8-K 1 cs03c3_oct.txt OCTOBER 8K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : October 20, 2003 (Date of earliest event reported) Commission File No.: 333-97955-05 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2003-C3 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-6553618 54-2116919 54-2116920 54-2116921 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 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) ITEM 5. Other Events On October 20, 2003 a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2003-C3. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-C3, relating to the October 20, 2003 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. Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2003-C3. By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: October 20, 2003 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-C3, relating to the October 20, 2003 distribution. Wells Fargo Bank MN, N.A. Corporate Trust Services Credit Suisse First Boston Mortgage Securities Corp. 9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2003-C3. For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 10/20/2003 Record Date: 09/30/2003 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 - 10 Mortgage Loan Detail 11 - 18 Principal Prepayment Detail 19 Historical Detail 20 Delinquency Loan Detail 21 - 22 Specially Serviced Loan Detail 23 - 24 Modified Loan Detail 25 Liquidated Loan Detail 26 Depositor Credit Suisse First Boston Mortgage Securities Corp. 11 Madison Avenue New York, NY 10010 Contact: General Information Number Phone Number (212) 325-2000 Master Servicer KeyCorp Real Estate Capital Markets, Inc. 911 Main Street, Suite 1500 Kansas City, MO 64105 Contact: Marty O'Conner Phone Number: (816) 221-8800 Master & Special Servicer National Consumer Cooperative Bank 1725 Eye Street NW Washington, DC 20006 Contact: Steve Brookner Phone Number: (212) 336-5479 Special Servicer ARCap Servicing, INC. 5605 N. MacArthur Blvd. Irving, TX 75038 Contact: Chris Crouch Phone Number: (972) 580-1688 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, 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 MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2003, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 22541QDE9 2.079000% 127,000,000.00 ~~124~~123,~~455~~262,~~105~~316.4957 1,~~192~~375,~~788~~929.9237 A-2 22541QDF6 2.843000% 214,000,000.00 214,000,000.00 0.00 A-3 22541QDG4 3.382000% 212,000,000.00 212,000,000.00 0.00 A-4 22541QDH2 3.701000% 55,000,000.00 55,000,000.00 0.00 A-5 22541QDJ8 3.936000% 862,414,000.00 862,414,000.00 0.00 B 22541QDK5 4.052000% 47,432,000.00 47,432,000.00 0.00 C 22541QDL3 4.082000% 19,405,000.00 19,405,000.00 0.00 D 22541QDM1 4.131000% 38,808,000.00 38,808,000.00 0.00 E 22541QDN9 4.191000% 19,405,000.00 19,405,000.00 0.00 F 22541QED0 4.518000% 19,404,000.00 19,404,000.00 0.00 G 22541QEE8 4.617000% 12,936,000.00 12,936,000.00 0.00 H 22541QEF5 5.161000% 19,404,000.00 19,404,000.00 0.00 J 22541QEG3 4.231000% 19,405,000.00 19,405,000.00 0.00 K 22541QEH1 4.231000% 12,936,000.00 12,936,000.00 0.00 L 22541QEJ7 4.231000% 6,468,000.00 6,468,000.00 0.00 M 22541QEK4 4.231000% 10,780,000.00 10,780,000.00 0.00 N 22541QEL2 4.231000% 2,156,000.00 2,156,000.00 0.00 O 22541QEM0 4.231000% 4,312,000.00 4,312,000.00 0.00 P 22541QEN8 4.231000% 21,560,640.36 21,560,640.36 0.00 622-A 22541QES7 4.~~576633~~429000% 2,534,000.00 2,534,000.00 0.00 622-B 22541QET5 4.~~627267~~478000% 6,010,000.00 6,010,000.00 0.00 622-C 22541QEU2 5.~~175967~~009000% 6,009,000.00 6,009,000.00 0.00 622-D 22541QEV0 5.~~864167~~675000% 6,010,000.00 6,010,000.00 0.00 622-E 22541QEW8 76.~~012200~~786000% 17,836,000.00 17,836,000.00 0.00 622-F 22541QEX6 76.~~012200~~786000% 1,601,000.00 1,601,000.00 0.00 R N/A 0.000000% 0.00 0.00 0.00 V N/A 0.000000% 0.00 0.00 0.00 Totals 1,764,825,640.36 1,~~762~~761,~~280~~087,~~745~~956.8593 1,~~192~~375,~~788~~929.9237

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22541QDE9 ~~215~~213,~~618~~551.4796 0.00 0.00 1,~~408~~589,~~407~~481.3933 ~~123~~121,~~262~~886,~~316~~387.5720 16.7273% A-2 22541QDF6 507,001.67 0.00 0.00 507,001.67 214,000,000.00 16.7273% A-3 22541QDG4 597,486.67 0.00 0.00 597,486.67 212,000,000.00 16.7273% A-4 22541QDH2 169,629.17 0.00 0.00 169,629.17 55,000,000.00 16.7273% A-5 22541QDJ8 2,828,717.92 0.00 0.00 2,828,717.92 862,414,000.00 16.7273% B 22541QDK5 160,162.05 0.00 0.00 160,162.05 47,432,000.00 14.0204% C 22541QDL3 66,009.34 0.00 0.00 66,009.34 19,405,000.00 12.9293% D 22541QDM1 133,596.54 0.00 0.00 133,596.54 38,808,000.00 10.7273% E 22541QDN9 67,771.96 0.00 0.00 67,771.96 19,405,000.00 9.62% F 22541QED0 73,056.06 0.00 0.00 73,056.06 19,404,000.00 8.52% G 22541QEE8 49,771.26 0.00 0.00 49,771.26 12,936,000.00 7.7879% H 22541QEF5 83,453.37 0.00 0.00 83,453.37 19,404,000.00 6.68% J 22541QEG3 68,418.80 0.00 0.00 68,418.80 19,405,000.00 5.58% K 22541QEH1 45,610.18 0.00 0.00 45,610.18 12,936,000.00 4.8485% L 22541QEJ7 22,805.09 0.00 0.00 22,805.09 6,468,000.00 4.4748% M 22541QEK4 38,008.48 0.00 0.00 38,008.48 10,780,000.00 3.8687% N 22541QEL2 7,601.70 0.00 0.00 7,601.70 2,156,000.00 3.74% O 22541QEM0 15,203.39 0.00 0.00 15,203.39 4,312,000.00 3.50% P 22541QEN8 7675,~~019~~898.2239 0.00 0.00 7675,~~019~~898.2239 21,560,640.36 2.27% 622-A 22541QES7 9,~~664~~352.3257 0.00 0.00 9,~~664~~352.3257 2,534,000.00 0.00% 622-B 22541QET5 2322,~~174~~427.8932 0.00 0.00 2322,~~174~~427.8932 6,010,000.00 0.00% 622-C 22541QEU2 25,~~918~~082.6557 0.00 0.00 25,~~918~~082.6557 6,009,000.00 0.00% 622-D 22541QEV0 2928,~~369~~422.7029 0.00 0.00 2928,~~369~~422.7029 6,010,000.00 0.00% 622-E 22541QEW8 ~~104~~100,~~224~~862.6758 0.00 0.00 ~~104~~100,~~224~~862.6758 17,836,000.00 0.00% 622-F 22541QEX6 9,~~355~~053.4466 0.00 0.00 9,~~355~~053.4466 1,601,000.00 0.00% R N/A 0.00 0.00 0.00 0.00 0.00 0.00% V N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 5,~~427~~418,~~649~~954.0199 0.00 0.00 6,~~620~~794,~~437~~884.9336 1,~~761~~759,~~087~~712,~~956~~027.9356

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount AX 22541QEP3 0.~~130361~~116672% 1,724,825,640.36 1,~~722~~721,~~280~~087,~~745~~956.8593 ASP 22541QER9 21.~~142314~~963214% 1,613,358,000.00 1,613,358,000.00 AY 22541QEQ1 1.~~071789~~053108% 171,206,187.00 170,~~943~~818,~~833~~255.5580

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount AX 22541QEP3 ~~187~~167,~~099~~336.1828 0.00 ~~187~~167,~~099~~336.1828 1,~~721~~719,~~087~~712,~~956~~027.9356 ASP 22541QER9 2,~~880~~639,~~266~~472.3870 0.00 2,~~880~~639,~~266~~472.3870 1,613,358,000.00 AY 22541QEQ1 ~~152~~149,~~679~~908.7334 0.00 ~~152~~149,~~679~~908.7334 170,~~818~~679,~~255~~000.8094 (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 balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss/ Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 22541QDE9 ~~979~~970.~~96146055~~56942181 910.~~39203874~~83408953 1.~~69778323~~68151150 0.00000000 0.00000000 ~~970~~959.~~56942181~~73533228 A-2 22541QDF6 1,000.00000000 0.00000000 2.36916668 0.00000000 0.00000000 1,000.00000000 A-3 22541QDG4 1,000.00000000 0.00000000 2.81833335 0.00000000 0.00000000 1,000.00000000 A-4 22541QDH2 1,000.00000000 0.00000000 3.08416673 0.00000000 0.00000000 1,000.00000000 A-5 22541QDJ8 1,000.00000000 0.00000000 3.28000000 0.00000000 0.00000000 1,000.00000000 B 22541QDK5 1,000.00000000 0.00000000 3.37666660 0.00000000 0.00000000 1,000.00000000 C 22541QDL3 1,000.00000000 0.00000000 3.40166658 0.00000000 0.00000000 1,000.00000000 D 22541QDM1 1,000.00000000 0.00000000 3.44250000 0.00000000 0.00000000 1,000.00000000 E 22541QDN9 1,000.00000000 0.00000000 3.49249987 0.00000000 0.00000000 1,000.00000000 F 22541QED0 1,000.00000000 0.00000000 3.76500000 0.00000000 0.00000000 1,000.00000000 G 22541QEE8 1,000.00000000 0.00000000 3.84750000 0.00000000 0.00000000 1,000.00000000 H 22541QEF5 1,000.00000000 0.00000000 4.30083333 0.00000000 0.00000000 1,000.00000000 J 22541QEG3 1,000.00000000 0.00000000 3.52583355 0.00000000 0.00000000 1,000.00000000 K 22541QEH1 1,000.00000000 0.00000000 3.52583333 0.00000000 0.00000000 1,000.00000000 L 22541QEJ7 1,000.00000000 0.00000000 3.52583333 0.00000000 0.00000000 1,000.00000000 M 22541QEK4 1,000.00000000 0.00000000 3.52583302 0.00000000 0.00000000 1,000.00000000 N 22541QEL2 1,000.00000000 0.00000000 3.52583488 0.00000000 0.00000000 1,000.00000000 O 22541QEM0 1,000.00000000 0.00000000 3.52583256 0.00000000 0.00000000 1,000.00000000 P 22541QEN8 1,000.00000000 0.00000000 3.~~52583313~~52022893 0.00000000 0.00000000 1,000.00000000 622-A 22541QES7 1,000.00000000 0.00000000 3.~~81385951~~69083268 0.00000000 0.00000000 1,000.00000000 622-B 22541QET5 1,000.00000000 0.00000000 3.~~85605491~~73166722 0.00000000 0.00000000 1,000.00000000 622-C 22541QEU2 1,000.00000000 0.00000000 4.~~31330504~~17416708 0.00000000 0.00000000 1,000.00000000 622-D 22541QEV0 1,000.00000000 0.00000000 4.~~88680532~~72916639 0.00000000 0.00000000 1,000.00000000 622-E 22541QEW8 1,000.00000000 0.00000000 5.~~84350022~~65500000 0.00000000 0.00000000 1,000.00000000 622-F 22541QEX6 1,000.00000000 0.00000000 5.~~84349781~~65500312 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount AX 22541QEP3 ~~998~~997.~~52454970~~83300796 0.~~10847426~~09701635 0.00000000 997.~~83300796~~03528712 ASP 22541QER9 1,000.00000000 1.~~78526178~~63601178 0.00000000 1,000.00000000 AY 22541QEQ1 ~~998~~997.~~46761700~~73412862 0.~~89178862~~87560118 0.00000000 ~~997~~996.~~73412862~~92075345

Reconciliation Detail Advance Summary P & I Advances Outstanding 1,~~956~~373,~~438~~638.6912 Servicing Advances Outstanding ~~100~~300.00 Reimbursement for Interest on P&I Advances paid from general collections 0120.0085 Reimbursement for Interest on Servicing Advances paid from general collections 0120.0085

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 7572,~~191~~893.0164 Less Delinquent Servicing Fees 2320,~~629~~212.2102 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 2523,~~589~~555.7065 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 7776,~~151~~237.5027

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Distribution Distributable Interest Interest Shortfall Interest Interest Fund Certificate Adjustment Expenses Interest A-1 ~~215~~213,~~618~~551.4796 0.00 ~~215~~213,~~618~~551.4796 0.00 0.00 ~~215~~213,~~618~~551.4796 0.00 A-2 507,001.67 0.00 507,001.67 0.00 0.00 507,001.67 0.00 A-3 597,486.67 0.00 597,486.67 0.00 0.00 597,486.67 0.00 A-4 169,629.17 0.00 169,629.17 0.00 0.00 169,629.17 0.00 A-5 2,828,717.92 0.00 2,828,717.92 0.00 0.00 2,828,717.92 0.00 AX ~~187~~167,~~099~~336.1828 0.00 ~~187~~167,~~099~~336.1828 0.00 0.00 ~~187~~167,~~099~~336.1828 0.00 ASP 2,~~880~~639,~~266~~472.3870 0.00 2,~~880~~639,~~266~~472.3870 0.00 0.00 2,~~880~~639,~~266~~472.3870 0.00 AY ~~152~~149,~~679~~908.7334 0.00 ~~152~~149,~~679~~908.7334 0.00 0.00 ~~152~~149,~~679~~908.7334 0.00 B 160,162.05 0.00 160,162.05 0.00 0.00 160,162.05 0.00 C 66,009.34 0.00 66,009.34 0.00 0.00 66,009.34 0.00 D 133,596.54 0.00 133,596.54 0.00 0.00 133,596.54 0.00 E 67,771.96 0.00 67,771.96 0.00 0.00 67,771.96 0.00 F 73,056.06 0.00 73,056.06 0.00 0.00 73,056.06 0.00 G 49,771.26 0.00 49,771.26 0.00 0.00 49,771.26 0.00 H 83,453.37 0.00 83,453.37 0.00 0.00 83,453.37 0.00 J 68,418.80 0.00 68,418.80 0.00 0.00 68,418.80 0.00 K 45,610.18 0.00 45,610.18 0.00 0.00 45,610.18 0.00 L 22,805.09 0.00 22,805.09 0.00 0.00 22,805.09 0.00 M 38,008.48 0.00 38,008.48 0.00 0.00 38,008.48 0.00 N 7,601.70 0.00 7,601.70 0.00 0.00 7,601.70 0.00 O 15,203.39 0.00 15,203.39 0.00 0.00 15,203.39 0.00 P 76,019.22 0.00 76,019.22 0.00 0120.0083 7675,~~019~~898.2239 0120.0083 622-A 9,~~664~~352.3257 0.00 9,~~664~~352.3257 0.00 0.00 9,~~664~~352.3257 0.00 622-B 2322,~~174~~427.8932 0.00 2322,~~174~~427.8932 0.00 0.00 2322,~~174~~427.8932 0.00 622-C 25,~~918~~082.6557 0.00 25,~~918~~082.6557 0.00 0.00 25,~~918~~082.6557 0.00 622-D 2928,~~369~~422.7029 0.00 2928,~~369~~422.7029 0.00 0.00 2928,~~369~~422.7029 0.00 622-E ~~104~~100,~~224~~862.6758 0.00 ~~104~~100,~~224~~862.6758 0.00 0.00 ~~104~~100,~~224~~862.6758 0.00 622-F 9,~~355~~053.4466 0.00 9,~~355~~053.4466 0.00 0.00 9,~~355~~053.4466 0.00 Total 8,~~647~~375,~~694~~793.3014 0.00 8,~~647~~375,~~694~~793.3014 0.00 0120.0083 8,~~647~~375,~~694~~672.3031 0120.0083

Other Required Information Available Distribution Amount (1) 9,~~840~~751,~~483~~601.2268 Aggregate Number of Outstanding Loans 250 Aggregate Unpaid Principal Balance of Loans 1,~~761~~759,~~363~~925,~~277~~563.8160 Aggregate Stated Principal Balance of Loans 1,~~761~~759,~~087~~712,~~956~~027.9558 Aggregate Amount of Servicing Fee 7776,~~151~~237.5027 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~075~~010.7858 Aggregate Amount of Primary Servicing Fee 0.00 Aggregate Trust Fund Expenses 0120.0085 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 8,~~724~~450,~~961~~697.0039 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,~~724~~450,~~961~~697.0039 Principal: Scheduled Principal 1,~~192~~375,~~788~~929.9137 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 1,~~192~~375,~~788~~929.9137 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 9,~~917~~826,~~749~~626.9176 Total Funds Distributed Fees: Master Servicing Fee 7572,~~191~~893.0164 Trustee Fee 2,~~075~~010.7858 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 7774,~~266~~904.7921 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0120.0085 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 0120.0085 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 8,~~647~~375,~~694~~672.3231 Principal Distribution 1,~~192~~375,~~788~~929.9237 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 9,~~840~~751,~~483~~601.2468 Total Funds Distributed 9,~~917~~826,~~750~~626.0374

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % Of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 250,000 3 ~~489~~488,~~669~~775.7490 0.03 ~~134~~133 6.~~6758~~6752 8.~~037277~~035776 250,001 to 500,000 7 3,~~062~~055,~~216~~907.6128 0.17 ~~139~~138 6.~~5009~~5006 7.~~756598~~752846 500,001 to 750,000 16 10,~~413~~404,~~849~~750.2461 0.59 ~~117~~116 5.~~9428~~9426 9.~~464799~~361078 750,001 to 1,000,000 19 16,~~997~~978,~~744~~889.5505 0.9796 ~~107~~106 6.~~0008~~0007 4.~~563335~~518439 1,000,001 to 1,250,000 12 13,~~817~~801,~~696~~478.5356 0.78 ~~113~~112 6.0673 10.~~251668~~271998 1,250,001 to 1,500,000 18 24,~~437~~409,~~882~~261.3704 1.39 ~~121~~120 6.3091 2.~~101093~~056424 1,500,001 to 2,000,000 30 52,~~368~~310,~~545~~595.0102 2.97 ~~107~~106 6.0133 4.~~243405~~246313 2,000,001 to 2,500,000 19 42,~~769~~730,~~310~~866.6221 2.43 ~~116~~115 5.9149 7.~~219588~~271641 2,500,001 to 3,000,000 12 32,~~930~~895,~~769~~735.4144 1.87 ~~109~~108 5.9873 3.~~667174~~598406 3,000,001 to 4,000,000 20 68,~~114~~050,~~651~~569.4857 3.87 ~~114~~113 5.8755 54.~~033293~~962379 4,000,001 to 4,500,000 12 50,~~936~~876,~~044~~221.1755 2.89 ~~113~~112 5.9674 2.~~176656~~171291 4,500,001 to 5,000,000 8 38,~~385~~349,~~847~~155.6313 2.18 ~~113~~112 6.~~0188~~0187 4.~~079053~~114990 5,000,001 to 7,500,000 33 199,~~664~~418,~~783~~640.9233 11.3433 ~~113~~112 6.0041 3.~~123082~~104258 7,500,001 to 10,000,000 9 79,~~715~~625,~~997~~082.1945 4.5352 ~~127~~126 5.9073 3.~~323788~~308322 10,000,001 to 15,000,000 8 86,~~826~~734,~~859~~265.7091 4.93 ~~113~~112 6.1576 1.~~440358~~441586 15,000,001 to 30,000,000 15 ~~345~~344,~~019~~809,~~220~~699.2811 19.59 8887 5.5869 1.~~824816~~884972 30,000,001 to 50,000,000 4 178,~~408~~309,~~578~~478.9297 10.13 9796 6.~~0663~~0664 1.~~768787~~768898 50,000,001 or Greater 5 516,~~728~~462,~~289~~655.5845 29.3435 9998 5.~~4212~~4214 2.~~322449~~863854 Totals 250 1,~~761~~759,~~087~~712,~~956~~027.9558 100.00 ~~103~~102 5.7583 2.~~735638~~899815

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 3 27,~~581~~549,~~097~~057.6997 1.57 ~~113~~112 6.~~1960~~1959 1.~~627842~~628642 Alaska 2 16,~~452~~430,~~348~~030.3541 0.93 ~~115~~114 6.0870 1.~~728466~~728356 Arizona 5 23,~~731~~706,~~755~~636.7247 1.35 ~~109~~108 5.8665 1.~~433668~~433669 Arkansas 2 5,~~561~~555,~~320~~707.8014 0.32 ~~130~~129 6.~~0711~~0712 1.~~440068~~440067 California 13 105,~~722~~660,~~510~~961.8739 6.00 9089 6.~~0121~~0119 1.~~636056~~579781 Colorado 5 25,~~208~~181,~~633~~667.4373 1.43 ~~113~~112 6.1159 1.~~459336~~459327 Connecticut 1 19,~~227~~196,~~354~~168.4995 1.09 ~~114~~113 5.4600 1.380000 Florida 15 102,~~142~~063,~~203~~708.2326 5.80 ~~111~~110 6.~~0412~~0411 1.~~477496~~599761 Georgia 7 56,~~416~~381,~~318~~071.6428 3.20 8079 5.~~6827~~6824 3.~~339186~~575010 Illinois 11 39,~~840~~795,~~900~~890.7815 2.26 ~~114~~113 5.5133 1.~~638509~~613365 Indiana 3 10,~~024~~011,~~422~~391.4890 0.57 ~~115~~114 6.0887 1.~~473051~~506758 Iowa 3 3,~~779~~775,~~381~~466.1983 0.21 ~~114~~113 5.9600 1.619043 Kansas 2 5,~~402~~397,~~836~~484.7225 0.31 ~~138~~137 6.1596 1.~~361672~~361665 Kentucky 1 6,~~126~~120,~~808~~498.4572 0.35 ~~114~~113 5.9900 1.350000 Louisiana 2 2,~~017~~014,~~050~~264.7006 0.11 ~~111~~110 6.6545 1.455094 Maryland 8 22,~~406~~374,~~169~~190.3582 1.27 ~~113~~112 6.~~1520~~1521 1.~~462501~~446699 Massachusetts 7 29,~~751~~715,~~586~~728.3903 1.69 6968 5.4212 1.~~708418~~728271 Michigan 4 97,~~743~~629,~~617~~890.6694 5.55 ~~114~~113 5.4464 1.~~882659~~882652 Minnesota 1 7,~~554~~546,~~499~~017.0356 0.43 ~~114~~113 5.5300 1.~~470000~~600000 Mississippi 1 1,~~287~~286,~~742~~396.6567 0.07 ~~110~~109 6.0400 1.550000 Missouri 1 ~~923~~921,~~525~~566.4148 0.05 ~~111~~110 6.7200 1.~~480000~~460000 Nevada 2 10,~~203~~192,~~432~~999.6537 0.58 ~~112~~111 6.~~1014~~1015 1.~~789818~~789824 New Hampshire 3 3,~~364~~359,~~440~~224.7550 0.19 ~~114~~113 5.7527 1.~~761056~~761057 New Jersey 5 61,~~159~~140,~~204~~398.2862 3.47 ~~110~~109 6.~~3427~~3428 1.~~895294~~895372 New Mexico 1 ~~801~~800,~~689~~877.5334 0.05 ~~113~~112 6.1200 1.580000 New York 82 413,~~521~~384,~~927~~261.6715 23.4849 ~~115~~114 5.8600 5.~~675261~~668461 North Carolina 9 38,~~200~~142,~~921~~433.8812 2.17 ~~143~~142 6.~~0793~~0791 1.~~475163~~363898 Ohio 7 37,~~546~~499,~~422~~938.4173 2.13 ~~114~~113 5.~~8172~~8171 1.~~460260~~460280 Oklahoma 1 3,~~030~~027,~~095~~049.9321 0.17 ~~113~~112 6.1600 1.480000 Oregon 2 30,~~980~~976,~~466~~890.9552 1.76 8180 5.~~3515~~3514 1.~~269221~~571560 Pennsylvania 7 ~~130~~129,~~034~~868,~~776~~132.2395 7.38 ~~112~~111 5.9231 1.~~729469~~637933 South Carolina 4 79,~~738~~618,~~416~~804.6783 4.5352 6261 4.~~3165~~3164 2.~~098726~~000366 Tennessee 1 3,~~498~~494,~~939~~091.5710 0.20 ~~114~~113 6.5000 1.380000 Texas 43 197,~~453~~263,~~225~~004.5283 11.21 8786 5.~~9105~~9104 1.~~451170~~380347 Utah 1 5,~~375~~369,~~450~~932.7003 0.31 ~~115~~114 5.9800 1.370000 Virginia 4 8,~~789~~781,~~836~~317.9629 0.50 ~~115~~114 6.2841 1.~~765375~~721255 Washington,DC 4 123,~~673~~670,~~513~~777.9430 7.0203 8281 5.1532 35.~~110288~~517211 Wisconsin 1 4,~~813~~808,~~118~~106.8827 0.27 ~~112~~111 6.0000 1.~~160000~~520000 Totals 274 1,~~761~~759,~~087~~712,~~956~~027.9558 100.00 ~~103~~102 5.7583 2.~~735638~~899815

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.25 or Less 1924 75110,~~585~~352,~~478~~346.2273 46.2927 ~~116~~113 65.~~0921~~8708 1.~~176323~~175405 1.26 to 1.35 1923 ~~149~~139,235,~~895~~287.7425 87.4791 ~~106~~111 56.~~8798~~0467 1.~~306206~~312579 1.36 to 1.40 2015 ~~164~~119,~~804~~877,~~512~~931.6337 96.3681 9688 56.~~9462~~0137 1.~~380199~~377082 1.41 to 1.45 1817 9291,~~825~~153,~~257~~772.0884 5.2718 ~~117~~104 5.~~8275~~8315 1.~~438409~~437427 1.46 to 1.50 1617 6872,~~492~~757,~~780~~557.7355 34.8913 ~~113~~112 5.~~9861~~9263 1.~~481132~~482219 1.51 to 1.60 2220 ~~112~~156,~~064~~123,~~814~~161.4061 68.3687 ~~112~~95 5.~~9738~~8200 1.~~563802~~564824 1.61 to 1.70 1715 ~~123~~148,~~374~~513,~~282~~618.1052 78.0144 95106 5.~~7047~~8664 1.~~637605~~641793 1.71 to 2.00 2526 ~~263~~212,~~432~~747,~~854~~684.8329 1412.9609 ~~101~~105 6.~~0389~~0438 1.~~817078~~815617 2.01 to 3.00 1514 ~~403~~401,~~392~~194,~~737~~589.0563 22.9180 ~~105~~104 5.~~5404~~5374 2.~~146758~~126537 3.01 or Greater 79 307,~~879~~756,~~344~~077.1779 17.4849 9594 5.~~4337~~4336 78.~~631145~~639522 Totals 250 1,~~761~~759,~~087~~712,~~956~~027.9558 100.00 ~~103~~102 5.7583 2.~~735638~~899815

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 21 131,~~917~~799,~~709~~715.2823 7.49 ~~110~~109 6.~~0709~~0711 1.~~711275~~691500 Mixed Use 3 6,~~068~~062,~~137~~449.3358 0.34 ~~113~~112 6.5314 1.~~489339~~489337 Multi-Family 164 ~~510~~509,~~450~~974,~~727~~348.5299 28.98 ~~101~~100 5.7574 4.~~590087~~570700 Office 27 500,~~433~~235,~~957~~701.1158 28.4243 ~~109~~108 5.8726 12.~~975906~~204242 Other 5 121,~~477~~451,~~156~~118.3219 6.90 7877 5.~~3619~~3617 35.~~452330~~098418 Retail 48 474,~~635~~110,~~513~~172.5242 26.9594 ~~102~~101 5.~~6341~~6342 1.~~695589~~668817 Self Storage 6 16,~~104~~078,~~763~~529.4920 0.91 ~~114~~113 6.0286 1.~~671805~~671777 Totals 274 1,~~761~~759,~~087~~712,~~956~~027.9558 100.00 ~~103~~102 5.7583 2.~~735638~~899815

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 4.1345% to 5.000% 1 71,~~617~~515,~~666~~073.0139 4.0706 5655 4.1345 2.~~180000~~070000 5.001% to 5.500% 24 424,~~682~~459,~~653~~405.8967 24.1112 8786 5.2666 34.~~510765~~240355 5.501% to 5.750% 43 168,~~979~~832,~~897~~463.0802 9.6059 ~~114~~113 5.6670 5.~~111302~~177516 5.751% to 6.000% 86 694,~~900~~393,~~294~~134.8573 39.46 ~~110~~109 5.9159 2.~~346737~~329710 6.001% to 7.000% 92 390,~~538~~152,~~153~~266.3420 22.1817 ~~112~~111 6.3060 1.~~682695~~650895 7.001% to 7.500% 3 8,~~997~~988,~~401~~582.8307 0.51 ~~110~~109 7.~~1613~~1612 1.~~928599~~928267 7.501% to 9.020% 1 1,371,~~889~~102.9550 0.08 ~~208~~207 9.0200 1.200000 Totals 250 1,~~761~~759,~~087~~712,~~956~~027.9558 100.00 ~~103~~102 5.7583 2.~~735638~~899815

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 Months or Less ~~250~~249 1,~~761~~752,~~087~~606,~~956~~639.9535 ~~100~~99.0060 ~~103~~102 5.~~7583~~7526 2.~~735638~~904031 13 to 24 Months 01 07,105,388.0023 0.0040 0107 07.~~0000~~1500 01.~~000000~~860000 25 to 36 Months 0 0.00 0.00 0 0.0000 0.000000 37 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 250 1,~~761~~759,~~087~~712,~~956~~027.9558 100.00 ~~103~~102 5.7583 2.~~735638~~899815

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 84 Months or Less 16 ~~424~~423,~~133~~920,~~112~~904.7602 24.0809 6564 5.~~1872~~1873 23.~~347048~~051042 85 to 114 Months ~~165~~198 ~~837~~950,~~185~~944,~~536~~710.8652 ~~47.~~54.04 ~~113~~112 5.~~9475~~9391 2.~~779323~~865154 115 to 120 Months 6027 ~~483~~368,~~486~~595,~~393~~106.8681 2720.4595 ~~116~~115 5.~~9008~~9080 32.~~018236~~852445 121 Month or Greater 3 4,~~767~~764,~~993~~165.9156 0.27 ~~185~~184 7.~~3533~~3534 1.~~273499~~273493 Totals 244 1,~~749~~748,~~573~~224,~~037~~886.3991 99.35 ~~102~~101 5.7541 2.~~736449~~903212

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 84 Months or Less 0 0.00 0.00 0 0.0000 0.000000 85 to 114 Months 0 0.00 0.00 0 0.0000 0.000000 115 to 120 Months 0 0.00 0.00 0 0.0000 0.000000 121 Months or Greater 6 11,~~514~~487,~~919~~140.5667 0.65 ~~223~~222 6.~~3919~~3918 2.~~612318~~382824 Totals 6 11,~~514~~487,~~919~~140.5667 0.65 ~~223~~222 6.~~3919~~3918 2.~~612318~~382824

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 16 132,825,000.00 7.5455 8786 5.9392 5.~~738227~~796002 250 Month or Less 9 37,~~474~~386,~~524~~338.9617 2.1312 ~~113~~112 6.0361 2.~~415443~~410087 251 to 300 Months 51 ~~204~~203,~~196~~889,~~133~~450.9449 11.59 ~~112~~111 6.0051 2.~~271389~~196848 301 to 355 Months ~~130~~139 ~~830~~1,~~761~~304,~~688~~211,459.3169 4774.1712 ~~104~~100 5.~~7480~~6944 12.~~815202~~192581 356 to 360 Months 90 ~~474,363,923~~0.8200 260.9400 970 50.~~6004~~0000 20.~~223208~~000000 361 Months or Greater 29 69,~~951~~912,~~766~~638.3656 3.97 ~~114~~113 5.6337 12.~~987544~~987737 Totals 244 1,~~749~~748,~~573~~224,~~037~~886.3991 99.35 ~~102~~101 5.7541 2.~~736449~~903212

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 8353 ~~806~~395,~~042~~173,~~679~~744.6576 4522.7746 9497 5.~~6468~~9540 1.~~855785~~527850 1 Year or Less ~~166~~196 ~~954~~1,~~121~~363,~~751~~547,001.8025 5477.1849 ~~111~~103 5.~~8516~~7011 3.~~480153~~298526 1 to 2 Years 1 ~~923~~991,~~525~~281.5057 0.0506 ~~111~~50 6.~~7200~~4000 1.~~480000~~390000 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 250 1,~~761~~759,~~087~~712,~~956~~027.9558 100.00 ~~103~~102 5.7583 2.~~735638~~899815 (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 the related mortgage loan as disclosed in the offering document. Note: (i) "Scheduled Balance" has the meaning assigned thereto in the CMSA Standard Information Package.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 10020577 1 OF New York NY 1,009,840.42 0.00 5.970% 10021146 2 Various Washington DC 522,068.50 0.00 5.135% 10021411 3 RT Columbia SC 246,752.70 102,592.62 4.135% 10019992 4 RT Tannersville PA 294,902.68 92,547.02 5.850% 10019079 5 RT Auburn Hills MI 260,827.73 70,494.49 5.250% 10019348 6 OF Philadelphia PA 233,365.59 50,725.94 5.880% 10019845 7 MF Various TX 233,414.74 48,374.01 6.000% 10018262 8 IN Cranbury NJ 238,875.00 0.00 6.500% 10019469 9 OT Savannah GA 131,250.00 0.00 5.250% 10021388 10 OF Farmington HIlls MI 141,962.93 32,157.20 5.700% 10019715 11 RT Won FL 139,916.67 0.00 5.750% 10019241 12 MF Eugene OR 126,316.67 0.00 5.300% 10020469 13 RT San Francisco CA 130,866.67 0.00 6.040% 10021389 14 OF Ontario CA 116,437.50 0.00 5.400% 10021390 15 IN Various MA 103,840.04 28,166.22 5.200% 10019753 16 MF Houston TX 97,376.67 0.00 5.240% 10017798 17 RT Burleson TX 108,634.79 21,219.89 6.130% 10020151 18 IN Elk Grove Village IL 93,917.58 24,003.89 5.400% 10021412 19 MF Groton CT 87,484.46 31,185.54 5.460% 10019263 20 RT Hoover AL 87,308.63 18,576.77 5.940% 10019455 21 OF Orlo FL 89,465.45 17,489.63 6.180% 10021391 22 MF Frisco TX 73,977.33 19,897.30 5.250% 10021392 23 MF Clevel OH 77,565.82 16,824.73 5.850% 470027660 24 MF Anchorage AK 63,065.44 12,858.53 6.150% 10021393 25 OF Colorado Springs CO 61,998.91 11,887.15 6.250% 10020203 26 IN Various Various 57,529.84 14,717.33 6.500% 10019620 27 RT Encinitas CA 55,372.24 10,509.50 6.250% 10021394 28 MF Houston TX 50,509.65 11,099.42 5.800% 10018985 29 RT La Mesa CA 50,476.78 11,266.08 5.820% 10019360 30 OF Exton PA 55,948.69 9,786.39 6.500% 10018625 31 RT Greeley CO 50,637.58 10,469.39 5.970% 10020017 32 MF Elmhurst IL 42,933.75 10,973.21 5.400% 470024470 33 MF New York NY 46,116.83 5,698.90 5.850% 10019974 34 IN Mooresville NC 49,434.94 20,391.39 6.320% 10019687 35 OF Houston TX 46,200.52 9,677.24 5.970% 10019298 36 OF Orlo FL 45,533.97 9,318.00 6.050% 10021395 37 MF Tyler TX 43,434.25 9,666.90 5.800% 10019260 38 RT Boca Raton FL 46,986.70 8,304.26 6.470% 10019968 39 MF Apache Junction AZ 36,966.77 8,403.37 5.720% 10020093 40 MF Minneapolis MN 34,813.65 8,481.47 5.530% 10019335 41 RT Atlanta GA 38,766.03 10,801.93 6.270% 10021396 42 IN San Diego CA 42,372.55 6,087.88 7.150% 10021397 43 IN Various Various 36,644.58 15,543.69 6.250% 470027330 44 MF Ossining NY 33,425.00 0.00 5.730% 10019329 45 RT Midl MI 34,080.37 9,162.62 5.900% 470026140 46 MF White Plains NY 32,067.19 19,519.20 5.620% 479000750 47 RT Orlo FL 37,320.80 6,428.12 6.530% 10018934 48 MF Reynoldsburg OH 30,441.06 7,516.77 5.480% 10018475 49 RT Bridgeton NJ 30,536.54 7,394.30 5.610% 10019344 50 RT Mishawaka IN 32,006.20 6,672.54 5.930% 470027570 51 MF New York NY 29,442.46 10,356.86 5.470% 10021398 52 OF Glendale AZ 31,834.85 6,629.06 5.950% 10018557 53 RT Pineville NC 30,858.22 6,343.89 6.000% 10020000 54 OF Lexington KY 30,582.99 6,309.73 5.990% 470028040 55 MF New York NY 26,942.55 3,901.67 5.400% 470027290 56 MF New York NY 27,470.48 1,090.92 5.500% 10019171 57 OT Kill Devil Hills NC 32,761.73 12,575.18 6.670% 10019333 58 RT Columbia SC 27,380.36 13,773.57 5.670% 10019041 59 MF Orlo FL 29,637.77 5,926.36 6.130% 10019449 60 MF Dallas TX 29,990.56 5,721.04 6.250% 10019249 61 OF Elmsford NY 28,343.61 6,095.43 5.910% 479000790 62 RT Simi Valley CA 29,077.37 8,242.41 6.170% 10017866 63 RT Las Vegas NV 27,709.77 5,980.38 5.900% 10019036 64 MF Mesa AZ 28,112.08 5,905.88 5.990% 10018867 65 RT Benson NC 26,757.46 5,922.62 5.750% 10019844 66 MF Columbus OH 26,774.00 5,977.26 5.770% 479000680 67 MF New York NY 27,267.15 5,708.13 6.000% 10016778 68 RT Salt Lake City UT 26,787.66 5,518.67 5.980% 10019176 69 RT Hazlet NJ 27,826.75 5,046.69 6.410% 479000710 70 OF Lanham MD 26,126.93 6,434.93 6.050% 479000830 71 RT Pikesville MD 26,002.59 11,401.98 6.050% 10020138 72 OT Mobile AL 28,334.38 6,923.03 6.650% 10018279 73 RT Conshohocken PA 25,329.51 5,230.85 6.010% 470027910 74 MF Forest Hills NY 23,364.20 2,833.80 5.620% 470027150 75 MF New York NY 22,479.17 3,258.81 5.410% 10020139 76 OT Montgomery AL 26,766.36 6,539.92 6.650% 10019330 77 RT Hudson WI 24,065.59 5,012.61 6.000% 10018278 78 RT Tampa FL 23,878.17 4,931.12 6.010% 10019331 79 MF Savannah GA 22,935.86 5,167.18 5.780% 10019800 80 RT Houston TX 24,871.85 4,496.16 6.390% 10021399 81 IN Reno NV 24,169.94 4,452.90 6.350% 10021400 82 RT Cypress CA 23,284.99 4,363.78 6.230% 10018624 83 RT Keller TX 21,973.90 4,462.93 6.020% 10021413 84 OF Walnut Creek CA 24,724.96 5,842.06 6.810% 10019838 85 MF Kernersville NC 19,589.54 4,825.39 5.500% 10018927 86 MF Tallahassee FL 19,892.36 6,770.81 5.600% 10019105 87 IN Riviera Beach FL 20,599.63 4,630.75 5.800% 470025990 88 MF New York NY 20,860.42 0.00 5.890% 470025020 89 MF Bronx NY 21,291.85 4,584.30 6.060% 10021401 90 MF Fort Smith AR 20,449.23 4,381.94 5.870% 10017915 91 SS Anchorage AK 20,388.90 9,459.41 5.900% 10021414 92 RT Carpentersville IL 20,720.76 4,151.52 6.110% 10019332 93 MF Savannah GA 19,518.01 6,349.73 5.780% 10019754 94 MF Longview TX 18,924.53 4,227.07 5.790% 10019336 95 OF Downers Grove IL 18,765.61 4,167.45 5.820% 10020243 96 MF Sarasota FL 19,119.37 5,686.23 6.000% 10020142 97 MF Vinton IA 8,045.22 1,677.69 5.960% 10020143 98 MF Maquoketa IA 6,256.35 1,304.66 5.960% 10020141 99 MF Anamosa IA 4,469.36 932.01 5.960% 10018136 100 SS Norco CA 18,308.01 5,392.54 6.010% 470027380 101 MF Mamaroneck NY 17,168.01 2,056.57 5.660% 470026120 102 MF New York NY 16,479.17 0.00 5.650% 10018798 103 SS Neptune NJ 17,089.49 5,247.60 5.900% 10019707 104 RT Duluth GA 16,992.97 5,184.57 5.900% 10019534 105 RT Longview TX 16,901.53 3,561.68 5.900% 10019487 106 MF Garl TX 16,903.28 3,604.10 5.920% 10021402 107 RT Overl Park KS 16,514.70 3,543.29 5.850% 10019839 108 MF N Canton OH 15,716.41 3,759.42 5.580% 10019661 109 MF Philadelphia PA 15,966.07 3,604.91 5.760% 470026620 110 MF New York NY 15,262.50 0.00 5.550% 470025280 111 MF New York NY 15,819.52 2,017.15 5.780% 10021403 112 MF Austin TX 15,240.20 3,226.45 5.940% 10021404 113 MF Harrisonburg VA 14,954.88 3,135.78 5.900% 470026870 114 MF New York NY 14,157.08 0.00 5.570% 10018292 115 RT Tulsa OK 15,554.49 3,046.72 6.160% 10019175 116 RT Marietta GA 17,671.34 2,620.39 7.000% 10019492 117 MF Fort Worth TX 15,512.36 2,959.16 6.250% 479000670 118 MU Clarksville MD 15,794.70 2,845.38 6.400% 10020074 119 MF Arlington TX 14,296.87 4,415.23 5.900% 470026850 120 MF New York NY 13,261.70 1,715.38 5.510% 470026690 121 MF White Plains NY 14,213.86 1,467.23 6.000% 10020277 122 OF Los Angeles CA 14,838.96 3,892.25 6.400% 479000800 123 OF Vienna VA 14,016.07 2,608.29 6.250% 10019569 124 RT Tabor City NC 12,784.58 4,015.09 5.830% 470026790 125 MF New York NY 12,554.84 414.75 5.800% 470025550 126 MF Rockville Centre NY 12,430.41 2,925.11 5.780% 10018376 127 MF Haltom City TX 11,895.41 4,102.49 5.600% 10017800 128 RT Eureka CA 12,704.63 3,673.61 6.050% 470027830 129 MF Kew Gardens NY 10,743.66 1,594.08 5.170% 10019258 130 RT Red Springs NC 12,467.58 2,569.44 6.030% 479000620 131 OF New York NY 12,811.96 2,499.77 6.200% 470026090 132 MF New York NY 11,183.39 1,452.98 5.500% 10019763 133 OF Quincy MA 12,136.36 3,473.91 6.100% 479000720 134 OF W Palm Beach FL 12,540.18 2,330.82 6.310% 10020044 135 MF Medford OR 11,842.82 3,576.43 5.970% 470025340 136 MF New York NY 11,365.83 0.00 5.930% 10021405 137 RT Inglewood CA 11,210.52 2,279.37 6.000% 10019873 138 MF Yuma AZ 10,569.58 2,446.69 5.670% 470024040 139 MF New York NY 11,311.67 0.00 6.170% 10019234 140 OF Baltimore MD 10,787.76 2,303.51 5.930% 10021406 141 MF Fort Worth TX 10,618.98 2,248.11 5.940% 470027880 142 MF New York NY 9,938.17 1,280.01 5.690% 470026640 143 MF Larchmont NY 10,160.60 1,688.09 5.830% 470026950 144 MF Freeport NY 9,914.49 2,379.48 5.700% 470027050 145 MF New York NY 10,302.58 2,304.67 5.930% 10018607 146 MF Dallas TX 9,690.34 2,207.87 5.700% 10019039 147 MF Monroe LA 6,938.69 1,768.06 6.580% 10019042 148 MF Pineville LA 4,246.75 1,018.58 6.780% 10021407 149 MF McPherson KS 11,217.97 1,809.18 6.680% 10020253 150 RT San Antonio TX 10,065.53 2,918.48 6.080% 470027210 151 MF Brooklyn NY 9,639.31 2,121.24 5.820% 470026660 152 MF New York NY 9,574.44 3,739.80 5.830% 470026450 153 MF Great Neck NY 9,496.46 0.00 5.770% 10019894 154 SS Littleton CO 9,882.47 2,836.82 6.130% 10019363 155 SS Tomball TX 10,078.49 1,818.57 6.410% 10020147 156 OF Valley Forge PA 9,205.31 2,806.67 5.940% 470024120 157 MF Edgewater NJ 8,934.29 1,117.07 5.820% 10019638 158 MF Orange City FL 9,033.20 1,939.83 5.900% 470025230 159 MF Brooklyn NY 8,472.70 2,179.38 5.550% 10019693 160 MF Indianapolis IN 9,875.50 2,548.31 6.500% 10017661 161 MF Brownwood TX 9,423.92 2,561.64 6.350% 10019544 162 MU Alexria VA 9,897.20 1,591.83 6.730% 10019297 163 RT Garl TX 10,255.91 2,170.74 7.180% 10019784 164 MF Lubbock TX 8,238.81 2,644.57 5.780% 470026580 165 MF New York NY 8,380.85 1,746.02 5.940% 470027850 166 MF Riverdale NY 7,811.64 991.18 5.530% 10019358 167 MF Casa Gre AZ 8,534.74 1,734.25 6.070% 470025720 168 MF New York NY 7,785.72 2,002.67 5.550% 470027800 169 MF Yonkers NY 8,052.70 1,000.76 5.780% 10019324 170 MF Framingham MA 8,841.32 1,623.22 6.360% 10019688 171 RT Lauderhill FL 8,635.15 1,599.42 6.320% 10019402 172 MF Baltimore MD 8,256.16 1,689.53 6.050% 10019689 173 RT Seguin TX 9,087.54 2,160.30 6.770% 470027540 174 MF White Plains NY 7,652.94 1,704.56 5.770% 470025910 175 MF Riverdale NY 7,361.93 1,871.17 5.570% 10020144 176 MF Manchester NH 7,497.45 2,469.88 5.700% 470027960 177 MF New York NY 7,037.48 1,041.33 5.360% 470026770 178 MF New York NY 7,369.47 1,643.06 5.800% 470027020 179 MF Great Neck NY 6,837.50 0.00 5.470% 10019999 180 MF Elmhurst IL 6,708.40 1,714.56 5.400% 10019255 181 RT Dallas TX 8,068.73 1,382.51 6.560% 10019174 182 MF Lubbock TX 7,966.01 2,017.51 6.600% 470025820 183 MF New York NY 6,639.34 2,185.08 5.770% 10021408 184 MF Monticello AR 7,687.01 1,231.72 6.680% 10021409 185 MF Killeen TX 10,312.04 787.44 9.020% 10020045 186 MF Baltimore MD 6,601.55 2,098.59 5.810% 10019129 187 MF Clifton Heights PA 7,122.70 1,941.50 6.360% 10019802 188 MU Wilmington MA 7,335.72 1,250.54 6.560% 470026300 189 MF White Plains NY 6,377.45 3,170.17 5.760% 470024990 190 MF Jamaica Estates NY 6,284.40 1,506.72 5.740% 10019491 191 MF Detroit MI 6,754.47 1,912.41 6.200% 10019660 192 RT Richmond VA 7,161.77 1,183.77 6.650% 10018835 193 MF Jackson MS 6,481.64 1,345.98 6.040% 10019001 194 OF Lauderhill FL 6,949.47 1,820.10 6.490% 470026880 195 MF New York NY 5,800.84 2,031.44 5.630% 10019406 196 MF Washington DC 6,546.79 1,201.95 6.360% 470027170 197 MF New York NY 5,710.00 0.00 5.710% 10021410 198 MF Denver CO 5,959.28 1,772.34 6.000% 470026330 199 MF Brooklyn NY 5,747.12 1,347.82 5.790% 10019725 200 MF Greenville SC 6,440.55 1,661.94 6.500% 10019701 201 MF Reidsville NC 5,840.44 1,214.69 5.990% 10019208 202 MF Greenville SC 6,253.18 1,583.71 6.600% 470026600 203 MF N White Plains NY 5,341.20 1,296.08 5.690% 470027240 204 MF New York NY 5,313.15 1,265.65 5.690% 10019347 205 MF Laredo TX 5,751.24 1,363.00 6.800% 10019803 206 SS Carrollton TX 5,159.94 1,479.35 6.160% 470026910 207 MF Riverdale NY 4,591.67 0.00 5.510% 470027560 208 MF New York NY 4,412.37 666.47 5.310% 10019911 209 RT Arlington TX 5,616.51 882.77 6.770% 470027190 210 MF Cortlt Manor NY 4,711.26 1,086.41 5.690% 10018949 211 MF Brooklyn NY 5,291.97 963.09 6.400% 10020145 212 MF Manchester NH 4,473.97 1,473.87 5.700% 10019130 213 MF Independence MO 5,171.74 1,958.93 6.720% 470025400 214 MF Brooklyn NY 4,159.24 1,107.73 5.450% 10019133 215 MF Fort Lauderdale FL 4,707.94 1,319.52 6.270% 10020208 216 RT Bryan TX 4,852.25 1,230.24 6.510% 470027460 217 MF New York NY 3,987.23 968.92 5.530% 470026930 218 MF New York NY 4,038.34 473.65 5.720% 10020468 219 MF Manchester NH 4,157.39 1,272.50 5.910% 470026540 220 MF Brooklyn NY 4,194.55 930.58 5.970% 10019804 221 MF Albuquerque NM 4,088.62 812.19 6.120% 470028100 222 MF New York NY 3,733.93 913.43 5.630% 470025600 223 MF Bronx NY 4,094.65 844.61 6.190% 470025640 224 MF New York NY 3,481.25 0.00 5.570% 470026080 225 MF New York NY 3,601.61 457.45 5.790% 10019691 226 MF Dallas TX 3,774.08 696.61 6.330% 10019454 227 MF Cincinnati OH 3,852.45 671.54 6.510% 470026530 228 MF Bronxville NY 3,430.00 0.00 5.880% 470025660 229 MF New Rochelle NY 3,421.47 416.27 5.890% 470026680 230 MF Riverdale NY 3,587.40 2,467.14 6.300% 470026970 231 MF New York NY 3,315.04 395.18 5.910% 10020446 232 MF Dallas TX 3,517.22 939.91 6.340% 470025080 233 MF New York NY 3,081.41 377.01 5.900% 470027950 234 MF New York NY 2,862.06 398.38 5.510% 10019700 235 MF Reidsville NC 3,034.25 631.07 5.990% 470026170 236 MF New York NY 2,684.36 363.20 5.630% 470027630 237 MF New York NY 2,632.23 332.83 5.760% 470027030 238 MF Great Neck NY 2,559.95 631.57 5.620% 470025420 239 MF New York NY 2,737.71 320.47 6.000% 470027620 240 MF New York NY 2,364.78 306.21 5.690% 10019172 241 MF Baltimore MD 2,750.52 459.30 6.650% 470026740 242 MF Brooklyn NY 2,521.74 399.94 6.760% 470027510 243 MF New York NY 2,509.52 1,480.06 6.780% 470024140 244 MF Washington DC 2,483.53 1,534.69 6.800% 470026710 245 MF Somerville MA 2,254.45 1,344.47 6.920% 470027440 246 MF New York NY 1,704.71 784.66 5.910% 470026730 247 MF New York NY 1,002.88 214.82 6.060% 470027610 248 MF New York NY 1,065.44 561.14 7.440% 470027000 249 MF Brooklyn NY 655.79 117.88 6.600% 10020577 250 OF New York NY 196,246.67 0.00 5.887% Totals 8,450,697.39 1,375,929.37

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 10020577 05/11/2013 05/11/2035 N 203,000,000.00 203,000,000.00 09/11/2003 10021146 06/11/2010 06/11/2033 N 122,000,000.00 122,000,000.00 09/11/2003 10021411 N/A 05/11/2008 N 71,711,698.76 71,617,666.01 09/11/2003 10019992 N/A 03/11/2013 N 60,575,159.26 60,492,856.92 08/11/2003 10019079 03/11/2013 03/11/2033 N 59,679,288.75 59,617,766.65 09/11/2003 10019348 N/A 01/11/2013 N 47,668,360.67 47,625,629.94 09/11/2003 10019845 N/A 02/11/2008 N 46,723,333.84 46,682,948.98 09/11/2003 10018262 10/11/2012 10/11/2032 N 44,100,000.00 44,100,000.00 09/11/2003 10019469 N/A 01/11/2008 N 30,000,000.00 30,000,000.00 09/11/2003 10021388 N/A 05/01/2013 N 29,914,224.26 29,886,933.11 08/01/2003 10019715 N/A 02/11/2013 N 29,200,000.00 29,200,000.00 09/11/2003 10019241 N/A 03/01/2010 N 28,600,000.00 28,600,000.00 09/01/2003 10020469 04/11/2008 04/11/2033 N 26,000,000.00 26,000,000.00 09/11/2003 10021389 N/A 03/01/2010 N 25,875,000.00 25,875,000.00 08/01/2003 10021390 N/A 06/01/2008 N 23,987,681.96 23,963,087.21 08/01/2003 10019753 N/A 02/11/2008 N 22,300,000.00 22,300,000.00 08/11/2003 10017798 N/A 04/01/2013 N 21,283,697.34 21,266,191.02 09/01/2003 10020151 N/A 03/11/2013 N 20,891,349.60 20,870,572.91 09/11/2003 10021412 N/A 03/11/2013 N 19,255,491.71 19,227,354.61 09/11/2003 10019263 N/A 01/11/2013 N 17,653,693.89 17,638,107.13 09/11/2003 10019455 N/A 01/11/2013 N 17,386,362.64 17,371,931.99 09/11/2003 10021391 N/A 04/01/2008 N 16,926,457.12 16,909,104.18 08/01/2003 10021392 N/A 03/01/2013 N 15,925,105.95 15,910,938.12 08/01/2003 470027660 N/A 05/01/2013 N 12,316,152.11 12,305,452.43 09/01/2003 10021393 N/A 12/01/2012 N 11,913,558.47 11,903,790.52 08/01/2003 10020203 N/A 03/11/2013 N 10,633,622.08 10,620,893.66 09/11/2003 10019620 N/A 02/11/2013 N 10,640,087.07 10,631,469.69 09/11/2003 10021394 N/A 04/01/2013 N 10,459,640.74 10,450,271.76 08/01/2003 10018985 N/A 12/11/2012 N 10,417,119.90 10,407,584.17 09/11/2003 10019360 N/A 01/11/2013 N 10,336,866.69 10,328,989.35 09/11/2003 10018625 04/01/2013 04/01/2033 N 10,187,144.68 10,178,408.12 10/01/2003 10020017 N/A 03/11/2013 N 9,550,331.24 9,540,833.32 08/11/2003 470024470 N/A 01/01/2013 N 9,464,002.44 9,459,861.62 09/01/2003 10019974 N/A 03/11/2023 N 9,405,023.27 9,386,381.17 09/11/2003 10019687 N/A 02/11/2013 N 9,294,631.92 9,286,536.31 08/11/2003 10019298 N/A 01/11/2013 N 9,039,290.64 9,031,530.86 08/11/2003 10021395 N/A 02/01/2013 N 8,994,575.11 8,986,396.87 08/01/2003 10019260 N/A 01/11/2013 N 8,721,390.89 8,714,690.19 09/11/2003 10019968 N/A 03/11/2013 N 7,762,403.40 7,755,267.41 09/11/2003 10020093 N/A 03/11/2013 N 7,561,785.76 7,554,499.44 09/11/2003 10019335 N/A 01/11/2013 N 7,428,795.23 7,419,336.57 09/11/2003 10021396 N/A 09/01/2012 N 7,116,122.97 7,111,476.11 08/01/2003 10021397 N/A 02/01/2013 N 7,050,004.18 7,035,758.64 08/01/2003 470027330 N/A 05/01/2013 N 7,000,000.00 7,000,000.00 09/01/2003 10019329 N/A 01/11/2013 N 6,939,587.64 6,931,601.61 09/11/2003 470026140 N/A 01/01/2013 N 6,866,514.81 6,847,086.60 09/01/2003 479000750 N/A 02/01/2013 N 6,863,494.49 6,858,339.38 09/01/2003 10018934 N/A 04/01/2013 N 6,672,397.80 6,665,926.27 09/01/2003 10018475 N/A 11/11/2012 N 6,538,225.94 6,531,880.18 09/11/2003 10019344 05/01/2013 05/01/2033 N 6,482,378.91 6,476,801.72 09/01/2003 470027570 N/A 05/01/2013 N 6,469,350.26 6,459,040.39 09/01/2003 10021398 N/A 04/01/2013 N 6,426,014.41 6,420,474.90 08/01/2003 10018557 03/01/2013 03/01/2033 N 6,176,932.05 6,171,644.09 09/01/2003 10020000 N/A 03/11/2013 N 6,132,071.56 6,126,808.41 09/11/2003 470028040 N/A 05/01/2013 N 5,990,222.46 5,987,232.77 09/01/2003 470027290 N/A 03/01/2013 N 5,994,644.14 5,993,558.19 09/01/2003 10019171 N/A 12/11/2012 N 5,905,582.53 5,894,164.99 09/11/2003 10019333 N/A 01/11/2013 N 5,807,583.05 5,794,784.64 09/11/2003 10019041 N/A 12/11/2012 N 5,806,759.10 5,801,846.59 09/11/2003 10019449 N/A 01/11/2013 N 5,762,884.33 5,758,188.25 09/11/2003 10019249 N/A 01/11/2013 N 5,760,172.85 5,755,048.29 09/11/2003 479000790 N/A 03/01/2013 N 5,662,477.78 5,655,243.06 09/01/2003 10017866 01/01/2013 01/01/2033 N 5,640,916.72 5,635,885.56 10/01/2003 10019036 N/A 12/11/2012 N 5,636,744.66 5,631,801.34 08/11/2003 10018867 06/01/2013 06/01/2033 N 5,589,172.00 5,584,166.08 09/01/2003 10019844 N/A 03/11/2013 N 5,573,309.11 5,568,249.46 08/11/2003 479000680 N/A 12/01/2012 N 5,458,204.15 5,453,429.59 09/01/2003 10016778 04/01/2013 04/01/2033 N 5,380,052.30 5,375,450.25 09/01/2003 10019176 N/A 12/11/2012 N 5,213,471.77 5,209,375.25 09/11/2003 479000710 N/A 01/01/2013 N 5,187,736.99 5,182,201.80 09/01/2003 479000830 N/A 05/01/2013 N 5,168,019.79 5,157,539.17 09/01/2003 10020138 N/A 03/11/2013 N 5,118,915.33 5,112,970.82 09/11/2003 10018279 02/01/2013 02/01/2033 N 5,061,836.90 5,057,472.95 09/01/2003 470027910 N/A 05/01/2013 N 4,991,616.86 4,988,796.27 09/01/2003 470027150 N/A 04/01/2013 N 4,988,635.79 4,986,137.92 09/01/2003 10020139 N/A 03/11/2013 N 4,835,635.50 4,830,019.95 09/11/2003 10019330 N/A 01/11/2013 N 4,817,307.74 4,813,118.96 09/11/2003 10018278 02/01/2013 02/01/2033 N 4,771,800.92 4,767,687.03 09/01/2003 10019331 N/A 01/11/2013 N 4,766,151.05 4,761,770.20 09/11/2003 10019800 N/A 02/11/2013 N 4,674,416.46 4,670,769.43 09/11/2003 10021399 N/A 01/01/2013 N 4,571,175.27 4,567,547.87 08/01/2003 10021400 N/A 05/01/2013 N 4,488,638.57 4,485,070.10 08/01/2003 10018624 04/01/2013 04/01/2033 N 4,383,890.37 4,380,179.14 10/01/2003 10021413 N/A 01/11/2013 N 4,361,810.58 4,356,821.94 09/11/2003 10019838 N/A 03/11/2013 N 4,278,235.25 4,274,082.52 09/11/2003 10018927 N/A 03/01/2013 N 4,268,727.81 4,262,649.39 09/01/2003 10019105 N/A 12/11/2012 N 4,265,916.05 4,261,991.55 09/11/2003 470025990 N/A 02/01/2013 N 4,250,000.00 4,250,000.00 09/01/2003 470025020 N/A 01/01/2013 N 4,220,062.74 4,216,208.28 09/01/2003 10021401 N/A 04/01/2013 N 4,184,102.79 4,180,421.10 08/01/2003 10017915 N/A 03/01/2013 N 4,155,630.60 4,146,895.20 09/01/2003 10021414 N/A 01/11/2013 N 4,072,985.63 4,069,542.91 09/11/2003 10019332 N/A 01/11/2013 N 4,057,852.94 4,052,182.04 09/11/2003 10019754 N/A 02/11/2013 N 3,925,761.29 3,922,182.88 09/11/2003 10019336 N/A 01/11/2013 N 3,872,721.37 3,869,197.10 09/11/2003 10020243 N/A 04/11/2013 N 3,828,896.52 3,823,873.55 09/11/2003 10020142 N/A 03/11/2013 N 1,621,244.96 1,619,842.64 09/11/2003 10020143 N/A 03/11/2013 N 1,260,758.10 1,259,667.58 09/11/2003 10020141 N/A 03/11/2013 N 900,649.58 899,870.54 09/11/2003 10018136 N/A 05/01/2013 N 3,660,267.07 3,655,509.42 09/01/2003 470027380 N/A 04/01/2013 N 3,641,907.99 3,639,861.08 09/01/2003 470026120 N/A 01/01/2013 N 3,500,000.00 3,500,000.00 09/01/2003 10018798 N/A 04/01/2013 N 3,480,482.76 3,475,828.46 09/01/2003 10019707 05/01/2013 05/01/2028 N 3,460,791.46 3,456,196.66 09/01/2003 10019534 05/01/2013 05/01/2033 N 3,440,581.50 3,437,598.36 09/01/2003 10019487 N/A 02/11/2013 N 3,429,366.39 3,426,341.16 09/11/2003 10021402 N/A 05/01/2013 N 3,390,609.36 3,387,631.56 08/01/2003 10019839 N/A 03/11/2013 N 3,383,092.18 3,379,872.11 09/11/2003 10019661 N/A 02/11/2013 N 3,329,321.35 3,326,263.80 09/11/2003 470026620 N/A 04/01/2013 N 3,300,000.00 3,300,000.00 09/01/2003 470025280 N/A 12/01/2012 N 3,285,811.18 3,284,328.72 09/01/2003 10021403 N/A 02/01/2013 N 3,081,533.03 3,078,828.42 08/01/2003 10021404 N/A 06/01/2013 N 3,044,294.48 3,041,670.53 08/01/2003 470026870 N/A 02/01/2013 N 3,050,000.00 3,050,000.00 09/01/2003 10018292 02/01/2013 02/01/2033 N 3,032,610.57 3,030,095.67 09/01/2003 10019175 N/A 12/11/2012 N 3,031,391.18 3,029,372.00 08/11/2003 10019492 N/A 01/11/2013 N 2,980,802.22 2,978,373.21 09/11/2003 479000670 N/A 02/01/2013 N 2,963,811.75 2,961,505.57 09/01/2003 10020074 N/A 03/11/2008 N 2,911,757.35 2,907,838.59 09/11/2003 470026850 N/A 02/01/2013 N 2,889,917.39 2,888,209.85 09/01/2003 470026690 N/A 04/01/2013 N 2,844,232.56 2,842,772.63 09/01/2003 10020277 N/A 04/11/2013 N 2,785,684.78 2,782,305.79 07/11/2003 479000800 N/A 05/01/2013 N 2,693,215.91 2,691,086.29 08/01/2003 10019569 04/01/2013 04/01/2028 N 2,635,044.86 2,631,473.85 09/01/2003 470026790 N/A 03/01/2013 N 2,597,965.82 2,597,553.06 09/01/2003 470025550 N/A 02/01/2013 N 2,583,205.85 2,580,707.52 09/01/2003 10018376 N/A 01/01/2013 N 2,552,703.85 2,549,015.66 09/01/2003 10017800 06/01/2013 06/01/2028 N 2,523,160.66 2,519,927.39 09/01/2003 470027830 N/A 05/01/2013 N 2,495,278.99 2,493,691.74 09/01/2003 10019258 N/A 01/11/2013 N 2,483,252.42 2,481,109.69 08/11/2003 479000620 N/A 12/01/2012 N 2,481,796.31 2,479,734.61 09/01/2003 470026090 N/A 02/01/2013 N 2,441,459.45 2,440,013.10 09/01/2003 10019763 05/01/2013 05/01/2028 N 2,390,533.49 2,387,480.16 09/01/2003 479000720 N/A 02/01/2013 N 2,386,723.05 2,384,820.57 09/01/2003 10020044 N/A 03/11/2013 N 2,383,632.45 2,380,467.06 09/11/2003 470025340 N/A 01/01/2013 N 2,300,000.00 2,300,000.00 09/01/2003 10021405 N/A 05/01/2013 N 2,243,999.75 2,242,103.86 08/01/2003 10019873 N/A 03/11/2013 N 2,239,032.80 2,236,948.61 09/11/2003 470024040 N/A 12/01/2012 N 2,200,000.00 2,200,000.00 09/01/2003 10019234 N/A 01/11/2013 N 2,184,955.08 2,183,021.04 09/11/2003 10021406 N/A 02/01/2013 N 2,147,132.66 2,145,248.15 08/01/2003 470027880 N/A 05/01/2013 N 2,096,866.65 2,095,922.53 09/01/2003 470026640 N/A 03/01/2013 N 2,092,717.45 2,091,374.78 09/01/2003 470026950 N/A 03/01/2013 N 2,089,299.44 2,087,260.45 09/01/2003 470027050 N/A 02/01/2013 N 2,086,790.58 2,084,839.29 09/01/2003 10018607 N/A 04/01/2013 N 2,041,946.31 2,040,070.65 09/01/2003 10019039 N/A 12/11/2012 N 1,266,943.09 1,265,414.98 09/11/2003 10019042 N/A 12/11/2012 N 752,508.49 751,636.56 08/11/2003 10021407 N/A 04/01/2018 N 2,016,631.37 2,015,204.33 08/01/2003 10020253 04/11/2013 04/11/2033 N 1,989,187.44 1,986,617.93 09/11/2003 470027210 N/A 03/01/2013 N 1,989,597.15 1,987,486.15 09/01/2003 470026660 N/A 01/01/2013 N 1,974,446.97 1,970,725.25 09/01/2003 470026450 N/A 01/01/2013 N 1,975,000.00 1,975,000.00 09/01/2003 10019894 N/A 03/11/2013 N 1,937,071.88 1,934,577.64 09/11/2003 10019363 N/A 01/11/2013 N 1,888,243.89 1,886,769.41 09/11/2003 10020147 N/A 03/11/2008 N 1,862,145.30 1,859,658.19 09/11/2003 470024120 N/A 01/01/2013 N 1,842,936.42 1,842,121.24 09/01/2003 10019638 N/A 02/11/2008 N 1,838,891.64 1,837,261.20 09/11/2003 470025230 N/A 12/01/2012 N 1,833,823.13 1,831,935.20 09/01/2003 10019693 N/A 02/11/2013 N 1,825,376.70 1,823,169.93 09/11/2003 10017661 N/A 01/01/2013 N 1,783,134.10 1,780,898.82 09/01/2003 10019544 N/A 02/11/2013 N 1,765,985.97 1,764,731.32 09/11/2003 10019297 N/A 01/11/2013 N 1,715,898.11 1,714,080.48 09/11/2003 10019784 N/A 03/11/2013 N 1,712,838.79 1,710,480.59 09/11/2003 470026580 N/A 05/01/2013 N 1,694,838.93 1,693,101.51 09/01/2003 470027850 N/A 04/01/2013 N 1,696,098.52 1,695,111.89 09/01/2003 10019358 N/A 01/11/2008 N 1,688,705.61 1,687,263.39 09/11/2003 470025720 N/A 12/01/2012 N 1,685,134.81 1,683,399.96 09/01/2003 470027800 N/A 05/01/2013 N 1,672,569.30 1,671,840.59 09/01/2003 10019324 N/A 01/11/2013 N 1,669,494.84 1,668,173.57 09/11/2003 10019688 N/A 02/11/2013 N 1,640,890.52 1,639,586.04 09/11/2003 10019402 N/A 01/11/2013 N 1,638,992.24 1,637,585.24 09/11/2003 10019689 N/A 02/11/2013 N 1,612,636.67 1,610,790.05 09/11/2003 470027540 N/A 04/01/2013 N 1,593,295.16 1,591,598.75 09/01/2003 470025910 N/A 01/01/2013 N 1,587,672.01 1,586,054.00 09/01/2003 10020144 N/A 03/11/2013 N 1,580,619.79 1,578,410.67 09/11/2003 470027960 N/A 04/01/2013 N 1,576,358.65 1,575,555.61 09/01/2003 470026770 N/A 02/01/2013 N 1,526,352.91 1,524,717.75 09/01/2003 470027020 N/A 05/01/2013 N 1,500,000.00 1,500,000.00 09/01/2003 10019999 N/A 03/11/2013 N 1,492,239.27 1,490,755.22 08/11/2003 10019255 01/11/2013 01/11/2033 N 1,477,093.75 1,475,986.45 09/11/2003 10019174 N/A 12/11/2012 N 1,450,106.87 1,448,364.79 09/11/2003 470025820 N/A 12/01/2012 N 1,382,973.49 1,380,798.87 09/01/2003 10021408 N/A 05/01/2018 N 1,381,869.54 1,380,899.63 08/01/2003 10021409 N/A 01/01/2021 N 1,372,330.24 1,371,889.95 08/01/2003 10020045 N/A 03/11/2013 N 1,365,356.70 1,363,487.52 09/11/2003 10019129 N/A 12/11/2012 N 1,345,600.43 1,343,905.64 09/11/2003 10019802 N/A 02/11/2013 N 1,342,901.18 1,341,900.82 09/11/2003 470026300 N/A 02/01/2013 N 1,331,579.20 1,328,636.21 09/01/2003 470024990 N/A 01/01/2013 N 1,315,102.56 1,313,811.70 09/01/2003 10019491 N/A 02/11/2013 N 1,308,994.13 1,307,315.82 09/11/2003 10019660 N/A 02/11/2013 N 1,293,288.84 1,292,349.17 09/11/2003 10018835 N/A 11/11/2012 N 1,288,866.98 1,287,742.90 09/11/2003 10019001 N/A 12/11/2012 N 1,286,534.75 1,284,955.12 09/11/2003 470026880 N/A 02/01/2013 N 1,238,243.33 1,236,414.12 09/01/2003 10019406 N/A 01/11/2013 N 1,236,221.20 1,235,242.83 09/11/2003 470027170 N/A 03/01/2013 N 1,200,000.00 1,200,000.00 09/01/2003 10021410 N/A 04/01/2013 N 1,193,422.28 1,191,856.68 08/01/2003 470026330 N/A 02/01/2013 N 1,192,262.52 1,191,112.00 09/01/2003 10019725 N/A 02/11/2013 N 1,190,463.04 1,189,023.84 09/11/2003 10019701 N/A 02/11/2013 N 1,171,051.90 1,170,037.12 09/11/2003 10019208 N/A 12/11/2012 N 1,138,309.17 1,136,941.67 09/11/2003 470026600 N/A 02/01/2013 N 1,127,551.26 1,126,438.67 09/01/2003 470027240 N/A 05/01/2013 N 1,121,605.95 1,120,522.71 09/01/2003 10019347 N/A 01/11/2013 N 1,016,088.62 1,014,924.14 09/11/2003 10019803 N/A 02/11/2013 N 1,006,483.21 1,005,182.75 09/11/2003 470026910 N/A 04/01/2013 N 1,000,000.00 1,000,000.00 09/01/2003 470027560 N/A 04/01/2013 N 997,663.17 997,146.14 09/01/2003 10019911 N/A 03/11/2013 N 996,232.98 995,541.46 09/11/2003 470027190 N/A 03/01/2013 N 994,669.67 993,588.39 09/01/2003 10018949 N/A 12/11/2007 N 993,027.04 992,244.66 09/11/2003 10020145 N/A 03/11/2013 N 943,209.05 941,890.78 09/11/2003 10019130 N/A 12/11/2012 N 925,301.76 923,525.50 09/11/2003 470025400 N/A 12/01/2012 N 916,759.71 915,795.14 09/01/2003 10019133 N/A 12/11/2007 N 902,196.70 901,040.35 09/11/2003 10020208 N/A 04/11/2013 N 895,487.27 894,424.73 09/11/2003 470027460 N/A 04/01/2013 N 866,186.14 865,221.66 09/01/2003 470026930 N/A 03/01/2013 N 847,676.34 847,204.94 09/01/2003 10020468 N/A 04/11/2013 N 845,268.23 844,140.05 09/11/2003 470026540 N/A 01/01/2013 N 843,912.69 843,125.97 09/01/2003 10019804 N/A 02/11/2013 N 802,361.92 801,689.56 09/11/2003 470028100 N/A 04/01/2013 N 796,649.50 795,864.34 09/01/2003 470025600 N/A 01/01/2013 N 794,498.14 793,793.78 09/01/2003 470025640 N/A 04/01/2013 N 750,000.00 750,000.00 09/01/2003 470026080 N/A 12/01/2012 N 746,783.76 746,448.04 09/01/2003 10019691 N/A 02/11/2013 N 716,032.99 715,465.28 09/11/2003 10019454 N/A 01/11/2013 N 710,668.80 710,128.70 09/11/2003 470026530 N/A 02/01/2013 N 700,000.00 700,000.00 09/01/2003 470025660 N/A 01/01/2013 N 697,374.37 697,073.67 09/01/2003 470026680 N/A 02/01/2018 N 685,650.07 683,315.18 09/01/2003 470026970 N/A 03/01/2013 N 673,387.08 673,103.84 09/01/2003 10020446 N/A 04/11/2013 N 666,538.24 665,720.04 09/11/2003 470025080 N/A 11/01/2012 N 627,000.58 626,727.67 09/01/2003 470027950 N/A 04/01/2013 N 623,618.58 623,317.04 08/01/2003 10019700 N/A 02/11/2013 N 608,390.26 607,863.05 09/11/2003 470026170 N/A 12/01/2012 N 572,427.75 572,155.35 09/01/2003 470027630 N/A 03/01/2013 N 548,625.31 548,381.43 09/01/2003 470027030 N/A 03/01/2013 N 547,152.06 546,608.45 09/01/2003 470025420 N/A 12/01/2012 N 547,769.54 547,541.50 09/01/2003 470027620 N/A 04/01/2013 N 498,949.43 498,723.15 09/01/2003 10019172 N/A 12/11/2012 N 496,700.00 496,334.48 08/11/2003 470026740 N/A 03/01/2013 N 448,044.69 447,647.00 09/01/2003 470027510 N/A 05/01/2018 N 445,634.18 444,162.43 09/01/2003 470024140 N/A 01/01/2018 N 439,714.19 438,270.74 09/01/2003 470026710 N/A 02/01/2018 N 392,206.60 390,944.80 09/01/2003 470027440 N/A 04/01/2013 N 346,914.82 346,134.01 09/01/2003 470026730 N/A 02/01/2013 N 198,770.60 198,590.15 09/01/2003 470027610 N/A 03/01/2018 N 172,367.52 171,845.24 09/01/2003 470027000 N/A 02/01/2013 N 119,329.83 119,234.35 09/01/2003 10020577 05/11/2013 05/11/2035 N 40,000,000.00 40,000,000.00 09/11/2003 Totals 1,762,280,745.86 1,761,087,956.95

Appraisal Appraisal Res Mod Loan 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 Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 10/20/2003 1 $5,625,895.46 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2003 1 $2,782,305.79 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/15/2003 1 $2,785,684.78 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/17/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 10/20/2003 0 $0.00 0 $0.00 09/17/2003 0 $0.00 0 $0.00 08/15/2003 0 $0.00 0 $0.00 07/17/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 10/20/2003 5.758270% 5.707234% 102 09/17/2003 5.758280% 5.707240% ~~104~~103 08/15/2003 5.758279% 5.707237% 104 07/17/2003 5.758279% 5.707234% 105 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) ~~10019992 4 0 08/11/2003 387,449.69 387,449.69 B~~ 10021388 10 0 0809/01/2003 174,120.13 174,120.13 B 10021389 14 0 0809/01/2003 ~~120~~116,~~318~~437.7550 ~~120~~116,~~318~~437.7550 B 10021390 15 0 0809/01/2003 132,006.26 132,006.26 B ~~10019753 16 0 08/11/2003 100,622.56 100,622.56 B~~ 10021391 22 0 0809/01/2003 93,874.63 93,874.63 B 10021392 23 0 0809/01/2003 94,390.55 94,390.55 B 10021393 25 0 0809/01/2003 73,886.06 73,886.06 B 10021394 28 0 0809/01/2003 61,609.07 61,609.07 B ~~10020017 32 0 08/11/2003 53,906.96 53,906.96 B~~ 10019687 35 0 0809/11/2003 55,877.76 55,877.76 B 10019298 36 0 0809/11/2003 54,851.97 54,851.97 B 10021395 37 0 0809/01/2003 53,101.15 53,101.15 B 10021396 42 0 0809/01/2003 48,460.43 48,460.43 B 10021397 43 0 0809/01/2003 52,188.27 52,188.27 B 10021398 52 0 0809/01/2003 38,463.91 38,463.91 B 10019036 64 01 08/11/2003 34,017.96 3468,~~017~~035.9692 B1 10019844 66 0 0809/11/2003 32,751.26 32,751.26 B 10021399 81 0 0809/01/2003 28,622.84 28,622.84 B 10021400 82 0 0809/01/2003 27,648.77 27,648.77 B 10021401 90 0 0809/01/2003 24,831.17 24,831.17 B 10021402 107 0 0809/01/2003 20,057.99 20,057.99 B 10021403 112 0 0809/01/2003 18,466.65 18,466.65 B 10021404 113 0 0809/01/2003 18,090.66 18,090.66 B ~~10019175 116 0 08/11/2003 20,291.73 20,291.73 B~~ 10020277 122 10 0709/11/2003 18,731.21 3718,~~462~~731.4221 ~~1 479000800 123 0 08/01/2003 0.00 0.00~~ B ~~10019258 130 0 08/11/2003 15,037.02 15,037.02 B~~ 10021405 137 0 0809/01/2003 13,489.89 13,489.89 B 10021406 141 0 0809/01/2003 12,867.09 12,867.09 B ~~10019042 148 0 08/11/2003 5,265.33 5,265.33 B~~ 10021407 149 0 0809/01/2003 13,027.15 13,027.15 B ~~10019999 180 0 08/11/2003 8,422.96 8,422.96 B~~ 10021408 184 0 0809/01/2003 8,918.73 8,918.73 B 10021409 185 0 0809/01/2003 11,099.48 11,099.48 B 10021410 198 0 0809/01/2003 7,731.62 7,731.62 B ~~470027950~~470026910 ~~234~~207 0 0809/01/2003 0.00 0.00 B ~~10019172~~470027620 ~~241~~240 0 0809/1101/2003 ~~3,209~~0.8200 ~~3,209~~0.8200 B ~~Totals~~Ttotals 3830 1,~~937~~339,~~707~~620.4816 1,~~956~~373,~~438~~638.6912

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~10019992 60,575,159.26 0.00~~ 10021388 29,~~914~~886,~~224~~933.2611 0.00 10021389 25,875,000.00 0.00 10021390 23,~~987~~963,~~681~~087.9621 0.00 ~~10019753 22,300,000.00 0.00~~ 10021391 16,~~926~~909,~~457~~104.1218 0.00 10021392 15,~~925~~910,~~105~~938.9512 0.00 10021393 11,~~913~~903,~~558~~790.4752 0.00 10021394 10,~~459~~450,~~640~~271.7476 0.00 ~~10020017 9,550,331.24 0.00~~ 10019687 9,~~294~~286,~~631~~536.9231 0.00 10019298 9,~~039~~031,~~290~~530.6486 0.00 10021395 8,~~994~~986,~~575~~396.1187 0.00 10021396 7,~~116~~111,~~122~~476.9711 0.00 10021397 7,~~050~~035,~~004~~758.1864 0.00 10021398 6,~~426~~420,~~014~~474.4190 0.00 10019036 5,636,744.66 0100.00 10019844 5,~~573~~568,~~309~~249.1146 0.00 10021399 4,~~571~~567,~~175~~547.2787 0.00 10021400 4,~~488~~485,~~638~~070.5710 0.00 10021401 4,~~184~~180,~~102~~421.7910 0.00 10021402 3,~~390~~387,~~609~~631.3656 0.00 10021403 3,~~081~~078,~~533~~828.0343 0.00 10021404 3,~~044~~041,~~294~~670.4853 0.00 ~~10019175 3,031,391.18 0.00~~ 10020277 2,~~789~~782,~~045~~305.2579 ~~100~~200.00 ~~479000800 2,693,215.91 0.00 10019258 2,483,252.42 0.00~~ 10021405 2,~~243~~242,~~999~~103.7586 0.00 10021406 2,~~147~~145,~~132~~248.6615 0.00 ~~10019042 752,508.49 0.00~~ 10021407 2,~~016~~015,~~631~~204.3733 0.00 ~~10019999~~10021408 1,~~492~~380,~~239~~899.2763 0.00 ~~10021408~~10021409 1,~~381~~371,~~869~~889.5494 0.00 ~~10021409~~10021410 1,~~372~~191,~~330~~856.2468 0.00 ~~10021410~~470026910 1,~~193~~000,~~422~~000.~~28 0.~~00 ~~470027950 623,618.58~~ 0.00 ~~10019172~~470027620 ~~496~~498,~~700~~723.0015 0.00 ~~Totals 334~~231,~~035~~345,~~562~~693.4483 ~~100~~300.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = 1 (1 Loans) 1834,~~731~~017.2196 3768,~~462~~035.4292 25,~~789~~636,~~045~~744.2566 100.00 Total for Status Code = B (3729 Loans) 1,~~918~~305,~~976~~602.2720 1,~~918~~305,~~976~~602.2720 ~~331~~225,~~246~~708,~~517~~949.1917 0200.00 (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

Filing Compare · CREDIT SUISSE FIRST BOSTON MOR SEC CORP COM CER SER 2003-C3