8-K 1 cs03c3.txt JANUARY 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 : January 16, 2004 (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 January 16, 2004 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 January 16, 2004 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: January 19, 2004 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 January 16, 2004 distribution. Wells Fargo Bank MN, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates 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: 01/16/2004 Record Date: 12/31/2004 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 ~~121~~119,~~886~~292,~~387~~534.2023 1,~~205~~218,~~521~~379.2574 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% 2,534,000.00 2,534,000.00 0.00 622-B 22541QET5 4.627267% 6,010,000.00 6,010,000.00 0.00 622-C 22541QEU2 5.175967% 6,009,000.00 6,009,000.00 0.00 622-D 22541QEV0 5.864167% 6,010,000.00 6,010,000.00 0.00 622-E 22541QEW8 7.012200% 17,836,000.00 17,836,000.00 0.00 622-F 22541QEX6 7.012200% 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,~~759~~757,~~712~~118,~~027~~174.5659 1,~~205~~218,~~521~~379.2574

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22541QDE9 ~~211~~206,~~168~~674.1732 0.00 0.00 1,~~416~~425,~~689~~054.4206 ~~120~~118,~~680~~074,~~865~~154.9549 16.7477% A-2 22541QDF6 507,001.67 0.00 0.00 507,001.67 214,000,000.00 16.7477% A-3 22541QDG4 597,486.67 0.00 0.00 597,486.67 212,000,000.00 16.7477% A-4 22541QDH2 169,629.17 0.00 0.00 169,629.17 55,000,000.00 16.7477% A-5 22541QDJ8 2,828,717.92 0.00 0.00 2,828,717.92 862,414,000.00 16.7477% B 22541QDK5 160,162.05 0.00 0.00 160,162.05 47,432,000.00 14.0407% C 22541QDL3 66,009.34 0.00 0.00 66,009.34 19,405,000.00 12.9496% D 22541QDM1 133,596.54 0.00 0.00 133,596.54 38,808,000.00 10.7375% E 22541QDN9 67,771.96 0.00 0.00 67,771.96 19,405,000.00 9.6365% F 22541QED0 73,056.06 0.00 0.00 73,056.06 19,404,000.00 8.5354% G 22541QEE8 49,771.26 0.00 0.00 49,771.26 12,936,000.00 7.7980% H 22541QEF5 83,453.37 0.00 0.00 83,453.37 19,404,000.00 6.6970% J 22541QEG3 68,418.80 0.00 0.00 68,418.80 19,405,000.00 5.59% K 22541QEH1 45,610.18 0.00 0.00 45,610.18 12,936,000.00 4.8586% L 22541QEJ7 22,805.09 0.00 0.00 22,805.09 6,468,000.00 4.4849% M 22541QEK4 38,008.48 0.00 0.00 38,008.48 10,780,000.00 3.87% N 22541QEL2 7,601.70 0.00 0.00 7,601.70 2,156,000.00 3.75% O 22541QEM0 15,203.39 0.00 0.00 15,203.39 4,312,000.00 3.5051% P 22541QEN8 75,~~861~~943.7675 0.00 0.00 75,~~861~~943.7675 21,560,640.36 2.2728% 622-A 22541QES7 9,664.32 0.00 0.00 9,664.32 2,534,000.00 0.00% 622-B 22541QET5 23,174.89 0.00 0.00 23,174.89 6,010,000.00 0.00% 622-C 22541QEU2 25,918.65 0.00 0.00 25,918.65 6,009,000.00 0.00% 622-D 22541QEV0 29,369.70 0.00 0.00 29,369.70 6,010,000.00 0.00% 622-E 22541QEW8 104,224.67 0.00 0.00 104,224.67 17,836,000.00 0.00% 622-F 22541QEX6 9,355.44 0.00 0.00 9,355.44 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,~~423~~418,~~041~~629.2539 0.00 0.00 6,~~628~~637,~~562~~009.5013 1,~~758~~755,~~506~~899,~~506~~794.3185

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount AX 22541QEP3 0.~~125025~~119628% 1,724,825,640.36 1,~~719~~717,~~712~~118,~~027~~174.5659 ASP 22541QER9 2.142324% 1,613,358,000.00 1,613,358,000.00 AY 22541QEQ1 1.~~071721~~071652% 171,206,187.00 170,~~679~~411,~~000~~589.9480

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount AX 22541QEP3 ~~179~~171,~~172~~180.2501 0.00 ~~179~~171,~~172~~180.2501 1,~~718~~715,~~506~~899,~~506~~794.3185 ASP 22541QER9 2,880,279.83 0.00 2,880,279.83 1,613,358,000.00 AY 22541QEQ1 152,~~433~~184.5695 0.00 152,~~433~~184.5695 170,~~552~~283,~~125~~403.5695 (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 ~~959~~939.~~73533228~~31129315 9.~~49229331~~59354126 1.~~66274150~~62735685 0.00000000 0.00000000 ~~950~~929.~~24303898~~71775189 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.~~51853000~~52233277 0.00000000 0.00000000 1,000.00000000 622-A 22541QES7 1,000.00000000 0.00000000 3.81385951 0.00000000 0.00000000 1,000.00000000 622-B 22541QET5 1,000.00000000 0.00000000 3.85605491 0.00000000 0.00000000 1,000.00000000 622-C 22541QEU2 1,000.00000000 0.00000000 4.31330504 0.00000000 0.00000000 1,000.00000000 622-D 22541QEV0 1,000.00000000 0.00000000 4.88680532 0.00000000 0.00000000 1,000.00000000 622-E 22541QEW8 1,000.00000000 0.00000000 5.84350022 0.00000000 0.00000000 1,000.00000000 622-F 22541QEX6 1,000.00000000 0.00000000 5.84349781 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 ~~997~~995.~~03528712~~53145223 0.~~10387847~~09924482 0.00000000 ~~996~~994.~~33636357~~82507373 ASP 22541QER9 1,000.00000000 1.78527012 0.00000000 1,000.00000000 AY 22541QEQ1 ~~996~~995.~~92075345~~35882894 0.~~89035077~~88889866 0.00000000 ~~996~~994.~~17968573~~61010688

Reconciliation Detail Advance Summary P & I Advances Outstanding 1,~~533~~372,~~923~~498.0410 Servicing Advances Outstanding 1,~~018~~882.0367 Reimbursement for Interest on P&I Advances paid from general collections ~~157~~75.4849 Reimbursement for Interest on Servicing Advances paid from general collections ~~157~~75.4849

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 7574,~~071~~950.5387 Less Delinquent Servicing Fees 2120,~~413~~546.0261 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 20,~~216~~441.8410 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 7374,~~875~~845.3536

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 ~~211~~206,~~168~~674.1732 0.00 ~~211~~206,~~168~~674.1732 0.00 0.00 ~~211~~206,~~168~~674.1732 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 ~~179~~171,~~172~~180.2501 0.00 ~~179~~171,~~172~~180.2501 0.00 0.00 ~~179~~171,~~172~~180.2501 0.00 ASP 2,880,279.83 0.00 2,880,279.83 0.00 0.00 2,880,279.83 0.00 AY 152,~~433~~184.5695 0.00 152,~~433~~184.5695 0.00 0.00 152,~~433~~184.5695 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 ~~157~~75.4647 75,~~861~~943.7675 ~~278~~293.2960 622-A 9,664.32 0.00 9,664.32 0.00 0.00 9,664.32 0.00 622-B 23,174.89 0.00 23,174.89 0.00 0.00 23,174.89 0.00 622-C 25,918.65 0.00 25,918.65 0.00 0.00 25,918.65 0.00 622-D 29,369.70 0.00 29,369.70 0.00 0.00 29,369.70 0.00 622-E 104,224.67 0.00 104,224.67 0.00 0.00 104,224.67 0.00 622-F 9,355.44 0.00 9,355.44 0.00 0.00 9,355.44 0.00 Total 8,~~635~~622,~~084~~349.3565 0.00 8,~~635~~622,~~084~~349.3565 0.00 ~~157~~75.4647 8,~~634~~622,~~926~~274.8918 ~~278~~293.2960

Other Required Information Available Distribution Amount (1) 9,840,~~448~~653.1492 Aggregate Number of Outstanding Loans 250 Aggregate Unpaid Principal Balance of Loans 1,~~758~~756,~~723~~086,~~738~~395.7481 Aggregate Stated Principal Balance of Loans 1,~~758~~755,~~506~~899,~~506~~794.3387 Aggregate Amount of Servicing Fee 7374,~~875~~845.3536 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~072~~069.7670 Aggregate Amount of Primary Servicing Fee 0.00 Aggregate Trust Fund Expenses ~~157~~75.4849 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,~~712~~699,~~228~~370.6617 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,~~712~~699,~~228~~370.6617 Principal: Scheduled Principal 1,~~205~~218,~~521~~379.2574 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,~~205~~218,~~521~~379.2574 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 9,917,749.91 Total Funds Distributed Fees: Master Servicing Fee 7574,~~071~~950.5387 Trustee Fee 2,~~072~~069.7670 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 77,~~144~~020.2958 Additional Trust Fund Expenses: Reimbursement for Interest on Advances ~~157~~75.4849 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 ~~157~~75.4849 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 8,~~634~~622,~~926~~274.8918 Principal Distribution 1,~~205~~218,~~521~~379.2574 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,~~448~~653.1492 Total Funds Distributed 9,917,749.9199

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 ~~487~~486,~~967~~244.4892 0.03 ~~132~~130 6.~~6746~~6734 8.~~034291~~031241 250,001 to 500,000 7 3,~~049~~037,~~890~~426.7975 0.17 ~~137~~134 6.~~5003~~4997 7.~~748887~~739403 500,001 to 750,000 17 11,~~146~~127,~~828~~974.0496 0.63 ~~114~~112 5.~~9988~~9986 8.~~843067~~778405 750,001 to 1,000,000 1819 1617,~~212~~178,~~455~~023.8773 0.9298 ~~104~~103 5.~~9646~~9758 4.~~650143~~497701 1,000,001 to 1,250,000 1211 1312,~~787~~757,~~313~~051.7856 0.7873 ~~111~~109 6.~~0672~~0599 10.~~262750~~975286 1,250,001 to 1,500,000 18 24,~~384~~330,~~320~~193.0322 1.39 ~~119~~117 6.~~3093~~3095 2.~~056460~~022949 1,500,001 to 2,000,000 30 52,~~259~~148,~~095~~527.5052 2.97 ~~105~~103 6.~~0133~~0132 4.~~247724~~246359 2,000,001 to 2,500,000 19 42,~~697~~625,~~766~~502.2023 2.43 ~~114~~112 5.9149 7.~~257901~~244167 2,500,001 to 3,000,000 12 32,~~864~~797,~~663~~885.5783 1.87 ~~107~~105 5.~~9873~~9872 3.~~618085~~575584 3,000,001 to 4,000,000 20 67,~~995~~874,~~175~~498.7149 3.87 ~~112~~110 5.~~8755~~8754 45.~~991099~~031107 4,000,001 to 4,500,000 12 50,~~823~~710,~~839~~499.7374 2.89 ~~111~~109 5.9674 2.~~170939~~147771 4,500,001 to 5,000,000 8 38,~~317~~249,~~909~~268.3969 2.18 ~~111~~109 6.~~0187~~0185 4.~~115688~~191209 5,000,001 to 7,500,000 33 ~~199~~198,~~200~~731,~~446~~378.8451 11.3332 ~~111~~109 6.0041 3.~~164225~~120824 7,500,001 to 10,000,000 9 79,~~546~~375,~~783~~860.1005 4.52 ~~125~~123 5.~~9072~~9071 3.~~309390~~298840 10,000,001 to 15,000,000 8 86,~~656~~483,~~031~~415.9323 4.93 ~~111~~109 6.1576 1.~~459788~~527174 15,000,001 to 30,000,000 15 344,~~627~~232,~~966~~968.1950 19.60 8684 5.5868 1.~~825923~~800328 30,000,001 to 50,000,000 4 178,~~225~~040,~~431~~436.5973 10.14 9593 6.~~0664~~0666 1.~~768991~~860728 50,000,001 or Greater 5 ~~516~~515,~~222~~712,~~620~~638.5921 29.3637 9795 5.~~4216~~4219 2.~~356563~~965965 Totals 250 1,~~758~~755,~~506~~899,~~506~~794.3387 100.00 ~~101~~99 5.7583 2.~~748056~~929855

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 3 27,~~521~~461,~~593~~457.1269 1.5756 ~~111~~109 6.~~1959~~1958 1.~~628622~~456441 Alaska 2 16,~~410~~367,~~378~~977.1219 0.93 ~~113~~111 6.~~0871~~0872 1.~~728245~~728021 Arizona 5 23,~~685~~638,~~257~~296.6754 1.35 ~~107~~105 5.8665 1.~~408222~~406547 Arkansas 2 5,~~551~~540,~~002~~577.1248 0.32 ~~128~~126 6.0712 1.~~440065~~455094 California 13 105,~~608~~493,~~492~~259.0574 6.01 8886 6.~~0118~~0115 1.~~575772~~575492 Colorado 5 25,~~158~~108,~~842~~535.7102 1.43 ~~111~~109 6.1159 1.~~459317~~579215 Connecticut 1 19,~~167~~107,~~752~~598.9471 1.09 ~~112~~110 5.4600 1.~~380000~~250000 Florida 15 101,~~997~~850,~~275~~838.4247 5.80 ~~109~~107 6.~~0411~~0409 1.~~499194~~606418 Georgia 7 56,~~350~~283,~~167~~327.8816 3.2021 7876 5.~~6821~~6816 3.~~405087~~339140 Illinois 11 39,~~756~~671,~~767~~848.7129 2.26 ~~112~~110 5.~~5133~~5134 1.~~613366~~581790 Indiana 3 9,~~999~~975,~~987~~298.9257 0.57 ~~113~~111 6.~~0886~~0885 1.~~506774~~275181 Iowa 3 3,~~772~~764,~~158~~861.0781 0.21 ~~112~~110 5.9600 1.~~678568~~708570 Kansas 2 5,~~393~~383,~~027~~117.9510 0.31 ~~136~~134 6.~~1596~~1597 1.~~361656~~361641 Kentucky 1 6,~~115~~103,~~175~~424.8792 0.35 ~~112~~110 5.9900 1.~~350000~~110000 Louisiana 2 2,~~011~~006,~~834~~558.3194 0.11 ~~109~~107 6.6545 1.~~455094~~152176 Maryland 8 22,~~345~~284,~~872~~947.4255 1.27 ~~111~~109 6.1521 1.~~446246~~443616 Massachusetts 7 29,~~684~~616,~~181~~152.6279 1.69 6765 5.4211 1.~~728195~~723714 Michigan 4 97,~~530~~315,~~418~~247.4475 5.5554 ~~112~~110 5.4464 1.~~882643~~754009 Minnesota 1 7,~~538~~522,~~656~~664.1649 0.43 ~~112~~110 5.5300 1.~~600000~~580000 Mississippi 1 1,~~285~~282,~~259~~751.7435 0.07 ~~108~~106 6.0400 1.~~550000~~810000 Missouri 1 ~~919~~915,~~768~~968.6191 0.05 ~~109~~107 6.7200 1.~~460000~~410000 Nevada 2 10,~~184~~164,~~240~~850.6917 0.58 ~~110~~108 6.1015 1.~~789831~~789845 New Hampshire 3 3,~~354~~344,~~520~~502.0442 0.19 ~~112~~110 5.7527 1.~~788552~~687774 New Jersey 5 61,~~124~~089,~~310~~065.0214 3.48 ~~108~~106 6.~~3429~~3432 1.~~887513~~773968 New Mexico 1 ~~800~~798,~~197~~689.1526 0.05 ~~111~~109 6.1200 01.~~590000~~750000 New York 82 ~~413~~412,~~258~~993,~~884~~294.8576 23.5052 ~~113~~111 5.8601 56.~~673485~~057259 North Carolina 9 3837,~~090~~978,~~084~~082.14 2.1716 ~~141~~139 6.~~0790~~0787 1.~~654210~~603218 Ohio 7 37,~~459~~371,~~287~~283.2400 2.13 ~~112~~110 5.~~8171~~8170 1.~~486241~~467602 Oklahoma 1 3,~~024~~018,~~504~~855.8118 0.17 ~~111~~109 6.1600 1.~~480000~~690000 Oregon 2 30,~~973~~966,~~690~~845.4727 1.76 7977 5.~~3513~~3512 1.~~571570~~268344 Pennsylvania 7 129,~~722~~406,~~036~~159.5915 7.3837 ~~110~~108 5.~~9231~~9232 1.~~924389~~900305 South Carolina 4 79,~~508~~276,~~303~~479.0776 4.5251 6058 4.~~3163~~3162 2.~~000414~~028063 Tennessee 1 3,~~489~~480,~~847~~654.2551 0.20 ~~112~~110 6.5000 1.530000 Texas 43 ~~197~~196,~~100~~745,~~976~~153.8626 11.2120 8583 5.~~9104~~9102 1.~~381652~~386135 Utah 1 5,~~365~~355,~~277~~001.8669 0.3130 ~~113~~111 5.9800 1.~~370000~~420000 Virginia 4 8,~~774~~758,~~285~~569.9854 0.50 ~~113~~111 6.2841 1.~~705177~~717197 Washington,DC 4 123,~~668~~663,~~326~~079.1096 7.0304 8078 5.~~1532~~1531 34.~~108171~~657233 Wisconsin 1 4,~~803~~794,~~869~~526.9576 0.27 ~~110~~108 6.0000 1.520000 Totals 274 1,~~758~~755,~~506~~899,~~506~~794.3387 100.00 ~~101~~99 5.7583 2.~~748056~~929855

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 2630 ~~101~~147,~~423~~045,~~042~~598.2171 58.7737 ~~111~~112 5.~~9049~~8646 1.~~190832~~183210 1.26 to 1.35 1925 ~~121~~199,~~977~~046,~~826~~956.0419 611.9434 ~~110~~95 65.~~0146~~9337 1.~~309835~~311013 1.36 to 1.40 1610 ~~126~~75,~~589~~241,~~385~~215.0435 74.2029 8890 5.~~9917~~8124 1.~~376225~~374859 1.41 to 1.45 1617 ~~114~~74,~~897~~934,~~268~~123.2292 64.5327 ~~104~~97 5.~~8016~~9183 1.~~438109~~434832 1.46 to 1.50 1613 7457,~~604~~364,~~319~~615.0427 43.2427 ~~111~~109 5.~~9392~~9438 1.~~481564~~479464 1.51 to 1.60 2120 ~~169~~126,~~640~~789,~~153~~739.6713 97.6522 9596 56.~~8550~~0287 1.~~562264~~562025 1.61 to 1.70 1514 90136,~~532~~466,~~527~~489.0756 57.1577 ~~101~~100 56.~~8817~~1054 1.~~625622~~636079 1.71 to 2.00 2725 ~~186~~160,~~342~~551,~~871~~649.6457 109.6014 ~~103~~100 65.~~0857~~8816 1.~~821518~~809676 2.01 to 3.00 1516 ~~464~~465,~~856~~209,~~272~~724.0780 26.4349 ~~104~~102 5.~~5801~~5773 2.~~146833~~461515 3.01 or Greater 7980 ~~307~~313,~~642~~249,~~841~~682.3337 17.4984 9391 5.~~4335~~4563 78.~~646379~~162096 Totals 250 1,~~758~~755,~~506~~899,~~506~~794.3387 100.00 ~~101~~99 5.7583 2.~~748056~~929855

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 21 131,~~695~~470,~~405~~872.1252 7.49 ~~108~~106 6.~~0712~~0715 1.~~703703~~634129 Mixed Use 3 6,~~057~~047,~~830~~409.7894 0.34 ~~111~~109 6.5314 1.~~466067~~483513 Multi-Family 164 ~~509~~508,~~555~~651,~~625~~699.0353 28.9897 9997 5.~~7573~~7572 4.~~575840~~542217 Office 27 ~~500~~499,~~067~~697,~~357~~010.0689 28.4446 ~~107~~105 5.~~8725~~8724 12.~~978023~~444920 Other 5 121,~~427~~378,~~859~~004.4979 6.91 7674 5.~~3614~~3609 34.~~495060~~486235 Retail 48 ~~473~~472,~~647~~650,~~580~~363.1289 26.9392 ~~100~~98 5.~~6343~~6346 1.~~747398~~720588 Self Storage 6 16,~~054~~004,~~856~~440.3487 0.91 ~~112~~110 6.~~0287~~0288 1.~~643401~~926175 Totals 274 1,~~758~~755,~~506~~899,~~506~~794.3387 100.00 ~~101~~99 5.7583 2.~~748056~~929855

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,~~420~~221,~~340~~630.6037 4.06 5452 4.1345 2.~~070000~~100000 5.001% to 5.500% 24 ~~424~~423,~~261~~836,~~293~~122.3786 24.1314 8583 5.~~2666~~2665 3.~~517008~~912299 5.501% to 5.750% 43 168,~~699~~416,~~602~~626.0079 9.59 ~~112~~110 5.6670 5.~~188846~~166696 5.751% to 6.000% 86 ~~693~~692,~~953~~996,~~297~~828.8083 39.4647 ~~108~~106 5.9159 2.~~381117~~608112 6.001% to 7.000% 92 389,~~819~~093,~~822~~790.2721 22.1716 ~~110~~108 6.3060 1.~~656669~~646007 7.001% to 7.500% 3 8,~~981~~965,~~497~~399.6137 0.51 ~~108~~106 7.1612 1.~~927933~~957702 7.501% to 9.020% 1 1,~~370~~369,~~652~~396.6844 0.08 ~~206~~204 9.0200 10.~~200000~~890000 Totals 250 1,~~758~~755,~~506~~899,~~506~~794.3387 100.00 ~~101~~99 5.7583 2.~~748056~~929855

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 Months or Less ~~248~~216 1,~~707~~612,~~305~~867,~~831~~466.0517 9791.0985 ~~101~~98 5.~~7333~~7116 2.~~773655~~967595 13 to 24 Months 234 51143,~~200~~032,~~675~~328.2870 28.9115 ~~107~~105 6.~~5901~~2841 12.~~894453~~504288 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,~~758~~755,~~506~~899,~~506~~794.3387 100.00 ~~101~~99 5.7583 2.~~748056~~929855

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 16 423,~~731~~326,~~431~~401.0443 24.1011 6361 5.~~1874~~1877 2.~~325012~~753546 85 to 114 Months ~~222~~225 1,~~307~~316,~~430~~412,~~568~~060.9520 74.3597 ~~112~~110 5.~~9311~~9305 2.~~899190~~997489 115 to 120 Months 30 ~~11,122,049~~0.4800 0.6300 ~~115~~0 50.~~8587~~0000 20.~~107931~~000000 121 Month or Greater 3 4,~~761~~754,~~287~~500.5207 0.27 ~~183~~181 7.~~3536~~3540 1.~~273485~~184184 Totals 244 1,~~747~~744,~~045~~492,~~336~~961.9970 99.35 ~~100~~98 5.7541 2.~~750460~~933351

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,~~461~~406,~~169~~833.3417 0.65 ~~221~~219 6.~~3918~~3916 2.~~381511~~395206 Totals 6 11,~~461~~406,~~169~~833.3417 0.65 ~~221~~219 6.~~3918~~3916 2.~~381511~~395206

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 7.5556 8583 5.9392 5.~~737474~~604585 250 Month or Less 9 37,~~302~~129,~~856~~443.0420 2.1211 ~~111~~109 6.~~0362~~0364 2.~~409773~~612665 251 to 300 Months 51 203,~~613~~025,~~728~~412.9511 11.5856 ~~110~~108 6.0052 2.~~381957~~331642 301 to 355 Months 139 1,~~303~~301,~~424~~706,~~209~~472.0285 74.1213 9997 5.~~6944~~6945 12.~~964533~~224560 356 to 360 Months 0 0.00 0.00 0 0.0000 0.000000 361 Months or Greater 29 69,~~879~~806,~~542~~633.9854 3.9798 ~~112~~110 5.6337 12.~~987901~~988263 Totals 244 1,~~747~~744,~~045~~492,~~336~~961.9970 99.35 ~~100~~98 5.7541 2.~~750460~~933351

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 4627 ~~495~~175,~~573~~632,~~665~~962.2864 2810.1800 9192 5.~~7391~~7768 1.~~915677~~533555 1 Year or Less ~~202~~213 1,~~260~~541,~~660~~687,~~815~~366.0996 7187.6980 ~~105~~100 5.~~7646~~7446 3.~~077961~~120013 1 to 2 Years 210 238,~~272~~579,~~025~~465.9627 02.1320 83107 6.~~4508~~2205 1.~~254628~~687537 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 250 1,~~758~~755,~~506~~899,~~506~~794.3387 100.00 ~~101~~99 5.7583 2.~~748056~~929855 (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 1,043,501.76 0.00 5.970% 10021146 2 Various Washington DC 539,470.78 0.00 5.135% 10021411 3 RT Columbia SC 253,907.58 95,437.74 4.135% 10019992 4 RT Tannersville PA 303,377.00 84,072.70 5.850% 10019079 5 RT Auburn Hills MI 268,601.15 62,721.07 5.250% 10019348 6 OF Philadelphia PA 240,409.67 43,681.86 5.880% 10019845 7 MF Various TX 240,482.04 41,306.71 6.000% 10018262 8 IN Cranbury NJ 246,837.50 0.00 6.500% 10019469 9 OT Savannah GA 135,625.00 0.00 5.250% 10021388 10 OF Farmington HIlls MI 146,242.57 27,877.56 5.700% 10019715 11 RT Won FL 144,580.56 0.00 5.750% 10019241 12 MF Eugene OR 130,527.22 0.00 5.300% 10020469 13 RT San Francisco CA 135,228.89 0.00 6.040% 10021389 14 OF Ontario CA 120,318.75 0.00 5.400% 10021390 15 IN Various MA 106,936.92 25,069.34 5.200% 10019753 16 MF Houston TX 100,622.56 0.00 5.240% 10017798 17 RT Burleson TX 111,937.39 17,917.29 6.130% 10020151 18 IN Elk Grove Village IL 96,726.41 21,195.06 5.400% 10021412 19 MF Groton CT 89,972.49 28,697.51 5.460% 10019263 20 RT Hoover AL 89,947.39 15,938.01 5.940% 10019455 21 OF Orlo FL 92,182.90 14,772.18 6.180% 10021391 22 MF Frisco TX 76,183.39 17,691.24 5.250% 10021392 23 MF Clevel OH 79,908.92 14,481.63 5.850% 470027660 24 MF Anchorage AK 64,973.46 10,950.51 6.150% 10021393 25 OF Colorado Springs CO 63,883.78 10,002.28 6.250% 10020203 26 IN Various Various 59,209.81 13,037.36 6.500% 10019620 27 RT Encinitas CA 57,057.38 8,824.36 6.250% 10021394 28 MF Houston TX 52,034.63 9,574.44 5.800% 10018985 29 RT La Mesa CA 51,997.60 9,745.26 5.820% 10019360 30 OF Exton PA 57,658.91 8,076.17 6.500% 10018625 31 RT Greeley CO 52,171.94 8,935.03 5.970% 10020017 32 MF Elmhurst IL 44,217.79 9,689.17 5.400% 470024470 33 MF New York NY 47,575.28 4,240.45 5.850% 10019974 34 IN Mooresville NC 50,757.09 19,069.24 6.320% 10019687 35 OF Houston TX 47,598.49 8,279.27 5.970% 10019298 36 OF Orlo FL 46,913.34 7,938.63 6.050% 10021395 37 MF Tyler TX 44,743.77 8,357.38 5.800% 10019260 38 RT Boca Raton FL 48,422.14 6,868.82 6.470% 10019968 39 MF Apache Junction AZ 38,080.33 7,289.81 5.720% 10020093 40 MF Minneapolis MN 35,857.93 7,437.19 5.530% 10019335 41 RT Atlanta GA 39,889.36 9,678.60 6.270% 10021396 42 IN San Diego CA 43,680.58 4,779.85 7.150% 10021397 43 IN Various Various 37,620.38 14,567.89 6.250% 470027330 44 MF Ossining NY 33,425.00 0.00 5.730% 10019329 45 RT Midl MI 35,081.84 8,161.15 5.900% 470026140 46 MF White Plains NY 31,791.66 19,794.73 5.620% 479000750 47 RT Orlo FL 38,462.82 5,286.10 6.530% 10018934 48 MF Reynoldsburg OH 31,353.67 6,604.16 5.480% 10018475 49 RT Bridgeton NJ 31,451.70 6,479.14 5.610% 10019344 50 RT Mishawaka IN 32,975.81 5,702.93 5.930% 470027570 51 MF New York NY 29,300.18 10,499.14 5.470% 10021398 52 OF Glendale AZ 32,799.07 5,664.84 5.950% 10018557 53 RT Pineville NC 31,793.34 5,408.77 6.000% 10020000 54 OF Lexington KY 31,509.57 5,383.15 5.990% 470028040 55 MF New York NY 27,790.15 3,054.07 5.400% 470027290 56 MF New York NY 27,455.41 1,105.99 5.500% 10019171 57 OT Kill Devil Hills NC 33,642.20 11,694.71 6.670% 10019333 58 RT Columbia SC 28,094.80 13,059.13 5.670% 10019041 59 MF Orlo FL 30,536.60 5,027.53 6.130% 10019449 60 MF Dallas TX 30,902.80 4,808.80 6.250% 10019249 61 OF Elmsford NY 29,199.71 5,239.33 5.910% 479000790 62 RT Simi Valley CA 29,919.74 7,400.04 6.170% 10017866 63 RT Las Vegas NV 28,546.54 5,143.61 5.900% 10019036 64 MF Mesa AZ 28,962.15 5,055.81 5.990% 10018867 65 RT Benson NC 27,565.41 5,114.67 5.750% 10019844 66 MF Columbus OH 27,581.39 5,169.87 5.770% 479000680 67 MF New York NY 28,091.85 4,883.43 6.000% 10016778 68 RT Salt Lake City UT 27,599.52 4,706.81 5.980% 10019176 69 RT Hazlet NJ 28,675.43 4,198.01 6.410% 479000710 70 OF Lanham MD 26,901.31 5,660.55 6.050% 479000830 71 RT Pikesville MD 26,694.77 10,709.80 6.050% 10020138 72 OT Mobile AL 29,164.70 6,092.71 6.650% 10018279 73 RT Conshohocken PA 26,096.59 4,463.77 6.010% 470027910 74 MF Forest Hills NY 23,324.19 2,873.81 5.620% 470027150 75 MF New York NY 23,186.23 2,551.75 5.410% 10020139 76 OT Montgomery AL 27,550.73 5,755.55 6.650% 10019330 77 RT Hudson WI 24,793.86 4,284.34 6.000% 10018278 78 RT Tampa FL 24,601.30 4,207.99 6.010% 10019331 79 MF Savannah GA 23,626.68 4,476.36 5.780% 10019800 80 RT Houston TX 25,630.87 3,737.14 6.390% 10021399 81 IN Reno NV 24,906.60 3,716.24 6.350% 10021400 82 RT Cypress CA 23,994.74 3,654.03 6.230% 10018624 83 RT Keller TX 22,640.42 3,796.41 6.020% 10021413 84 OF Walnut Creek CA 25,450.62 5,116.40 6.810% 10019838 85 MF Kernersville NC 20,176.76 4,238.17 5.500% 10018927 86 MF Tallahassee FL 20,460.24 6,202.93 5.600% 10019105 87 IN Riviera Beach FL 21,220.00 4,010.38 5.800% 470025990 88 MF New York NY 20,860.42 0.00 5.890% 470025020 89 MF Bronx NY 21,933.17 3,942.98 6.060% 10021401 90 MF Fort Smith AR 21,067.55 3,763.62 5.870% 10017915 91 SS Anchorage AK 20,927.11 8,921.20 5.900% 10021414 92 RT Carpentersville IL 21,349.23 3,523.05 6.110% 10019332 93 MF Savannah GA 20,076.59 5,791.15 5.780% 10019754 94 MF Longview TX 19,494.98 3,656.62 5.790% 10019336 95 OF Downers Grove IL 19,331.31 3,601.75 5.820% 10020243 96 MF Sarasota FL 19,671.41 5,134.19 6.000% 10020142 97 MF Vinton IA 8,288.81 1,434.10 5.960% 10020143 98 MF Maquoketa IA 6,445.78 1,115.23 5.960% 10020141 99 MF Anamosa IA 4,604.68 796.69 5.960% 10018136 100 SS Norco CA 18,837.30 4,863.25 6.010% 470027380 101 MF Mamaroneck NY 17,138.77 2,085.81 5.660% 470026120 102 MF New York NY 17,028.47 0.00 5.650% 10018798 103 SS Neptune NJ 17,581.67 4,755.42 5.900% 10019707 104 RT Duluth GA 17,482.88 4,694.66 5.900% 10019534 105 RT Longview TX 17,413.23 3,049.98 5.900% 10019487 106 MF Garl TX 17,414.22 3,093.16 5.920% 10021402 107 RT Overl Park KS 17,014.17 3,043.82 5.850% 10019839 108 MF N Canton OH 16,188.37 3,287.46 5.580% 10019661 109 MF Philadelphia PA 16,447.02 3,123.96 5.760% 470026620 110 MF New York NY 15,262.50 0.00 5.550% 470025280 111 MF New York NY 16,319.20 1,517.47 5.780% 10021403 112 MF Austin TX 15,701.06 2,765.59 5.940% 10021404 113 MF Harrisonburg VA 15,407.89 2,682.77 5.900% 470026870 114 MF New York NY 14,157.08 0.00 5.570% 10018292 115 RT Tulsa OK 16,027.00 2,574.21 6.160% 10019175 116 RT Marietta GA 18,216.29 2,075.44 7.000% 10019492 117 MF Fort Worth TX 15,984.21 2,487.31 6.250% 479000670 118 MU Clarksville MD 16,276.81 2,363.27 6.400% 10020074 119 MF Arlington TX 14,708.24 4,003.86 5.900% 470026850 120 MF New York NY 13,237.96 1,739.12 5.510% 470026690 121 MF White Plains NY 14,191.74 1,489.35 6.000% 10020277 122 OF Los Angeles CA 15,271.64 3,459.57 6.400% 479000800 123 OF Vienna VA 14,443.47 2,180.89 6.250% 10019569 124 RT Tabor City NC 13,152.11 3,647.56 5.830% 470026790 125 MF New York NY 12,548.80 420.79 5.800% 470025550 126 MF Rockville Centre NY 12,802.94 2,552.58 5.780% 10018376 127 MF Haltom City TX 12,234.21 3,763.69 5.600% 10017800 128 RT Eureka CA 13,072.63 3,305.61 6.050% 470027830 129 MF Kew Gardens NY 10,722.96 1,614.78 5.170% 10019258 130 RT Red Springs NC 12,845.10 2,191.92 6.030% 479000620 131 OF New York NY 13,201.07 2,110.66 6.200% 470026090 132 MF New York NY 11,163.32 1,473.05 5.500% 10019763 133 OF Quincy MA 12,488.01 3,122.26 6.100% 479000720 134 OF W Palm Beach FL 12,922.27 1,948.73 6.310% 10020044 135 MF Medford OR 12,184.19 3,235.06 5.970% 470025340 136 MF New York NY 11,365.83 0.00 5.930% 10021405 137 RT Inglewood CA 11,550.63 1,939.26 6.000% 10019873 138 MF Yuma AZ 10,887.62 2,128.65 5.670% 470024040 139 MF New York NY 11,311.67 0.00 6.170% 10019234 140 OF Baltimore MD 11,113.74 1,977.53 5.930% 10021406 141 MF Fort Worth TX 10,940.09 1,927.00 5.940% 470027880 142 MF New York NY 10,252.16 966.02 5.690% 470026640 143 MF Larchmont NY 10,475.44 1,373.25 5.830% 470026950 144 MF Freeport NY 10,211.39 2,082.58 5.700% 470027050 145 MF New York NY 10,612.28 1,994.97 5.930% 10018607 146 MF Dallas TX 9,982.27 1,915.94 5.700% 10019039 147 MF Monroe LA 7,141.08 1,565.67 6.580% 10019042 148 MF Pineville LA 4,371.19 894.14 6.780% 10021407 149 MF McPherson KS 11,562.67 1,464.48 6.680% 10020253 150 RT San Antonio TX 10,356.74 2,627.27 6.080% 470027210 151 MF Brooklyn NY 9,608.29 2,152.26 5.820% 470026660 152 MF New York NY 9,519.67 3,794.57 5.830% 470026450 153 MF Great Neck NY 9,496.46 0.00 5.770% 10019894 154 SS Littleton CO 10,168.47 2,550.82 6.130% 10019363 155 SS Tomball TX 10,386.03 1,511.03 6.410% 10020147 156 OF Valley Forge PA 9,470.44 2,541.54 5.940% 470024120 157 MF Edgewater NJ 9,216.72 834.64 5.820% 10019638 158 MF Orange City FL 9,306.13 1,666.90 5.900% 470025230 159 MF Brooklyn NY 8,725.09 1,926.99 5.550% 10019693 160 MF Indianapolis IN 10,163.51 2,260.30 6.500% 10017661 161 MF Brownwood TX 9,697.53 2,288.03 6.350% 10019544 162 MU Alexria VA 10,201.20 1,287.83 6.730% 10019297 163 RT Garl TX 10,559.40 1,867.25 7.180% 10019784 164 MF Lubbock TX 8,475.14 2,408.24 5.780% 470026580 165 MF New York NY 8,354.80 1,772.07 5.940% 470027850 166 MF Riverdale NY 7,797.87 1,004.95 5.530% 10019358 167 MF Casa Gre AZ 8,793.39 1,475.60 6.070% 470025720 168 MF New York NY 8,017.65 1,770.74 5.550% 470027800 169 MF Yonkers NY 8,307.45 746.01 5.780% 10019324 170 MF Framingham MA 9,110.84 1,353.70 6.360% 10019688 171 RT Lauderhill FL 8,898.31 1,336.26 6.320% 10019402 172 MF Baltimore MD 8,506.26 1,439.43 6.050% 10019689 173 RT Seguin TX 9,354.24 1,893.60 6.770% 470027540 174 MF White Plains NY 7,628.23 1,729.27 5.770% 470025910 175 MF Riverdale NY 7,581.46 1,651.64 5.570% 10020144 176 MF Manchester NH 7,712.05 2,255.28 5.700% 470027960 177 MF New York NY 7,258.67 820.14 5.360% 470026770 178 MF New York NY 7,345.53 1,667.00 5.800% 470027020 179 MF Great Neck NY 6,837.50 0.00 5.470% 10019999 180 MF Elmhurst IL 6,909.03 1,513.93 5.400% 10019255 181 RT Dallas TX 8,315.65 1,135.59 6.560% 10019174 182 MF Lubbock TX 8,198.47 1,785.05 6.600% 470025820 183 MF New York NY 6,607.67 2,216.75 5.770% 10021408 184 MF Monticello AR 7,923.35 995.38 6.680% 10021409 185 MF Killeen TX 10,639.98 459.50 9.020% 10020045 186 MF Baltimore MD 6,791.06 1,909.08 5.810% 10019129 187 MF Clifton Heights PA 7,329.36 1,734.84 6.360% 10019802 188 MU Wilmington MA 7,560.33 1,025.93 6.560% 470026300 189 MF White Plains NY 6,543.69 3,003.93 5.760% 470024990 190 MF Jamaica Estates NY 6,472.47 1,318.65 5.740% 10019491 191 MF Detroit MI 6,950.03 1,716.85 6.200% 10019660 192 RT Richmond VA 7,381.42 964.12 6.650% 10018835 193 MF Jackson MS 6,677.71 1,149.91 6.040% 10019001 194 OF Lauderhill FL 7,151.73 1,617.84 6.490% 470026880 195 MF New York NY 5,965.46 1,866.82 5.630% 10019406 196 MF Washington DC 6,746.36 1,002.38 6.360% 470027170 197 MF New York NY 5,710.00 0.00 5.710% 10021410 198 MF Denver CO 6,131.35 1,600.27 6.000% 470026330 199 MF Brooklyn NY 5,919.39 1,175.55 5.790% 10019725 200 MF Greenville SC 6,628.38 1,474.11 6.500% 10019701 201 MF Reidsville NC 6,017.23 1,037.90 5.990% 10019208 202 MF Greenville SC 6,435.66 1,401.23 6.600% 470026600 203 MF N White Plains NY 5,500.97 1,136.31 5.690% 470027240 204 MF New York NY 5,472.43 1,106.37 5.690% 10019347 205 MF Laredo TX 5,919.99 1,194.25 6.800% 10019803 206 SS Carrollton TX 5,309.19 1,330.10 6.160% 470026910 207 MF Riverdale NY 4,744.72 0.00 5.510% 470027560 208 MF New York NY 4,550.94 527.90 5.310% 10019911 209 RT Arlington TX 5,789.30 709.98 6.770% 470027190 210 MF Cortlt Manor NY 4,695.74 1,101.93 5.690% 10018949 211 MF Brooklyn NY 5,453.34 801.72 6.400% 10020145 212 MF Manchester NH 4,602.03 1,345.81 5.700% 10019130 213 MF Independence MO 5,310.94 1,819.73 6.720% 470025400 214 MF Brooklyn NY 4,282.86 984.11 5.450% 10019133 215 MF Fort Lauderdale FL 4,844.23 1,183.23 6.270% 10020208 216 RT Bryan TX 4,994.10 1,088.39 6.510% 470027460 217 MF New York NY 3,973.77 982.38 5.530% 470026930 218 MF New York NY 4,031.54 480.45 5.720% 10020468 219 MF Manchester NH 4,277.15 1,152.74 5.910% 470026540 220 MF Brooklyn NY 4,320.67 804.46 5.970% 10019804 221 MF Albuquerque NM 4,212.72 688.09 6.120% 470028100 222 MF New York NY 3,845.65 801.71 5.630% 470025600 223 MF Bronx NY 4,218.30 720.96 6.190% 470025640 224 MF New York NY 3,481.25 0.00 5.570% 470026080 225 MF New York NY 3,715.39 343.67 5.790% 10019691 226 MF Dallas TX 3,889.12 581.57 6.330% 10019454 227 MF Cincinnati OH 3,970.23 553.76 6.510% 470026530 228 MF Bronxville NY 3,544.33 0.00 5.880% 470025660 229 MF New Rochelle NY 3,529.73 308.01 5.890% 470026680 230 MF Riverdale NY 3,667.27 2,387.27 6.300% 470026970 231 MF New York NY 3,420.04 290.18 5.910% 10020446 232 MF Dallas TX 3,619.63 837.50 6.340% 470025080 233 MF New York NY 3,178.87 279.55 5.900% 470027950 234 MF New York NY 2,952.22 308.22 5.510% 10019700 235 MF Reidsville NC 3,126.10 539.22 5.990% 470026170 236 MF New York NY 2,768.97 278.59 5.630% 470027630 237 MF New York NY 2,715.43 249.63 5.760% 470027030 238 MF Great Neck NY 2,636.48 555.04 5.620% 470025420 239 MF New York NY 2,824.45 233.73 6.000% 470027620 240 MF New York NY 2,439.47 231.52 5.690% 10019172 241 MF Baltimore MD 2,834.80 375.02 6.650% 470026740 242 MF Brooklyn NY 2,514.95 406.73 6.760% 470027510 243 MF New York NY 2,484.29 1,505.29 6.780% 470024140 244 MF Washington DC 2,539.69 1,478.53 6.800% 470026710 245 MF Somerville MA 2,305.87 1,293.05 6.920% 470027440 246 MF New York NY 1,693.06 796.31 5.910% 470026730 247 MF New York NY 1,033.10 184.60 6.060% 470027610 248 MF New York NY 1,090.33 536.25 7.440% 470027000 249 MF Brooklyn NY 675.75 97.92 6.600% 10020577 250 OF New York NY 202,788.22 0.00 5.887% Totals 8,699,370.17 1,218,379.74

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 11/11/2003 10021146 06/11/2010 06/11/2033 N 122,000,000.00 122,000,000.00 11/11/2003 10021411 N/A 05/11/2008 N 71,515,073.39 71,420,340.60 11/11/2003 10019992 N/A 03/11/2013 N 60,400,309.90 60,317,126.76 11/11/2003 10019079 03/11/2013 03/11/2033 N 59,547,272.16 59,485,153.23 11/11/2003 10019348 N/A 01/11/2013 N 47,574,904.00 47,531,700.07 11/11/2003 10019845 N/A 02/11/2008 N 46,634,574.97 46,593,731.52 11/11/2003 10018262 10/11/2012 10/11/2032 N 44,100,000.00 44,100,000.00 11/11/2003 10019469 N/A 01/11/2008 N 30,000,000.00 30,000,000.00 11/11/2003 10021388 N/A 05/01/2013 N 29,854,775.91 29,827,192.97 10/01/2003 10019715 N/A 02/11/2013 N 29,200,000.00 29,200,000.00 11/11/2003 10019241 N/A 03/01/2010 N 28,600,000.00 28,600,000.00 11/01/2003 10020469 04/11/2008 04/11/2033 N 26,000,000.00 26,000,000.00 11/11/2003 10021389 N/A 03/01/2010 N 25,875,000.00 25,875,000.00 10/01/2003 10021390 N/A 06/01/2008 N 23,934,920.99 23,910,089.99 10/01/2003 10019753 N/A 02/11/2008 N 22,300,000.00 22,300,000.00 11/11/2003 10017798 N/A 04/01/2013 N 21,244,971.13 21,227,260.39 11/01/2003 10020151 N/A 03/11/2013 N 20,846,569.02 20,825,584.10 11/11/2003 10021412 N/A 03/11/2013 N 19,196,169.07 19,167,753.06 11/11/2003 10019263 N/A 01/11/2013 N 17,619,530.36 17,603,768.86 11/11/2003 10019455 N/A 01/11/2013 N 17,354,442.36 17,339,841.84 11/11/2003 10021391 N/A 04/01/2008 N 16,889,206.88 16,871,685.54 10/01/2003 10021392 N/A 03/01/2013 N 15,894,113.39 15,879,789.44 10/01/2003 470027660 N/A 05/01/2013 N 12,292,593.90 12,281,769.46 11/01/2003 10021393 N/A 12/01/2012 N 11,891,903.37 11,882,018.87 10/01/2003 10020203 N/A 03/11/2013 N 10,606,176.33 10,593,294.29 11/11/2003 10019620 N/A 02/11/2013 N 10,620,960.19 10,612,239.87 11/11/2003 10021394 N/A 04/01/2013 N 10,439,172.34 10,429,701.14 10/01/2003 10018985 N/A 12/11/2012 N 10,396,318.09 10,386,678.11 11/11/2003 10019360 N/A 01/11/2013 N 10,319,202.96 10,311,226.75 11/11/2003 10018625 04/01/2013 04/01/2033 N 10,167,938.73 10,159,103.44 11/01/2003 10020017 N/A 03/11/2013 N 9,529,860.11 9,520,267.00 11/11/2003 470024470 N/A 01/01/2013 N 9,454,162.72 9,449,972.33 11/01/2003 10019974 N/A 03/11/2023 N 9,365,989.78 9,347,135.25 11/11/2003 10019687 N/A 02/11/2013 N 9,276,859.07 9,268,672.10 10/11/2003 10019298 N/A 01/11/2013 N 9,022,212.86 9,014,364.11 10/11/2003 10021395 N/A 02/01/2013 N 8,976,729.97 8,968,462.60 10/01/2003 10019260 N/A 01/11/2013 N 8,706,385.93 8,699,601.63 10/11/2003 10019968 N/A 03/11/2013 N 7,746,864.04 7,739,651.51 10/11/2003 10020093 N/A 03/11/2013 N 7,546,017.97 7,538,656.57 11/11/2003 10019335 N/A 01/11/2013 N 7,408,534.64 7,398,966.59 11/11/2003 10021396 N/A 09/01/2012 N 7,105,388.23 7,100,675.28 10/01/2003 10021397 N/A 02/01/2013 N 7,020,214.95 7,005,809.09 10/01/2003 470027330 N/A 05/01/2013 N 7,000,000.00 7,000,000.00 11/01/2003 10019329 N/A 01/11/2013 N 6,922,438.99 6,914,365.84 11/11/2003 470026140 N/A 01/01/2013 N 6,827,567.40 6,807,956.78 11/01/2003 479000750 N/A 02/01/2013 N 6,851,911.26 6,846,691.02 11/01/2003 10018934 N/A 04/01/2013 N 6,658,409.50 6,651,871.96 11/01/2003 10018475 N/A 11/11/2012 N 6,524,485.88 6,518,073.74 11/11/2003 10019344 05/01/2013 05/01/2033 N 6,470,129.18 6,464,489.44 11/01/2003 470027570 N/A 05/01/2013 N 6,448,683.53 6,438,279.46 11/01/2003 10021398 N/A 04/01/2013 N 6,413,845.84 6,408,243.98 10/01/2003 10018557 03/01/2013 03/01/2033 N 6,165,300.20 6,159,952.14 11/01/2003 10020000 N/A 03/11/2013 N 6,120,498.68 6,115,175.83 11/11/2003 470028040 N/A 05/01/2013 N 5,983,331.10 5,980,309.37 11/01/2003 470027290 N/A 03/01/2013 N 5,992,467.27 5,991,371.34 11/01/2003 10019171 N/A 12/11/2012 N 5,881,589.81 5,870,034.46 11/11/2003 10019333 N/A 01/11/2013 N 5,781,011.07 5,768,082.93 11/11/2003 10019041 N/A 12/11/2012 N 5,795,920.23 5,790,950.51 11/11/2003 10019449 N/A 01/11/2013 N 5,752,467.21 5,747,715.07 11/11/2003 10019249 N/A 01/11/2013 N 5,748,952.86 5,743,771.20 11/11/2003 479000790 N/A 03/01/2013 N 5,647,000.65 5,639,683.70 11/01/2003 10017866 01/01/2013 01/01/2033 N 5,629,905.18 5,624,818.08 11/01/2003 10019036 N/A 12/11/2012 N 5,625,895.46 5,620,896.18 09/11/2003 10018867 06/01/2013 06/01/2033 N 5,578,243.46 5,573,183.43 11/01/2003 10019844 N/A 03/11/2013 N 5,562,272.20 5,557,157.71 10/11/2003 479000680 N/A 12/01/2012 N 5,447,721.46 5,442,892.74 11/01/2003 10016778 04/01/2013 04/01/2033 N 5,369,931.58 5,365,277.41 11/01/2003 10019176 N/A 12/11/2012 N 5,204,328.56 5,200,181.57 11/11/2003 479000710 N/A 01/01/2013 N 5,175,766.87 5,170,169.32 11/01/2003 479000830 N/A 05/01/2013 N 5,146,137.19 5,135,542.57 11/01/2003 10020138 N/A 03/11/2013 N 5,106,047.79 5,100,029.60 11/11/2003 10018279 02/01/2013 02/01/2033 N 5,052,242.10 5,047,828.50 11/01/2003 470027910 N/A 05/01/2013 N 4,985,962.47 4,983,115.39 11/01/2003 470027150 N/A 04/01/2013 N 4,982,879.11 4,980,354.43 11/01/2003 10020139 N/A 03/11/2013 N 4,823,480.03 4,817,794.87 11/11/2003 10019330 N/A 01/11/2013 N 4,808,106.35 4,803,870.03 11/11/2003 10018278 02/01/2013 02/01/2033 N 4,762,755.91 4,758,595.20 11/01/2003 10019331 N/A 01/11/2013 N 4,756,603.02 4,752,174.65 11/11/2003 10019800 N/A 02/11/2013 N 4,666,273.27 4,662,581.43 11/11/2003 10021399 N/A 01/01/2013 N 4,563,094.97 4,559,423.39 10/01/2003 10021400 N/A 05/01/2013 N 4,480,706.32 4,477,095.29 10/01/2003 10018624 04/01/2013 04/01/2033 N 4,375,716.21 4,371,962.61 12/01/2003 10021413 N/A 01/11/2013 N 4,350,979.88 4,345,927.73 11/11/2003 10019838 N/A 03/11/2013 N 4,269,257.13 4,265,061.88 11/11/2003 10018927 N/A 03/01/2013 N 4,255,878.58 4,249,738.20 11/01/2003 10019105 N/A 12/11/2012 N 4,257,360.80 4,253,393.57 11/11/2003 470025990 N/A 02/01/2013 N 4,250,000.00 4,250,000.00 11/01/2003 470025020 N/A 01/01/2013 N 4,211,623.98 4,207,725.49 11/01/2003 10021401 N/A 04/01/2013 N 4,176,039.16 4,172,316.71 10/01/2003 10017915 N/A 03/01/2013 N 4,137,435.79 4,128,607.95 11/01/2003 10021414 N/A 01/11/2013 N 4,065,391.39 4,061,908.72 11/11/2003 10019332 N/A 01/11/2013 N 4,045,832.31 4,040,101.58 11/11/2003 10019754 N/A 02/11/2013 N 3,917,955.81 3,914,338.48 11/11/2003 10019336 N/A 01/11/2013 N 3,865,029.65 3,861,466.83 11/11/2003 10020243 N/A 04/11/2013 N 3,818,187.32 3,813,109.02 11/11/2003 10020142 N/A 03/11/2013 N 1,618,164.95 1,616,746.82 11/11/2003 10020143 N/A 03/11/2013 N 1,258,362.92 1,257,260.11 11/11/2003 10020141 N/A 03/11/2013 N 898,938.53 898,150.71 11/11/2003 10018136 N/A 05/01/2013 N 3,650,116.88 3,645,306.70 11/01/2003 470027380 N/A 04/01/2013 N 3,637,804.51 3,635,738.24 11/01/2003 470026120 N/A 01/01/2013 N 3,500,000.00 3,500,000.00 11/01/2003 10018798 N/A 04/01/2013 N 3,470,580.86 3,465,876.25 11/01/2003 10019707 05/01/2013 05/01/2028 N 3,451,012.09 3,446,367.61 11/01/2003 10019534 05/01/2013 05/01/2033 N 3,434,036.68 3,431,020.28 11/01/2003 10019487 N/A 02/11/2013 N 3,422,737.06 3,419,678.03 11/11/2003 10021402 N/A 05/01/2013 N 3,384,088.27 3,381,077.62 10/01/2003 10019839 N/A 03/11/2013 N 3,376,112.69 3,372,859.08 11/11/2003 10019661 N/A 02/11/2013 N 3,322,658.89 3,319,568.30 11/11/2003 470026620 N/A 04/01/2013 N 3,300,000.00 3,300,000.00 11/01/2003 470025280 N/A 12/01/2012 N 3,282,311.57 3,280,811.69 11/01/2003 10021403 N/A 02/01/2013 N 3,075,601.98 3,072,867.03 10/01/2003 10021404 N/A 06/01/2013 N 3,038,534.75 3,035,881.53 10/01/2003 470026870 N/A 02/01/2013 N 3,050,000.00 3,050,000.00 11/01/2003 10018292 02/01/2013 02/01/2033 N 3,027,048.95 3,024,504.55 11/01/2003 10019175 N/A 12/11/2012 N 3,026,751.61 3,024,704.47 11/11/2003 10019492 N/A 01/11/2013 N 2,975,414.05 2,972,956.04 11/11/2003 479000670 N/A 02/01/2013 N 2,958,660.19 2,956,325.62 11/01/2003 10020074 N/A 03/11/2008 N 2,903,423.36 2,899,462.26 11/11/2003 470026850 N/A 02/01/2013 N 2,886,494.47 2,884,771.21 11/01/2003 470026690 N/A 04/01/2013 N 2,841,305.40 2,839,830.84 11/01/2003 10020277 N/A 04/11/2013 N 2,778,413.54 2,774,994.48 10/11/2003 479000800 N/A 05/01/2013 N 2,688,478.00 2,686,322.88 11/01/2003 10019569 04/01/2013 04/01/2028 N 2,627,458.76 2,623,849.66 11/01/2003 470026790 N/A 03/01/2013 N 2,597,138.31 2,596,721.56 11/01/2003 470025550 N/A 02/01/2013 N 2,577,782.41 2,575,257.09 11/01/2003 10018376 N/A 01/01/2013 N 2,544,913.17 2,541,187.41 11/01/2003 10017800 06/01/2013 06/01/2028 N 2,516,253.78 2,512,984.52 11/01/2003 470027830 N/A 05/01/2013 N 2,492,097.66 2,490,496.71 11/01/2003 10019258 N/A 01/11/2013 N 2,478,540.25 2,476,373.05 10/11/2003 479000620 N/A 12/01/2012 N 2,477,234.84 2,475,148.79 11/01/2003 470026090 N/A 02/01/2013 N 2,438,560.12 2,437,100.48 11/01/2003 10019763 05/01/2013 05/01/2028 N 2,384,006.25 2,380,918.64 11/01/2003 479000720 N/A 02/01/2013 N 2,382,489.75 2,380,564.27 11/01/2003 10020044 N/A 03/11/2013 N 2,376,890.63 2,373,690.58 11/11/2003 470025340 N/A 01/01/2013 N 2,300,000.00 2,300,000.00 11/01/2003 10021405 N/A 05/01/2013 N 2,239,824.49 2,237,907.03 10/01/2003 10019873 N/A 03/11/2013 N 2,234,501.92 2,232,395.61 11/11/2003 470024040 N/A 12/01/2012 N 2,200,000.00 2,200,000.00 11/01/2003 10019234 N/A 01/11/2013 N 2,180,717.53 2,178,761.85 11/11/2003 10021406 N/A 02/01/2013 N 2,143,000.04 2,141,094.40 10/01/2003 470027880 N/A 05/01/2013 N 2,094,642.52 2,093,687.51 11/01/2003 470026640 N/A 03/01/2013 N 2,089,686.69 2,088,328.81 11/01/2003 470026950 N/A 03/01/2013 N 2,084,880.97 2,082,820.29 11/01/2003 470027050 N/A 02/01/2013 N 2,082,534.62 2,080,561.60 11/01/2003 10018607 N/A 04/01/2013 N 2,037,862.78 2,035,967.08 11/01/2003 10019039 N/A 12/11/2012 N 1,263,646.92 1,262,100.13 10/11/2003 10019042 N/A 12/11/2012 N 750,617.98 749,735.01 10/11/2003 10021407 N/A 04/01/2018 N 2,013,395.15 2,011,949.50 10/01/2003 10020253 04/11/2013 04/11/2033 N 1,983,699.45 1,981,101.21 11/11/2003 470027210 N/A 03/01/2013 N 1,985,364.91 1,983,233.38 11/01/2003 470026660 N/A 01/01/2013 N 1,966,985.45 1,963,227.48 11/01/2003 470026450 N/A 01/01/2013 N 1,975,000.00 1,975,000.00 11/01/2003 10019894 N/A 03/11/2013 N 1,931,740.82 1,929,218.44 11/11/2003 10019363 N/A 01/11/2013 N 1,884,950.84 1,883,458.19 11/11/2003 10020147 N/A 03/11/2008 N 1,856,851.52 1,854,337.34 11/11/2003 470024120 N/A 01/01/2013 N 1,841,004.17 1,840,179.31 11/01/2003 10019638 N/A 02/11/2008 N 1,835,321.37 1,833,672.79 11/11/2003 470025230 N/A 12/01/2012 N 1,829,755.82 1,827,848.45 11/01/2003 10019693 N/A 02/11/2013 N 1,820,621.62 1,818,388.23 11/11/2003 10017661 N/A 01/01/2013 N 1,778,337.18 1,776,075.67 11/01/2003 10019544 N/A 02/11/2013 N 1,763,139.49 1,761,868.34 10/11/2003 10019297 N/A 01/11/2013 N 1,711,909.74 1,710,067.45 11/11/2003 10019784 N/A 03/11/2013 N 1,707,836.02 1,705,452.92 11/11/2003 470026580 N/A 05/01/2013 N 1,691,355.49 1,689,600.83 11/01/2003 470027850 N/A 04/01/2013 N 1,694,120.71 1,693,124.96 11/01/2003 10019358 N/A 01/11/2008 N 1,685,529.14 1,684,070.32 11/11/2003 470025720 N/A 12/01/2012 N 1,681,397.29 1,679,644.58 11/01/2003 470027800 N/A 05/01/2013 N 1,670,839.83 1,670,102.51 11/01/2003 10019324 N/A 01/11/2013 N 1,666,550.35 1,665,212.95 11/11/2003 10019688 N/A 02/11/2013 N 1,637,986.62 1,636,666.34 11/11/2003 10019402 N/A 01/11/2013 N 1,635,895.71 1,634,472.58 11/11/2003 10019689 N/A 02/11/2013 N 1,608,629.75 1,606,759.77 11/11/2003 470027540 N/A 04/01/2013 N 1,589,894.19 1,588,181.43 11/01/2003 470025910 N/A 01/01/2013 N 1,584,182.83 1,582,548.09 11/01/2003 10020144 N/A 03/11/2013 N 1,575,940.79 1,573,708.70 11/11/2003 470027960 N/A 04/01/2013 N 1,574,514.28 1,573,702.73 11/01/2003 470026770 N/A 02/01/2013 N 1,523,074.69 1,521,423.69 11/01/2003 470027020 N/A 05/01/2013 N 1,500,000.00 1,500,000.00 11/01/2003 10019999 N/A 03/11/2013 N 1,489,040.66 1,487,541.74 11/11/2003 10019255 01/11/2013 01/11/2033 N 1,474,603.94 1,473,482.57 11/11/2003 10019174 N/A 12/11/2012 N 1,446,347.28 1,444,583.83 11/11/2003 470025820 N/A 12/01/2012 N 1,378,613.79 1,376,418.20 11/01/2003 10021408 N/A 05/01/2018 N 1,379,667.91 1,378,685.34 10/01/2003 10021409 N/A 01/01/2021 N 1,371,102.50 1,370,652.68 10/01/2003 10020045 N/A 03/11/2013 N 1,361,388.93 1,359,499.89 11/11/2003 10019129 N/A 12/11/2012 N 1,341,964.14 1,340,249.43 11/11/2003 10019802 N/A 02/11/2013 N 1,340,650.28 1,339,637.20 11/11/2003 470026300 N/A 02/01/2013 N 1,325,466.04 1,322,492.73 11/01/2003 470024990 N/A 01/01/2013 N 1,312,304.98 1,311,000.29 11/01/2003 10019491 N/A 02/11/2013 N 1,305,403.41 1,303,705.93 11/11/2003 10019660 N/A 02/11/2013 N 1,291,165.40 1,290,213.58 11/11/2003 10018835 N/A 11/11/2012 N 1,286,396.92 1,285,259.99 11/11/2003 10019001 N/A 12/11/2012 N 1,283,135.02 1,281,536.39 11/11/2003 470026880 N/A 02/01/2013 N 1,234,382.68 1,232,534.76 11/01/2003 10019406 N/A 01/11/2013 N 1,234,040.88 1,233,050.57 11/11/2003 470027170 N/A 03/01/2013 N 1,200,000.00 1,200,000.00 11/01/2003 10021410 N/A 04/01/2013 N 1,190,084.34 1,188,501.49 10/01/2003 470026330 N/A 02/01/2013 N 1,189,764.18 1,188,601.21 11/01/2003 10019725 N/A 02/11/2013 N 1,187,361.90 1,185,905.34 11/11/2003 10019701 N/A 02/11/2013 N 1,168,822.43 1,167,796.15 10/11/2003 10019208 N/A 12/11/2012 N 1,135,357.96 1,133,973.69 11/11/2003 470026600 N/A 02/01/2013 N 1,125,142.59 1,124,018.20 11/01/2003 470027240 N/A 05/01/2013 N 1,119,257.06 1,118,162.31 11/01/2003 10019347 N/A 01/11/2013 N 1,013,561.14 1,012,381.86 11/11/2003 10019803 N/A 02/11/2013 N 1,003,703.40 1,002,388.20 11/11/2003 470026910 N/A 04/01/2013 N 1,000,000.00 1,000,000.00 11/01/2003 470027560 N/A 04/01/2013 N 996,479.67 995,957.23 11/01/2003 10019911 N/A 03/11/2013 N 994,658.69 993,957.99 11/11/2003 470027190 N/A 03/01/2013 N 992,501.98 991,410.42 11/01/2003 10018949 N/A 12/11/2007 N 991,281.57 990,489.57 11/11/2003 10020145 N/A 03/11/2013 N 940,416.91 939,084.93 11/11/2003 10019130 N/A 12/11/2012 N 921,566.57 919,768.70 11/11/2003 470025400 N/A 12/01/2012 N 914,687.41 913,713.12 11/01/2003 10019133 N/A 12/11/2007 N 899,720.83 898,551.11 11/11/2003 10020208 N/A 04/11/2013 N 893,194.49 892,119.10 11/11/2003 470027460 N/A 04/01/2013 N 864,252.74 863,279.35 11/01/2003 470026930 N/A 03/01/2013 N 846,731.29 846,255.39 11/01/2003 10020468 N/A 04/11/2013 N 842,867.55 841,727.15 11/11/2003 470026540 N/A 01/01/2013 N 842,195.39 841,399.85 11/01/2003 10019804 N/A 02/11/2013 N 800,877.37 800,197.18 11/11/2003 470028100 N/A 04/01/2013 N 794,950.91 794,157.52 11/01/2003 470025600 N/A 01/01/2013 N 792,949.17 792,236.55 11/01/2003 470025640 N/A 04/01/2013 N 750,000.00 750,000.00 11/01/2003 470026080 N/A 12/01/2012 N 745,990.59 745,650.91 11/01/2003 10019691 N/A 02/11/2013 N 714,768.67 714,194.06 11/11/2003 10019454 N/A 01/11/2013 N 709,457.16 708,910.27 10/11/2003 470026530 N/A 02/01/2013 N 700,000.00 700,000.00 11/01/2003 470025660 N/A 01/01/2013 N 696,657.40 696,353.07 11/01/2003 470026680 N/A 02/01/2018 N 680,848.04 678,487.10 11/01/2003 470026970 N/A 03/01/2013 N 672,708.66 672,421.97 11/01/2003 10020446 N/A 04/11/2013 N 664,780.13 663,952.33 11/11/2003 470025080 N/A 11/01/2012 N 626,350.66 626,074.45 11/01/2003 470027950 N/A 04/01/2013 N 622,918.66 622,613.80 11/01/2003 10019700 N/A 02/11/2013 N 607,231.98 606,698.80 10/11/2003 470026170 N/A 12/01/2012 N 571,792.15 571,516.67 11/01/2003 470027630 N/A 03/01/2013 N 548,048.60 547,801.86 11/01/2003 470027030 N/A 03/01/2013 N 545,976.88 545,427.58 11/01/2003 470025420 N/A 12/01/2012 N 547,221.03 546,990.16 11/01/2003 470027620 N/A 04/01/2013 N 498,416.94 498,188.05 11/01/2003 10019172 N/A 12/11/2012 N 495,875.18 495,504.93 11/11/2003 470026740 N/A 03/01/2013 N 447,247.06 446,844.87 11/01/2003 470027510 N/A 05/01/2018 N 442,682.37 441,193.95 11/01/2003 470024140 N/A 01/01/2018 N 436,736.05 435,275.16 11/01/2003 470026710 N/A 02/01/2018 N 389,600.33 388,323.00 11/01/2003 470027440 N/A 04/01/2013 N 345,349.35 344,560.83 11/01/2003 470026730 N/A 02/01/2013 N 198,375.33 198,192.82 11/01/2003 470027610 N/A 03/01/2018 N 171,284.10 170,754.88 11/01/2003 470027000 N/A 02/01/2013 N 119,116.47 119,019.78 11/01/2003 10020577 05/11/2013 05/11/2035 N 40,000,000.00 40,000,000.00 11/11/2003 Totals 1,759,712,027.58 1,758,506,506.33

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 01/16/2004 1 $2,767,603.67 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 12/17/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 11/18/2003 1 $5,620,896.18 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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 01/16/2004 0 $0.00 0 $0.00 12/17/2003 0 $0.00 0 $0.00 11/18/2003 0 $0.00 0 $0.00 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 01/16/2004 5.758258% 5.707232% 99 12/17/2003 5.758259% 5.707229% 100 11/18/2003 5.756711% 5.705678% 101 10/20/2003 5.758270% 5.707234% 102 09/17/2003 5.758280% 5.707240% 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) 10021388 10 0 1012/01/2003 174,120.13 174,120.13 B 10021389 14 0 1012/01/2003 120,318.75 120,318.75 B 10021390 15 0 1012/01/2003 132,006.2627 132,006.2627 B 10021391 22 0 1012/01/2003 93,874.63 93,874.63 B 10021392 23 0 1012/01/2003 94,390.55 94,390.55 B 10021393 25 0 1012/01/2003 73,886.06 73,886.06 B 10021394 28 0 1012/01/2003 61,609.07 61,609.07 B 10019687 35 0 1012/11/2003 55,877.76 55,877.76 B ~~10019298 36 0 10/11/2003 54,851.97 54,851.97 B~~ 10021395 37 0 1012/01/2003 53,101.15 53,101.15 B ~~10019260 38 0 10/11/2003 55,290.96 55,290.96 B 10019968 39 0 10/11/2003 45,370.14 45,370.14 B~~ 10021396 42 0 1012/01/2003 48,460.43 48,460.43 B 10021397 43 0 1012/01/2003 52,188.27 52,188.27 B 10021398 52 0 1012/01/2003 38,463.91 38,463.91 B 10019036 64 10 0912/11/2003 34,017.96 6834,~~035~~017.9296 1B ~~10019844~~10020138 6672 0 1012/11/2003 3235,~~751~~257.2641 3235,~~751~~257.2641 B 10019330 77 0 12/11/2003 29,078.20 29,078.20 B 10021399 81 0 1012/01/2003 28,622.84 28,622.84 B 10021400 82 0 1012/01/2003 27,648.77 27,648.77 B 10021401 90 0 1012/01/2003 24,831.17 24,831.17 B 10021402 107 0 1012/01/2003 20,057.99 20,057.99 B 10021403 112 0 1012/01/2003 18,466.65 18,466.65 B 10021404 113 0 1012/01/2003 18,090.66 18,090.66 B 10020277 122 01 1011/11/2003 18,731.21 1837,~~731~~462.2142 1 479000800 123 0 12/01/2003 0.00 0.00 B 10019258 130 0 1012/11/2003 15,037.02 15,037.02 A 10021405 137 0 1012/01/2003 13,489.89 13,489.89 B 10021406 141 0 1012/01/2003 12,867.09 12,867.09 B 10019039 147 0 1012/11/2003 8,706.75 8,706.75 B 10019042 148 0 1012/11/2003 5,265.33 5,265.33 B 10021407 149 0 1012/01/2003 13,027.15 13,027.15 B ~~10019544 162 0 10/11/2003 11,489.03 11,489.03 B~~ 10021408 184 0 1012/01/2003 8,918.73 8,918.73 B 10021409 185 0 1012/01/2003 11,099.48 11,099.48 B 10021410 198 0 1012/01/2003 7,731.62 7,731.62 B ~~10019701 201 0 10/11/2003 7,055.13 7,055.13 A~~ 10019454 227 0 1012/11/2003 4,523.99 4,523.99 B ~~10019700 235 0 10/11/2003 3,665.32 3,665.32 B~~ Totals 3733 1,~~499~~353,~~905~~766.0889 1,~~533~~372,~~923~~498.0410

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances 10021388 29,~~854~~794,~~775~~752.9101 0.00 10021389 25,875,000.00 0.00 10021390 23,~~934~~881,~~920~~694.9912 0.00 10021391 16,~~889~~851,~~206~~624.8853 0.00 10021392 15,~~894~~862,~~113~~812.3986 0.00 10021393 11,~~891~~870,~~903~~018.3732 0.00 10021394 10,~~439~~418,~~172~~502.3429 0.00 10019687 9,~~276~~258,~~859~~905.0798 0.00 ~~10019298 9,022,212.86 0.00~~ 10021395 8,~~976~~958,~~729~~709.9702 0.00 ~~10019260~~10021396 ~~8,706,385.93 0.00 10019968~~ 7,~~746~~094,~~864~~523.04 0.00 ~~10021396~~10021397 76,~~105~~990,~~388~~109.2341 0.00 ~~10021397~~10021398 76,~~020~~401,~~214~~554.9528 0.00 ~~10021398~~10019036 65,~~413~~614,~~845~~935.8486 0.00 ~~10019036~~10020138 5,~~631~~093,~~801~~034.3485 ~~200~~0.00 ~~10019844~~10019330 54,~~562~~798,~~272~~811.2018 0.00 10021399 4,~~563~~554,~~094~~927.9750 0.00 10021400 4,~~480~~472,~~706~~690.3211 0.00 10021401 4,~~176~~167,~~039~~895.1612 0.00 10021402 3,~~384~~377,~~088~~502.2738 0.00 10021403 3,~~075~~069,~~601~~611.9807 0.00 10021404 3,~~038~~032,~~534~~717.7529 0.00 10020277 2,~~778~~774,~~413~~994.5448 ~~818~~1,278.0367 479000800 2,683,689.79 0.00 10019258 2,~~478~~473,~~540~~779.2580 0.00 10021405 2,~~239~~235,~~824~~606.4968 0.00 10021406 2,~~143~~138,~~000~~825.0473 0.00 10019039 1,~~263~~260,~~646~~313.9290 0312.00 10019042 ~~750~~748,~~617~~705.9868 0192.00 10021407 2,~~013~~010,~~395~~122.1520 0.00 ~~10019544 1,763,139.49 0.00~~ 10021408 1,~~379~~377,~~667~~441.9129 0.00 10021409 1,~~371~~369,~~102~~855.5094 0.00 10021410 1,~~190~~186,~~084~~712.3438 0.00 ~~10019701 1,168,822.43 0.00~~ 10019454 ~~709~~708,~~457~~232.1612 0.00 ~~10019700 607,231.98 0.00~~ Totals ~~254~~232,~~816~~408,~~676~~611.9421 1,~~018~~782.0367

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = 1 (1 Loan) 3418,~~017~~731.9621 6837,~~035~~462.9242 52,~~631~~774,~~801~~994.3448 ~~200~~1,278.0067 Total for Status Code = A (21 ~~Loans~~Loan) 2215,~~092~~037.1502 2215,~~092~~037.1502 32,~~647~~473,~~362~~779.6880 0.00 Total for Status Code = B (3431 Loans) 1,~~443~~319,~~794~~998.9766 1,~~443~~319,~~794~~998.9766 ~~245~~227,~~537~~159,~~512~~836.9293 ~~818~~504.0300 (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