CMBX Series #
|
|
Cut-off Loan Balance
|
$2,349,044,350
|
Cut-off Date
|
7/1/2005
|
Current Loan Balance
|
$2,026,810,116
|
As of Date
|
7/12/2010
|
WAC (Weighted Average Coupon)
|
5.356343 %
|
|
|
|
|
|
| A-SB | 05947UR75 | $70,360,000 | $68,873,113 | | AAA | | Aaa |
| PA | 05947UU55 | $28,000,000 | $28,000,000 | | | | NR |
| WB | 05947UU63 | $50,000,000 | $50,000,000 | | | | NR |
| A-2 | 05947UR42 | $505,650,000 | $361,372,705 | | AAA | | Aaa |
| A-3A | 05947UR59 | $279,216,000 | $279,216,000 | | AAA | | Aaa |
| A-3B | 05947UR67 | $132,000,000 | $132,000,000 | | AAA | | Aaa |
| A-4 | 05947UR83 | $460,255,000 | $460,255,000 | | AAA | | Aaa |
| A-M | 05947UR91 | $216,104,000 | $216,104,000 | | AAA | | Aaa |
| A-J | 05947US25 | $132,364,000 | $132,364,000 | | AAA | | Aaa |
| B | 05947US41 | $24,312,000 | $24,312,000 | | AA+ | | Aa1 |
| C | 05947US58 | $24,311,000 | $24,311,000 | | AA | | Aa2 |
| D | 05947US66 | $21,611,000 | $21,611,000 | | AA- | | Aa3 |
| E | 05947US74 | $37,818,000 | $37,818,000 | | A | | A2 |
| F | 05947US90 | $21,611,000 | $21,611,000 | | A- | | A3 |
| G | 05947UT24 | $29,714,000 | $29,714,000 | | BBB+ | | Baa1 |
| H | 05947UT32 | $27,013,000 | $27,013,000 | | BBB | | Baa2 |
| J | 05947UT40 | $27,013,000 | $27,013,000 | | BBB- | | Baa3 |
| K | 05947UT57 | $13,507,000 | $13,507,000 | | BB+ | | Ba1 |
| L | 05947UT65 | $10,805,000 | $10,805,000 | | BB | | Ba2 |
| M | 05947UT73 | $10,805,000 | $10,805,000 | | BB- | | Ba3 |
| N | 05947UT81 | $5,403,000 | $5,403,000 | | B+ | | NR |
| O | 05947UT99 | $8,104,000 | $8,104,000 | | B | | NR |
| P | 05947UU22 | $8,103,000 | $8,103,000 | | B- | | NR |
| Q | 05947UU30 | $29,715,349 | $28,495,298 | | NR | | NR |
|
| Woolworth Building | $200,000,000 | 5.191 % | 6/1/2015 | Office | NEW YORK | NY |
| Ridgedale Center | $173,989,321 | 4.861 % | 9/30/2016 | Retail | MINNETONKA | MN |
| Pacific Arts Plaza | $132,000,000 | 4.924 % | 4/1/2012 | Office | COSTA MESA | CA |
| Marley Station | $114,400,000 | 4.891 % | 7/1/2012 | Retail | GLEN BURNIE | MD |
| IPC Louisville Portfolio (Roll Up | $98,219,546 | 5.177 % | 6/1/2015 | Office | Various | Various |
| Fiesta Mall | $84,000,000 | 4.875 % | 1/1/2015 | Retail | MESA | AZ |
| Mission Pointe Apartments | $79,801,210 | 5.263 % | 1/1/2012 | Multifamily | SUNNYVALE | CA |
| Queens Atrium | $73,331,681 | 5.778 % | 9/1/2014 | Office | LONG ISLAND CITY | NY |
| FRI Portfolio (Roll Up | $70,000,000 | 5.657 % | 5/1/2010 | Office | Various | Various |
| Woolworth Building - Sub | $50,000,000 | 7.672 % | 7/1/2015 | Office | NEW YORK | NY |
| Mercantile West | $42,000,000 | 5.870 % | 8/1/2019 | Retail | LADERA RANCH | CA |
| NYU Housing - 400 Broome Street | $37,500,000 | 5.510 % | 5/1/2015 | Multifamily | NEW YORK | NY |
| Courtyard - Chicago; IL | $36,615,179 | 5.550 % | 6/1/2015 | Hospitality | CHICAGO | IL |
| IPC New York Portfolio (Roll Up | $35,050,851 | 5.177 % | 6/1/2015 | Office | Various | Various |
| MetCenter 10 | $32,000,000 | 5.260 % | 5/1/2010 | Office | AUSTIN | TX |
| The Mansions at Hockanum Crossing | $30,785,981 | 4.920 % | 3/1/2015 | Multifamily | VERNON | CT |
| Warm Springs Plaza | $30,417,408 | 5.470 % | 4/1/2015 | Retail | FREMONT | CA |
| Centre at Forestville | $28,053,786 | 5.540 % | 12/1/2014 | Retail | FORESTVILLE | MD |
| Pacific Arts Plaza - Sub | $28,000,000 | 7.130 % | 4/1/2012 | Office | COSTA MESA | CA |
| Civic Center Plaza | $27,500,000 | 5.415 % | 7/1/2015 | Retail | SIMI VALLEY | CA |
| Villas at West Oaks | $26,500,000 | 5.355 % | 5/1/2010 | Multifamily | HOUSTON | TX |
| One Park Place | $21,953,350 | 5.900 % | 5/1/2010 | Office | SYRACUSE | NY |
| One Hanover Park | $21,507,497 | 5.299 % | 6/1/2012 | Office | ADDISON | TX |
| Hilton Garden Inn-Arlington; VA | $21,428,095 | 5.350 % | 6/1/2015 | Hospitality | ARLINGTON | VA |
| The Galleria | $19,959,729 | 5.447 % | 7/1/2015 | Retail | CHARLOTTE | NC |
| 8-10 Wright Street | $17,930,631 | 5.090 % | 6/1/2012 | Office | WESTPORT | CT |
| Stateline Station | $17,600,000 | 5.007 % | 5/1/2010 | Retail | KANSAS CITY | MO |
| Ashford Park Apartments | $16,720,000 | 5.367 % | 5/1/2015 | Multifamily | OXON HILL | MD |
| Emster Portfolio (Roll Up | $16,079,184 | 5.932 % | 5/1/2012 | Retail | Various | Various |
| Bryan Dairy East | $15,423,600 | 5.730 % | 4/1/2012 | Industrial | LARGO | FL |
| IPC Wichita Portfolio (Roll Up | $15,274,233 | 5.177 % | 6/1/2015 | Office | WICHITA | KS |
| Langham Apartments | $13,480,016 | 5.224 % | 5/1/2015 | Multifamily | LOS ANGELES | CA |
| Brentwood Plaza Shopping Center | $12,250,000 | 4.870 % | 7/1/2015 | Retail | WAYNE | NJ |
| The Park Apartments | $12,223,669 | 5.260 % | 7/1/2015 | Multifamily | CARY | NC |
| Mitsuwa Marketplace | $11,611,673 | 5.690 % | 5/1/2015 | Retail | ARLINGTON HEIGHTS | IL |
| American Express Building | $11,174,490 | 4.298 % | 1/1/2015 | Office | DEPERE | WI |
| Springhill Suites - Westminster; CO | $10,538,623 | 5.550 % | 6/1/2015 | Hospitality | WESTMINSTER | CO |
| Sarasota Village | $10,523,925 | 5.015 % | 6/1/2015 | Retail | SARASOTA | FL |
| Lathrop Industrial | $10,346,779 | 5.430 % | 6/1/2015 | Industrial | LATHROP | CA |
| Flextronics Building | $10,220,564 | 5.402 % | 7/1/2012 | Industrial | STAFFORD | TX |
| Residence Inn - Warrenville; IL | $10,201,378 | 5.550 % | 6/1/2015 | Hospitality | WARRENVILLE | IL |
| Sierra Verde Plaza | $10,150,025 | 5.250 % | 6/1/2015 | Retail | GLENDALE | AZ |
| Patricia Southway I & II Portfolio (Rol | $9,908,554 | 5.463 % | 3/1/2010 | Multifamily | HOUSTON | TX |
| Cedarbrook Office Bulding | $9,718,229 | 5.316 % | 5/1/2015 | Office | GARDEN GROVE | CA |
| Courtyard - Louisville; CO | $9,405,734 | 5.550 % | 6/1/2015 | Hospitality | LOUISVILLE | CO |
| Residence Inn - Carmel; IN | $9,070,329 | 5.600 % | 6/1/2015 | Hospitality | CARMEL | IN |
| Great America Building | $9,065,733 | 4.830 % | 5/1/2015 | Other | Cedar Rapids | IA |
| Springhill Suites - Carmel; IN | $9,054,786 | 5.600 % | 6/1/2015 | Hospitality | CARMEL | IN |
| 307 West 38th Street | $9,000,000 | 4.700 % | 6/1/2015 | Office | NEW YORK | NY |
| 40 Pepe's Farm Road | $8,680,000 | 5.198 % | 5/1/2011 | Industrial | MILFORD | CT |
| FMC Technologies Building | $8,590,254 | 5.315 % | 9/1/2014 | Office | HOUSTON | TX |
| High Ridge Office Complex | $8,459,039 | 5.620 % | 5/1/2015 | Office | BURR RIDGE | IL |
| Springhill Suites - Louisville; KY | $8,426,594 | 5.550 % | 7/1/2015 | Hospitality | LOUISVILLE | KY |
| Tidewater Industrial Building | $8,398,075 | 5.526 % | 6/1/2015 | Industrial | WOODLAND | CA |
| Residence Inn - Austin; TX | $8,129,242 | 5.550 % | 6/1/2015 | Hospitality | AUSTIN | TX |
| Residence Inn - Louisville; KY | $7,825,999 | 5.550 % | 7/1/2015 | Hospitality | LOUISVILLE | KY |
| Seligman CVS Pool #2 (Roll Up | $7,680,000 | 5.494 % | 6/1/2015 | Retail | Various | FL |
| Residence Inn - Longmont; CO | $7,121,485 | 5.550 % | 6/1/2015 | Hospitality | LONGMONT | CO |
| Springhill Suites - Austin; TX | $7,121,485 | 5.550 % | 6/1/2015 | Hospitality | AUSTIN | TX |
| Residence Inn - Golden; CO | $7,110,284 | 5.550 % | 7/1/2015 | Hospitality | GOLDEN | CO |
| Urbana MOB | $7,073,328 | 5.460 % | 6/1/2015 | Office | URBANA | IL |
| Courtyard - Golden; CO | $6,951,882 | 5.600 % | 6/1/2015 | Hospitality | GOLDEN | CO |
| Carlsbad Self Storage | $6,795,693 | 5.359 % | 5/1/2015 | Self-Storage | CALSBAD | CA |
| Burnham Portfolio - Delilah Terrace MHC | $6,711,191 | 5.450 % | 5/1/2015 | Mobile Home Park | EGG HARBOR | NJ |
| Sugarcreek Towne Centre | $6,709,584 | 5.540 % | 4/1/2015 | Retail | SUGAR CREEK | PA |
| Aureus Center | $6,399,690 | 5.150 % | 7/1/2015 | Office | SOUTHFIELD | MI |
| Courtyard - Longmont; CO | $6,197,035 | 5.550 % | 6/1/2015 | Hospitality | LONGMONT | CO |
| Grand Village Shops | $5,946,126 | 5.610 % | 6/1/2015 | Retail | BRANSON | MO |
| Springhill Suites - Mishawaka; IN | $5,827,338 | 5.600 % | 6/1/2015 | Hospitality | MISHAWAKA | IN |
| 10509 Professional Circle | $5,703,600 | 5.485 % | 6/1/2015 | Office | RENO | NV |
| Burnham Portfolio - Clintonvilla MHC | $5,547,777 | 5.280 % | 6/1/2015 | Mobile Home Park | CLARKSTON | MI |
| Courtyard - Austin; TX | $5,522,411 | 5.550 % | 6/1/2015 | Hospitality | AUSTIN | TX |
| Fontenoy Apartments | $5,011,361 | 5.218 % | 5/1/2015 | Multifamily | HOLLYWOOD | CA |
| Residence Inn - Lakewood; CO | $4,521,202 | 5.550 % | 6/1/2015 | Hospitality | LAKEWOOD | CO |
| South Hampton Townhomes | $4,432,508 | 5.102 % | 6/1/2015 | Multifamily | GRAND FORKS | ND |
| Market Place Villas | $4,083,002 | 5.402 % | 6/1/2015 | Other | RICHMOND | VA |
| 189-203 Britton Avenue | $3,850,000 | 5.200 % | 6/1/2015 | Multifamily | STOUGHTON | MA |
| Olive Park Shopping Center | $3,647,001 | 5.671 % | 5/1/2015 | Retail | GLENDALE | AZ |
| Walgreens - Greenville; MI | $3,434,832 | 5.445 % | 7/1/2015 | Retail | GREENVILLE | MI |
| Lineville Station | $3,367,732 | 5.510 % | 6/1/2015 | Retail | HOWARD | WI |
| Walgreens- Alpena; MI | $3,341,990 | 5.645 % | 5/1/2015 | Retail | ALPENA | MI |
| Walgreens - Elk Grove | $3,341,344 | 5.540 % | 6/1/2015 | Retail | ELK GROVE | CA |
| Virginia Mason Medical Center | $3,336,882 | 5.540 % | 5/1/2015 | Office | BELLEVUE | WA |
| Your Extra Attic-Johns Creek | $3,059,581 | 5.465 % | 6/1/2015 | Self-Storage | CUMMING | GA |
| McGee's Closet Self Storage | $3,053,293 | 5.267 % | 4/1/2015 | Self-Storage | SHERMAN OAKS | CA |
| Your Extra Attic- Suwanee | $3,011,030 | 5.415 % | 6/1/2015 | Self-Storage | SUGAR HILL | GA |
| Bryant Circle Self Storage | $2,765,976 | 5.090 % | 6/1/2015 | Self-Storage | OJAI | CA |
| Courtyard - Lakewood; CO | $2,754,536 | 5.550 % | 6/1/2015 | Hospitality | LAKEWOOD | CO |
| US Forestry Building | $2,142,293 | 5.510 % | 4/1/2015 | Office | STEAMBOAT SPRINGS | CO |
| Hampton Park & Moreland Parkway Apartme | $1,814,741 | 5.620 % | 7/1/2015 | Multifamily | CLEVELAND | OH |
| Lakeshore Learning Store | $926,912 | 5.540 % | 5/1/2015 | Retail | BELLEVUE | WA |
| 104 West 190th Street | $0 | 5.970 % | 5/1/2010 | Multifamily | BRONX | NY |
| 1460 Macombs Road | $0 | 5.678 % | 5/1/2010 | Multifamily | BRONX | NY |
| 23rd Street Plaza | $0 | 5.060 % | 5/1/2010 | Retail | Panama City | FL |
| Brown's Lane | $0 | 4.668 % | 6/1/2010 | Retail | Middletown | RI |
| CarMax San Antonio | $0 | 4.690 % | 5/1/2010 | Retail | SAN ANTONIO | TX |
| Cavalier Creekside Apartments | $0 | 5.090 % | 6/1/2010 | Other | Lithonia | GA |
| Chichester Square | $0 | 5.503 % | 5/1/2010 | Retail | BOOTHWYN | PA |
| Cinemark Seven Bridges | $0 | 4.690 % | 6/1/2010 | Other | Woodridge | IL |
| Clear Lake Shores | $0 | 4.720 % | 7/1/2010 | Retail | CLEAR LAKE SHORES | TX |
| CVS Montevallo | $0 | 4.690 % | 5/1/2010 | Retail | MONTEVALLO | AL |
| Dixie Station | $0 | 5.610 % | 6/1/2015 | Retail | Branson | MO |
| Edward's Multiplex-Ontario | $0 | 4.818 % | 6/1/2010 | Other | Ontario | CA |
| Hayward Bridge Business Park | $0 | 5.067 % | 7/1/2010 | Industrial | Various | CA |
| Massillon Commons | $0 | 4.668 % | 6/1/2010 | Retail | Massillon | OH |
| McAllen Town Center | $0 | 5.060 % | 3/1/2010 | Retail | MCALLEN | TX |
| Publix - Mountain Brook | $0 | 4.668 % | 6/1/2010 | Retail | Birmingham | AL |
| Quail Springs | $0 | 5.060 % | 3/1/2010 | Retail | Oklahoma City | OK |
| Southgate Plaza | $0 | 4.690 % | 5/1/2010 | Retail | Heath | OH |
| Stanley Works | $0 | 4.780 % | 7/1/2010 | Office | WESTERVILLE | OH |
|
|