheduled Principal 867,982.11 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 867,982.11 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 8,912,559.93 Total Funds Distributed Fees: Master Servicing Fee 51,436.92 Trustee Fee 1,939.65 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 53,376.57 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 260.07 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 260.07 Interest Reserve Deposit 259,502.51 Payments to Certificateholders & Others: Interest Distribution 7,731,438.67 Principal Distribution 867,982.11 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 8,599,420.78 Total Funds Distributed 8,912,559.93
Ratings Detail Class CUSIP Original Ratings Current Ratings (1) Fitch Moody's S & P Fitch Moody's S & P A-1 59022HHE5 X Aaa AAA X Aaa AAA A-2 59022HHF2 X Aaa AAA X Aaa AAA A-3 59022HHG0 X Aaa AAA X Aaa AAA A-SB 59022HHH8 X Aaa AAA X Aaa AAA A-4 59022HHJ4 X Aaa AAA X Aaa AAA A-1-A 59022HHK1 X Aaa AAA X Aaa AAA A-M 59022HHL9 X Aaa AAA X Aaa AAA A-J 59022HHM7 X Aaa AAA X Aaa AAA XP 59022HHR6 X Aaa AAA X Aaa AAA XC 59022HJD5 X Aaa AAA X Aaa AAA B 59022HHN5 X Aa2 AA X Aa2 AA C 59022HHP0 X Aa3 AA- X A1 AA- D 59022HHQ8 X A2 A X A2 A E 59022HHS4 X A3 A- X A3 A- F 59022HHT2 X Baa1 BBB+ X Baa1 BBB+ G 59022HHU9 X Baa2 BBB X Baa2 BBB H 59022HHV7 X Baa3 BBB- X Baa3 BBB- J 59022HHW5 X Ba1 BB+ X Ba1 BB+ K 59022HHX3 X Ba2 BB X Ba2 BB L 59022HHY1 X Ba3 BB- X Ba3 BB- M 59022HHZ8 X B1 B+ X B1 B+ N 59022HJA1 X B2 B X B2 B P 59022HJB9 X B3 B- X B3 B- Q 59022HJC7 X N/R NR X NR NR NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430
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. 2,999,999 or less 13 29,419,869.97 1.70 115 5.4951 1.381374 3,000,000 - 3,999,999 7 25,088,060.33 1.45 113 5.7962 1.659649 4,000,000 - 4,999,999 11 48,003,152.76 2.77 114 5.6659 1.349191 5,000,000 - 5,999,999 12 66,740,531.70 3.85 112 5.5184 1.500051 6,000,000 - 6,999,999 2 12,315,000.00 0.71 114 5.7153 1.389866 7,000,000 - 7,999,999 9 67,394,782.00 3.89 107 5.4981 1.332452 8,000,000 - 9,999,999 11 101,038,639.35 5.83 112 5.6894 1.526249 10,000,000 - 12,999,999 15 169,789,020.07 9.80 104 5.4998 1.319402 13,000,000 - 19,999,999 13 204,704,599.78 11.82 100 5.5066 1.431388 20,000,000 - 49,999,999 12 369,485,220.12 21.34 107 5.5173 1.486682 50,000,000 - 99,999,999 4 317,846,033.63 18.35 96 5.4669 1.374723 100,000,000 or greater 2 320,000,000.00 18.48 76 4.8026 2.095000 Totals 111 1,731,824,909.71 100.00 99 5.3916 1.548639
State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alaska 1 2,752,867.90 0.16 114 5.6820 1.460000 Arizona 12 114,476,167.10 6.61 111 5.5380 1.508853 California 33 273,551,643.99 15.80 106 5.4409 1.335771 Colorado 3 7,660,045.87 0.44 112 5.5365 1.656866 Connecticut 2 16,102,924.86 0.93 111 5.5427 1.421713 Florida 11 100,058,040.56 5.78 112 5.8468 1.559811 Georgia 3 11,273,292.96 0.65 121 5.8496 1.525154 Hawaii 3 111,754,738.55 6.45 63 4.9471 1.559342 Illinois 13 75,077,278.78 4.34 99 5.6134 1.389488 Indiana 5 15,052,476.60 0.87 95 5.8284 1.339167 Kansas 6 15,203,308.60 0.88 110 5.7800 1.441518 Kentucky 2 17,200,000.00 0.99 112 6.0078 1.675581 Maryland 1 11,851,377.74 0.68 111 6.0100 1.530000 Michigan 6 31,122,530.29 1.80 113 5.4625 1.280220 Minnesota 3 13,962,450.27 0.81 112 5.6276 1.847698 Mississippi 1 639,855.79 0.04 114 5.6820 1.460000 Missouri 10 35,348,183.97 2.04 112 5.5066 1.415102 Montana 2 2,669,811.58 0.15 112 5.4793 1.889183 Nebraska 1 2,139,052.75 0.12 114 5.6820 1.460000 Nevada 4 23,361,068.37 1.35 111 5.5914 1.402113 New Jersey 7 58,332,911.01 3.37 117 5.2022 1.380825 New Mexico 2 3,249,635.82 0.19 111 4.8994 1.233272 New York 12 344,079,329.67 19.87 78 4.8647 2.048373 North Carolina 2 3,273,680.74 0.19 114 5.6820 1.460000 Ohio 11 62,225,000.09 3.59 113 5.6246 1.244436 Oklahoma 4 13,912,146.90 0.80 111 5.1721 0.937897 Oregon 2 7,038,876.93 0.41 110 5.5417 1.366002 Pennsylvania 3 14,128,667.85 0.82 104 5.5497 1.637503 Texas 11 117,507,565.94 6.79 100 5.2687 1.547030 Virginia 9 168,012,098.04 9.70 105 5.9383 1.346259 Washington 13 50,504,431.26 2.92 107 5.4315 1.286795 West Virginia 1 587,774.50 0.03 114 5.6820 1.460000 Wisconsin 5 5,502,373.88 0.32 113 5.5700 1.697111 Wyoming 1 2,213,300.61 0.13 110 5.2380 2.400000 Totals 205 1,731,824,909.71 100.00 99 5.3916 1.548639
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 30 475,641,312.07 27.46 107 5.5406 1.165522 1.25 - 1.29 11 74,106,197.75 4.28 96 5.5946 1.267802 1.30 - 1.34 7 93,801,451.85 5.42 109 5.6020 1.318830 1.35 - 1.39 11 113,172,698.17 6.53 101 5.4386 1.367734 1.40 - 1.44 6 41,789,520.48 2.41 111 5.7942 1.414314 1.45 - 1.49 10 133,207,198.57 7.69 112 5.5840 1.468764 1.50 - 1.59 10 259,274,612.01 14.97 112 5.3030 1.553606 1.60 - 1.79 12 192,065,183.14 11.09 82 5.3462 1.636402 1.80 - 1.99 7 90,758,541.60 5.24 111 5.3985 1.903839 2.00 or greater 7 258,008,194.07 14.90 66 4.9171 2.366211 Totals 111 1,731,824,909.71 100.00 99 5.3916 1.548639
Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 12 78,527,523.18 4.53 113 5.6306 1.246396 Lodging 33 178,859,424.44 10.33 110 5.8287 1.834317 Mixed Use 4 31,394,557.10 1.81 111 5.6105 1.250709 Mobile Home Park 2 34,754,210.95 2.01 112 5.9678 1.415433 Multi-Family 13 164,219,983.38 9.48 102 5.3774 1.424739 Office 33 455,154,999.93 26.28 107 5.4386 1.366817 Other 1 11,851,377.74 0.68 111 6.0100 1.530000 Retail 51 696,516,892.30 40.22 85 5.1461 1.690113 Self Storage 56 80,545,940.74 4.65 114 5.6487 1.441960 Totals 205 1,731,824,909.71 100.00 99 5.3916 1.548639
Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.749 or less 1 200,000,000.00 11.55 53 4.6901 2.410000 4.750 - 4.999 4 233,527,191.17 13.48 89 4.9100 1.607882 5.000 - 5.249 13 202,398,975.42 11.69 105 5.1828 1.452283 5.250 - 5.499 34 349,213,057.14 20.16 103 5.3748 1.397791 5.500 - 5.599 10 94,114,286.08 5.43 112 5.5397 1.462439 5.600 - 5.699 14 257,588,849.54 14.87 113 5.6521 1.331250 5.700 - 5.749 12 93,627,945.91 5.41 103 5.7231 1.317138 5.750 - 5.999 11 161,292,947.40 9.31 112 5.8658 1.315174 6.000 - 6.249 6 74,541,079.07 4.30 109 6.0705 1.479423 6.250 or greater 6 65,520,577.98 3.78 107 6.3325 1.772607 Totals 111 1,731,824,909.71 100.00 99 5.3916 1.548639
Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 111 1,731,824,909.71 100.00 99 5.3916 1.548639 13 -24 months 0 0.00 0.00 0 0.0000 0.000000 25 - 36 months 0 0.00 0.00 0 0.0000 0.000000 37 - 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 111 1,731,824,909.71 100.00 99 5.3916 1.548639
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 9 402,255,143.91 23.23 56 4.9172 1.912160 85 months - 119 months 98 1,316,474,139.29 76.02 112 5.5358 1.444000 120 months or greater 1 2,769,794.22 0.16 148 6.0100 1.190000 Totals 108 1,721,499,077.42 99.40 99 5.3920 1.552984
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 months - 119 months 1 2,728,822.98 0.16 111 4.7500 1.190000 120 months or more 2 7,597,009.31 0.44 150 5.5155 0.692930 Totals 3 10,325,832.29 0.60 140 5.3132 0.824291
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 4 416,450,000.00 24.05 71 4.8166 1.981178 299 months or less 21 300,925,588.62 17.38 111 5.7806 1.713162 300 months - 329 months 3 18,222,765.72 1.05 112 5.7781 1.253281 330 months or more 80 985,900,723.08 56.93 107 5.5093 1.328761 Totals 108 1,721,499,077.42 99.40 99 5.3920 1.552984
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 71 998,491,653.18 57.66 103 5.4472 1.430046 1 year or less 19 531,838,286.32 30.71 88 5.2963 1.850137 1 - 2 years 18 178,091,620.82 10.28 106 5.3628 1.307818 2 years or greater 3 23,403,349.39 1.35 112 5.4019 1.589414 Totals 111 1,731,824,909.71 100.00 99 5.3916 1.548639 (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.
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. 2,999,999 or less 11 23,673,231.80 1.37 111 5.4053 1.422800 3,000,000 - 3,999,999 7 25,088,060.33 1.45 113 5.7962 1.659649 4,000,000 - 4,999,999 11 48,003,152.76 2.77 114 5.6659 1.349191 5,000,000 - 5,999,999 10 55,314,707.88 3.19 112 5.5409 1.462843 6,000,000 - 6,999,999 2 12,315,000.00 0.71 114 5.7153 1.389866 7,000,000 - 7,999,999 7 52,740,387.97 3.05 111 5.4330 1.358280 8,000,000 - 9,999,999 10 91,688,639.35 5.29 112 5.7097 1.510570 10,000,000 - 12,999,999 14 159,289,020.07 9.20 104 5.5262 1.368801 13,000,000 - 19,999,999 12 185,906,231.59 10.73 99 5.5727 1.384003 20,000,000 - 49,999,999 10 311,754,466.23 18.00 106 5.4956 1.496447 50,000,000 - 99,999,999 4 317,846,033.63 18.35 96 5.4669 1.374723 100,000,000 or greater 2 320,000,000.00 18.48 76 4.8026 2.095000 Totals 100 1,603,618,931.61 92.60 98 5.3855 1.557390
State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alaska 1 2,752,867.90 0.16 114 5.6820 1.460000 Arizona 10 97,676,167.10 5.64 111 5.5531 1.515265 California 32 270,574,800.04 15.62 106 5.4377 1.336934 Colorado 3 7,660,045.87 0.44 112 5.5365 1.656866 Connecticut 2 16,102,924.86 0.93 111 5.5427 1.421713 Florida 10 76,227,286.67 4.40 112 5.7598 1.628530 Georgia 2 8,503,498.75 0.49 112 5.7974 1.634322 Hawaii 3 111,754,738.55 6.45 63 4.9471 1.559342 Illinois 13 75,077,278.78 4.34 99 5.6134 1.389488 Indiana 4 7,848,082.57 0.45 112 5.6012 1.402661 Kansas 6 15,203,308.60 0.88 110 5.7800 1.441518 Kentucky 2 17,200,000.00 0.99 112 6.0078 1.675581 Maryland 1 11,851,377.74 0.68 111 6.0100 1.530000 Michigan 6 31,122,530.29 1.80 113 5.4625 1.280220 Minnesota 3 13,962,450.27 0.81 112 5.6276 1.847698 Mississippi 1 639,855.79 0.04 114 5.6820 1.460000 Missouri 10 35,348,183.97 2.04 112 5.5066 1.415102 Montana 2 2,669,811.58 0.15 112 5.4793 1.889183 Nebraska 1 2,139,052.75 0.12 114 5.6820 1.460000 Nevada 4 23,361,068.37 1.35 111 5.5914 1.402113 New Jersey 6 39,534,542.82 2.28 120 5.3683 1.133961 New Mexico 2 3,249,635.82 0.19 111 4.8994 1.233272 New York 12 344,079,329.67 19.87 78 4.8647 2.048373 North Carolina 2 3,273,680.74 0.19 114 5.6820 1.460000 Ohio 11 62,225,000.09 3.59 113 5.6246 1.244436 Oklahoma 3 3,412,146.90 0.20 111 5.3939 2.070003 Oregon 2 7,038,876.93 0.41 110 5.5417 1.366002 Pennsylvania 2 8,410,191.31 0.49 99 5.7467 1.479418 Texas 9 77,900,218.67 4.50 95 5.2381 1.571675 Virginia 9 168,012,098.04 9.70 105 5.9383 1.346259 Washington 13 50,504,431.26 2.92 107 5.4315 1.286795 West Virginia 1 587,774.50 0.03 114 5.6820 1.460000 Wisconsin 5 5,502,373.88 0.32 113 5.5700 1.697111 Wyoming 1 2,213,300.61 0.13 110 5.2380 2.400000 Totals 194 1,603,618,931.61 92.60 98 5.3855 1.557390
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 26 451,944,673.90 26.10 107 5.5490 1.178050 1.25 - 1.29 10 66,901,803.72 3.86 98 5.5427 1.267566 1.30 - 1.34 6 69,970,697.96 4.04 107 5.4239 1.311620 1.35 - 1.39 11 113,172,698.17 6.53 101 5.4386 1.367734 1.40 - 1.44 6 41,789,520.48 2.41 111 5.7942 1.414314 1.45 - 1.49 9 127,499,851.30 7.36 112 5.5851 1.467813 1.50 - 1.59 9 225,374,612.01 13.01 112 5.3050 1.561669 1.60 - 1.79 11 182,715,183.14 10.55 81 5.3388 1.634171 1.80 - 1.99 5 66,241,696.86 3.82 111 5.5653 1.907849 2.00 or greater 7 258,008,194.07 14.90 66 4.9171 2.366211 Totals 100 1,603,618,931.61 92.60 98 5.3855 1.557390
Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 12 78,527,523.18 4.53 113 5.6306 1.246396 Lodging 33 178,859,424.44 10.33 110 5.8287 1.834317 Mixed Use 4 31,394,557.10 1.81 111 5.6105 1.250709 Mobile Home Park 1 10,923,457.06 0.63 113 5.6250 1.580000 Multi-Family 3 59,844,759.19 3.46 90 5.4828 1.360045 Office 33 455,154,999.93 26.28 107 5.4386 1.366817 Other 1 11,851,377.74 0.68 111 6.0100 1.530000 Retail 51 696,516,892.30 40.22 85 5.1461 1.690113 Self Storage 56 80,545,940.74 4.65 114 5.6487 1.441960 Totals 194 1,603,618,931.61 92.60 98 5.3855 1.557390
Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.749 or less 1 200,000,000.00 11.55 53 4.6901 2.410000 4.750 - 4.999 3 214,728,822.98 12.40 87 4.9150 1.582309 5.000 - 5.249 12 191,898,975.42 11.08 105 5.1874 1.500558 5.250 - 5.499 30 292,794,580.59 16.91 102 5.3826 1.372500 5.500 - 5.599 9 88,406,938.81 5.10 112 5.5383 1.460660 5.600 - 5.699 14 257,588,849.54 14.87 113 5.6521 1.331250 5.700 - 5.749 11 90,651,101.96 5.23 103 5.7228 1.320000 5.750 - 5.999 11 161,292,947.40 9.31 112 5.8658 1.315174 6.000 - 6.249 3 40,736,136.93 2.35 111 6.0418 1.617703 6.250 or greater 6 65,520,577.98 3.78 107 6.3325 1.772607 Totals 100 1,603,618,931.61 92.60 98 5.3855 1.557390
Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 100 1,603,618,931.61 92.60 98 5.3855 1.557390 13 - 24 months 0 0.00 0.00 0 0.0000 0.000000 25 - 36 months 0 0.00 0.00 0 0.0000 0.000000 37 - 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 100 1,603,618,931.61 92.60 98 5.3855 1.557390
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 8 395,050,749.88 22.81 56 4.8961 1.923870 85 months - 119 months 89 1,198,242,349.44 69.19 112 5.5475 1.442882 120 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 97 1,593,293,099.32 92.00 98 5.3860 1.562141
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 months - 119 months 1 2,728,822.98 0.16 111 4.7500 1.190000 120 months or more 2 7,597,009.31 0.44 150 5.5155 0.692930 Totals 3 10,325,832.29 0.60 140 5.3132 0.824291
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 4 416,450,000.00 24.05 71 4.8166 1.981178 299 months or less 20 295,207,112.07 17.05 111 5.7907 1.710124 300 months - 329 months 3 18,222,765.72 1.05 112 5.7781 1.253281 330 months or more 70 863,413,221.53 49.86 106 5.5139 1.315949 Totals 97 1,593,293,099.32 92.00 98 5.3860 1.562141
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 65 932,523,945.85 53.85 103 5.4358 1.426140 1 year or less 16 485,818,492.10 28.05 86 5.2889 1.881608 1 - 2 years 16 161,873,144.27 9.35 106 5.3835 1.335816 2 years or greater 3 23,403,349.39 1.35 112 5.4019 1.589414 Totals 100 1,603,618,931.61 92.60 98 5.3855 1.557390 (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.
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. 4,999,999 or less 2 5,746,638.17 0.33 129 5.8650 1.210721 5,000,000 - 5,999,999 2 11,425,823.82 0.66 111 5.4099 1.680185 6,000,000 - 6,999,999 0 0.00 0.00 0 0.0000 0.000000 7,000,000 - 7,999,999 2 14,654,394.03 0.85 94 5.7323 1.239497 8,000,000 - 9,999,999 1 9,350,000.00 0.54 112 5.4900 1.680000 10,000,000 - 12,999,999 1 10,500,000.00 0.61 111 5.1000 0.570000 13,000,000 - 19,999,999 1 18,798,368.19 1.09 111 4.8530 1.900000 20,000,000 or greater 2 57,730,753.89 3.33 111 5.6347 1.433953 Totals 11 128,205,978.10 7.40 110 5.4672 1.439186
State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 2 16,800,000.00 0.97 112 5.4501 1.471577 California 1 2,976,843.95 0.17 112 5.7300 1.230000 Florida 1 23,830,753.89 1.38 112 6.1250 1.340000 Georgia 1 2,769,794.21 0.16 148 6.0100 1.190000 Indiana 1 7,204,394.03 0.42 77 6.0760 1.270000 New Jersey 1 18,798,368.19 1.09 111 4.8530 1.900000 Oklahoma 1 10,500,000.00 0.61 111 5.1000 0.570000 Pennsylvania 1 5,718,476.54 0.33 111 5.2600 1.870000 Texas 2 39,607,347.27 2.29 111 5.3289 1.498559 Totals 11 128,205,978.10 7.40 110 5.4672 1.439186
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 4 23,696,638.17 1.37 115 5.3798 0.926590 1.25 - 1.29 1 7,204,394.03 0.42 77 6.0760 1.270000 1.30 - 1.34 1 23,830,753.89 1.38 112 6.1250 1.340000 1.35 - 1.39 0 0.00 0.00 0 0.0000 0.000000 1.40 - 1.49 1 5,707,347.27 0.33 111 5.5600 1.490000 1.50 or greater 4 67,766,844.74 3.91 111 5.1938 1.667017 Totals 11 128,205,978.10 7.40 110 5.4672 1.439186
Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 1 23,830,753.89 1.38 112 6.1250 1.340000 Multi-Family 10 104,375,224.19 6.03 110 5.3170 1.461832 Totals 11 128,205,978.10 7.40 110 5.4672 1.439186
Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.999 or less 1 18,798,368.19 1.09 111 4.8530 1.900000 5.000 - 5.249 1 10,500,000.00 0.61 111 5.1000 0.570000 5.250 - 5.499 4 56,418,476.55 3.26 111 5.3346 1.529039 5.500 - 5.699 1 5,707,347.27 0.33 111 5.5600 1.490000 5.700 - 5.749 1 2,976,843.95 0.17 112 5.7300 1.230000 5.750 or greater 3 33,804,942.14 1.95 107 6.1051 1.312792 Totals 11 128,205,978.10 7.40 110 5.4672 1.439186
Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 11 128,205,978.10 7.40 110 5.4672 1.439186 13 - 24 months 0 0.00 0.00 0 0.0000 0.000000 25 - 36 months 0 0.00 0.00 0 0.0000 0.000000 37 - 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 11 128,205,978.10 7.40 110 5.4672 1.439186
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 1 7,204,394.03 0.42 77 6.0760 1.270000 85 months - 119 months 9 118,231,789.85 6.83 111 5.4174 1.455333 120 months or greater 1 2,769,794.22 0.16 148 6.0100 1.190000 Totals 11 128,205,978.10 7.40 110 5.4672 1.439186
Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 299 months or less 1 5,718,476.55 0.33 111 5.2600 1.870000 300 months - 329 months 0 0.00 0.00 0 0.0000 0.000000 330 months or more 10 122,487,501.55 7.07 110 5.4768 1.419073 Totals 11 128,205,978.10 7.40 110 5.4672 1.439186
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 6 65,967,707.33 3.81 108 5.6086 1.485267 1 year or less 3 46,019,794.22 2.66 113 5.3740 1.517913 1 - 2 years 2 16,218,476.55 0.94 111 5.1564 1.028367 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 11 128,205,978.10 7.40 110 5.4672 1.439186 (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.
Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 30251223 1 RT White Plains NY 807,739.44 0.00 4.690% 30251210 2 OF New York NY 515,633.33 0.00 4.990% 30251331 3 RT Kahului HI 382,009.56 0.00 4.822% 30251847 4 OF Herndon VA 444,294.58 0.00 5.830% 30251321 5 SS Various Various 364,273.58 104,404.19 5.682% 30251858 6 IN Various Various 306,241.25 0.00 5.645% 30251122 7 LO Norfolk VA 220,192.18 53,194.12 6.365% 30243254 8 OF Various WA 188,141.25 41,673.70 5.450% 940951617 9 MF San Antonio TX 166,324.64 0.00 5.170% 30251845 10 RT Chicago IL 177,923.64 0.00 5.630% 30251857 11 LO Various Various 155,073.88 81,317.89 5.238% 940951572 12 MF Austin TX 154,423.92 0.00 5.290% 940951694 13 RT Murrieta CA 142,729.17 0.00 5.200% 30251846 14 OF Encino CA 134,057.78 0.00 5.560% 30251819 15 MH Zephyrhills FL 125,796.32 20,030.21 6.125% 30251856 16 LO Various Various 101,056.80 52,992.33 5.238% 30251131 17 RT Pleasanton CA 96,131.00 0.00 5.316% 30251820 18 OF Phoenix AZ 94,791.11 0.00 5.504% 30251852 19 RT Canton MI 89,705.39 0.00 5.315% 30251809 20 MF Woodbridge NJ 78,648.32 21,647.68 4.853% 30251834 21 OF Mission Hills CA 87,521.61 0.00 5.710% 30251806 22 RT Granada Hills CA 80,124.87 0.00 5.348% 30251824 23 LO Fairfax VA 83,822.88 21,772.39 5.993% 30250874 24 OF Chicago IL 78,582.66 14,712.78 5.743% 940951565 25 LO North Redington Beach FL 78,145.83 0.00 6.050% 30251804 26 RT Maricopa AZ 65,179.22 0.00 5.080% 30251844 27 OF Scottsdale AZ 68,705.66 20,857.33 5.560% 30251831 28 OF Herndon VA 67,008.22 0.00 5.480% 30251855 29 MF Scottsdale AZ 72,516.87 11,797.96 6.060% 30251832 30 RT Gardena CA 62,942.49 13,370.56 5.460% 940951606 31 OF Elmwood Park NJ 58,332.67 14,474.70 5.080% 30251817 32 RT Lahaina HI 60,554.78 11,383.15 5.733% 940951710 33 OF Kansas City MO 55,712.17 0.00 5.260% 30251812 34 OT Linthicum MD 61,416.84 15,972.70 6.010% 940951649 35 OF Chatsworth CA 58,429.19 0.00 5.690% 940951410 36 RT Diamond Bar CA 54,082.08 0.00 5.300% 30251818 37 MU Saint Louis MO 57,980.86 13,913.24 5.855% 940951668 38 OF Eatontown NJ 53,991.43 11,160.07 5.480% 30251070 39 RT Riverside CA 51,474.05 0.00 5.262% 30251108 40 MH Clearwater FL 52,960.68 10,361.52 5.625% 940951485 41 RT Austin TX 49,327.15 11,309.54 5.280% 30251815 42 RT Yuma AZ 52,412.81 10,366.16 5.613% 30251133 43 OF Chatsworth CA 49,617.64 0.00 5.296% 30251814 44 LO Hauppauge NY 52,886.97 15,363.24 5.701% 940951448 45 RT Oceanside CA 47,647.00 0.00 5.220% 940951625 46 MF Tulsa OK 46,112.50 0.00 5.100% 30251129 47 RT Yorba Linda CA 44,403.69 0.00 5.170% 30251823 48 LO Boca Raton FL 50,089.28 13,010.33 5.993% 30251132 49 RT Shoreline WA 44,810.24 0.00 5.337% 30250567 50 RT Louisville KY 52,038.67 0.00 6.295% 30251825 51 LO Miramar FL 48,811.50 12,678.43 5.993% 30251842 52 MF Phoenix AZ 44,202.13 0.00 5.490% 940951622 53 LO Bloomington MN 45,671.51 13,036.99 5.730% 30251827 54 RT Casa Grande AZ 42,893.03 8,600.96 5.610% 30251837 55 MF Las Vegas NV 43,766.83 0.00 5.910% 30251843 56 RT San Diego CA 38,825.64 8,181.96 5.450% 940951428 57 MU Norwalk CT 39,810.02 8,016.50 5.600% 30251810 58 RT Fort Lauderdale FL 37,486.46 8,030.78 5.440% 30251835 59 IN Stamford CT 37,122.34 7,759.63 5.483% 30251833 60 OF San Pedro CA 37,396.33 0.00 5.640% 30251807 61 RT Las Vegas NV 34,287.16 7,755.63 5.325% 30251821 62 MU Kapolei HI 33,563.96 0.00 5.197% 30251836 63 MF Tucson AZ 34,642.50 0.00 5.400% 30251854 64 MF Indianapolis IN 37,726.09 6,096.20 6.076% 30251851 65 RT Ocoee FL 32,741.69 7,419.28 5.340% 30251828 66 RT Mesa AZ 34,322.31 6,905.62 5.602% 940950854 67 RT Royal Oak MI 30,842.93 0.00 5.740% 940951670 68 OF Chatsworth CA 29,765.81 0.00 5.690% 30251816 69 RT Chicago Heights IL 29,617.88 8,273.67 5.790% 30251128 70 RT Colorado Springs CO 27,419.00 0.00 5.490% 30251839 71 OF Tarzana CA 28,173.50 5,416.25 5.680% 940950763 72 MF Ferguson and Patton T PA 25,941.60 8,848.99 5.260% 30251829 73 MF Dallas TX 27,352.18 5,569.63 5.560% 940951486 74 RT Dallas TX 26,647.26 0.00 5.410% 940951542 75 OF Reston VA 27,727.78 0.00 5.750% 30251822 76 RT New Brunswick NJ 26,265.03 5,369.24 5.535% 30251848 77 OF Huntington Beach CA 25,840.21 5,353.69 5.490% 30251071 78 RT Chamblee GA 25,136.17 5,162.44 5.511% 30251206 79 RT Seal Beach CA 23,211.76 5,399.85 5.218% 30251805 80 RT Ontario OR 24,076.30 5,126.07 5.488% 30251849 81 RT Henderson NV 22,152.77 4,668.39 5.450% 940951564 82 LO Ft. Meyers FL 24,609.30 5,792.38 6.270% 30251853 83 RT Kissimmee FL 21,329.66 4,385.51 5.508% 30251808 84 RT Indianapolis IN 21,471.38 0.00 5.541% 30251813 85 RT Philadelphia PA 21,907.23 0.00 5.717% 940951411 86 RT Santa Barbara CA 20,763.11 0.00 5.480% 940951495 87 OF Linden NJ 20,585.90 14,998.43 5.700% 30251445 88 RT Cedar Park TX 19,282.09 4,394.66 5.266% 30251826 89 RT Homosassa FL 19,747.02 0.00 5.420% 30251838 90 MU Santa Clarita CA 20,450.62 4,595.62 5.700% 940950889 91 RT Lawrence KS 22,124.00 5,347.55 6.300% 30251840 92 IN Allentown PA 19,738.12 5,498.70 5.780% 30251137 93 LO Bishop CA 21,357.43 5,029.35 6.250% 30251830 94 IN Auburn CA 17,725.41 3,660.88 5.540% 940950509 95 RT Phoenix AZ 18,066.08 3,386.03 5.740% 940951501 96 SS Fair Lawn NJ 15,662.44 20,368.95 5.290% 940951201 97 LO Savannah GA 17,361.80 4,117.65 6.270% 940951144 98 RT Leawood KS 15,526.87 3,005.41 5.680% 30251841 99 MF Lancaster CA 14,701.90 2,767.19 5.730% 940951159 100 RT Lenexa KS 14,362.36 2,780.00 5.680% 30251811 101 RT Las Cruces NM 11,240.04 19,165.81 4.750% 30251296 102 SS Port Saint Lucie FL 12,470.05 2,905.05 5.200% 940951540 103 MF Statesboro GA 14,346.87 2,398.53 6.010% 30251850 104 RT Monrovia CA 12,592.10 2,653.61 5.450% 30251803 105 RT Las Vegas NV 12,344.72 3,120.21 5.559% 940951416 106 RT Overland Park KS 11,811.32 2,555.51 5.430% 30251127 107 RT Houston TX 10,048.48 1,883.53 5.726% 940951415 108 RT Overland Park KS 8,337.41 1,803.88 5.430% 30251130 109 OF Yorba Linda CA 7,906.65 0.00 5.170% 940951160 110 RT Grandview MO 5,658.02 1,597.57 5.780% 940951158 111 RT Prairie Village KS 3,591.61 1,014.11 5.780% Totals 8,044,577.82 867,982.11
Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 30251223 N/A 06/01/2010 N 200,000,000.00 200,000,000.00 01/01/2006 30251210 N/A 06/01/2015 N 120,000,000.00 120,000,000.00 01/01/2006 30251331 N/A 06/08/2010 N 92,000,000.00 92,000,000.00 12/08/2005 30251847 N/A 06/08/2015 N 88,500,000.00 88,500,000.00 01/08/2006 30251321 N/A 07/01/2015 N 74,450,437.82 74,346,033.63 01/01/2006 30251858 N/A 06/08/2015 N 63,000,000.00 63,000,000.00 01/08/2006 30251122 N/A 09/01/2014 N 40,173,927.67 40,120,733.55 01/01/2006 30243254 N/A 10/01/2014 N 40,089,287.53 40,047,613.83 01/01/2006 940951617 N/A 06/01/2012 N 37,360,000.00 37,360,000.00 01/01/2006 30251845 N/A 05/08/2015 N 36,700,000.00 36,700,000.00 12/08/2005 30251857 N/A 03/08/2015 N 34,380,640.12 34,299,322.23 12/08/2005 940951572 N/A 04/01/2015 N 33,900,000.00 33,900,000.00 01/01/2006 940951694 N/A 07/01/2015 N 31,875,000.00 31,875,000.00 01/01/2006 30251846 N/A 06/08/2015 N 28,000,000.00 28,000,000.00 01/08/2006 30251819 N/A 05/01/2015 N 23,850,784.10 23,830,753.89 01/01/2006 30251856 N/A 03/08/2015 N 22,404,788.95 22,351,796.62 12/08/2005 30251131 N/A 06/01/2015 N 21,000,000.00 21,000,000.00 01/01/2006 30251820 N/A 05/01/2015 N 20,000,000.00 20,000,000.00 01/01/2006 30251852 N/A 05/01/2015 N 19,600,000.00 19,600,000.00 12/01/2005 30251809 N/A 04/01/2015 N 18,820,015.87 18,798,368.19 01/01/2006 30251834 N/A 04/08/2015 N 17,800,000.00 17,800,000.00 01/08/2006 30251806 N/A 03/01/2015 N 17,400,000.00 17,400,000.00 01/01/2006 30251824 N/A 05/01/2015 N 16,242,733.75 16,220,961.36 01/01/2006 30250874 N/A 05/01/2010 N 15,891,560.60 15,876,847.82 12/01/2005 940951565 N/A 05/01/2015 N 15,000,000.00 15,000,000.00 01/01/2006 30251804 N/A 02/01/2015 N 14,900,000.00 14,900,000.00 01/01/2006 30251844 N/A 05/08/2015 N 14,350,219.14 14,329,361.81 01/08/2006 30251831 04/08/2010 04/08/2035 N 14,200,000.00 14,200,000.00 01/08/2006 30251855 N/A 03/08/2015 N 13,896,557.15 13,884,759.19 01/08/2006 30251832 N/A 04/08/2012 N 13,387,272.62 13,373,902.06 01/08/2006 940951606 N/A 05/01/2015 N 13,334,874.05 13,320,399.35 12/01/2005 30251817 N/A 05/01/2015 N 12,266,121.70 12,254,738.55 01/01/2006 940951710 N/A 06/01/2015 N 12,300,000.00 12,300,000.00 01/01/2006 30251812 N/A 04/01/2015 N 11,867,350.44 11,851,377.74 01/01/2006 940951649 N/A 06/01/2015 N 11,925,000.00 11,925,000.00 01/01/2006 940951410 N/A 04/01/2015 N 11,850,000.00 11,850,000.00 01/01/2006 30251818 N/A 05/01/2015 N 11,499,037.40 11,485,124.16 01/01/2006 940951668 N/A 07/01/2015 N 11,441,555.18 11,430,395.11 01/01/2006 30251070 N/A 06/01/2010 N 11,360,000.00 11,360,000.00 01/01/2006 30251108 N/A 06/01/2015 N 10,933,818.58 10,923,457.06 01/01/2006 940951485 N/A 04/01/2015 N 10,849,079.17 10,837,769.63 01/01/2006 30251815 N/A 05/01/2015 N 10,843,842.87 10,833,476.71 01/01/2006 30251133 N/A 05/01/2010 N 10,880,000.00 10,880,000.00 01/01/2006 30251814 N/A 04/01/2015 N 10,773,044.35 10,757,681.11 01/01/2006 940951448 N/A 03/01/2015 N 10,600,000.00 10,600,000.00 01/01/2006 940951625 N/A 04/01/2015 N 10,500,000.00 10,500,000.00 01/01/2006 30251129 N/A 05/01/2015 N 9,974,000.00 9,974,000.00 01/01/2006 30251823 N/A 05/01/2015 N 9,706,023.83 9,693,013.50 01/01/2006 30251132 N/A 06/01/2015 N 9,750,000.00 9,750,000.00 01/01/2006 30250567 05/01/2015 05/01/2035 N 9,600,000.00 9,600,000.00 01/01/2006 30251825 N/A 05/01/2015 N 9,458,421.15 9,445,742.72 01/01/2006 30251842 N/A 05/08/2015 N 9,350,000.00 9,350,000.00 01/08/2006 940951622 N/A 05/01/2015 N 9,256,174.70 9,243,137.71 01/01/2006 30251827 N/A 03/08/2015 N 8,879,012.85 8,870,411.89 12/08/2005 30251837 N/A 04/08/2015 N 8,600,000.00 8,600,000.00 12/08/2005 30251843 06/08/2015 06/08/2035 N 8,272,997.87 8,264,815.91 01/08/2006 940951428 N/A 03/01/2015 N 8,255,534.12 8,247,517.62 01/01/2006 30251810 N/A 04/01/2015 N 8,002,327.54 7,994,296.76 12/01/2005 30251835 N/A 05/08/2015 N 7,863,166.87 7,855,407.24 01/08/2006 30251833 N/A 04/08/2015 N 7,700,000.00 7,700,000.00 01/08/2006 30251807 N/A 03/01/2015 N 7,477,437.08 7,469,681.45 01/01/2006 30251821 N/A 05/01/2015 N 7,500,000.00 7,500,000.00 01/01/2006 30251836 N/A 04/08/2015 N 7,450,000.00 7,450,000.00 01/08/2006 30251854 N/A 06/01/2012 N 7,210,490.23 7,204,394.03 12/01/2005 30251851 N/A 02/01/2015 N 7,120,338.78 7,112,919.50 01/01/2006 30251828 N/A 03/08/2015 N 7,114,988.64 7,108,083.02 12/08/2005 940950854 N/A 07/01/2015 N 6,240,000.00 6,240,000.00 01/01/2006 940951670 N/A 06/01/2015 N 6,075,000.00 6,075,000.00 01/01/2006 30251816 N/A 05/01/2015 N 5,940,407.87 5,932,134.20 12/01/2005 30251128 N/A 05/01/2015 N 5,800,000.00 5,800,000.00 01/01/2006 30251839 N/A 05/08/2015 N 5,760,142.89 5,754,726.64 12/08/2005 940950763 N/A 04/01/2015 N 5,727,325.54 5,718,476.55 01/01/2006 30251829 N/A 04/08/2015 N 5,712,916.90 5,707,347.27 01/08/2006 940951486 N/A 04/01/2015 N 5,720,000.00 5,720,000.00 01/01/2006 940951542 N/A 04/01/2015 N 5,600,000.00 5,600,000.00 01/01/2006 30251822 N/A 05/01/2015 N 5,510,626.82 5,505,257.58 01/01/2006 30251848 N/A 06/08/2015 N 5,465,936.13 5,460,582.44 01/08/2006 30251071 06/01/2015 06/01/2035 N 5,297,134.12 5,291,971.68 01/01/2006 30251206 N/A 06/01/2015 N 5,165,886.34 5,160,486.49 01/01/2006 30251805 N/A 02/01/2015 N 5,094,674.92 5,089,548.85 01/01/2006 30251849 06/08/2015 06/08/2035 N 4,720,329.07 4,715,660.68 01/08/2006 940951564 N/A 05/01/2015 N 4,557,981.91 4,552,189.53 01/01/2006 30251853 N/A 06/01/2015 N 4,497,082.38 4,492,696.87 12/01/2005 30251808 N/A 03/01/2015 N 4,500,000.00 4,500,000.00 01/01/2006 30251813 N/A 04/01/2013 N 4,450,000.00 4,450,000.00 01/01/2006 940951411 N/A 05/01/2015 N 4,400,000.00 4,400,000.00 01/01/2006 940951495 N/A 05/01/2020 N 4,194,071.36 4,179,072.93 01/01/2006 30251445 N/A 06/01/2015 N 4,252,203.30 4,247,808.64 12/01/2005 30251826 N/A 04/08/2015 N 4,231,000.00 4,231,000.00 12/08/2005 30251838 N/A 05/08/2015 N 4,166,510.94 4,161,915.32 12/08/2005 940950889 N/A 12/01/2014 N 4,078,156.34 4,072,808.79 12/01/2005 30251840 N/A 06/08/2015 N 3,965,690.01 3,960,191.31 12/08/2005 30251137 N/A 06/01/2015 N 3,968,348.39 3,963,319.04 01/01/2006 30251830 N/A 03/08/2015 N 3,715,585.51 3,711,924.63 01/08/2006 940950509 N/A 05/01/2015 N 3,655,045.08 3,651,659.05 01/01/2006 940951501 N/A 04/01/2016 N 3,438,305.33 3,417,936.38 01/01/2006 940951201 N/A 04/01/2015 N 3,215,644.72 3,211,527.07 01/01/2006 940951144 N/A 04/01/2015 N 3,174,508.26 3,171,502.85 01/01/2006 30251841 N/A 05/08/2015 N 2,979,611.14 2,976,843.95 01/08/2006 940951159 N/A 04/01/2015 N 2,936,420.12 2,933,640.12 01/01/2006 30251811 N/A 04/01/2015 N 2,747,988.79 2,728,822.98 01/01/2006 30251296 N/A 07/01/2015 N 2,784,875.78 2,781,970.73 01/01/2006 940951540 N/A 05/01/2018 N 2,772,192.75 2,769,794.22 01/01/2006 30251850 06/08/2015 06/08/2035 N 2,683,134.43 2,680,480.82 01/08/2006 30251803 N/A 02/01/2015 N 2,578,846.45 2,575,726.24 01/01/2006 940951416 N/A 03/01/2015 N 2,526,036.26 2,523,480.75 01/01/2006 30251127 N/A 06/01/2015 N 2,037,933.00 2,036,049.47 01/01/2006 940951415 N/A 03/01/2015 N 1,783,084.42 1,781,280.54 01/01/2006 30251130 N/A 05/01/2015 N 1,776,000.00 1,776,000.00 01/01/2006 940951160 N/A 04/01/2015 N 1,136,782.22 1,135,184.65 01/01/2006 940951158 N/A 04/01/2015 N 721,609.61 720,595.50 01/01/2006 Totals 1,732,692,891.82 1,731,824,909.71
Loan Appraisal Appraisal Res. Mod. Number Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code MF - Multi-Family RT - Retail HC - Health Care IN - Industrial WH - Warehouse MH - Mobile Home Park OF - Office MU - Mixed Use LO - Lodging SS - Self Storage OT - Other (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 (3) Modification Code 1 - Maturity Date Extension 2 - Amortization Change 3 - Principal Write-Off 4 - Combination
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 01/12/2006 0 $0.00 0 $0.00 0 $0.00 12/12/2005 0 $0.00 0 $0.00 0 $0.00 11/14/2005 1 $33,900,000.00 0 $0.00 0 $0.00 10/12/2005 1 $33,900,000.00 0 $0.00 0 $0.00 09/12/2005 0 $0.00 0 $0.00 0 $0.00 08/12/2005 0 $0.00 0 $0.00 0 $0.00 07/12/2005 0 $0.00 0 $0.00 0 $0.00
Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 01/12/2006 0 $0.00 0 $0.00 0 $0.00 12/12/2005 0 $0.00 0 $0.00 0 $0.00 11/14/2005 0 $0.00 0 $0.00 0 $0.00 10/12/2005 0 $0.00 0 $0.00 0 $0.00 09/12/2005 0 $0.00 0 $0.00 0 $0.00 08/12/2005 0 $0.00 0 $0.00 0 $0.00 07/12/2005 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 01/12/2006 0 $0.00 0 $0.00 5.391557% 5.355783% 99 12/12/2005 0 $0.00 0 $0.00 5.391660% 5.355885% 100 11/14/2005 0 $0.00 0 $0.00 5.391778% 5.356004% 101 10/12/2005 0 $0.00 0 $0.00 5.391879% 5.356105% 102 09/12/2005 0 $0.00 0 $0.00 5.391996% 5.356221% 103 08/12/2005 0 $0.00 0 $0.00 5.392096% 5.356321% 104 07/12/2005 0 $0.00 0 $0.00 5.392201% 5.356426% 105 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 30251852 19 0 12/01/2005 88,692.72 88,692.72 A 30250874 24 0 12/01/2005 92,884.91 92,884.91 A 940951606 31 0 12/01/2005 72,348.06 72,348.06 A 30251810 58 0 12/01/2005 45,310.51 45,310.51 A 30251854 64 0 12/01/2005 43,449.75 43,449.75 A 30251816 69 0 12/01/2005 37,738.09 37,738.09 A 30251853 83 0 12/01/2005 25,289.20 25,289.20 A 30251445 88 0 12/01/2005 23,273.97 23,273.97 B 940950889 91 0 12/01/2005 27,085.26 27,085.26 A Totals 9 456,072.47 456,072.47
Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 30251852 19,600,000.00 0.00 30250874 15,891,560.60 0.00 940951606 13,334,874.05 0.00 30251810 8,002,327.54 0.00 30251854 7,210,490.23 0.00 30251816 5,940,407.87 0.00 30251853 4,497,082.38 0.00 30251445 4,252,203.30 0.00 940950889 4,078,156.34 0.00 Totals 82,807,102.31 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 (8 loans) 432,798.50 432,798.50 78,554,899.01 0.00 Total for Status Code = B (1 loan) 23,273.97 23,273.97 4,252,203.30 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 this Period Bond/Collateral Realized Loss Reconciliation No Realized Losses this Period -----END PRIVACY-ENHANCED MESSAGE-----