8-K 1 csf04c03_oct.txt OCTOBER 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report: October 18, 2004 (Date of earliest event reported) Commission File No.: 333-116258-01 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2004-C3 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-6636478 54-6636479 54-6636408 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On October 18, 2004, a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2004-C3. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2004-C3, relating to the October 18, 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 2004-C3 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: October 18, 2004 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2004-C3, relating to the October 18, 2004 distribution. Wells Fargo Bank, 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 2004-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: October 18, 2004 Record Date: September 30, 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 - 16 Mortgage Loan Detail 17 - 22 Principal Prepayment Detail 23 Historical Detail 24 Delinquency Loan Detail 25 - 26 Specially Serviced Loan Detail 27 - 28 Modified Loan Detail 29 Liquidated Loan Detail 30 Depositor Credit Suisse First Boston Mortgage Securities Corp. 11 Madison Avenue, 5th Floor New York, NY 10010 Contact: General Information Number Phone Number: (212) 325-2000 Master Servicer Midland Loan Services, Inc. 10851 Mastin Street, Bldg. 82 Suite 700 Overland Park, KS 66210 Contact: Brad Hauger Phone Number: (913) 253-9000 Special Servicer Clarion Partners, LLC 335 Madison Avenue, 7th Floor New York, NY 10017 Contact: Bruce G. Morrison Phone Number: (212) 883-2500 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2004, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 22541SWF1 2.358000% 10,000,000.00 109,~~000~~335,~~000~~583.0018 ~~664~~778,~~416~~513.8272 1918,~~650~~344.0042 A-2 22541SWG9 3.913000% 61,126,000.00 61,126,000.00 0.00 199,321.70 A-3 22541SWH7 4.302000% 209,402,000.00 209,402,000.00 0.00 750,706.17 A-4 22541SWJ3 4.835000% 102,918,000.00 102,918,000.00 0.00 414,673.78 A-5 22541SWK0 5.113000% 694,474,000.00 694,474,000.00 0.00 2,959,037.97 A-1-A 22541SWP9 4.884000% 338,144,000.00 ~~338~~337,~~144~~899,~~000~~187.0069 ~~244~~283,~~812~~888.3198 1,~~376~~375,~~246~~249.0869 B 22541SWL8 5.204000% 45,084,000.00 45,084,000.00 0.00 195,514.28 C 22541SWM6 5.243000% 14,345,000.00 14,345,000.00 0.00 62,675.70 D 22541SWN4 5.312000% 28,690,000.00 28,690,000.00 0.00 127,001.07 E 22541SWQ7 5.411000% 16,395,000.00 16,395,000.00 0.00 73,927.79 F 22541SWR5 5.579000% 20,493,000.00 20,493,000.00 0.00 95,275.37 G 22541SWS3 5.530000% 16,394,000.00 16,394,000.00 0.00 75,549.02 H 22541SWT1 5.~~789512~~602760% 22,542,000.00 22,542,000.00 0.00 ~~108~~105,~~755~~247.9885 J 22541SWU8 4.783000% 8,198,000.00 8,198,000.00 0.00 32,675.86 K 22541SWV6 4.783000% 6,147,000.00 6,147,000.00 0.00 24,500.92 L 22541SWW4 4.783000% 8,198,000.00 8,198,000.00 0.00 32,675.86 M 22541SWX2 4.783000% 6,148,000.00 6,148,000.00 0.00 24,504.90 N 22541SWY0 4.783000% 6,147,000.00 6,147,000.00 0.00 24,500.92 O 22541SWZ7 4.783000% 2,050,000.00 2,050,000.00 0.00 8,170.96 P 22541SXA1 4.783000% 22,542,484.00 22,542,484.00 0.00 89,850.58 Totals 1,639,437,484.00 1,~~639~~638,~~437~~528,~~484~~254.0087 ~~909~~1,~~229~~062,402.1370 6,~~695~~689,~~214~~404.9181

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 22541SWF1 0.00 0.00 ~~684~~796,~~066~~858.8214 98,~~335~~557,~~583~~069.1846 13.6364% A-2 22541SWG9 0.00 0.00 199,321.70 61,126,000.00 13.6364% A-3 22541SWH7 0.00 0.00 750,706.17 209,402,000.00 13.6364% A-4 22541SWJ3 0.00 0.00 414,673.78 102,918,000.00 13.6364% A-5 22541SWK0 0.00 0.00 2,959,037.97 694,474,000.00 13.6364% A-1-A 22541SWP9 0.00 0.00 1,~~621~~659,~~058~~138.3967 337,~~899~~615,~~187~~298.6971 13.6364% B 22541SWL8 0.00 0.00 195,514.28 45,084,000.00 10.8889% C 22541SWM6 0.00 0.00 62,675.70 14,345,000.00 10.01% D 22541SWN4 0.00 0.00 127,001.07 28,690,000.00 8.2526% E 22541SWQ7 0.00 0.00 73,927.79 16,395,000.00 7.2526% F 22541SWR5 0.00 0.00 95,275.37 20,493,000.00 6.0001% G 22541SWS3 0.00 0.00 75,549.02 16,394,000.00 5.0001% H 22541SWT1 0.00 0.00 ~~108~~105,~~755~~247.9885 22,542,000.00 3.63% J 22541SWU8 0.00 0.00 32,675.86 8,198,000.00 3.13% K 22541SWV6 0.00 0.00 24,500.92 6,147,000.00 2.75% L 22541SWW4 0.00 0.00 32,675.86 8,198,000.00 2.25% M 22541SWX2 0.00 0.00 24,504.90 6,148,000.00 1.88% N 22541SWY0 0.00 0.00 24,500.92 6,147,000.00 1.50% O 22541SWZ7 0.00 0.00 8,170.96 2,050,000.00 1.38% P 22541SXA1 0.00 0.00 89,850.58 22,542,484.00 0.00% Totals 0.00 0.00 7,~~604~~751,~~444~~807.0451 1,~~638~~637,~~528~~465,~~254~~852.8717

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount A-X 22541SXB9 0.~~088506~~074861% 1,639,437,484.00 1,~~639~~638,~~437~~528,~~484~~254.0087 ~~120~~102,~~916~~217.0983 A-SP 22541SXC7 0.~~869477~~682717% 1,509,166,000.00 1,509,166,000.00 1858,~~093,487~~611.7117

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount A-X 22541SXB9 0.00 ~~120~~102,~~916~~217.0983 1,~~638~~637,~~528~~465,~~254~~852.8717 A-SP 22541SXC7 0.00 1858,~~093,487~~611.7117 1,509,166,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 22541SWF1 ~~1,000~~933.~~00000000~~55831800 6677.~~44168200~~85137200 1.~~96500000~~83444200 0.00000000 0.00000000 ~~933~~855.~~55831800~~70694600 A-2 22541SWG9 1,000.00000000 0.00000000 3.26083336 0.00000000 0.00000000 1,000.00000000 A-3 22541SWH7 1,000.00000000 0.00000000 3.58500000 0.00000000 0.00000000 1,000.00000000 A-4 22541SWJ3 1,000.00000000 0.00000000 4.02916672 0.00000000 0.00000000 1,000.00000000 A-5 22541SWK0 1,000.00000000 0.00000000 4.26083334 0.00000000 0.00000000 1,000.00000000 A-1-A 22541SWP9 ~~1,000~~999.~~00000000~~27601167 0.~~72398833~~83955055 4.~~07000000~~06705336 0.00000000 0.00000000 ~~999~~998.~~27601167~~43646112 B 22541SWL8 1,000.00000000 0.00000000 4.33666667 0.00000000 0.00000000 1,000.00000000 C 22541SWM6 1,000.00000000 0.00000000 4.36916696 0.00000000 0.00000000 1,000.00000000 D 22541SWN4 1,000.00000000 0.00000000 4.42666678 0.00000000 0.00000000 1,000.00000000 E 22541SWQ7 1,000.00000000 0.00000000 4.50916682 0.00000000 0.00000000 1,000.00000000 F 22541SWR5 1,000.00000000 0.00000000 4.64916654 0.00000000 0.00000000 1,000.00000000 G 22541SWS3 1,000.00000000 0.00000000 4.60833354 0.00000000 0.00000000 1,000.00000000 H 22541SWT1 1,000.00000000 0.00000000 4.~~82459320~~66896682 0.00000000 0.00000000 1,000.00000000 J 22541SWU8 1,000.00000000 0.00000000 3.98583313 0.00000000 0.00000000 1,000.00000000 K 22541SWV6 1,000.00000000 0.00000000 3.98583374 0.00000000 0.00000000 1,000.00000000 L 22541SWW4 1,000.00000000 0.00000000 3.98583313 0.00000000 0.00000000 1,000.00000000 M 22541SWX2 1,000.00000000 0.00000000 3.98583279 0.00000000 0.00000000 1,000.00000000 N 22541SWY0 1,000.00000000 0.00000000 3.98583374 0.00000000 0.00000000 1,000.00000000 O 22541SWZ7 1,000.00000000 0.00000000 3.98583415 0.00000000 0.00000000 1,000.00000000 P 22541SXA1 1,000.00000000 0.00000000 3.98583315 0.00000000 0.00000000 1,000.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount A-X 22541SXB9 ~~1,000~~999.~~00000000~~44540177 0.~~07375462~~06234933 0.00000000 ~~999~~998.~~44540177~~79737297 A-SP 22541SXC7 1,000.00000000 0.~~72456424~~56893090 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 01,237,555.0065 Servicing Advances Outstanding ~~100~~661.4482 Reimbursement for Interest on Advances 0.00 paid from general collections

Master Servicing Fee Summary Current Period Accrued Servicing Fees 5150,~~987~~281.4843 Less Delinquent Servicing Fees 06,459.0028 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 0.00 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5143,~~987~~822.4815

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Fund Distribution Distributable Interest Interest Interest Interest Expenses Certificate Shortfall Adjustment Interest A-1 1918,~~650~~344.0042 0.00 1918,~~650~~344.0042 0.00 0.00 1918,~~650~~344.0042 0.00 A-2 199,321.70 0.00 199,321.70 0.00 0.00 199,321.70 0.00 A-3 750,706.17 0.00 750,706.17 0.00 0.00 750,706.17 0.00 A-4 414,673.78 0.00 414,673.78 0.00 0.00 414,673.78 0.00 A-5 2,959,037.97 0.00 2,959,037.97 0.00 0.00 2,959,037.97 0.00 A-1-A 1,~~376~~375,~~246~~249.0869 0.00 1,~~376~~375,~~246~~249.0869 0.00 0.00 1,~~376~~375,~~246~~249.0869 0.00 A-X ~~120~~102,~~916~~217.0983 0.00 ~~120~~102,~~916~~217.0983 0.00 0.00 ~~120~~102,~~916~~217.0983 0.00 A-SP 1858,~~093,487~~611.7117 0.00 1858,~~093,487~~611.7117 0.00 0.00 1858,~~093,487~~611.7117 0.00 B 195,514.28 0.00 195,514.28 0.00 0.00 195,514.28 0.00 C 62,675.70 0.00 62,675.70 0.00 0.00 62,675.70 0.00 D 127,001.07 0.00 127,001.07 0.00 0.00 127,001.07 0.00 E 73,927.79 0.00 73,927.79 0.00 0.00 73,927.79 0.00 F 95,275.37 0.00 95,275.37 0.00 0.00 95,275.37 0.00 G 75,549.02 0.00 75,549.02 0.00 0.00 75,549.02 0.00 H ~~108~~105,~~755~~247.9885 0.00 ~~108~~105,~~755~~247.9885 0.00 0.00 ~~108~~105,~~755~~247.9885 0.00 J 32,675.86 0.00 32,675.86 0.00 0.00 32,675.86 0.00 K 24,500.92 0.00 24,500.92 0.00 0.00 24,500.92 0.00 L 32,675.86 0.00 32,675.86 0.00 0.00 32,675.86 0.00 M 24,504.90 0.00 24,504.90 0.00 0.00 24,504.90 0.00 N 24,500.92 0.00 24,500.92 0.00 0.00 24,500.92 0.00 O 8,170.96 0.00 8,170.96 0.00 0.00 8,170.96 0.00 P 89,850.58 0.00 89,850.58 0.00 0.00 89,850.58 0.00 Total 7,~~909~~650,~~618~~233.7181 0.00 7,~~909~~650,~~618~~233.7181 0.00 0.00 7,~~909~~650,~~618~~233.7181 0.00

Other Required Information Available Distribution Amount 8,~~818~~712,~~847~~636.8451 Aggregate Number of Outstanding Loans 175 Aggregate Unpaid Principal Balance of Loans 1,~~638~~637,~~528~~659,~~255~~160.3621 Aggregate Stated Principal Balance of Loans 1,~~638~~637,~~528~~465,~~255~~852.3666 Aggregate Amount of Servicing Fee 5143,~~987~~822.4815 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~976~~911.4362 Aggregate Stand-by Fee 0.00 Aggregate Trust Fund Expenses 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 7,702,426.89 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 7,702,426.89 Principal: Scheduled Principal 1,062,402.70 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 1,062,402.70 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 8,764,829.59 Total Funds Distributed Fees: Master Servicing Fee 50,281.43 Trustee Fee 1,911.62 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 52,193.04 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 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 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 7,650,233.81 Principal Distribution 1,062,402.70 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 8,712,636.51 Total Funds Distributed 8,764,829.55

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. Less than 750,000 2 1,~~292~~289,~~170~~607.0254 0.08 ~~142~~141 6.~~2652~~2645 1.~~341701~~341611 750,001 to 1,000,000 11 9,~~324~~307,~~931~~173.6756 0.57 ~~113~~112 6.~~0012~~0019 1.~~419406~~419484 1,000,001 to 1,250,000 7 7,~~683~~674,~~493~~129.7876 0.47 ~~116~~115 6.3042 1.~~398443~~398445 1,250,001 to 1,500,000 4 5,~~717~~709,~~516~~765.8045 0.35 ~~100~~99 6.0314 1.~~629338~~629378 1,500,001 to 2,000,000 24 43,~~179~~122,~~070~~019.2472 2.6463 ~~109~~108 5.~~7712~~7713 1.~~533124~~533151 2,000,001 to 2,500,000 12 27,~~453~~419,~~189~~336.9984 1.6867 ~~109~~108 5.~~6697~~6696 1.~~521880~~521870 2,500,001 to 3,000,000 10 27,~~516~~483,~~931~~785.0954 1.68 ~~106~~105 5.7483 1.~~775193~~775244 3,000,001 to 3,500,000 16 52,~~456~~394,~~376~~993.4137 3.20 ~~113~~112 5.~~8664~~8663 1.~~594491~~594451 3,500,001 to 4,000,000 6 23,~~244~~222,~~862~~488.9899 1.42 ~~105~~104 5.~~6868~~6867 1.~~651289~~651254 4,000,001 to 4,500,000 7 29,~~650~~627,~~585~~416.8643 1.81 ~~106~~105 5.~~9087~~9086 1.~~556516~~556635 4,500,001 to 5,000,000 6 28,~~835~~801,~~352~~830.9153 1.76 ~~116~~115 6.0111 1.~~608596~~608615 5,000,001 to 6,000,000 8 42,~~561~~517,~~368~~338.3138 2.60 ~~111~~110 5.~~6458~~6457 1.~~428645~~428668 6,000,001 to 7,000,000 6 39,~~158~~115,~~288~~086.1061 2.39 ~~106~~105 5.~~7564~~7565 1.~~464805~~464800 7,000,001 to 8,000,000 7 51,~~396~~352,~~715~~699.0495 3.14 9897 5.~~1276~~1275 1.~~531947~~531975 8,000,001 to 9,000,000 67 5160,~~863~~820,~~789~~233.5687 3.1771 ~~115~~114 5.~~7287~~7318 1.~~429336~~445660 9,000,001 to 10,000,000 87 7667,~~490~~412,~~407~~161.8139 4.6712 ~~113~~112 5.~~8988~~9186 1.~~458763~~447917 10,000,001 to 12,500,000 3 32,~~960~~936,~~532~~930.1994 2.01 9594 5.~~7713~~7714 1.~~486453~~486435 12,500,001 to 15,000,000 7 97,~~711~~653,~~748~~850.9548 5.96 ~~117~~116 5.~~9267~~9268 1.~~428825~~428837 15,000,001 to 20,000,000 7 116,~~855~~782,~~045~~099.2569 7.13 8483 5.~~3214~~3212 1.~~622646~~622824 20,000,001 to 25,000,000 4 9392,~~037~~977,~~913~~917.0298 5.68 8887 5.~~5592~~5593 1.~~379407~~379409 25,000,001 to 30,000,000 2 58,000,000.00 3.54 8887 6.2381 1.658276 30,000,001 to 50,000,000 7 267,~~710~~573,~~036~~299.8370 16.34 ~~117~~116 5.7257 1.~~425680~~425625 50,000,001 to 77,500,000 3 180,~~427~~271,~~928~~685.5594 11.01 7473 5.~~1828~~1829 1.~~632711~~632664 77,500,000 and greater 2 274,000,000.00 16.7273 ~~117~~116 5.5794 2.127591 Totals 175 1,~~638~~637,~~528~~465,~~255~~852.3666 100.00 ~~104~~103 5.6410 1.~~617907~~617971

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 6 12,~~995~~982,~~461~~510.1769 0.79 ~~107~~106 5.~~4797~~4796 1.~~428712~~428720 California 28 368,~~982~~873,~~143~~537.0378 22.5253 ~~111~~110 6.0040 1.~~456636~~456611 Colorado 3 12,~~228~~210,~~697~~294.8077 0.75 113 5.7335 1.~~540456~~540466 Connecticut 2 2,~~613~~609,~~320~~545.0870 0.16 ~~115~~114 6.1852 1.~~616973~~616986 Delaware 1 9,~~814~~805,~~880~~249.0292 0.60 ~~110~~109 6.3700 1.340000 Florida 10 108,~~596~~467,~~074~~780.0312 6.6362 9089 5.~~4065~~4066 1.~~760393~~760369 Georgia 9 83,~~331~~254,~~502~~370.3975 5.0908 9897 5.~~2339~~2337 1.~~443639~~443715 Illinois 5 25,~~536~~515,~~833~~041.6523 1.56 8988 5.~~6574~~6573 1.~~524829~~524843 Indiana 2 4,~~879~~872,~~190~~962.2986 0.30 9190 6.2638 1.~~480408~~480452 Iowa 1 ~~791~~790,~~957~~732.9015 0.05 ~~113~~112 5.8200 1.550000 Kansas 2 3,~~291~~287,~~585~~894.6950 0.20 ~~109~~108 5.9996 1.~~327348~~327343 Kentucky 5 59,~~458~~409,~~401~~533.6294 3.63 ~~118~~117 5.~~6574~~6575 1.~~535057~~535094 Louisiana 1 1,~~190~~189,~~880~~191.4885 0.07 ~~114~~113 6.3500 1.550000 Maryland 1 18,~~419~~397,~~518~~235.3991 1.12 ~~116~~115 5.0700 1.260000 Massachusetts 1 17,200,000.00 1.05 5554 5.0000 1.910000 Michigan 9 100,~~858~~744,~~223~~576.4500 6.1615 ~~109~~108 5.6621 1.~~558039~~558025 Minnesota 1 1,~~937~~935,~~041~~017.9886 0.12 ~~113~~112 5.9500 1.360000 Missouri 3 5,~~455~~446,~~395~~954.9723 0.33 ~~117~~116 5.6642 1.~~378766~~378765 Nevada 2 4,~~824~~818,~~014~~599.0961 0.29 ~~115~~114 5.~~5217~~5218 1.~~896818~~896804 New Hampshire 3 1,~~986~~983,~~235~~245.4884 0.12 ~~115~~114 5.9200 1.320000 New York 10 282,~~483~~363,~~360~~180.5442 17.24 ~~100~~99 5.2998 2.~~066065~~066350 North Carolina 3 15,~~648~~629,~~129~~791.6850 0.9695 ~~115~~114 5.2800 1.~~409403~~409402 Ohio 10 28,~~169~~146,~~051~~669.3943 1.72 ~~116~~115 5.~~5994~~5993 1.~~448836~~448804 Oklahoma 2 3,~~103~~100,~~682~~213.2267 0.19 ~~117~~116 6.0868 1.~~242099~~242102 Oregon 1 3,~~968~~964,~~148~~050.2854 0.24 ~~118~~117 5.8600 1.550000 Pennsylvania 11 113,~~138~~033,~~702~~510.9374 6.90 ~~102~~101 5.~~8997~~8996 1.~~504351~~504359 Puerto Rico 1 51,200,000.00 3.1213 ~~116~~115 5.5125 1.520000 South Carolina 1 22,500,000.00 1.37 ~~115~~114 6.0300 1.520000 Tennessee 2 4,~~913~~907,~~205~~299.7941 0.30 ~~115~~114 5.~~1390~~1391 1.~~486020~~486021 Texas 41 171,~~421~~295,~~822~~694.8272 10.46 ~~109~~108 5.8283 1.~~441063~~441019 Virginia 9 62,~~894~~856,~~694~~710.1317 3.84 8786 5.~~3526~~3523 1.~~719156~~719212 Washington 5 24,~~481~~472,~~960~~045.0239 1.49 7776 5.~~2193~~2191 2.~~118802~~118972 Washington,DC 1 10,~~214~~202,~~139~~410.7667 0.62 ~~112~~111 5.4700 1.390000 Totals 192 1,~~638~~637,~~528~~465,~~255~~852.3666 100.00 ~~104~~103 5.6410 1.~~617907~~617971

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.30 or less 26 ~~190~~189,~~014~~883,~~997~~818.6140 11.60 ~~109~~108 5.8123 1.273401 1.31 to 1.35 20 214,~~190~~045,~~078~~255.5025 13.07 ~~113~~112 5.~~6996~~6994 1.~~321409~~321408 1.36 to 1.40 25 202,~~856~~671,~~904~~461.2300 12.38 9089 5.~~5866~~5867 1.~~388208~~388210 1.41 to 1.45 15 83,~~411~~322,~~558~~487.9619 5.09 ~~101~~100 5.~~7577~~7578 1.~~438290~~438291 1.46 to 1.50 20 ~~279~~278,~~036~~913,~~019~~629.9300 17.03 ~~117~~116 6.~~2069~~2070 1.~~475774~~475770 1.51 to 1.55 12 130,~~384~~316,~~168~~317.0674 7.96 113 5.6851 1.~~525515~~525511 1.56 to 1.60 12 45,~~326~~279,~~459~~386.7674 2.77 ~~105~~104 5.5286 1.~~578295~~578293 1.61 to 1.80 24 176,~~654~~490,~~501~~276.2636 10.78 ~~103~~102 5.~~5203~~5202 1.~~698551~~698552 1.81 to 2.00 12 75,~~105~~078,~~867~~132.4045 4.5859 7271 5.~~0248~~0246 1.~~887989~~887978 2.01 to 3.13 8 238,~~602~~523,~~943~~443.5130 14.5657 9897 5.~~0749~~0750 2.~~472289~~472411 3.14 and greater 1 2,~~944~~941,~~756~~645.1423 0.18 ~~118~~117 5.7400 3.540000 Totals 175 1,~~638~~637,~~528~~465,~~255~~852.3666 100.00 ~~104~~103 5.6410 1.~~617907~~617971

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 4 10,~~609~~599,~~799~~075.7995 0.65 ~~116~~115 6.0402 1.~~339439~~339437 Lodging 4 27,~~206~~187,~~100~~651.3595 1.66 ~~118~~117 6.7677 1.~~587012~~586899 Mixed Use 10 186,~~749~~560,~~742~~803.8020 11.4039 7574 5.~~3463~~3465 1.~~575358~~575296 Multi-Family 76 346,~~990~~696,~~710~~799.4416 21.1817 ~~102~~101 5.~~4549~~4548 1.~~509641~~509675 Office 32 553,~~234~~013,~~791~~381.2159 33.7677 ~~108~~107 5.7850 1.~~820609~~820761 Retail 51 460,~~675~~365,~~557~~711.7993 28.1211 ~~112~~111 5.~~6137~~6136 1.~~502522~~502497 Self Storage 15 53,~~061~~042,~~552~~428.6959 3.24 ~~117~~116 5.~~9725~~9724 1.~~435504~~435466 Totals 192 1,~~638~~637,~~528~~465,~~255~~852.3666 100.00 ~~104~~103 5.6410 1.~~617907~~617971

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.0000% 12 165,~~521~~418,~~721~~045.2958 10.10 6362 4.7937 1.~~922111~~922139 5.0001% to 5.5000% 39 533,~~841~~502,~~976~~278.3925 32.58 ~~103~~102 5.2342 1.~~806563~~806763 5.5001% to 5.7500% 25 ~~253~~252,~~124~~938,~~624~~970.9446 15.45 ~~105~~104 5.~~6080~~6079 1.~~518643~~518602 5.7501% to 6.0000% 43 278,~~994~~787,~~245~~871.6126 17.03 ~~115~~114 5.8927 1.~~438265~~438249 6.0001% to 6.2500% 34 273,~~140~~010,~~208~~265.5124 16.67 ~~115~~114 6.1380 1.~~435969~~435995 6.2501% to 6.5000% 11 36,~~094~~054,~~081~~000.0859 2.20 ~~118~~117 6.3761 1.~~441719~~441692 6.5001% to 6.7500% 7 58,~~795~~752,~~221~~904.91 3.59 ~~119~~118 6.6302 1.~~358070~~358093 Above 6.7501% 4 39,~~016~~001,~~175~~516.6337 2.38 ~~119~~118 7.~~5651~~5653 1.~~502865~~502818 Totals 175 1,~~638~~637,~~528~~465,~~255~~852.3666 100.00 ~~104~~103 5.6410 1.~~617907~~617971

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 175 1,~~638~~637,~~528~~465,~~255~~852.3666 100.00 ~~104~~103 5.6410 1.~~617907~~617971 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 175 1,~~638~~637,~~528~~465,~~255~~852.3666 100.00 ~~104~~103 5.6410 1.~~617907~~617971

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 28 337,~~992~~716,~~134~~432.6669 20.6362 5958 5.~~1479~~1478 1.~~666524~~666586 85 to 117 months ~~115~~137 ~~847~~1,~~296~~217,~~326~~744,343.2442 5174.7137 115 5.~~5647~~7565 1.~~696676~~615867 118 months or greater 297 ~~451~~79,~~062~~837,~~768~~050.0591 274.5388 ~~119~~120 65.~~1520~~9555 1.~~434806~~451693 Totals 172 1,~~636~~635,~~351~~297,~~228~~827.9502 99.87 ~~104~~103 5.6405 1.~~618263~~618326

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 0 0.00 0.00 0 0.0000 0.000000 85 to 117 months 1 ~~803~~798,~~539~~043.3916 0.05 ~~116~~115 4.6500 1.290000 118 months or greater 2 1,~~373~~369,~~487~~982.0248 0.08 ~~211~~210 6.~~8048~~8046 1.~~385712~~385688 Totals 3 2,~~177~~168,~~026~~025.4164 0.13 ~~176~~175 6.~~0094~~0115 1.~~350385~~350465

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 7 244,785,000.00 14.9495 9392 5.0013 2.387647 Less than 250 months 2 5,~~202~~191,~~019~~425.7718 0.32 ~~115~~114 6.8098 1.~~634640~~634681 251 to 300 months 42 ~~110~~109,~~046~~905,~~347~~484.5896 6.7271 108 6.~~1282~~1284 1.~~480203~~480198 301 to 355 months 8090 ~~859~~902,~~589~~786,~~199~~611.3488 5255.4613 ~~106~~105 5.~~7159~~7167 1.~~463391~~465196 356 months or greater 4131 ~~416~~372,~~728~~629,~~662~~305.2600 2522.4376 ~~105~~104 5.~~7169~~7154 1.~~522038~~524457 Totals 172 1,~~636~~635,~~351~~297,~~228~~827.9502 99.87 ~~104~~103 5.6405 1.~~618263~~618326

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information 175 1,~~638~~637,~~528~~465,~~255~~852.3666 100.00 ~~104~~103 5.6410 1.~~617907~~617971 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 175 1,~~638~~637,~~528~~465,~~255~~852.3666 100.00 ~~104~~103 5.6410 1.~~617907~~617971 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. Less than 1,000,000 6 4,~~795~~783,~~379~~045.1777 0.29 ~~117~~116 5.~~9140~~9150 1.~~396924~~397009 1,000,001 to 1,500,000 4 4,~~781~~775,~~722~~791.6816 0.29 9897 6.1605 1.~~406151~~406141 1,500,001 to 2,000,000 13 23,~~452~~424,~~195~~882.9233 1.43 ~~114~~113 5.6924 1.~~641837~~641831 2,000,001 to 2,500,00 7 16,~~205~~185,~~374~~463.5317 0.99 ~~111~~110 5.5760 1.~~599259~~599245 2,500,001 to 3,000,000 8 21,~~886~~859,~~130~~974.3729 1.3433 ~~111~~110 5.7002 1.~~593605~~593623 3,000,001 to 3,500,000 10 32,~~604~~564,~~750~~582.8479 1.99 ~~112~~111 5.~~9134~~9132 1.~~666931~~666888 3,500,001 to 4,000,000 3 11,~~779~~764,~~077~~990.0834 0.72 ~~116~~115 5.8601 1.~~705216~~705187 4,000,001 to 4,500,000 7 29,~~650~~627,~~585~~416.8643 1.81 ~~106~~105 5.~~9087~~9086 1.~~556516~~556635 4,500,001 to 5,000,000 3 14,~~337~~319,~~277~~479.6780 0.8887 ~~117~~116 6.3546 1.385901 5,000,001 to 6,000,000 5 26,~~715~~689,~~085~~688.7475 1.63 ~~115~~114 5.~~7390~~7389 1.~~456451~~456488 6,000,001 to 7,000,000 5 32,~~420~~384,~~145~~226.1206 1.98 ~~104~~103 5.~~7536~~7537 1.~~501136~~501131 7,000,001 to 8,000,000 3 21,~~668~~642,~~988~~302.2854 1.32 9594 5.4133 1.~~457903~~457905 8,000,001 to 9,000,000 12 817,~~791~~775,~~569~~798.1594 01.5409 113 5.~~9800~~8636 1.~~470000~~505415 9,000,001 to 10,000,000 76 6758,~~311~~243,~~615~~209.8985 43.1156 ~~114~~113 5.~~9068~~9310 1.~~442231~~427124 10,000,001 to 12,500,000 1 12,000,000.00 0.73 ~~115~~114 6.1900 1.440000 12,500,001 to 15,000,000 5 71,~~082~~037,~~344~~054.9386 4.34 ~~117~~116 5.~~9394~~9395 1.~~492355~~492387 15,000,001 to 20,000,000 5 80,~~685~~634,~~526~~863.8678 4.92 8281 5.~~5419~~5417 1.~~677418~~677609 20,000,001 to 25,000,000 3 68,~~322~~292,~~798~~263.2550 4.17 7877 5.6964 1.~~404514~~404498 25,000,001 to 35,000,000 3 90,850,000.00 5.5455 ~~117~~116 6.3211 1.366159 35,000,001 to 40,000,000 3 114,~~246~~212,~~400~~415.7661 6.97 ~~117~~116 5.~~9460~~9458 1.~~341511~~341520 40,000,001 to 50,000,000 2 92,~~613~~510,~~636~~884.0709 5.65 ~~117~~116 5.5131 1.~~602253~~602249 50,000,001 to 77,500,000 3 180,~~427~~271,~~928~~685.5594 11.01 7473 5.~~1828~~1829 1.~~632711~~632664 Above 77,500,000 2 274,000,000.00 16.7273 ~~117~~116 5.5794 2.127591 Totals 109 1,~~300~~299,~~628~~850,~~533~~020.7200 79.38 ~~105~~104 5.6917 1.~~645611~~645676

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 4 10,~~185~~177,~~108~~171.7671 0.62 ~~107~~106 5.4097 1.~~469889~~469861 California 25 365,~~421~~317,~~410~~113.9914 22.3031 ~~111~~110 6.0028 1.~~457008~~456982 Colorado 3 12,~~228~~210,~~697~~294.8077 0.75 113 5.7335 1.~~540456~~540466 Delaware 1 9,~~814~~805,~~880~~249.0292 0.60 ~~110~~109 6.3700 1.340000 Florida 6 84,~~111,~~008,095.1370 5.13 7978 5.2438 1.~~854404~~854396 Georgia 5 32,~~416~~378,~~129~~016.5051 1.98 ~~104~~103 5.5656 1.~~326293~~326288 Illinois 2 8,~~332~~329,~~529~~206.1440 0.51 ~~115~~114 5.~~4247~~4244 1.~~555688~~555722 Indiana 1 3,~~387~~382,~~253~~559.7994 0.21 8180 6.3800 1.300000 Kansas 2 3,~~291~~287,~~585~~894.6950 0.20 ~~109~~108 5.9996 1.~~327348~~327343 Kentucky 5 59,~~458~~409,~~401~~533.6294 3.63 ~~118~~117 5.~~6574~~6575 1.~~535057~~535094 Louisiana 1 1,~~190~~189,~~880~~191.4885 0.07 ~~114~~113 6.3500 1.550000 Massachusetts 1 17,200,000.00 1.05 5554 5.0000 1.910000 Michigan 9 100,~~858~~744,~~223~~576.4500 6.1615 ~~109~~108 5.6621 1.~~558039~~558025 Minnesota 1 1,~~937~~935,~~041~~017.9886 0.12 ~~113~~112 5.9500 1.360000 Missouri 1 2,~~536~~532,~~538~~660.2379 0.15 ~~119~~118 5.6600 1.410000 Nevada 2 4,~~824~~818,~~014~~599.0961 0.29 ~~115~~114 5.~~5217~~5218 1.~~896818~~896804 New York 7 278,~~243~~129,~~917~~124.7669 16.9899 ~~100~~99 5.2823 2.~~076041~~076322 North Carolina 2 8,~~497~~488,~~919~~644.6062 0.52 ~~116~~115 5.6249 1.~~442557~~442549 Ohio 5 10,~~092~~081,~~800~~412.9193 0.62 ~~117~~116 5.8461 1.~~412101~~412099 Oregon 1 3,~~968~~964,~~148~~050.2854 0.24 ~~118~~117 5.8600 1.550000 Pennsylvania 7 89,~~992~~895,~~496~~488.9706 5.49 ~~103~~102 6.~~1084~~1085 1.~~389259~~389249 Puerto Rico 1 51,200,000.00 3.1213 ~~116~~115 5.5125 1.520000 South Carolina 1 22,500,000.00 1.37 ~~115~~114 6.0300 1.520000 Tennessee 1 2,~~623~~620,~~729~~711.2057 0.16 ~~114~~113 5.4000 1.500000 Texas 21 82,~~136~~085,~~172~~247.2102 5.01 ~~115~~114 5.~~9345~~9344 1.~~481530~~481473 Virginia 5 18,~~644~~625,~~645~~158.4829 1.14 ~~113~~112 6.0704 1.~~723263~~723199 Washington 1 15,535,000.00 0.95 5554 5.0000 2.360000 Totals 121 1,~~300~~299,~~628~~850,~~533~~020.7200 79.38 ~~105~~104 5.6917 1.~~645611~~645676

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 1.30 9 98,~~615~~564,~~469~~570.6590 6.02 ~~100~~99 5.8714 1.~~279790~~279793 1.31 to 1.35 10 154,~~299~~207,~~175~~184.9489 9.42 ~~113~~112 5.~~8258~~8256 1.~~321605~~321603 1.36 to 1.40 18 ~~179~~178,~~055~~900,~~938~~536.5711 10.93 8786 5.~~6060~~6061 1.~~389061~~389064 1.41 to 1.45 12 7978,~~031~~948,~~389~~386.5329 4.82 ~~100~~99 5.~~7495~~7496 1.439078 1.46 to 1.50 15 260,~~834~~733,~~165~~030.9305 15.92 ~~117~~116 6.~~2381~~2382 1.~~474775~~474771 1.51 to 1.55 9 121,~~056~~000,~~694~~388.0607 7.39 ~~115~~114 5.6905 1.~~525897~~525893 1.56 to 1.75 18 122,~~948~~826,~~176~~866.9353 7.50 ~~112~~111 5.5618 1.~~653273~~653275 1.76 to 2.00 11 50,~~986~~941,~~029~~991.4231 3.11 9594 5.~~5607~~5604 1.~~870545~~870561 Above 2.01 7 233,~~801~~727,~~493~~065.6985 14.27 9897 5.~~0612~~0613 2.~~479524~~479643 Totals 109 1,~~300~~299,~~628~~850,~~533~~020.7200 79.38 ~~105~~104 5.6917 1.~~645611~~645676

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 4 10,~~609~~599,~~799~~075.7995 0.65 ~~116~~115 6.0402 1.~~339439~~339437 Lodging 4 27,~~206~~187,~~100~~651.3595 1.66 ~~118~~117 6.7677 1.~~587012~~586899 Mixed Use 10 186,~~749~~560,~~742~~803.8020 11.4039 7574 5.~~3463~~3465 1.~~575358~~575296 Multi-Family 5 9,~~090~~080,~~989~~967.4515 0.55 ~~113~~112 5.~~7887~~7888 1.~~449055~~449050 Office 32 553,~~234~~013,~~791~~381.2159 33.7677 ~~108~~107 5.7850 1.~~820609~~820761 Retail 51 460,~~675~~365,~~557~~711.7993 28.1211 ~~112~~111 5.~~6137~~6136 1.~~502522~~502497 Self Storage 15 53,~~061~~042,~~552~~428.6959 3.24 ~~117~~116 5.~~9725~~9724 1.~~435504~~435466 Totals 121 1,~~300~~299,~~628~~850,~~533~~020.7200 79.38 ~~105~~104 5.6917 1.~~645611~~645676

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.0000% 7 102,~~332~~240,~~034~~310.6286 6.2524 6261 4.8824 2.~~022508~~022581 5.0001% to 5.5000% 26 432,~~503~~262,~~737~~630.0040 26.40 ~~101~~100 5.2393 1.~~902290~~902498 5.5001% to 5.7500% 12 190,~~130~~001,~~305~~467.0936 11.60 ~~106~~105 5.5996 1.~~468154~~468140 5.7501% to 6.0000% 28 214,~~833~~689,~~493~~121.4220 13.11 ~~115~~114 5.9066 1.~~448978~~448959 6.0001% to 6.2500% 23 240,~~975~~882,~~814~~936.6162 14.71 ~~116~~115 6.1389 1.~~451086~~451103 6.2501% to 6.5000% 6 27,~~269~~239,~~696~~911.6058 1.66 ~~111~~110 6.3793 1.~~446356~~446327 6.5001% to 6.7500% 3 53,~~567~~532,~~276~~125.7561 3.27 ~~118~~117 6.6282 1.~~352116~~352143 Above 6.7501 4 39,~~016~~001,~~175~~516.6337 2.38 ~~119~~118 7.~~5651~~5653 1.~~502865~~502818 Totals 109 1,~~300~~299,~~628~~850,~~533~~020.7200 79.38 ~~105~~104 5.6917 1.~~645611~~645676

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 109 1,~~300~~299,~~628~~850,~~533~~020.7200 79.38 ~~105~~104 5.6917 1.~~645611~~645676 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 109 1,~~300~~299,~~628~~850,~~533~~020.7200 79.38 ~~105~~104 5.6917 1.~~645611~~645676

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 15 251,~~290~~055,~~408~~580.1379 15.3433 5958 5.2012 1.~~642940~~642985 85 to 117 months 7286 ~~658~~970,~~912~~905,~~246~~023.1073 4059.2129 115 5.~~5822~~7993 1.~~772179~~661525 118 months or greater 206 ~~389~~76,~~077~~548,~~343~~134.4219 234.7567 118 65.~~1940~~9364 1.~~434011~~458640 Totals 107 1,~~299~~298,~~279~~508,~~997~~738.6571 79.30 ~~105~~104 5.~~6917~~6918 1.~~645917~~645980

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 0 0.00 0.00 0 0.0000 0.000000 85 to 117 months 1 ~~803~~798,~~539~~043.3916 0.05 ~~116~~115 4.6500 1.290000 118 months or greater 1 ~~544~~543,~~996~~238.6813 0.03 ~~177~~176 7.0400 1.440000 Totals 2 1,~~348~~341,~~536~~281.0729 0.08 ~~141~~140 5.~~6159~~6180 1.~~350621~~350752

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 4 191,035,000.00 11.6667 ~~104~~103 5.1107 2.546327 Less than 250 months 1 3,~~481~~474,~~610~~942.4487 0.21 ~~117~~116 7.2000 1.800000 251 to 300 months 23 79,~~911~~815,~~589~~560.5396 4.8887 ~~112~~111 6.~~1778~~1780 1.~~512632~~512615 301 to 355 months 5358 ~~692~~721,~~320~~610,~~082~~254.2383 4244.2507 ~~106~~105 5.~~7800~~7764 1.~~465745~~464385 356 months or greater 2621 ~~332~~302,~~531~~572,~~715~~980.4505 2018.2948 102 5.~~7091~~7113 1.~~534172~~544032 Totals 107 1,~~299~~298,~~279~~508,~~997~~738.6571 79.30 ~~105~~104 5.~~6917~~6918 1.~~645917~~645980

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information 109 1,~~300~~299,~~628~~850,~~533~~020.7200 79.38 ~~105~~104 5.6917 1.~~645611~~645676 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 109 1,~~300~~299,~~628~~850,~~533~~020.7200 79.38 ~~105~~104 5.6917 1.~~645611~~645676 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. Less than 750,000 1 ~~747~~746,~~173~~369.3441 0.05 ~~116~~115 5.7000 1.270000 750,001 to 1,000,000 6 5,~~074~~067,~~549~~365.1892 0.31 ~~117~~116 6.1952 1.~~442863~~442897 1,000,001 to 1,250,000 4 4,~~344~~338,~~080~~520.9275 0.2726 ~~116~~115 6.3647 1.~~377195~~377210 1,250,001 to 1,500,000 3 4,~~275~~269,~~206~~583.9830 0.26 ~~115~~114 6.0386 1.~~720204~~720243 1,500,001 to 2,000,000 11 19,~~726~~697,~~874~~137.3239 1.20 ~~104~~103 5.8650 1.~~403882~~403903 2,000,001 to 2,500,000 5 11,~~247~~233,~~815~~873.4667 0.69 ~~105~~104 5.8045 1.~~410395~~410391 2,500,001 to 3,000,000 2 5,~~630~~623,~~800~~811.7225 0.34 8887 5.~~9356~~9355 2.~~481000~~481215 3,000,001 to 3,500,000 6 19,~~851~~830,~~625~~410.5758 1.21 ~~115~~114 5.7892 1.~~475515~~475500 3,500,001 to 4,000,000 3 11,~~465~~457,~~785~~498.9065 0.70 9493 5.~~5088~~5087 1.~~595890~~595873 4,000,001 to 5,000,000 3 14,~~498~~482,~~075~~350.2473 0.88 ~~116~~115 5.6715 1.~~828821~~828825 5,000,001 to 6,000,000 3 15,~~846~~827,~~282~~649.5763 0.97 ~~104~~103 5.4887 1.~~381767~~381757 6,000,001 to 7,000,000 1 6,~~738~~730,~~142~~860.9855 0.41 ~~113~~112 5.7700 1.290000 7,000,001 to 8,000,000 4 29,~~727~~710,~~726~~397.7641 1.81 ~~100~~99 4.~~9194~~9193 1.~~585919~~585931 8,000,001 to 9,000,000 5 43,~~072~~044,~~220~~434.4193 2.63 ~~115~~114 5.~~6774~~6773 1.~~421036~~420983 9,000,001 to 10,000,000 1 9,~~178~~168,~~791~~951.9254 0.56 ~~112~~111 5.8400 1.580000 10,000,001 to 12,500,000 2 20,~~960~~936,~~532~~930.1994 1.28 8382 5.5315 1.~~513047~~513050 12,500,001 to 15,000,000 2 26,~~629~~616,~~404~~795.0262 1.63 ~~118~~117 5.~~8929~~8928 1.~~259245~~259230 15,000,001 to 20,000,000 2 36,~~169~~147,~~518~~235.3991 2.21 8786 4.~~8295~~8294 1.~~500465~~500613 20,000,001 to 25,000,000 1 24,~~715~~685,~~114~~654.7748 1.51 ~~115~~114 5.1800 1.310000 Above 25,000,000 1 28,000,000.00 1.71 5554 4.6600 1.860000 Totals 66 337,~~899~~615,~~721~~832.6466 20.62 ~~101~~100 5.~~4459~~4458 1.~~511271~~511306

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 2 2,~~810~~805,~~352~~338.4198 0.17 ~~107~~106 5.~~7332~~7331 1.~~279480~~279470 California 3 3,~~560~~556,~~732~~424.0464 0.22 ~~115~~114 6.1269 1.418452 Connecticut 2 2,~~613~~609,~~320~~545.0870 0.16 ~~115~~114 6.1852 1.~~616973~~616986 Florida 4 24,~~485~~459,~~065~~684.9042 1.49 ~~126~~125 5.9656 1.~~437446~~437429 Georgia 4 50,~~915~~876,~~372~~354.8924 3.11 9493 5.~~0227~~0225 1.~~518349~~518446 Illinois 3 17,~~204~~185,~~304~~834.5183 1.05 7776 5.7702 1.~~509883~~509877 Indiana 1 1,~~491~~490,~~936~~402.5092 0.09 ~~114~~113 6.0000 1.890000 Iowa 1 ~~791~~790,~~957~~732.9015 0.05 ~~113~~112 5.8200 1.550000 Maryland 1 18,~~419~~397,~~518~~235.3991 1.12 ~~116~~115 5.0700 1.260000 Missouri 2 2,~~918~~914,~~857~~293.7444 0.18 ~~115~~114 5.6678 1.~~351623~~351621 New Hampshire 3 1,~~986~~983,~~235~~245.4884 0.12 ~~115~~114 5.9200 1.320000 New York 3 4,~~239~~234,~~442~~055.7873 0.26 9695 6.4545 1.~~411293~~411324 North Carolina 1 7,~~150~~141,~~210~~146.0888 0.44 ~~114~~113 4.8700 1.370000 Ohio 5 18,~~076~~065,~~250~~256.4850 1.10 ~~116~~115 5.~~4617~~4616 1.~~469347~~469288 Oklahoma 2 3,~~103~~100,~~682~~213.2267 0.19 ~~117~~116 6.0868 1.~~242099~~242102 Pennsylvania 4 23,~~146~~138,~~205~~022.9668 1.41 9796 5.~~0881~~0879 1.~~951832~~951582 Tennessee 1 2,~~289~~286,~~476~~587.5984 0.14 ~~116~~115 4.8400 1.470000 Texas 20 89,~~285~~210,~~650~~447.6170 5.45 ~~104~~103 5.7306 1.~~403836~~403796 Virginia 4 44,~~250~~231,~~048~~551.6588 2.70 7776 5.~~0502~~0499 1.~~717426~~717533 Washington 4 8,~~946~~937,~~960~~045.0239 0.55 ~~114~~113 5.6000 1.700000 Washington,DC 1 10,~~214~~202,~~139~~410.7667 0.62 ~~112~~111 5.4700 1.390000 Totals 71 337,~~899~~615,~~721~~832.6466 20.62 ~~101~~100 5.~~4459~~4458 1.~~511271~~511306

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 1.22 2 1,~~958~~955,~~162~~255.0049 0.12 ~~114~~113 6.0500 1.208349 1.23 to 1.25 3 17,~~918~~912,~~155~~632.5279 1.09 ~~111~~110 5.6514 1.~~234764~~234759 1.26 to 1.30 12 71,~~523~~451,~~210~~359.4422 4.3736 ~~119~~118 5.7647 1.~~276052~~276050 1.31 to 1.35 10 59,~~890~~838,~~902~~070.5636 3.6665 ~~114~~113 5.~~3744~~3743 1.~~320901~~320904 1.36 to 1.40 7 23,~~800~~770,~~965~~924.6689 1.45 ~~111~~110 5.~~4406~~4405 1.381786 1.41 to 1.45 3 4,~~380~~374,~~169~~100.4390 0.27 ~~116~~115 5.9056 1.~~424074~~424078 1.46 to 1.50 5 18,~~201~~180,~~854~~598.0095 1.11 ~~105~~104 5.7599 1.~~490086~~490088 1.51 to 1.70 12 59,~~213~~150,~~427~~483.6321 3.61 ~~100~~99 5.~~5925~~5924 1.~~617112~~617110 1.71 to 1.90 9 71,~~794~~773,~~121~~918.5945 4.38 6362 4.~~8446~~8444 1.~~815290~~815297 1.91 to 3.03 2 6,~~273~~266,~~996~~843.6717 0.38 ~~118~~117 5.8691 2.~~077753~~077764 Above 3.04 1 2,~~944~~941,~~756~~645.1423 0.18 ~~118~~117 5.7400 3.540000 Totals 66 337,~~899~~615,~~721~~832.6466 20.62 ~~101~~100 5.~~4459~~4458 1.~~511271~~511306

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 71 337,~~899~~615,~~720~~832.9901 20.62 ~~101~~100 5.~~4459~~4458 1.~~511271~~511306 Totals 71 337,~~899~~615,~~721~~832.6466 20.62 ~~101~~100 5.~~4459~~4458 1.~~511271~~511306

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.0000% 5 63,~~189~~177,~~686~~734.6772 3.86 6463 4.~~6501~~6500 1.~~759525~~759594 5.0001% to 5.5000% 13 101,~~338,~~239,647.3985 6.18 ~~110~~109 5.~~2125~~2124 1.~~398005~~398001 5.5001% to 5.7500% 13 62,~~994~~937,~~319~~503.8510 3.84 ~~100~~99 5.6332 1.~~671030~~670941 5.7501% to 6.0000% 15 64,~~160~~098,~~752~~750.1906 3.9291 ~~114~~113 5.8461 1.~~402394~~402375 6.0001% to 6.2500% 11 32,~~164~~127,~~393~~328.9062 1.96 ~~108~~107 6.1318 1.~~322712~~322715 6.2501% to 6.5000% 5 8,~~824~~814,~~384~~089.4801 0.54 ~~139~~138 6.3663 1.~~427393~~427369 Above 6.5001% 4 5,~~227~~220,~~945~~779.1630 0.32 ~~129~~128 6.6504 1.~~419075~~419108 Totals 66 337,~~899~~615,~~721~~832.6466 20.62 ~~101~~100 5.~~4459~~4458 1.~~511271~~511306

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 66 337,~~899~~615,~~721~~832.6466 20.62 ~~101~~100 5.~~4459~~4458 1.~~511271~~511306 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 66 337,~~899~~615,~~721~~832.6466 20.62 ~~101~~100 5.~~4459~~4458 1.~~511271~~511306

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 13 86,~~701~~660,~~726~~851.5390 5.29 5756 4.~~9933~~9931 1.~~734876~~734955 85 to 117 months 4351 ~~188~~246,~~384~~839,~~080~~319.1469 1115.5007 ~~115~~114 5.~~5035~~5880 1.~~432587~~436275 118 months or greater 91 613,~~985~~288,~~424~~916.6372 30.7820 ~~121~~176 56.~~8880~~4000 1.~~439797~~290000 Totals 65 ~~337~~336,~~071~~789,~~231~~088.3031 20.57 ~~101~~100 5.~~4430~~4428 1.~~511668~~511702

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 0 0.00 0.00 0 0.0000 0.000000 85 to 117 months 0 0.00 0.00 0 0.0000 0.000000 118 months or greater 1 ~~828~~826,~~490~~744.3435 0.05 ~~233~~232 6.6500 1.350000 Totals 1 ~~828~~826,~~490~~744.3435 0.05 ~~233~~232 6.6500 1.350000

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 3 53,750,000.00 3.28 5655 4.6127 1.823674 Less than 250 months 1 1,~~720~~716,~~409~~482.3331 0.10 ~~112~~111 6.0200 1.300000 251 to 300 months 19 30,~~134~~089,~~758~~924.0500 1.84 ~~100~~99 5.~~9968~~9969 1.394207 301 to 355 months 2732 ~~167~~181,~~269~~176,~~117~~357.1105 1011.2106 107 5.~~4506~~4792 1.~~453649~~468426 356 months or greater 1510 8470,~~196~~056,~~946~~324.8195 54.1428 ~~118~~117 5.~~7477~~7335 1.~~474115~~439912 Totals 65 ~~337~~336,~~071~~789,~~231~~088.3031 20.57 ~~101~~100 5.~~4430~~4428 1.~~511668~~511702

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information 66 337,~~899~~615,~~721~~832.6466 20.62 ~~101~~100 5.~~4459~~4458 1.~~511271~~511306 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 66 337,~~899~~615,~~721~~832.6466 20.62 ~~101~~100 5.~~4459~~4458 1.~~511271~~511306 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 30241673 1 OF New York NY ~~681~~659,~~077~~107.4117 0.00 5.136% 30241335 2A OF West Hollywood CA ~~635~~614,~~345~~850.00 0.00 6.149% 30241336 2B OF West Hollywood CA ~~199~~192,~~200~~775.8300 0.00 7.711% 30241680 3 MU New York NY ~~341~~330,~~454~~099.3301 7889,~~615~~970.4981 5.200% 30241712 4 MU Boca Raton FL ~~221~~213,~~351~~973.2131 5866,~~893~~271.9080 4.840% 30241667 5 RT Vega Alta PR ~~243~~235,~~040~~200.00 0.00 5.513% 30241561 6 RT Grand Rapids MI ~~220~~213,~~767~~436.9514 4653,~~552~~884.4930 5.420% 940950712 7 RT Various KY ~~219~~212,~~319~~050.8353 4148,~~598~~867.3868 5.610% 30241709 8 SS Various TX ~~204~~197,~~255~~666.5667 0.00 5.930% 30241707 9 OF Philadelphia PA ~~215~~208,~~814~~705.7920 2633,~~875~~985.5615 6.600% 30241678 10 RT Torrance CA ~~165~~159,~~044~~720.00 0.00 5.280% 30241704 11 MU Brooklyn NY ~~157~~152,~~320~~245.6983 0.00 5.990% 30241679 12 RT Lakewood CA ~~137~~133,~~991~~540.3300 0.00 5.280% 30241641 13 MF Midlothian VA ~~112~~108,~~357~~733.7833 0.00 4.660% 940950835 14 RT Fountain Valley CA ~~118~~115,~~976~~138.2833 0.00 5.560% 30241627 15 MF Duluth GA ~~110~~106,~~358~~686.1891 2529,~~789~~460.0229 5.180% 30241622 16 RT Hilton Head Island SC ~~116~~113,~~831~~062.2550 0.00 6.030% 940950703 17 OF Pittsburgh PA 9996,~~458~~125.33 2730,~~201~~534.75 5.500% 30241664 18 MF Baltimore MD 8077,~~502~~822.1347 1922,~~602~~282.8248 5.070% 30241652 19 MF Kennesaw GA 7067,~~004~~745.0383 0.00 4.580% 30241562 20 OF Detroit MI 9087,~~782~~777.1145 1518,~~041~~045.0167 6.080% 30241630 21 OF Danvers MA 7471,~~055~~666.5667 0.00 5.000% 30241620 22 OF Bothell WA 6664,~~886~~729.8117 0.00 5.000% 30241567 23 OF Encino CA 7977,~~731~~092.9519 1316,~~597~~237.4420 5.980% 940950805 24 OF Dearborn MI 7371,~~806~~359.0763 1316,~~933~~380.7721 5.650% 940950779 25 LO Sacramento CA 8582,~~099~~354.3117 0.00 6.700% 940950856 26 RT Rancho Santa Fe CA 7068,~~732~~388.3653 1315,~~150~~494.2407 5.670% 30241669 27 RT Riverdale GA 7068,~~922~~573.1730 1214,~~631~~980.4633 5.800% 30241681 28 RT Cold Spring KY 7068,~~543~~267.0850 0.00 5.810% 940950781 29 MF San Antonio TX 6663,~~058~~927.4250 0.00 5.620% 30241601 30 RT Plattsburgh NY 6664,~~438~~236.9707 1214,~~612~~815.7767 5.680% 30241703 31 MF Palm Bay FL 6966,~~127~~843.0193 1012,~~325~~608.3240 6.180% 30241635 32 RT Downey CA 6361,~~963~~900.3300 0.00 6.190% 30241632 33 MF Hazel Crest IL 5150,~~777~~060.8328 1011,~~154~~872.6116 5.590% 30241576 34 MF Washington DC 4846,~~159~~559.1545 1011,~~129~~729.3909 5.470% 30241585 35 OF Conshohocken PA 4948,~~991~~335.6955 810,~~938~~594.5872 5.840% 30241614 36 RT Tyler TX 4644,~~542~~997.7018 911,~~702~~248.8537 5.460% 30241564 37 OF Stanton DE 5352,~~880~~100.4065 79,~~850~~630.3510 6.370% 30241588 38 OF San Leandro CA 4846,~~484~~878.9004 810,~~892~~499.1400 5.780% 30241702 39 OF New Port Richey FL 4846,~~551~~945.5961 89,~~039~~645.7674 5.940% 30241617 40 OF Conshohocken PA 5048,~~582~~911.3602 79,~~663~~335.8519 6.210% 30241577 41 MF Richmond VA 4644,~~200~~670.9112 89,~~309~~840.5938 5.840% 30241593 42 RT Centennial CO 4443,~~661~~160.7371 1214,~~586~~087.9597 5.750% 30241611 43 MF Various WA 4341,~~185~~752.1348 89,~~481~~914.9863 5.600% 30241566 44 MF Nacogdoches TX 4543,~~329~~827.4865 89,~~052~~554.8164 5.900% 30241592 45 RT Shelby Township MI 4543,~~311~~811.0232 79,~~635~~135.4616 5.980% 30241675 46 MF Kent OH 3837,~~658~~411.2925 0.00 5.190% 940950828 47 MF Tomball TX 4140,~~808~~460.6700 0.00 5.780% 940950870 48 MF Austin TX 4140,~~709~~329.4974 68,~~936~~316.4621 5.930% 30241693 49 MF Philadelphia PA 3130,~~137~~133.7833 0.00 4.520% 940950733 50 MF Indiana PA 3130,~~988~~956.5667 0.00 5.020% 30241628 51 OF King of Prussia PA 3534,~~860~~671.0701 68,~~855~~044.3844 5.650% 30241643 52 OF San Diego CA 2928,~~816~~821.6486 89,~~307~~302.6341 4.760% 30241701 53 MF Lauderhill FL 3231,~~852~~760.0051 78,~~174~~266.6615 5.310% 30241616 54 MF Charlotte NC 3029,~~019~~017.0194 89,~~062~~063.1320 4.870% 30241587 55 MU Los Angeles CA 3534,~~440~~257.4552 89,~~155~~338.9689 5.840% 940950707 56 MU Newport Beach CA 3837,~~620~~374.2038 06,391.0076 6.430% 30241581 57 MF Austin TX 3332,~~509~~399.8824 67,~~171~~282.7943 5.770% 30241706 58 RT Atlanta GA 2726,~~172~~267.6307 78,~~166~~072.7531 4.860% 30241687 59 RT Parkland FL 3433,~~922~~769.1507 56,~~099~~252.4755 6.250% 30241583 60 MF Belleville IL 16,~~891~~333.9014 23,~~740~~298.0076 6.070% 30241580 61 MF Belleville IL 16,~~891~~333.9014 23,~~740~~298.0076 6.070% 30241569 62 RT Fredericksburg VA 3331,~~010~~912.9351 67,~~767~~865.4284 5.950% 30241571 63 OF College Park GA 2726,~~020~~121.9849 67,~~437~~336.1160 5.190% 30241584 64 RT Lehigh Acres FL 3130,~~374~~323.7678 78,~~527~~578.7371 6.200% 940950860 65 MF Alvin TX 2726,~~251~~348.2489 45,~~833~~735.0742 5.780% 30241578 66 RT Pearland TX 2726,~~794~~874.3973 45,~~574~~493.3096 6.050% 30241672 67 RT Castle Hills TX 2726,~~912~~990.6251 45,~~207~~130.9405 6.190% 30241604 68 MF Hurst TX 2423,~~196~~389.7901 6,~~052~~860.3614 5.400% 30241686 69 RT Boca Raton FL 22,~~830~~071.7008 56,~~434~~194.6527 5.110% 30241662 70 MF Portsmouth VA 2322,~~523~~741.5666 56,~~255~~037.4838 5.270% 30241674 71 OF Deerfield IL 2221,~~221~~505.8300 0.00 5.060% 940950777 72 LO Escondido CA 3029,~~107~~105.5482 56,~~231~~233.4214 7.000% 30241586 73 MF Atlanta GA 2423,~~564~~750.7744 45,~~582~~396.1245 5.740% 940950842 74 MF Susquehanna Township PA 2322,~~753~~966.6894 45,~~285~~072.6337 5.740% 30241658 75 MF Cincinnati OH 2221,~~552~~803.0176 45,~~507~~255.4469 5.530% 30241654 76 MU Norcross GA 24,~~874~~041.1139 56,~~898~~731.3406 6.170% 30241708 77 RT Fayetteville NC 2322,~~555~~775.1857 4,~~054~~833.0667 5.850% 940950855 78 IN Ontario CA 2322,~~224~~457.1734 34,~~418~~185.2306 6.200% 30241599 79 IN Bethlehem PA 2221,~~073~~342.1747 34,~~783~~514.9666 5.920% 30241591 80 RT Corona CA 18,~~699~~095.0383 0.00 5.050% 30241645 81 OF Palm Desert CA 2120,~~601~~886.4224 34,~~766~~481.0422 5.850% 940950580 82 OF Cleveland OH 2221,~~586~~840.6499 34,~~273~~019.4813 6.250% 30241568 83 OF Midlothian VA 2120,~~600~~904.8000 0.00 6.030% 30241610 84 SS St. Petersburg FL 2120,~~179~~469.1833 5,~~259~~969.5136 6.080% 30241612 85 MF Conroe TX 17,~~945~~366.5667 0.00 5.210% 30241688 86 LO Midlothian VA 21,~~816~~086.1288 45,~~818~~547.4569 6.350% 940950829 87 MU Portland OR 2019,~~041~~377.0579 34,~~434~~097.4874 5.860% 30241582 88 MF Austin TX 1918,~~261~~623.3900 34,~~547~~185.5392 5.770% 30241615 89 RT New Bern NC 17,~~643~~057.9662 34,~~854~~441.9731 5.350% 30241565 90 MF Houston TX 1716,~~218~~646.0427 34,~~529~~101.5633 5.560% 30241660 91 MF Morrow GA 1514,~~441~~927.1845 34,~~648~~161.1891 5.140% 30241700 92 LO Houston TX 2120,~~622~~889.7866 56,~~934~~667.4557 7.200% 30241696 93 RT Indianapolis IN 18,~~631~~008.5690 4,~~071~~693.1985 6.380% 30241657 94 MF Houston TX 16,~~973~~411.4063 23,~~896~~458.6744 5.900% 940950592 95 MF Wimauma FL 1817,~~156~~557.2834 23,~~485~~084.4236 6.400% 30241668 96 SS Dallas TX 1716,~~436~~852.3760 4,~~149~~733.5027 6.160% 30241598 97 MF Houston TX 14,~~696~~207.8390 3,~~423~~912.8376 5.200% 30241597 98 RT Milford MI 16,~~877~~311.4840 4,~~344~~910.1422 5.980% 30241705 99 RT Venice CA 16,~~621~~071.7980 23,~~812~~362.1009 5.890% 30241608 100 RT St. Charles IL 16,~~715~~162.7165 23,~~769~~322.6874 6.000% 30241634 101 OF Scottsdale AZ 14,~~857~~378.4013 0.00 5.350% 30241625 102 RT Corinth TX 1514,~~286~~779.4228 3,~~023~~530.6276 5.570% 30241644 103 OF Bloomfield Hills MI 1413,~~124~~648.9847 45,~~862~~339.6213 5.150% 30241631 104 RT Las Vegas NV 1413,~~034~~567.0854 3,~~141~~608.8842 5.280% 30241637 105 MF Yuma AZ 1413,~~124~~655.2035 23,~~890~~359.6550 5.490% 940950841 106 MF Lower Allen Township PA 14,~~568~~085.2775 23,~~628~~110.3991 5.740% 30241677 107 OF Brighton MI 15,~~526~~013.1015 2,~~350~~863.6762 6.180% 30241642 108 RT Mesquite TX 14,~~651~~159.6382 34,~~940~~432.8768 5.840% 30241649 109 MF Everman TX 1413,~~242~~765.8698 3,~~401~~878.6856 6.150% 30241573 110 RT Los Angeles CA 13,~~602~~151.1259 2,~~395~~845.2982 5.890% 30241560 111 RT New Hartford NY 1312,~~235~~797.2815 2,~~313~~751.6881 5.800% 30241613 112 RT Murfreesboro TN 1211,~~212~~806.4978 23,~~611~~017.9263 5.400% 30241646 113 RT Lake Jackson TX 11,~~806~~414.5820 23,~~615~~007.2058 5.290% 940950793 114 RT Kansas City MO 1211,~~379~~964.6801 3,~~461~~877.7744 5.660% 30241651 115 OF Encinitas CA 1110,~~201~~829.7125 2,~~556~~929.9743 5.220% 30241636 116 OF Encinitas CA 1110,~~188~~816.5848 2,~~570~~942.1020 5.220% 940950063 117 MF Lenexa KS 12,~~695~~275.8896 2,~~093~~513.3426 5.950% 30241699 118 MF Bronx NY 13,~~689~~232.2456 23,~~726~~182.3199 6.640% 30241695 119 RT Los Angeles CA 11,~~751~~357.8994 23,~~996~~390.8277 5.950% 30241661 120 MF Hermitage TN 9,~~552~~234.7422 2,~~570~~888.2375 4.840% 940950808 121 MF Oklahoma City OK 1211,~~019~~621.1599 12,~~858~~255.1329 6.100% 30241659 122 MF Milford OH 10,~~824~~465.3469 12,~~986~~344.3297 5.730% 30241639 123 RT Ontario OH 109,~~187~~848.1376 2,~~166~~504.5592 5.400% 30241633 124 MU Globe AZ 9,~~808~~481.0481 2,~~272~~598.4063 5.200% 30241640 125 MF Rosenberg TX 109,~~195~~852.1042 23,~~927~~269.1179 5.660% 30241626 126 SS Hampton VA 1110,~~061~~691.8538 23,~~661~~032.6815 6.150% 30241655 127 OF San Diego CA 87,~~048~~779.3973 2,~~312~~581.3501 4.690% 30241606 128 MF Mesquite TX 9,~~941~~612.6024 12,~~793~~122.4682 5.800% 30241621 129 MF Various NH 109,~~138~~798.9076 2,~~649~~989.5064 5.920% 30241603 130 MF Phoenix AZ 98,~~143~~835.9680 23,~~959~~267.2844 5.350% 30241590 131 MF San Marcos TX 9,~~729~~402.7158 23,~~792~~119.0619 5.700% 30241574 132 RT Bedford VA 109,~~060~~722.3654 23,~~703~~041.6951 5.900% 30241579 133 IN Hopkins MN 9,~~933~~604.3450 12,~~695~~024.2812 5.950% 30241648 134 OF Pearland TX 10,~~439~~094.5494 1,~~488~~832.3999 6.320% 30241691 135 RT Akron OH 8,~~734~~444.7462 12,~~875~~165.1224 5.350% 30241694 136 MF Mechanicsville VA 10,~~428~~079.1264 2,~~270~~619.5301 6.390% 30241596 137 RT North Richland Hills TX 9,~~826~~501.1825 1,~~560~~885.4639 6.120% 30241638 138 OF Southfield MI 98,~~156~~853.3700 1,~~663~~966.2461 5.770% 30241589 139 MF Sahuarita AZ 8,~~688~~399.1695 1,~~690~~978.7192 5.640% 30241572 140 MF Galion OH 9,~~356~~043.6106 2,~~275~~589.8439 6.180% 30241609 141 RT Henderson NV 8,~~925~~629.2989 1,~~510~~806.6606 5.950% 30241575 142 MF Laredo TX 8,~~937~~630.1872 3,~~620~~927.5602 6.020% 30241618 143 OF San Antonio TX 87,~~138~~868.0438 1,~~490~~760.9157 5.750% 30241670 144 MF Los Angeles CA 8,~~490~~206.7617 2,~~140~~424.2180 6.000% 30241647 145 MF Fort Worth TX 7,~~780~~518.3054 2,~~352~~613.1490 5.500% 30241629 146 RT Inglewood CA 7,~~327~~083.6184 1,~~712~~956.3411 5.180% 30241563 147 MU Littleton CO 87,~~249~~976.5709 1,~~506~~780.8836 5.870% 30241623 148 MF Oak Grove MO 7,~~710~~451.3802 2,~~295~~555.9733 5.560% 30241665 149 SS Longmont CO 7,~~544~~290.5370 2,~~280~~534.8770 5.500% 30241684 150 MF Texas City TX 87,~~104~~836.1437 1,~~240~~508.6239 6.140% 30241605 151 MF Mishawaka IN 7,~~714~~459.9468 1,~~278~~533.3258 6.000% 30241666 152 MF Waterbury CT 7,~~985~~718.7160 12,~~814~~081.0213 6.290% 30241653 153 RT Riverside CA 7,~~474~~223.0757 12,~~877~~127.1767 6.010% 30241624 154 MF Buckner MO 6,~~555~~335.2716 12,~~788~~008.8697 5.800% 30241600 155 SS Lafayette LA 6,~~519~~301.8474 1,~~470~~688.5363 6.350% 30241602 156 MF Stratford CT 5,~~950~~751.8940 1,~~493~~693.7625 6.050% 30241682 157 MF Pasadena CA 65,~~100~~899.4302 ~~886~~1,088.9940 6.260% 30241676 158 OF Brighton MI 5,~~874~~680.5938 ~~928~~1,122.3253 6.080% 30241685 159 MF Fort Worth TX 65,~~030~~829.5653 1,~~154~~355.9295 6.750% 30241690 160 MF Tallahassee FL 5,~~752~~560.8264 1,~~230~~422.3957 6.440% 30241683 161 MF Warner Robins GA 5,~~524~~342.9450 ~~810~~992.2569 6.240% 30241697 162 MF Lackawanna NY 5,~~501~~319.1687 ~~699~~880.6493 6.570% 30241692 163 RT North Randall OH 4,~~363~~216.2734 1,~~385~~532.7770 5.350% 30241698 164 MF Catskill NY 4,~~397~~250.8629 1,~~175~~323.5613 5.820% 30241663 165 SS Mansfield OH 4,~~985~~818.1985 ~~999~~1,165.6599 6.640% 30241595 166 MF Tucson AZ 4,~~753~~591.3322 1,~~583~~745.8899 6.650% 30241607 167 MF Oklahoma City OK 4,~~263~~121.9400 1,~~070~~213.3226 6.050% 30241656 168 MF Lecompton KS 4,~~325~~180.6178 1,~~033~~177.1093 6.150% 30241619 169 RT DeSoto TX 4,~~248~~106.7636 1,~~059~~202.6000 6.050% 30241650 170 RT Rye NY 3,~~239~~113.0172 5,~~370~~496.9423 4.650% 30241594 171 MF Altoona IA 3,~~974~~841.5000 1,~~092~~225.2575 5.820% 30241570 172 MF Van Nuys CA 4,~~214~~074.2693 ~~654~~794.8720 6.200% 30241671 173 MF Shaker Heights OH 3,~~670~~549.7207 ~~682~~803.2893 5.700% 30241713 174 MU Ridgewood NY 3,~~313~~197.8531 1,~~642~~758.0155 7.040% Totals 7,~~963~~702,~~582~~426.6189 ~~909~~1,~~229~~062,402.0870

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 30241673 05/11/2014 05/11/2034 N 154,000,000.00 154,000,000.00 0910/11/2004 30241335 07/11/2014 07/11/2034 N 120,000,000.00 120,000,000.00 0910/11/2004 30241336 07/11/2014 07/11/2034 N 30,000,000.00 30,000,000.00 0910/11/2004 30241680 N/A 05/11/2009 N 76,~~255~~176,~~309~~693.4091 76,~~176~~086,~~693~~723.9110 0910/11/2004 30241712 N/A 07/01/2009 N 53,~~110~~051,~~128~~234.5464 5352,~~051~~984,~~234~~962.6484 09/11/2004 30241667 N/A 05/11/2014 N 51,200,000.00 51,200,000.00 0910/11/2004 30241561 N/A 04/11/2014 N 47,~~301~~255,~~786~~234.9445 47,~~255~~201,~~234~~350.4515 09/11/2004 940950712 N/A 08/01/2014 N 45,~~400~~358,~~000~~401.0062 45,~~358~~309,~~401~~533.6294 0910/1101/2004 30241709 N/A 07/11/2014 N 40,000,000.00 40,000,000.00 0910/11/2004 30241707 07/11/2014 07/11/2034 N 37,~~973~~946,~~276~~400.3276 37,~~946~~912,~~400~~415.7661 0910/11/2004 30241678 N/A 05/11/2014 N 36,300,000.00 36,300,000.00 09/11/2004 30241704 N/A 07/11/2014 N 30,500,000.00 30,500,000.00 0910/11/2004 30241679 N/A 05/11/2014 N 30,350,000.00 30,350,000.00 09/11/2004 30241641 N/A 04/11/2009 N 28,000,000.00 28,000,000.00 0910/11/2004 940950835 N/A 09/01/2009 N 24,850,000.00 24,850,000.00 0910/11/2004 30241627 N/A 04/11/2014 N 24,~~740~~715,~~903~~114.7977 24,~~715~~685,~~114~~654.7748 0910/11/2004 30241622 N/A 04/11/2014 N 22,500,000.00 22,500,000.00 0910/11/2004 940950703 N/A 08/01/2009 N 2120,~~000~~972,~~000~~798.0025 20,~~972~~942,~~798~~263.2550 0910/1101/2004 30241664 N/A 05/11/2014 N 18,~~439~~419,~~121~~518.2139 18,~~419~~397,~~518~~235.3991 0910/11/2004 30241652 N/A 05/11/2009 N 17,750,000.00 17,750,000.00 0910/11/2004 30241562 N/A 10/11/2013 N 17,~~339~~324,~~537~~496.1817 17,~~324~~306,~~496~~450.1750 0910/11/2004 30241630 N/A 04/11/2009 N 17,200,000.00 17,200,000.00 0910/11/2004 30241620 04/11/2009 04/11/2034 N 15,535,000.00 15,535,000.00 0910/11/2004 30241567 N/A 12/11/2013 N 15,~~483~~470,~~601~~003.3793 15,~~470~~453,~~003~~766.9373 0910/11/2004 940950805 N/A 06/01/2011 N 15,~~169~~156,~~960~~026.5376 15,~~156~~139,~~026~~646.7655 0910/1101/2004 940950779 N/A 08/01/2014 N 14,750,000.00 14,750,000.00 0910/1101/2004 940950856 N/A 07/01/2014 N 14,~~486~~473,~~913~~763.6541 14,~~473~~458,~~763~~269.4134 0910/1101/2004 30241669 N/A 05/11/2014 N 14,~~200~~187,~~211~~580.5206 14,~~187~~172,~~580~~599.0673 0910/11/2004 30241681 N/A 05/11/2014 N 14,100,000.00 14,100,000.00 0910/11/2004 940950781 N/A 07/01/2014 N 13,650,000.00 13,650,000.00 0910/1101/2004 30241601 N/A 03/11/2014 N 13,~~583~~571,~~614~~001.2346 13,~~571~~556,~~001~~185.4679 0910/11/2004 30241703 N/A 07/11/2014 N 12,~~989~~979,~~729~~404.3402 12,~~979~~966,~~404~~795.0262 0910/11/2004 30241635 N/A 04/11/2014 N 12,000,000.00 12,000,000.00 0910/11/2004 30241632 N/A 04/11/2009 N 10,~~756~~746,~~547~~392.0443 10,~~746~~734,~~392~~520.4327 0910/11/2004 30241576 N/A 01/11/2014 N 10,~~224~~214,~~269~~139.1576 10,~~214~~202,~~139~~410.7667 0910/11/2004 30241585 N/A 02/11/2014 N 9,~~940~~931,~~901~~962.3072 9,~~931~~921,~~962~~368.7200 09/11/2004 30241614 N/A 03/11/2014 N 9,~~899~~889,~~192~~489.4964 9,~~889~~878,~~489~~241.6427 0910/11/2004 30241564 N/A 11/11/2013 N 9,~~822~~814,~~730~~880.3702 9,~~814~~805,~~880~~249.0292 0910/11/2004 30241588 02/11/2014 02/11/2034 N 9,~~741~~732,~~357~~465.4531 9,~~732~~721,~~465~~966.31 09/11/2004 30241702 N/A 07/11/2014 N 9,~~492~~483,~~001~~961.1539 9,~~483~~474,~~961~~315.3965 0910/11/2004 30241617 N/A 03/11/2014 N 9,~~459~~451,~~067~~403.7489 9,~~451~~442,~~403~~068.8970 09/11/2004 30241577 N/A 01/11/2014 N 9,~~187~~178,~~101~~791.5192 9,~~178~~168,~~791~~951.9254 0910/11/2004 30241593 N/A 0203/11/2014 N 9,~~020~~007,~~039~~452.8792 98,~~007~~993,~~452~~364.9295 0910/11/2004 30241611 N/A 03/11/2014 N 8,~~955~~946,~~442~~960.1820 8,~~946~~937,~~960~~045.2057 0910/11/2004 30241566 N/A 11/11/2013 N 8,~~922~~914,~~150~~097.7089 8,~~914~~904,~~097~~543.8925 09/11/2004 30241592 N/A 02/11/2014 N 8,~~799~~791,~~204~~569.6115 8,~~791~~782,~~569~~433.1599 0910/11/2004 30241675 N/A 05/11/2014 N 8,650,000.00 8,650,000.00 0910/11/2004 940950828 N/A 07/01/2014 N 8,400,000.00 8,400,000.00 0910/1101/2004 940950870 N/A 07/01/2014 N 8,~~168~~161,~~098~~162.7832 8,~~161~~152,~~162~~846.3211 0910/1101/2004 30241693 06/11/2009 06/11/2014 N 8,000,000.00 8,000,000.00 0910/11/2004 940950733 N/A 06/01/2014 N 7,400,000.00 7,400,000.00 0910/1101/2004 30241628 N/A 04/11/2014 N 7,~~370~~363,~~610~~755.6931 7,~~363~~355,~~755~~710.3187 0910/11/2004 30241643 N/A 05/11/2009 N 7,~~274~~266,~~323~~016.7714 7,~~266~~256,~~016~~713.1473 0910/11/2004 30241701 N/A 06/11/2014 N 7,~~184~~177,~~691~~516.3468 7,~~177~~169,~~516~~250.6853 0910/11/2004 30241616 N/A 03/11/2014 N 7,~~158~~150,~~272~~210.2108 7,~~150~~141,~~210~~146.0888 0910/11/2004 30241587 N/A 02/11/2014 N 7,~~047~~039,~~372~~216.7983 7,~~039~~029,~~216~~877.8394 0910/11/2004 940950707 N/A 09/01/2014 N 6,975,000.00 6,~~975~~968,~~000~~608.0024 0910/11/2004 30241581 N/A 02/11/2014 N 6,~~744~~738,~~314~~142.7798 6,~~738~~730,~~142~~860.9855 0910/11/2004 30241706 N/A 07/11/2014 N 6,~~492~~485,~~863~~696.1237 6,~~485~~477,~~696~~624.3706 0910/11/2004 30241687 N/A 06/11/2014 N 6,~~488~~483,~~760~~660.3891 6,~~483~~477,~~660~~408.9136 09/11/2004 30241583 N/A 02/11/2014 N 3,~~231~~228,~~696~~956.04 3,~~228~~225,~~956~~657.0428 0910/11/2004 30241580 N/A 02/11/2014 N 3,~~231~~228,~~696~~956.04 3,~~228~~225,~~956~~657.0428 0910/11/2004 30241569 N/A 12/11/2013 N 6,~~442~~436,~~903~~136.7937 6,~~436~~428,~~136~~270.3753 0910/11/2004 30241571 N/A 12/11/2008 N 6,~~046~~039,~~088~~651.5847 6,~~039~~032,~~651~~314.4787 09/11/2004 30241584 N/A 02/11/2014 N 5,~~876~~869,~~646~~118.1441 5,~~869~~860,~~118~~539.4170 0910/11/2004 940950860 N/A 07/01/2014 N 5,~~475~~470,~~190~~357.8780 5,~~470~~464,~~357~~622.8038 0910/1101/2004 30241578 N/A 01/11/2014 N 5,~~335~~330,~~099~~525.9666 5,~~330~~325,~~525~~031.6670 0910/11/2004 30241672 N/A 05/11/2014 N 5,~~236~~232,~~617~~409.1218 5,~~232~~227,~~409~~279.1813 0910/11/2004 30241604 N/A 03/11/2011 N 5,~~203~~197,~~610~~558.6226 5,~~197~~190,~~558~~698.2612 0910/11/2004 30241686 N/A 06/11/2014 N 5,~~188~~183,~~467~~032.1449 5,~~183~~176,~~032~~838.4922 0910/11/2004 30241662 N/A 05/11/2014 N 5,~~183~~178,~~621~~366.9951 5,~~178~~172,~~366~~329.5113 0910/11/2004 30241674 N/A 05/11/2014 N 5,100,000.00 5,100,000.00 0910/11/2004 940950777 N/A 07/01/2014 N 4,~~994~~989,~~799~~568.9351 4,~~989~~983,~~568~~335.5137 0910/1101/2004 30241586 N/A 02/11/2014 N 4,~~969~~965,~~831~~249.5947 4,~~965~~959,~~249~~853.4702 0910/11/2004 940950842 N/A 07/01/2014 N 4,~~805~~801,~~735~~449.4582 4,~~801~~796,~~449~~377.8245 0910/1101/2004 30241658 N/A 05/11/2014 N 4,~~735~~731,~~883~~375.3995 4,~~731~~726,~~375~~120.9526 09/11/2004 30241654 N/A 05/11/2014 N 4,~~681~~675,~~695~~796.3096 4,~~675~~669,~~796~~065.9690 0910/11/2004 30241708 N/A 07/11/2014 N 4,~~675~~671,~~966~~912.2620 4,~~671~~667,~~912~~078.2053 0910/11/2004 940950855 N/A 08/01/2014 N 4,~~350~~346,~~000~~581.0077 4,~~346~~342,~~581~~396.7771 0910/1101/2004 30241599 N/A 03/11/2014 N 4,~~329~~326,~~959~~175.6367 4,~~326~~321,~~175~~661.6701 0910/11/2004 30241591 N/A 02/11/2009 N 4,300,000.00 4,300,000.00 0910/11/2004 30241645 N/A 05/11/2014 N 4,~~288~~284,~~123~~357.6056 4,~~284~~279,~~357~~876.5634 0910/11/2004 940950580 N/A 07/01/2014 N 4,~~196~~193,~~744~~470.0557 4,~~193~~189,~~470~~451.5744 0910/1101/2004 30241568 N/A 12/11/2013 N 4,160,000.00 4,160,000.00 0910/11/2004 30241610 N/A 03/11/2014 N 4,~~045~~040,~~259~~000.8029 4,~~040~~034,~~000~~030.2993 0910/11/2004 30241612 N/A 03/11/2014 N 4,000,000.00 4,000,000.00 0910/11/2004 30241688 N/A 06/11/2014 N 3,~~989~~984,~~739~~921.8540 3,~~984~~979,~~921~~373.4071 0910/11/2004 940950829 N/A 07/01/2014 N 3,~~971~~968,~~582~~148.7628 3,~~968~~964,~~148~~050.2854 0910/1101/2004 30241582 N/A 02/11/2014 N 3,~~876~~873,~~614~~066.2370 3,~~873~~868,~~066~~880.7078 0910/11/2004 30241615 N/A 03/11/2014 N 3,~~829~~826,~~862~~007.3740 3,~~826~~821,~~007~~566.40 09 10/11/2004 30241565 N/A 11/11/2008 N 3,~~596~~592,~~248~~719.7620 3,~~592~~588,~~719~~617.2087 0910/11/2004 30241660 N/A 05/11/2014 N 3,~~488~~485,~~656~~008.8365 3,~~485~~480,~~008~~846.6574 0910/11/2004 30241700 N/A 06/11/2014 N 3,~~487~~481,~~544~~610.8944 3,~~481~~474,~~610~~942.4487 0910/11/2004 30241696 N/A 06/11/2011 N 3,~~391~~387,~~324~~253.9879 3,~~387~~382,~~253~~559.7994 0910/11/2004 30241657 N/A 05/11/2014 N 3,~~340~~337,~~854~~957.5184 3,~~337~~334,~~957~~499.8440 0910/11/2004 940950592 N/A 06/01/2019 N 3,~~294~~292,~~486~~001.5008 3,~~292~~288,~~001~~916.0872 0910/1101/2004 30241668 N/A 05/11/2014 N 3,~~287~~282,~~124~~974.3787 3,~~282~~278,~~974~~241.8760 0910/11/2004 30241598 N/A 03/11/2009 N 3,~~282~~278,~~169~~745.7592 3,~~278~~274,~~745~~833.9216 0910/11/2004 30241597 N/A 03/11/2014 N 3,~~277~~273,~~534~~190.1501 3,~~273~~268,~~190~~279.0179 0910/11/2004 30241705 N/A 07/11/2014 N 3,~~277~~274,~~202~~389.0999 3,~~274~~271,~~389~~027.9990 0910/11/2004 30241608 N/A 03/11/2014 N 3,~~235~~232,~~298~~529.8214 3,~~232~~229,~~529~~206.1440 0910/11/2004 30241634 N/A 04/11/2014 N 3,225,000.00 3,225,000.00 0910/11/2004 30241625 N/A 04/11/2014 N 3,~~187~~184,~~069~~045.3573 3,~~184~~180,~~045~~514.7397 0910/11/2004 30241644 N/A 05/11/2014 N 3,~~185~~180,~~087~~224.5189 3,~~180~~174,~~224~~885.8976 0910/11/2004 30241631 N/A 04/11/2014 N 3,~~086~~083,~~673~~531.8698 3,~~083~~079,~~531~~923.9856 0910/11/2004 30241637 N/A 04/11/2014 N 2,~~987~~984,~~667~~776.2762 2,~~984~~981,~~776~~417.6212 0910/11/2004 940950841 N/A 07/01/2014 N 2,~~947~~944,~~384~~756.5314 2,~~944~~941,~~756~~645.1423 0910/1101/2004 30241677 N/A 05/11/2014 N 2,~~917~~915,~~525~~175.9629 2,~~915~~912,~~175~~311.2967 0910/11/2004 30241642 N/A 04/11/2011 N 2,~~913~~909,~~492~~552.8902 2,~~909~~905,~~552~~119.0234 0910/11/2004 30241649 N/A 05/11/2009 N 2,~~689~~686,~~446~~044.2658 2,~~686~~682,~~044~~166.5802 0910/11/2004 30241573 N/A 01/11/2014 N 2,~~681~~679,~~836~~440.0677 2,~~679~~676,~~440~~594.7795 0910/11/2004 30241560 N/A 08/11/2014 N 2,~~650~~647,~~000~~686.0032 2,~~647~~644,~~686~~934.3251 0910/11/2004 30241613 N/A 03/11/2014 N 2,~~626~~623,~~341~~729.1220 2,~~623~~620,~~729~~711.2057 0910/11/2004 30241646 N/A 05/11/2014 N 2,~~591~~589,~~847~~231.1292 2,~~589~~586,~~231~~224.9234 0910/11/2004 940950793 N/A 08/01/2014 N 2,~~540~~536,~~000~~538.0023 2,~~536~~532,~~538~~660.2379 0910/1101/2004 30241651 N/A 05/11/2014 N 2,~~492~~489,~~038~~481.6568 2,~~489~~486,~~481~~552.6825 0910/11/2004 30241636 N/A 04/11/2014 N 2,~~489~~486,~~116~~546.3323 2,~~486~~483,~~546~~604.2303 0910/11/2004 940950063 N/A 07/01/2014 N 2,~~477~~475,~~917~~824.3400 2,~~475~~473,~~824~~310.0074 0910/1101/2004 30241699 N/A 06/11/2014 N 2,~~394~~391,~~153~~427.6433 2,~~391~~388,~~427~~244.3334 0910/11/2004 30241695 N/A 06/11/2014 N 2,~~293~~290,~~673~~677.9210 2,~~290~~287,~~677~~286.1033 0910/11/2004 30241661 N/A 05/11/2014 N 2,~~292~~289,~~046~~476.8259 2,~~289~~286,~~476~~587.5984 0910/11/2004 940950808 N/A 07/01/2014 N 2,~~288~~286,~~151~~293.5845 2,~~286~~284,~~293~~038.4516 0910/1101/2004 30241659 N/A 05/11/2014 N 2,~~193~~191,~~752~~766.9563 2,~~191~~189,~~766~~421.6366 09/11/2004 30241639 N/A 04/11/2014 N 2,~~190~~188,~~780~~613.3883 2,~~188~~186,~~613~~108.8391 0910/11/2004 30241633 N/A 04/11/2011 N 2,~~190~~188,~~382~~109.0464 2,~~188~~185,~~109~~511.6401 0910/11/2004 30241640 N/A 04/11/2009 N 2,~~091~~088,~~778~~851.5746 2,~~088~~085,~~851~~581.4667 0910/11/2004 30241626 N/A 04/11/2014 N 2,~~088~~086,~~783~~122.7305 2,~~086~~083,~~122~~089.0590 0910/11/2004 30241655 N/A 05/11/2014 N 1,~~992~~990,~~860~~548.4308 1,~~990~~987,~~548~~967.0807 09/11/2004 30241606 N/A 03/11/2014 N 1,~~990~~988,~~531~~738.7933 1,~~988~~986,~~738~~615.3351 0910/11/2004 30241621 N/A 04/11/2014 N 1,~~988~~986,~~885~~235.4595 1,~~986~~983,~~235~~246.9531 0910/11/2004 30241603 N/A 03/11/2009 N 1,~~984~~981,~~821~~862.3507 1,~~981~~978,~~862~~594.0763 0910/11/2004 30241590 N/A 02/11/2014 N 1,~~982~~979,~~283~~491.1610 1,~~979~~976,~~491~~371.1091 0910/11/2004 30241574 N/A 01/11/2014 N 1,~~980~~977,~~169~~465.3566 1,~~977~~974,~~465~~424.6615 0910/11/2004 30241579 N/A 02/11/2014 N 1,~~938~~937,~~737~~041.2698 1,~~937~~935,~~041~~017.9886 0910/11/2004 30241648 N/A 05/11/2014 N 1,~~918~~916,~~249~~760.3091 1,~~916~~914,~~760~~927.9192 0910/11/2004 30241691 N/A 06/11/2014 N 1,~~895~~894,~~994~~119.4533 1,~~894~~891,~~119~~954.33 09 10/11/2004 30241694 N/A 06/11/2014 N 1,~~895~~892,~~160~~890.7522 1,~~892,~~890,271.2221 0910/11/2004 30241596 N/A 02/11/2014 N 1,~~864~~862,~~550~~990.9347 1,~~862~~861,~~990~~105.4708 0910/11/2004 30241638 N/A 04/11/2014 N 1,~~842~~841,~~842~~178.2399 1,~~841~~839,~~178~~212.9938 0910/11/2004 30241589 N/A 02/11/2014 N 1,~~788~~787,~~913~~222.2150 1,~~787~~785,~~222~~243.5058 0910/11/2004 30241572 N/A 01/11/2014 N 1,~~758~~755,~~210~~934.4056 1,~~755~~753,~~934~~345.5617 0910/11/2004 30241609 N/A 03/11/2014 N 1,~~741~~740,~~992~~482.7711 1,~~740~~738,~~482~~676.1105 0910/11/2004 30241575 N/A 01/11/2014 N 1,~~724~~720,~~029~~409.8933 1,~~720~~716,~~409~~482.3331 0910/11/2004 30241618 N/A 04/11/2014 N 1,~~643~~642,~~588~~097.0615 1,~~642~~640,~~097~~336.1558 0910/11/2004 30241670 N/A 05/11/2014 N 1,~~643~~641,~~373~~233.3211 1,~~641~~638,~~233~~808.1131 09/11/2004 30241647 N/A 05/11/2014 N 1,~~642~~640,~~760~~408.5238 1,~~640~~637,~~408~~794.3848 0910/11/2004 30241629 N/A 04/11/2014 N 1,~~642~~641,~~756~~043.2086 1,~~641~~639,~~043~~087.8675 0910/11/2004 30241563 N/A 10/11/2013 N 1,~~632~~630,~~052~~545.7486 1,~~630~~628,~~545~~765.8650 0910/11/2004 30241623 N/A 04/11/2014 N 1,~~610~~608,~~430~~134.0811 1,~~608~~605,~~134~~578.1178 0910/11/2004 30241665 N/A 05/11/2014 N 1,~~592~~590,~~979~~699.8902 1,~~590~~588,~~699~~164.0232 0910/11/2004 30241684 N/A 06/11/2009 N 1,~~532~~531,~~777~~537.7816 1,~~531~~530,~~537~~028.1677 09/11/2004 30241605 N/A 03/11/2014 N 1,~~493~~491,~~214~~936.8250 1,~~491~~490,~~936~~402.5092 0910/11/2004 30241666 N/A 05/11/2014 N 1,~~474~~472,~~360~~546.8785 1,~~472~~470,~~546~~465.8572 09/11/2004 30241653 N/A 05/11/2009 N 1,~~444~~442,~~186~~309.9982 1,~~442~~440,~~309~~182.8215 0910/11/2004 30241624 N/A 04/11/2014 N 1,~~312~~310,~~512~~723.4963 1,~~310~~308,~~723~~714.6366 0910/11/2004 30241600 N/A 03/11/2014 N 1,~~192~~190,~~351~~880.0148 1,~~190~~189,~~880~~191.4885 0910/11/2004 30241602 N/A 03/11/2014 N 1,~~142~~140,~~266~~773.9923 1,~~140~~139,~~773~~079.2398 0910/11/2004 30241682 N/A 06/11/2014 N 1,~~131~~130,~~689~~802.2021 1,~~130~~129,~~802~~713.2181 0910/11/2004 30241676 N/A 05/11/2014 N 1,~~122~~121,~~056~~127.0674 1,~~121~~120,~~127~~005.7421 0910/11/2004 30241685 N/A 06/11/2014 N 1,~~037~~036,~~516~~361.2836 1,~~036~~035,~~361~~005.3641 0910/11/2004 30241690 N/A 06/11/2014 N 1,~~037~~036,~~374~~144.5112 1,~~036~~034,~~144~~721.1255 09/11/2004 30241683 N/A 06/11/2014 N 1,~~028~~027,~~214~~404.8964 1,~~027~~026,~~404~~411.6495 0910/11/2004 30241697 N/A 06/11/2011 N ~~972,365.77~~ 971,666.13 09970,785.20 10/11/2004 30241692 N/A 06/11/2014 N ~~947,106.96~~ 945,721.19 09944,188.49 10/11/2004 30241698 N/A 06/11/2009 N ~~877,524.88~~ 876,349.32 09875,026.19 10/11/2004 30241663 N/A 05/11/2014 N ~~871~~870,875.6499 ~~870~~869,~~875~~710.9900 09/11/2004 30241595 N/A 02/11/2024 N ~~830,074.22~~ 828,490.34 09826,744.35 10/11/2004 30241607 N/A 03/11/2014 N ~~818,459.09~~ 817,388.77 09816,175.51 10/11/2004 30241656 N/A 05/11/2011 N ~~816,794.79~~ 815,761.69 09814,583.76 10/11/2004 30241619 N/A 04/11/2014 N ~~815~~814,~~543~~484.8323 ~~814~~813,~~484~~282.23 0910/11/2004 30241650 N/A 05/11/2014 N ~~808,910.33~~ 803,539.39 09798,043.16 10/11/2004 30241594 N/A 02/11/2014 N ~~793,050.15~~ 791,957.90 09790,732.15 10/11/2004 30241570 N/A 12/11/2013 N ~~789,351.59~~ 788,696.72 787,902.52 09/11/2004 30241671 N/A 05/11/2014 N 747,~~855~~173.6234 ~~747~~746,~~173~~369.3441 0910/11/2004 30241713 N/A 06/11/2019 N ~~546,638.69~~ 544,996.68 09543,238.13 10/11/2004 Totals 1,~~639~~638,~~437~~528,~~484~~255.4436 1,~~638~~637,~~528~~465,~~255~~852.3666

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 10/18/2004 0 $0.00 0 $0.00 0 $0.00 09/17/2004 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 10/18/2004 0 $0.00 0 $0.00 0 $0.00 09/17/2004 0 $0.00 0 $0.00 0 $0.00

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 10/18/2004 0 $0.00 0 $0.00 5.640982% 5.602759% 103 09/17/2004 0 $0.00 0 $0.00 5.640984% 5.602760% 104 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

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 · CSFB MORT SEC CORP COMM MORT PAS THR CERTS 2004 C3