8-K 1 csf04c02_dec.txt DEC 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: December 17, 2004 (Date of earliest event reported) Commission File No.: 333-97955-09 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2004-C2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2155098 54-2155099 54-6621646 (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 December 17, 2004, a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2004-C2. 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-C2, relating to the December 17, 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-C2 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: December 17, 2004 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2004-C2, relating to the December 17, 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-C2 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: December 17, 2004 Record Date: November 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 - 20 Principal Prepayment Detail 21 Historical Detail 22 Delinquency Loan Detail 23 Specially Serviced Loan Detail 24 - 25 Modified Loan Detail 26 Liquidated Loan Detail 27 Depositor Credit Suisse First Boston Mortgage Securities Corp. Eleven 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 Special Servicer Lennar Partners, Inc. 1601 Washington Avenue Suite 800 Miami Beach, FL 33139 Contact: Steve Bruha Phone Number: (305) 229-6614 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 22541SHS0 3.819000% 195,525,000.00 ~~193~~192,~~678~~403,~~659~~912.0012 ~~678~~684,~~259~~514.2557 ~~616~~612,~~382~~325.3345 A-1-A 22541SKT4 5.226000% 245,584,000.00 244,~~994~~587,~~800~~452.7858 ~~217~~219,~~780~~721.4441 1,~~066~~065,~~952~~178.36 A-2 22541SHT8 5.416000% 392,792,000.00 392,792,000.00 0.00 1,772,801.23 B 22541SHU5 5.505000% 26,588,000.00 26,588,000.00 0.00 121,972.45 C 22541SHV3 5.545000% 10,877,000.00 10,877,000.00 0.00 50,260.80 D 22541SHW1 5.575000% 20,546,000.00 20,546,000.00 0.00 95,453.29 E 22541SHX9 5.~~596682~~596313% 9,668,000.00 9,668,000.00 0.00 45,~~090~~087.6063 F 22541SKU1 5.~~596682~~596313% 9,668,000.00 9,668,000.00 0.00 45,~~090~~087.6063 G 22541SKV9 5.~~596682~~596313% 9,669,000.00 9,669,000.00 0.00 45,~~095~~092.2730 H 22541SKW7 5.~~596682~~596313% 10,877,000.00 10,877,000.00 0.00 50,~~729~~725.2692 J 22541SKX5 5.362000% 6,043,000.00 6,043,000.00 0.00 27,002.14 K 22541SKY3 5.362000% 3,625,000.00 3,625,000.00 0.00 16,197.71 L 22541SKZ0 5.362000% 3,626,000.00 3,626,000.00 0.00 16,202.18 M 22541SLA4 5.362000% 6,043,000.00 6,043,000.00 0.00 27,002.14 N 22541SLB2 5.362000% 2,417,000.00 2,417,000.00 0.00 10,799.96 O 22541SLC0 5.362000% 1,208,000.00 1,208,000.00 0.00 5,397.75 P 22541SLD8 5.362000% 12,086,374.19 12,086,374.19 0.00 42,~~569~~564.0500 R-1 N/A 0.000000% 0.00 0.00 0.00 0.00 R-2 N/A 0.000000% 0.00 0.00 0.00 0.00 V N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 966,842,374.19 ~~964~~962,~~406~~724,~~833~~738.9789 ~~896~~904,~~039~~235.6998 4,~~054~~049,~~999~~150.1294

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 22541SHS0 0.00 0.00 1,~~294~~296,~~641~~840.5802 ~~193~~191,~~000~~719,~~399~~397.7555 13.8082% A-1-A 22541SKT4 0.00 0.00 1,284,~~732~~899.8077 244,~~777~~367,~~020~~731.3417 13.8082% A-2 22541SHT8 0.00 0.00 1,772,801.23 392,792,000.00 13.8082% B 22541SHU5 0.00 0.00 121,972.45 26,588,000.00 11.0406% C 22541SHV3 0.00 0.00 50,260.80 10,877,000.00 9.9193% D 22541SHW1 0.00 0.00 95,453.29 20,546,000.00 7.7879% E 22541SHX9 0.00 0.00 45,~~090~~087.6063 9,668,000.00 6.7779% F 22541SKU1 0.00 0.00 45,~~090~~087.6063 9,668,000.00 5.7778% G 22541SKV9 0.00 0.00 45,~~095~~092.2730 9,669,000.00 4.77% H 22541SKW7 0.00 0.00 50,~~729~~725.2692 10,877,000.00 3.64% J 22541SKX5 0.00 0.00 27,002.14 6,043,000.00 3.0102% K 22541SKY3 0.00 0.00 16,197.71 3,625,000.00 2.6364% L 22541SKZ0 0.00 0.00 16,202.18 3,626,000.00 2.26% M 22541SLA4 0.00 0.00 27,002.14 6,043,000.00 1.63% N 22541SLB2 0.00 0.00 10,799.96 2,417,000.00 1.38% O 22541SLC0 0.00 0.00 5,397.75 1,208,000.00 1.2526% P 22541SLD8 0.00 0.00 42,~~569~~564.0500 12,086,374.19 0.00% R-1 N/A 0.00 0.00 0.00 0.00 0.00% R-2 N/A 0.00 0.00 0.00 0.00 0.00% V N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 4,~~951~~953,~~038~~386.8192 ~~963~~961,~~510~~820,~~794~~502.2891

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount A-X 22541SLE6 0.~~048261~~045799% 966,842,374.19 ~~964~~962,~~406~~724,~~833~~738.9789 3836,~~786~~742.3080 A-SP 22541SLF3 0.~~571576~~571206% 824,407,000.00 824,407,000.00 392,~~676~~422.3516

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount A-X 22541SLE6 0.00 3836,~~786~~742.3080 ~~963~~961,~~510~~820,~~794~~502.2891 A-SP 22541SLF3 0.00 392,~~676~~422.3516 824,407,000.00 (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 22541SHS0 ~~990~~984.~~55700806~~03739737 3.~~46891318~~50090561 3.~~15244767~~13169902 0.00000000 0.00000000 ~~987~~980.~~08809487~~53649175 A-1-A 22541SKT4 ~~997~~995.~~60082408~~94213214 0.~~88678595~~89468943 4.~~34455160~~33732800 0.00000000 0.00000000 ~~996~~995.~~71403813~~04744271 A-2 22541SHT8 1,000.00000000 0.00000000 4.51333334 0.00000000 0.00000000 1,000.00000000 B 22541SHU5 1,000.00000000 0.00000000 4.58750000 0.00000000 0.00000000 1,000.00000000 C 22541SHV3 1,000.00000000 0.00000000 4.62083295 0.00000000 0.00000000 1,000.00000000 D 22541SHW1 1,000.00000000 0.00000000 4.64583325 0.00000000 0.00000000 1,000.00000000 E 22541SHX9 1,000.00000000 0.00000000 4.~~66390153~~66359433 0.00000000 0.00000000 1,000.00000000 F 22541SKU1 1,000.00000000 0.00000000 4.~~66390153~~66359433 0.00000000 0.00000000 1,000.00000000 G 22541SKV9 1,000.00000000 0.00000000 4.~~66390216~~66359499 0.00000000 0.00000000 1,000.00000000 H 22541SKW7 1,000.00000000 0.00000000 4.~~66390181~~66359474 0.00000000 0.00000000 1,000.00000000 J 22541SKX5 1,000.00000000 0.00000000 4.46833361 0.00000000 0.00000000 1,000.00000000 K 22541SKY3 1,000.00000000 0.00000000 4.46833379 0.00000000 0.00000000 1,000.00000000 L 22541SKZ0 1,000.00000000 0.00000000 4.46833425 0.00000000 0.00000000 1,000.00000000 M 22541SLA4 1,000.00000000 0.00000000 4.46833361 0.00000000 0.00000000 1,000.00000000 N 22541SLB2 1,000.00000000 0.00000000 4.46833264 0.00000000 0.00000000 1,000.00000000 O 22541SLC0 1,000.00000000 0.00000000 4.46833609 0.00000000 0.00000000 1,000.00000000 P 22541SLD8 1,000.00000000 0.00000000 3.~~52206951~~52165168 0.00000000 0.00000000 1,000.00000000 R-1 N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-2 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

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount A-X 22541SLE6 ~~997~~995.~~48093352~~74115139 0.~~04011647~~03800289 0.00000000 ~~996~~994.~~55416436~~80590486 A-SP 22541SLF3 1,000.00000000 0.~~47631370~~47600537 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~672~~520,~~782~~730.0640 Servicing Advances Outstanding 1,~~770~~260.62 Reimbursement for Interest on Advances 6085.0397 paid from general collections

Master Servicing Fee Summary Current Period Accrued Servicing Fees 30,~~069~~017.3544 Less ~~Delinquent~~ Servicing Fees 3on Delinquent Payments 2,~~511~~940.4548 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 32,~~170~~870.0083 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 29,~~727~~947.9079

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 ~~616~~612,~~382~~325.3345 0.00 ~~616~~612,~~382~~325.3345 0.00 0.00 ~~616~~612,~~382~~325.3345 0.00 A-1-A 1,~~066~~065,~~952~~178.36 0.00 1,~~066~~065,~~952~~178.36 0.00 0.00 1,~~066~~065,~~952~~178.36 0.00 A-2 1,772,801.23 0.00 1,772,801.23 0.00 0.00 1,772,801.23 0.00 A-X 3836,~~786~~742.3080 0.00 3836,~~786~~742.3080 0.00 0.00 3836,~~786~~742.3080 0.00 A-SP 392,~~676~~422.3516 0.00 392,~~676~~422.3516 0.00 0.00 392,~~676~~422.3516 0.00 B 121,972.45 0.00 121,972.45 0.00 0.00 121,972.45 0.00 C 50,260.80 0.00 50,260.80 0.00 0.00 50,260.80 0.00 D 95,453.29 0.00 95,453.29 0.00 0.00 95,453.29 0.00 E 45,~~090~~087.6063 0.00 45,~~090~~087.6063 0.00 0.00 45,~~090~~087.6063 0.00 F 45,~~090~~087.6063 0.00 45,~~090~~087.6063 0.00 0.00 45,~~090~~087.6063 0.00 G 45,~~095~~092.2730 0.00 45,~~095~~092.2730 0.00 0.00 45,~~095~~092.2730 0.00 H 50,~~729~~725.2692 0.00 50,~~729~~725.2692 0.00 0.00 50,~~729~~725.2692 0.00 J 27,002.14 0.00 27,002.14 0.00 0.00 27,002.14 0.00 K 16,197.71 0.00 16,197.71 0.00 0.00 16,197.71 0.00 L 16,202.18 0.00 16,202.18 0.00 0.00 16,202.18 0.00 M 27,002.14 0.00 27,002.14 0.00 0.00 27,002.14 0.00 N 10,799.96 0.00 10,799.96 0.00 0.00 10,799.96 0.00 O 5,397.75 0.00 5,397.75 0.00 0.00 5,397.75 0.00 P 54,005.95 0.00 54,005.95 0.00 11,~~436~~441.9095 42,~~569~~564.0500 2649,~~621~~812.3991 Total 4,~~497~~489,~~898~~757.6785 0.00 4,~~497~~489,~~898~~757.6785 0.00 11,~~436~~441.9095 4,~~486~~478,~~461~~315.7790 2649,~~621~~812.3991

Other Required Information Available Distribution Amount 5,382,~~501~~551.4688 Aggregate Number of Outstanding Loans 110 Aggregate Unpaid Principal Balance of Loans ~~963~~961,~~566~~849,~~172~~874.8993 Aggregate Stated Principal Balance of Loans ~~963~~961,~~510~~820,~~794~~502.2891 Aggregate Amount of Servicing Fee 29,~~727~~947.9079 Aggregate Amount of Special Servicing Fee 11,~~376~~355.8798 Aggregate Amount of Trustee Fee 2,~~009~~005.1868 Aggregate Stand-by Fee 0.00 Aggregate Trust Fund Expenses 6085.0397 Specially Serviced Loans not Delinquent Number of Outstanding Loans 10 Aggregate Unpaid Principal Balance ~~54,554,281~~0.3400 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 4,521,780.92 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 4,521,780.92 Principal: Scheduled Principal 904,235.98 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 904,235.98 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 5,426,016.90 Total Funds Distributed Fees: Master Servicing Fee 30,017.44 Trustee Fee 2,005.68 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 32,023.11 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 85.97 ASER Amount 0.00 Special Servicing Fee 11,355.98 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 11,441.95 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 4,478,315.90 Principal Distribution 904,235.98 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 5,382,551.88 Total Funds Distributed 5,426,016.94

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 5 3,~~076~~068,~~655~~285.6769 0.32 ~~137~~135 6.~~2932~~2930 1.~~369947~~250026 750,001 to 1,000,000 7 6,~~249~~233,~~131~~359.2561 0.65 ~~110~~108 6.~~1974~~1970 1.~~536194~~530824 1,000,001 to 1,500,000 910 1112,~~383~~850,~~744~~628.4622 1.1834 9689 6.~~0337~~0158 1.~~523913~~541510 1,500,001 to 2,000,000 87 1311,~~177~~649,~~571~~752.6317 1.3721 ~~104~~109 6.~~0990~~1272 1.~~521209~~503880 2,000,001 to 2,500,000 10 22,~~228~~175,~~283~~863.0077 2.31 ~~118~~116 6.2982 1.~~413833~~440652 2,500,001 to 3,000,000 7 20,~~239~~187,~~766~~595.5901 2.10 ~~103~~101 5.~~6755~~6758 1.~~411122~~414260 3,000,001 to 4,000,000 10 34,~~389~~309,~~374~~669.7199 3.57 ~~117~~114 5.~~8916~~8913 1.~~508725~~519716 4,000,001 to 5,000,000 6 27,~~506~~444,~~683~~290.0275 2.85 ~~103~~101 5.5884 1.~~970434~~709856 5,000,001 to 6,000,000 9 5049,~~033~~922,~~752~~424.3077 5.19 ~~104~~102 5.5743 1.~~330931~~319276 6,000,001 to 7,000,000 8 52,~~306~~190,~~548~~528.8956 5.43 ~~104~~102 5.~~5532~~5528 1.~~470876~~456887 7,000,001 to 8,000,000 6 45,~~844~~670,~~968~~962.1296 4.7675 ~~102~~100 5.~~9946~~9952 1.~~565281~~542945 8,000,001 to 12,000,000 6 54,~~308~~252,~~470~~455.8719 5.64 8886 5.~~4167~~4164 1.~~587878~~597834 12,000,001 to 15,000,000 4 53,~~716~~660,~~700~~305.9952 5.58 9795 5.~~3709~~3705 1.~~757816~~595330 15,000,001 to 20,000,000 2 34,~~778~~710,~~425~~543.3475 3.61 ~~113~~111 5.9011 1.~~117615~~224326 20,000,001 to 50,000,000 8 220,~~214~~026,~~585~~633.0773 22.8688 ~~102~~100 5.~~4393~~4386 1.~~852827~~743609 50,000,001 to 65,000,000 4 ~~232~~231,~~043~~678,~~213~~453.0518 24.0809 ~~112~~110 5.4444 1.~~765100~~659789 Above 65,000,000 1 8281,~~012~~788,~~919~~750.3204 8.5150 ~~171~~169 6.3300 1.360000 Totals 110 ~~963~~961,~~510~~820,~~794~~502.2891 100.00 ~~111~~109 5.~~6364~~6360 1.~~641116~~577047

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 2,~~289~~285,~~929~~749.4726 0.24 ~~115~~113 6.1400 1.~~350000~~460000 Arizona 4 31,~~841~~815,~~576~~165.5507 3.3031 7674 4.~~5196~~5189 21.~~116108~~624199 California 18 208,~~446~~257,~~971~~850.35 21.6365 ~~109~~107 5.~~2202~~2199 1.~~761164~~713750 Florida 9 8786,~~060~~952,~~124~~139.3403 9.04 9492 5.~~6203~~6200 1.~~583750~~494062 Georgia 1 2,~~764~~759,~~510~~310.8250 0.29 ~~111~~109 6.1200 1.~~450000~~430000 Hawaii 1 21,~~727~~671,~~457~~093.6108 2.2625 ~~110~~108 6.6700 2.~~300000~~200000 Illinois 3 12,~~395~~369,~~938~~181.2241 1.29 ~~111~~109 5.6750 1.~~271293~~216180 Indiana 5 51,~~086~~027,~~969~~131.3413 5.3031 ~~113~~111 5.~~6192~~6186 1.~~727109~~620512 Louisiana 4 65,~~860~~717,~~009~~215.2855 6.8483 ~~103~~101 5.8027 21.~~117342~~947615 Maryland 3 2423,~~000~~951,~~806~~331.5973 2.49 ~~111~~109 5.8606 01.~~963082~~099299 Massachusetts 1 2,~~957~~943,~~945~~681.3066 0.31 ~~114~~112 5.1800 1.~~710000~~770000 Michigan 4 13,~~296~~268,~~902~~561.7759 1.38 ~~123~~121 5.9125 1.~~360960~~387410 Minnesota 1 1,~~585~~581,~~001~~910.7874 0.16 ~~110~~108 5.9800 1.~~210000~~290000 Missouri 1 13,000,000.00 1.35 5149 5.1700 21.~~320000~~730000 New Hampshire 2 1,~~257~~253,~~155~~570.4299 0.13 ~~110~~108 6.1286 1.~~174649~~178577 New Jersey 2 1,~~669~~662,~~306~~313.4572 0.17 ~~160~~158 6.4883 1.~~751587~~736225 New Mexico 5 16,~~653~~649,~~640~~631.5597 1.73 ~~109~~107 5.~~5618~~5616 1.~~678378~~674434 New York 5 142,~~878~~539,~~930~~473.0166 14.8382 ~~145~~143 6.2731 1.~~387271~~363748 North Carolina 7 7877,~~018~~833,~~341~~227.0122 8.1009 ~~112~~110 5.~~0180~~0181 1.~~813123~~760779 Ohio 7 32,~~445~~374,~~919~~792.9305 3.37 ~~112~~110 5.~~5781~~5782 1.~~403027~~321845 Oregon 1 1,~~335~~332,~~366~~349.7191 0.14 ~~110~~108 6.0400 1.~~250000~~220000 Pennsylvania 2 2,~~455~~449,~~002~~111.76 0.25 ~~111~~109 6.0415 1.~~205745~~349133 South Carolina 2 1716,~~012~~973,~~655~~726.6860 1.7776 ~~111~~109 5.6244 1.~~403025~~546411 Tennessee 2 2,~~996~~990,~~363~~565.9142 0.31 ~~111~~109 5.9919 1.~~392616~~413495 Texas 13 75,~~195~~021,~~051~~553.7646 7.80 9593 5.9278 1.~~318513~~284342 Utah 1 3,~~598~~573,~~872~~099.8719 0.37 ~~172~~170 6.0700 1.~~660000~~580000 Virginia 5 37,~~092~~006,~~220~~170.4999 3.85 ~~112~~110 6.~~0478~~0476 1.~~555573~~665323 Washington 2 9,~~391~~372,~~311~~939.1517 0.97 ~~113~~111 5.8711 1.~~250696~~375999 Washington,DC 3 3,~~196~~187,~~511~~655.7529 0.33 6058 5.9660 1.~~633933~~500869 Totals 115 ~~963~~961,~~510~~820,~~794~~502.2891 100.00 ~~111~~109 5.~~6364~~6360 1.~~641116~~577047

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 3033 ~~128~~141,~~330~~950,~~190~~350.7538 1314.3276 ~~110~~103 5.~~7933~~8030 1.~~120517~~133088 1.31 to 1.35 108 5036,~~982~~623,~~474~~548.0907 53.2981 94105 5.~~7877~~7425 1.~~330899~~338079 1.36 to 1.40 57 96154,~~083~~147,~~031~~929.3689 916.9703 ~~160~~140 6.~~2232~~2067 1.~~362778~~362880 1.41 to 1.45 6 7623,~~967~~480,~~248~~775.3909 72.9944 ~~112~~102 65.~~0664~~6804 1.~~417687~~438688 1.46 to 1.50 46 3244,~~287~~581,~~135~~631.2305 34.3564 ~~111~~107 65.~~0381~~9488 1.~~480524~~470223 1.51 to 1.60 14 ~~167~~143,~~275~~019,~~055~~678.1938 1714.3687 ~~111~~112 5.~~6711~~6254 1.~~565976~~534182 1.61 to 1.70 118 4973,~~439~~790,~~565~~273.6019 57.1367 ~~117~~97 65.~~0041~~5787 1.~~648815~~639524 1.71 to 2.00 1718 ~~208~~287,~~045~~286,~~575~~707.7199 2129.5987 ~~107~~102 5.~~0625~~1362 1.~~840897~~835189 Above 2.01 1310 ~~154~~56,~~100~~939,~~517~~608.9687 155.9992 9091 5.~~4100~~9660 2.~~305453~~282297 Totals 110 ~~963~~961,~~510~~820,~~794~~502.2891 100.00 ~~111~~109 5.~~6364~~6360 1.~~641116~~577047

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 2 3,~~040~~030,~~895~~963.8309 0.32 ~~110~~108 6.3061 1.~~676593~~645408 Lodging 3 3635,~~027~~924,~~990~~099.7858 3.74 9896 6.6096 2.~~116498~~150156 Mixed Use 4 11,~~646~~616,~~249~~151.9246 1.21 ~~109~~107 6.1806 1.~~442227~~427048 Multi-Family 55 251,~~758~~336,~~876~~016.4070 26.13 ~~100~~98 5.~~5716~~5714 1.~~503853~~428598 Office 11 ~~216~~215,~~481~~918,~~737~~420.2242 22.4745 ~~131~~129 5.9934 1.~~677217~~577987 Retail 35 426,~~624~~109,~~797~~952.9932 44.2830 ~~108~~106 5.~~3867~~3864 1.~~675849~~623919 Self Storage 5 17,~~930~~884,~~245~~898.7393 1.86 ~~114~~112 5.~~7535~~7536 1.~~474114~~469809 Totals 115 ~~963~~961,~~510~~820,~~794~~502.2891 100.00 ~~111~~109 5.~~6364~~6360 1.~~641116~~577047

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.000% 7 124,~~364~~183,~~791~~849.3448 12.91 9997 4.~~6243~~6241 21.~~063918~~876576 5.001% to 5.500% 20 256,~~383~~243,~~740~~239.5362 26.6164 ~~104~~102 5.1961 1.~~712816~~614862 5.501% to 5.750% 10 107,~~394~~099,~~998~~859.8370 11.1514 ~~105~~103 5.~~6429~~6430 1.~~808575~~683610 5.751% to 6.000% 25 137,~~729~~449,~~103~~805.0329 14.29 ~~103~~101 5.~~8739~~8738 1.~~357703~~379981 6.001% to 6.500% 42 301,~~873~~184,~~936~~522.0950 31.3331 ~~127~~125 6.1926 1.~~440536~~427149 6.501% to 7.000% 5 33,~~490~~391,~~991~~539.9313 3.4847 ~~112~~110 6.~~6604~~6603 12.~~980485~~022007 Above 7.001% 1 2,~~273~~267,~~232~~687.5319 0.24 ~~110~~108 7.0200 1.~~320000~~170000 Totals 110 ~~963~~961,~~510~~820,~~794~~502.2891 100.00 ~~111~~109 5.~~6364~~6360 1.~~641116~~577047

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~109~~91 ~~959~~873,~~872~~013,~~949~~533.8762 9990.6277 ~~111~~110 5.~~6331~~6118 1.~~643508~~585249 13 to 24 months 119 388,~~637~~806,~~844~~969.4129 09.3823 ~~107~~101 65.~~5100~~8739 1.~~010000~~496419 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 110 ~~963~~961,~~510~~820,~~794~~502.2891 100.00 ~~111~~109 5.~~6364~~6360 1.~~641116~~577047

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 ~~123~~122,~~096~~966,~~116~~576.5686 12.78 6260 5.~~1074~~1068 1.~~943401~~668766 85 to 114 months 7491 ~~586~~750,~~631~~381,~~570~~258.0910 6078.8802 ~~111~~110 5.~~7017~~6421 1.~~627776~~588101 115 to 120 months 170 ~~165,053,250~~0.7200 170.1300 ~~115~~0 50.~~4312~~0000 10.~~615533~~000000 121 months or greater 2 84,~~443~~214,~~281~~670.9026 8.76 ~~171~~169 6.3277 1.~~345609~~347901 Totals 108 ~~959~~957,~~224~~562,~~219~~505.2722 99.56 ~~111~~109 5.~~6340~~6336 1.~~641333~~577335

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 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 2 4,~~286~~257,~~575~~997.0169 0.44 ~~181~~179 6.~~1711~~1713 1.~~592619~~512443 Totals 2 4,~~286~~257,~~575~~997.0169 0.44 ~~181~~179 6.~~1711~~1713 1.~~592619~~512443

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 2 30,654,800.00 3.1819 5452 4.0999 2.~~553313~~108034 Less than 250 months 5 18,~~664~~532,~~368~~805.4120 1.9493 ~~113~~111 5.~~9920~~9934 1.~~667700~~857539 251 to 300 months 30 ~~176~~175,~~324~~832,~~729~~673.4649 18.3028 ~~134~~132 6.2634 1.~~521025~~499447 301 to 355 months 71 ~~733~~732,~~580~~542,~~321~~226.4053 76.1416 ~~107~~105 5.~~5377~~5376 1.~~631470~~566733 356 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 108 ~~959~~957,~~224~~562,~~219~~505.2722 99.56 ~~111~~109 5.~~6340~~6336 1.~~641333~~577335

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. 1 year or less 110 ~~963~~961,~~510~~820,~~794~~502.2891 100.00 ~~111~~109 5.~~6364~~6360 1.~~641116~~577047 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 110 ~~963~~961,~~510~~820,~~794~~502.2891 100.00 ~~111~~109 5.~~6364~~6360 1.~~641116~~577047 (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 750,000 0 0.00 0.00 0 0.0000 0.000000 750,001 to 1,000,000 2 1,~~935~~929,~~825~~876.3756 0.20 ~~111~~109 6.~~2759~~2758 1.~~622002~~626724 1,000,001 to 1,500,000 4 4,~~869~~856,~~313~~621.4555 0.5150 ~~111~~109 6.1028 1.~~725604~~792286 1,500,001 to 2,000,000 5 8,~~560~~540,~~172~~675.7896 0.89 ~~111~~109 6.1183 1.~~606801~~618552 2,000,001 to 2,500,00 8 17,~~430~~389,~~354~~068.0826 1.81 ~~112~~110 6.~~3224~~3223 1.~~536400~~544528 2,500,001 to 3,000,000 2 5,~~733~~722,~~235~~207.6659 0.6059 ~~110~~108 6.0475 1.~~486247~~507668 3,000,001 to 4,000,000 7 24,~~159~~086,~~454~~671.8022 2.5150 ~~120~~118 5.~~9764~~9763 1.~~412141~~422523 4,000,001 to 5,000,000 5 22,~~540~~489,~~516~~594.3707 2.34 ~~100~~98 5.7026 1.~~994765~~795745 5,000,001 to 6,000,000 3 16,~~697~~663,~~265~~764.4348 1.73 ~~114~~112 5.~~7565~~7566 1.~~403658~~338069 6,000,001 to 7,000,000 3 19,~~194~~135,~~833~~842.3379 1.99 ~~113~~111 5.~~9556~~9553 1.~~394918~~626711 7,000,001 to 8,000,000 4 30,~~681~~536,~~257~~670.2661 3.1817 9896 5.~~9954~~9963 1.~~718758~~686272 8,000,001 to 12,000,000 2 18,707,400.00 1.94 8078 4.8878 2.~~139525~~253547 12,000,001 to 15,000,000 2 26,~~553~~525,~~870~~352.3504 2.76 8280 5.~~3895~~3893 1.~~819779~~622920 15,000,001 to 20,000,000 2 34,~~778~~710,~~425~~543.3475 3.61 ~~113~~111 5.9011 1.~~117615~~224326 20,000,001 to 50,000,000 6 172,~~835~~691,~~493~~056.8110 17.9495 ~~104~~102 5.~~4263~~4256 1.~~900111~~774906 50,000,001 to 65,000,000 4 ~~232~~231,~~043~~678,~~213~~453.0518 24.0809 ~~112~~110 5.4444 1.~~765100~~659789 Above 65,000,000 1 8281,~~012~~788,~~919~~750.3204 8.5150 ~~171~~169 6.3300 1.360000 Totals 60 ~~718~~717,~~733~~452,~~550~~548.4020 74.6059 ~~114~~112 5.~~6579~~6575 1.~~696544~~631752

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 2,~~289~~285,~~929~~749.4726 0.24 ~~115~~113 6.1400 1.~~350000~~460000 Arizona 2 21,~~995~~990,~~219~~880.97 2.2829 5856 4.~~2167~~2163 21.~~466240~~763022 California 13 200,~~890~~717,~~575~~561.1023 20.8587 ~~109~~107 5.~~1907~~1904 1.~~779498~~730751 Florida 4 36,~~701~~645,~~555~~822.2830 3.81 ~~111~~109 5.~~9773~~9772 1.~~543255~~523289 Georgia 1 2,~~764~~759,~~510~~310.8250 0.29 ~~111~~109 6.1200 1.~~450000~~430000 Hawaii 1 21,~~727~~671,~~457~~093.6108 2.2625 ~~110~~108 6.6700 2.~~300000~~200000 Illinois 2 6,~~696~~682,~~479~~424.3642 0.7069 ~~111~~109 5.9942 1.~~400061~~289519 Indiana 3 30,~~786~~727,~~969~~131.3413 3.2019 ~~112~~110 6.0934 1.~~492474~~464637 Louisiana 3 63,~~492~~356,~~442~~340.9426 6.59 ~~103~~101 5.7890 21.~~156024~~975846 Maryland 3 2423,~~000~~951,~~806~~331.5973 2.49 ~~111~~109 5.8606 01.~~963082~~099299 Michigan 2 5,~~541~~529,~~180~~032.0297 0.5857 ~~110~~108 6.3626 1.~~629657~~619668 Minnesota 1 1,~~585~~581,~~001~~910.7874 0.16 ~~110~~108 5.9800 1.~~210000~~290000 Missouri 1 13,000,000.00 1.35 5149 5.1700 21.~~320000~~730000 New Jersey 1 ~~981~~977,~~604~~415.3122 0.10 ~~111~~109 6.3400 2.~~110000~~140000 New York 3 138,~~642~~311,~~226~~556.3082 14.3938 ~~146~~144 6.2788 1.~~380123~~360449 North Carolina 5 69,~~319~~152,~~773~~190.9480 7.19 ~~113~~111 4.~~8873~~8874 1.~~846244~~780945 Ohio 2 5,~~602~~592,~~655~~368.6605 0.58 ~~111~~109 6.2414 1.~~710576~~699596 Pennsylvania 1 1,~~190~~188,~~857~~565.9280 0.12 ~~112~~110 5.9900 12.~~870000~~080000 South Carolina 2 1716,~~012~~973,~~655~~726.6860 1.7776 ~~111~~109 5.6244 1.~~403025~~546411 Tennessee 2 2,~~996~~990,~~363~~565.9142 0.31 ~~111~~109 5.9919 1.~~392616~~413495 Texas 5 16,~~591~~543,~~102~~060.7530 1.72 ~~112~~110 6.~~2374~~2375 1.~~455724~~363004 Utah 1 3,~~598~~573,~~872~~099.8719 0.37 ~~172~~170 6.0700 1.~~660000~~580000 Virginia 2 21,~~933~~878,~~997~~472.6324 2.2827 ~~114~~112 6.~~2058~~2055 1.~~566607~~745298 Washington 2 9,~~391~~372,~~311~~939.1517 0.97 ~~113~~111 5.8711 1.~~250696~~375999 Totals 63 ~~718~~717,~~733~~452,~~550~~548.4020 74.6059 ~~114~~112 5.~~6579~~6575 1.~~696544~~631752

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 89 4547,~~965~~311,~~278~~520.1127 4.7792 ~~111~~109 5.~~8648~~9387 1.~~035626~~107740 1.31 to 1.35 63 2616,~~993~~589,~~380~~191.5195 21.8072 ~~111~~112 5.~~9191~~9725 1.~~335997~~336765 1.36 to 1.40 34 87140,~~607~~133,~~435~~014.3387 914.0957 ~~167~~144 6.~~3139~~2816 1.~~361112~~360573 1.41 to 1.45 4 6816,~~463~~926,~~875~~370.0655 71.1176 112 65.~~1081~~7283 1.~~416556~~438486 1.46 to 1.50 43 3228,~~287~~712,~~135~~533.2388 32.3599 ~~111~~109 6.~~0381~~1127 1.~~480524~~464411 1.51 to 1.60 711 ~~115~~130,~~091~~744,~~137~~715.2515 1113.9459 ~~114~~113 5.~~6016~~5985 1.~~573582~~532281 1.61 to 1.70 84 4323,~~964~~722,~~786~~566.5733 42.5647 ~~117~~111 5.~~9991~~7277 1.~~650037~~654375 1.71 to 2.00 913 ~~158~~257,~~760~~373,~~004~~026.3833 1626.4876 ~~112~~101 5.~~0417~~1449 1.~~853103~~833202 Above 2.01 119 ~~139~~55,~~600~~939,~~517~~608.9687 145.4982 8790 5.~~4587~~9743 2.~~319630~~282160 Totals 60 ~~718~~717,~~733~~452,~~550~~548.4020 74.6059 ~~114~~112 5.~~6579~~6575 1.~~696544~~631752

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 2 3,~~040~~030,~~895~~963.8309 0.32 ~~110~~108 6.3061 1.~~676593~~645408 Lodging 3 3635,~~027~~924,~~990~~099.7858 3.74 9896 6.6096 2.~~116498~~150156 Mixed Use 3 10,~~065~~039,~~506~~780.4151 1.04 ~~109~~107 6.~~1682~~1681 1.~~475556~~476828 Multi-Family 4 8,~~562~~544,~~376~~433.4435 0.89 8078 5.~~6534~~6535 21.~~181942~~717648 Office 11 ~~216~~215,~~481~~918,~~737~~420.2242 22.4745 ~~131~~129 5.9934 1.~~677217~~577987 Retail 35 426,~~624~~109,~~797~~952.9932 44.2830 ~~108~~106 5.~~3867~~3864 1.~~675849~~623919 Self Storage 5 17,~~930~~884,~~245~~898.7393 1.86 ~~114~~112 5.~~7535~~7536 1.~~474114~~469809 Totals 63 ~~718~~717,~~733~~452,~~550~~548.4020 74.6059 ~~114~~112 5.~~6579~~6575 1.~~696544~~631752

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.000% 4 9796,~~104~~940,~~677~~117.5427 10.08 9492 4.~~5433~~5430 21.~~115410~~922806 5.001% to 5.500% 8 180,~~158~~108,~~977~~347.2492 18.7073 ~~107~~105 5.1860 1.~~780331~~673289 5.501% to 5.750% 4 77,~~760~~527,~~350~~733.5376 8.0706 ~~111~~109 5.~~6625~~6626 1.~~975970~~856265 5.751% to 6.000% 15 8584,~~044~~881,~~648~~322.7063 8.83 ~~112~~110 5.9004 1.~~334143~~378443 6.001% to 6.500% 25 ~~244~~243,~~542~~970,~~014~~330.6277 25.3837 ~~130~~128 6.~~2190~~2189 1.~~467532~~450645 6.501% to 7.000% 3 31,~~849~~757,~~649~~008.2466 3.3130 ~~110~~108 6.6619 2.~~016250~~060992 Above 7.001% 1 2,~~273~~267,~~232~~687.5319 0.24 ~~110~~108 7.0200 1.~~320000~~170000 Totals 60 ~~718~~717,~~733~~452,~~550~~548.4020 74.6059 ~~114~~112 5.~~6579~~6575 1.~~696544~~631752

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 5955 ~~715~~699,~~095~~855,~~705~~813.9922 7472.2276 ~~114~~113 5.~~6536~~6490 1.~~700037~~636673 13 to 24 months 15 317,~~637~~596,~~844~~734.4198 01.3883 ~~107~~92 65.~~5100~~9968 1.~~010000~~436041 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 60 ~~718~~717,~~733~~452,~~550~~548.4020 74.6059 ~~114~~112 5.~~6579~~6575 1.~~696544~~631752

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 5 55,~~719~~688,~~137~~334.0239 5.7879 5351 4.~~7560~~7553 21.~~445283~~987062 85 to 114 months 4153 ~~450~~576,~~752~~402,~~791~~364.2558 4659.7893 ~~111~~110 5.~~6779~~6467 1.~~693733~~636306 115 to 120 months 120 ~~126,649,829~~0.9400 130.1400 ~~115~~0 50.~~5367~~0000 10.~~596114~~000000 121 months or greater 1 8281,~~012~~788,~~919~~750.3204 8.5150 ~~171~~169 6.3300 1.360000 Totals 59 ~~715~~713,~~134~~879,~~677~~449.5301 74.22 ~~114~~112 5.~~6558~~6554 1.~~696728~~632011

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 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 1 3,~~598~~573,~~872~~099.8719 0.37 ~~172~~170 6.0700 1.~~660000~~580000 Totals 1 3,~~598~~573,~~872~~099.8719 0.37 ~~172~~170 6.0700 1.~~660000~~580000

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 2 30,654,800.00 3.1819 5452 4.0999 2.~~553313~~108034 Less than 250 months 3 14,~~752~~639,~~782~~491.5657 1.5352 ~~113~~111 6.~~1168~~1189 1.~~681695~~908713 251 to 300 months 18 155,~~548~~117,~~848~~775.2334 16.1413 ~~140~~138 6.~~3040~~3041 1.~~554019~~530721 301 to 355 months 36 ~~514~~513,~~178~~467,~~246~~382.7410 53.3738 ~~110~~108 5.~~5393~~5391 1.~~689263~~626303 356 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 59 ~~715~~713,~~134~~879,~~677~~449.5301 74.22 ~~114~~112 5.~~6558~~6554 1.~~696728~~632011

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. 1 year or less 60 ~~718~~717,~~733~~452,~~550~~548.4020 74.6059 ~~114~~112 5.~~6579~~6575 1.~~696544~~631752 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 60 ~~718~~717,~~733~~452,~~550~~548.4020 74.6059 ~~114~~112 5.~~6579~~6575 1.~~696544~~631752 (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 5 3,~~076~~068,~~655~~285.6769 0.32 ~~137~~135 6.~~2932~~2930 1.~~369947~~250026 750,001 to 1,000,000 5 4,~~313~~303,~~305~~483.8805 0.45 ~~109~~107 6.~~1622~~1616 1.~~497683~~487819 1,000,001 to 1,500,000 5 6 7,~~514~~994,~~431~~006.0167 0.6883 8677 5.~~9820~~9629 1.~~373156~~389155 1,500,001 to 2,000,000 32 43,~~617~~109,~~398~~076.8521 0.4832 91109 6.~~0633~~1515 1.~~362529~~188876 2,000,001 to 2,500,00 2 4,~~797~~786,~~928~~795.9251 0.50 ~~141~~139 6.2105 01.~~968560~~063301 2,500,001 to 3,000,000 5 14,~~506~~465,~~530~~387.9342 1.5150 ~~100~~98 5.~~5285~~5288 1.~~381431~~377309 3,000,001 to 4,000,000 3 10,~~229~~222,~~919~~998.9177 1.06 ~~109~~107 5.~~6914~~6912 1.~~736824~~748717 4,000,001 to 5,000,000 1 4,~~966~~954,~~166~~696.6568 0.52 ~~114~~112 5.0700 1.~~860000~~320000 5,000,001 to 6,000,000 6 33,~~336~~258,~~486~~660.8729 3.46 9896 5.~~4830~~4829 1.~~294504~~309860 6,000,001 to 7,000,000 5 33,~~111~~054,~~715~~685.5677 3.44 9997 5.~~3199~~3197 1.~~514909~~358574 7,000,001 to 8,000,000 2 15,~~163~~134,~~710~~292.8635 1.57 ~~110~~108 5.9929 1.~~254745~~253753 8,000,001 to 12,000,000 4 35,~~601~~545,~~070~~055.8719 3.6970 9391 5.~~6947~~6946 1.~~298003~~252731 12,000,001 to 15,000,000 2 27,~~162~~134,~~830~~953.6448 2.82 ~~112~~110 5.~~3527~~3522 1.~~697242~~568359 15,000,001 to 20,000,000 0 0.00 0.00 0 0.0000 0.000000 20,000,001 to 50,000,000 2 47,~~379~~335,~~091~~577.2663 4.92 9391 5.~~4866~~4861 1.~~680335~~629429 50,000,001 to 65,000,000 0 0.00 0.00 0 0.0000 0.000000 Above 65,000,000 0 0.00 0.00 0 0.0000 0.000000 Totals 50 244,~~777~~367,~~243~~954.8871 25.4041 ~~101~~99 5.~~5732~~5730 1.~~478365~~416437

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 2 9,~~846~~824,~~356~~284.5810 1.02 ~~115~~113 5.~~1962~~1963 1.~~333969~~313457 California 5 7,~~556~~540,~~396~~289.2512 0.78 ~~111~~109 6.0053 1.~~273747~~261196 Florida 5 50,~~358~~306,~~569~~316.0673 5.23 8280 5.~~3602~~3598 1.~~613263~~472772 Illinois 1 5,~~699~~686,~~458~~756.8699 0.59 ~~112~~110 5.3000 1.~~120000~~130000 Indiana 2 20,300,000.00 2.11 ~~115~~113 4.9000 21.~~082956~~856453 Louisiana 1 2,~~367~~360,~~566~~875.3429 0.25 ~~110~~108 6.1700 1.~~080000~~190000 Massachusetts 1 2,~~957~~943,~~945~~681.3066 0.31 ~~114~~112 5.1800 1.~~710000~~770000 Michigan 2 7,~~755~~739,~~722~~528.7562 0.80 ~~132~~130 5.~~5908~~5909 1.~~168986~~221487 New Hampshire 2 1,~~257~~253,~~155~~570.4299 0.13 ~~110~~108 6.1286 1.~~174649~~178577 New Jersey 1 ~~687~~684,~~702~~898.1450 0.07 ~~231~~229 6.7000 1.~~240000~~160000 New Mexico 5 16,~~653~~649,~~640~~631.5597 1.73 ~~109~~107 5.~~5618~~5616 1.~~678378~~674434 New York 2 4,~~236~~227,~~703~~916.7184 0.44 ~~108~~106 6.0867 1.~~621182~~471688 North Carolina 2 8,~~698~~681,~~567~~036.0742 0.90 ~~109~~107 6.0599 1.~~549177~~600139 Ohio 5 26,~~843~~782,~~264~~424.2700 2.7978 ~~112~~110 5.4397 1.~~338837~~242968 Oregon 1 1,~~335~~332,~~366~~349.7191 0.14 ~~110~~108 6.0400 1.~~250000~~220000 Pennsylvania 1 1,~~264~~260,~~144~~545.8496 0.13 ~~111~~109 6.0900 0.~~580000~~660000 Texas 8 58,~~603~~478,~~949~~493.0116 6.08 9088 5.8402 1.~~279667~~262089 Virginia 3 15,~~158~~127,~~222~~698.8675 1.57 ~~110~~108 5.8192 1.~~539606~~549660 Washington,DC 3 3,~~196~~187,~~511~~655.7529 0.33 6058 5.9660 1.~~633933~~500869 Totals 52 244,~~777~~367,~~243~~954.8871 25.4041 ~~101~~99 5.~~5732~~5730 1.~~478365~~416437

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 2224 8294,~~364~~638,~~912~~830.6411 89.5584 ~~109~~100 5.~~7534~~7352 1.~~167892~~145760 1.31 to 1.35 45 2320,~~989~~034,~~093~~356.5812 2.4908 7499 5.~~6399~~5521 1.~~325163~~339167 1.36 to 1.40 23 814,~~475~~014,~~596~~915.0302 01.8846 8795 5.~~2857~~4581 1.~~380000~~385944 1.41 to 1.45 2 86,~~503~~554,~~373~~404.3354 0.8868 ~~111~~77 5.~~7305~~5567 1.~~426788~~439209 1.46 to 1.50 03 015,869,097.0017 01.0065 0102 05.~~0000~~6521 01.~~000000~~480741 1.51 to 1.60 73 5212,~~183~~274,~~917~~963.9423 51.4228 ~~104~~102 5.~~8242~~9114 1.~~549202~~554433 1.61 to 1.70 34 550,~~474~~067,~~779~~706.0386 05.5721 ~~109~~90 65.~~0445~~5081 1.~~639006~~632487 1.71 to 2.00 85 4929,~~285~~913,~~571~~681.3366 53.1211 92112 5.~~1297~~0613 1.~~801578~~852277 Above 2.01 21 141,~~500~~000,000.00 10.5010 ~~115~~107 45.~~9414~~5000 2.~~168966~~290000 Totals 50 244,~~777~~367,~~243~~954.8871 25.4041 ~~101~~99 5.~~5732~~5730 1.~~478365~~416437

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mixed Use 1 1,~~580~~576,~~743~~370.5195 0.16 ~~111~~109 6.2600 1.~~230000~~110000 Multi-Family 51 ~~243~~242,~~196~~791,~~499~~583.9635 25.24 ~~101~~99 5.~~5688~~5685 1.~~479979~~418426 Totals 52 244,~~777~~367,~~243~~954.8871 25.4041 ~~101~~99 5.~~5732~~5730 1.~~478365~~416437

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.000% 3 27,~~260~~243,~~113~~732.8021 2.83 ~~115~~113 4.~~9128~~9127 1.~~880496~~712079 5.001% to 5.500% 12 76,~~224~~134,~~763~~891.2970 7.9192 9896 5.2201 1.~~553244~~476644 5.501% to 5.750% 6 29,~~634~~572,~~648~~125.3094 3.0807 8987 5.5915 1.~~369336~~230971 5.751% to 6.000% 10 52,~~684~~568,~~454~~482.3366 5.47 8987 5.8310 1.~~395734~~382463 6.001% to 6.500% 17 57,~~331~~214,~~921~~191.4773 5.95 ~~112~~110 6.0801 1.~~325387~~326957 6.501% to 7.000% 2 1,~~641~~634,~~342~~530.6947 0.17 ~~160~~158 6.6303 1.~~286481~~264577 Above 7.001% 0 0.00 0.00 0 0.0000 0.000000 Totals 50 244,~~777~~367,~~243~~954.8871 25.4041 ~~101~~99 5.~~5732~~5730 1.~~478365~~416437

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 5036 ~~244~~173,~~777~~157,~~243~~720.8840 2518.4000 ~~101~~97 5.~~5732~~4617 1.~~478365~~377408 13 to 24 months 014 071,210,234.0031 07.0040 0103 05.~~0000~~8436 01.~~000000~~511339 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 50 244,~~777~~367,~~243~~954.8871 25.4041 ~~101~~99 5.~~5732~~5730 1.~~478365~~416437

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 10 67,~~376~~278,~~979~~242.5447 6.99 7068 5.~~3981~~3977 1.~~528357~~405302 85 to 114 months 3338 ~~135~~173,~~878~~978,~~778~~893.8452 1418.1009 ~~110~~109 5.~~7807~~6269 1.~~408973~~428395 115 to 120 months 50 ~~38,403,420~~0.7800 30.9900 ~~115~~0 50.~~0835~~0000 10.~~679577~~000000 121 months or greater 1 2,~~430~~425,~~362~~920.5822 0.25 ~~171~~169 6.2500 0.~~860000~~940000 Totals 49 ~~244~~243,~~089~~683,~~541~~056.7421 25.3334 ~~100~~98 5.~~5700~~5698 1.~~479036~~417157

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 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 1 ~~687~~684,~~702~~898.1450 0.07 ~~231~~229 6.7000 1.~~240000~~160000 Totals 1 ~~687~~684,~~702~~898.1450 0.07 ~~231~~229 6.7000 1.~~240000~~160000

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Less than 250 months 2 3,~~911~~893,~~585~~313.8563 0.4140 ~~113~~111 5.~~5213~~5215 1.~~614918~~665117 251 to 300 months 12 20,~~775~~714,~~881~~898.2315 2.1615 8785 5.9591 1.~~274000~~265261 301 to 355 months 35 219,~~402,~~074,844.6643 22.7778 ~~101~~99 5.~~5341~~5339 1.~~496029~~427113 356 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 49 ~~244~~243,~~089~~683,~~541~~056.7421 25.3334 ~~100~~98 5.~~5700~~5698 1.~~479036~~417157

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. 1 year or less 50 244,~~777~~367,~~243~~954.8871 25.4041 ~~101~~99 5.~~5732~~5730 1.~~478365~~416437 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 50 244,~~777~~367,~~243~~954.8871 25.4041 ~~101~~99 5.~~5732~~5730 1.~~478365~~416437 (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 10023486 1A RT Los Angeles CA 179,215.70 0.00 5.090% 10023487 1B RT Los Angeles CA 179,215.70 0.00 5.090% 10023340 2 OF New York NY ~~433~~432,~~242~~066.6839 ~~118~~119,~~394~~570.5382 6.330% 10024642 3 RT La Habra CA 275,220.00 0.00 5.280% 10023780 4 RT Hickory NC ~~242~~241,~~513~~913.4010 80,~~067~~667.6494 4.728% 10023352 5 RT Farmingdale NY ~~282~~281,~~146~~628.4619 5455,~~711~~229.4875 6.200% 10022964 6 OF New Orleans LA 253,~~774~~251.7715 59,~~299~~822.3496 5.690% 10023564 7 MF Fort Myers FL 104,458.50 0.00 5.010% 10023370 8 OF Indianapolis IN 118,~~393~~170.5674 2324,~~863~~086.4628 6.090% 10023296 9 RT Bonita Springs FL 114,~~337~~118.38 23,~~707~~926.15 6.010% 10022642 10 MF Various Various 112,~~285~~068.7959 23,~~458~~676.8404 6.020% 10023016 11 LO Kihei HI 120,~~934~~623.9640 2930,~~956~~267.0460 6.670% 10023006 12 RT Glendale AZ 69,861.97 0.00 4.090% 10023402 13 RT Baltimore MD 9493,~~006~~819.6038 20,~~783~~970.0527 5.830% 10022749 14 MF Albuquerque NM 36,804.17 0.00 5.500% 10022754 15 MF Albuquerque NM 15,583.33 0.00 5.500% 10022751 16 MF Albuquerque NM 14,987.50 0.00 5.500% 10022753 17 MF Albuquerque NM 4,583.33 0.00 5.500% 10022357 18 OF Virginia Beach VA 77,~~198~~053.1431 15,~~752~~897.3417 5.990% 10022712 19 MF Houston TX 6665,~~109~~975.2111 1415,~~936~~070.0515 5.800% 10023304 20 RT Myrtle Beach SC 63,~~322~~189.3892 15,~~211~~344.6208 5.600% 10023516 21 MF Fort Wayne IN 55,125.00 0.00 4.900% 10023302 22 OF Maryland Heights MO 56,008.33 0.00 5.170% 10023627 23 MF Tampa FL 31,~~337~~270.4396 7,~~741~~807.2168 5.510% 10023632 24 MF Tampa FL 27,~~804~~745.8487 6,~~868~~927.5754 5.510% 10022807 25 MF Houston TX 52,~~797~~691.4224 11,~~815~~921.4866 5.810% 10023004 26 RT Thousand Oaks CA 34,873.74 0.00 4.120% 10022970 27 RT Orlando FL 41,325.00 0.00 5.800% 10022992 28 MF Bedford TX 42,~~289~~208.5124 8,~~781~~862.6390 6.020% 10023714 29 MF Sunbury OH 37,~~199~~119.1284 9,~~407~~487.9422 5.400% 10023481 30 RT Greensboro NC 40,~~163~~089.8954 7,~~914~~988.0035 6.140% 10023482 31 LO Harahan LA 41,~~419~~308.8345 11,~~183~~294.4583 6.350% 10017543 32 OF College Station TX 38,~~169~~041.3247 13,~~581~~709.9176 5.910% 10023023 33 MF Euless TX 39,~~589~~515.2211 7,~~880~~954.0920 6.140% 10023411 34 RT Greenwood IN 27,~~310~~260.9079 5,~~377~~428.9506 6.090% 10023035 35 RT Indianapolis IN 10,~~791~~761.1671 3,~~050~~079.0348 6.140% 10023367 36 MF Charlottesville VA 36,~~219~~147.0204 78,~~978~~050.6967 5.840% 10020055 37 OF Compton CA 33,~~894~~513.1930 4142,~~641~~022.9584 5.550% 10023406 38 MF Phoenix AZ 28,~~746~~678.0272 8,~~617~~685.8818 4.950% 10023517 39 MF Fort Wayne IN 27,766.67 0.00 4.900% 10023306 40 LO Chesapeake VA 36,~~388~~242.9410 13,~~677~~824.4428 6.720% 10022965 41 MF Prince George VA 31,~~274~~211.3101 7,~~074~~137.6393 5.780% 10021556 42 RT Lynnwood WA 30,~~872~~812.8762 6,~~720~~780.0934 5.810% 10021353 43 SS Covina CA 28,~~156~~068.8506 10,~~459~~548.7756 5.320% 10022511 44 MF Lufkin TX 29,~~232~~146.4440 9,~~169~~255.3135 5.930% 10023756 45 RT Long Beach CA 25,~~268~~213.9637 6,~~758~~814.8544 5.250% 10023521 46 MF Grayslake IL 25,~~202~~146.3247 6,~~727~~783.7055 5.300% 10022678 47 MF Reynoldsburg OH 26,~~711~~655.0874 6,~~255~~311.6600 5.700% 10023346 48 OF Evergreen Park IL 27,~~604~~551.7832 5,~~826~~879.1763 5.960% 10023435 49 MF San Antonio TX 23,~~305~~250.5073 6,~~893~~948.5633 5.040% 10018650 50 MF DeWitt MI 23,~~503~~451.4284 6,~~227~~279.6321 5.290% 10022960 51 MF Akron OH 24,~~553~~501.4592 5,~~906~~957.1669 5.610% 10022530 52 RT Antioch CA 20,~~741~~693.2923 6,~~099~~147.7985 5.000% 10023038 53 MF Euclid OH 2120,~~007~~959.6135 6,~~047~~096.7804 5.070% 10022582 54 MU Petaluma CA 24,~~146~~077.2035 7,~~133~~202.3217 6.120% 10022925 55 SS Rancho Cucamonga CA 22,~~214~~171.4778 4,~~715~~757.0473 5.880% 10022487 56 MF Indio CA 18,~~749~~707.7643 5,~~101~~143.6497 5.290% 10023244 57 RT Springdale OH 21,~~392~~353.4993 4,~~012~~050.1369 6.310% 10023020 58 SS Long Beach CA 16,~~868~~831.0985 4,~~306~~342.1438 5.390% 10022079 59 RT Houston TX 19,~~763~~710.7428 5,~~242~~295.0551 6.510% 10023537 60 OF St. George UT 18,~~270~~140.5281 13,~~092~~221.2899 6.070% 10022478 61 MF Sackets Harbor NY 17,~~966~~932.7503 3,~~732~~767.9365 6.050% 10023433 62 RT Pensacola FL 17,~~410~~376.5057 3,~~714~~747.0497 5.930% 10023603 63 RT Socastee SC 16,~~512~~463.8243 5,~~442~~491.5089 5.720% 10023044 64 OF Southfield MI 16,~~562~~532.7859 3,~~160~~191.9918 6.260% 10023260 65 RT Puyallup WA 15,~~123~~094.4930 3,~~162~~191.8099 6.000% 10021206 66 MF Roxbury Crossing MA 12,~~799~~738.9766 7,~~298~~359.2253 5.180% 10023351 67 MF Tampa FL 13,~~761~~732.2920 3,~~366~~395.6170 5.550% 10022769 68 MU Bethesda MD 14,~~809~~780.7889 3,~~138~~167.1807 5.980% 10023371 69 MF Chico CA 14,~~071~~043.9948 3,~~201~~230.7728 5.750% 10023520 70 MF Phoenix AZ 13,~~940~~913.8754 3,~~056~~083.5184 5.790% 10023345 71 RT Suwanee GA 14,~~113~~086.3697 2,~~814~~841.7716 6.120% 10023017 72 MF Canton OH 12,~~357~~317.0645 4,~~620~~660.6930 5.370% 10023353 73 MF Wayne MI 12,~~670~~647.7170 2,~~414~~437.3637 6.250% 10022938 74 MU Ann Arbor MI 12,~~852~~818.2313 3,~~352~~386.7484 6.500% 10022869 75 MF Baton Rouge LA 12,~~191~~157.3512 3,~~522~~556.2447 6.170% 10023684 76 RT Boaz AL 11,~~728~~707.4214 2,~~268~~290.9422 6.140% 10022806 77 SS Beaumont TX 13,~~315~~283.7853 23,~~969~~001.5075 7.020% 10023696 78 RT Minden LA 11,~~457~~436.4190 2,~~170~~190.0253 6.200% 10023347 79 RT Staten Island NY 10,~~961~~931.5680 23,~~995~~025.5329 6.330% 10022499 80 IN Concord CA 10,~~810~~780.0005 3,~~028~~058.8176 6.290% 10023331 81 RT Manchester TN 10,~~034~~014.1845 2,~~171~~190.2598 5.890% 10022931 82 OF Friendswood TX 9,~~593~~575.4202 12,~~985~~003.0848 6.030% 10022940 83 RT Cocoa Beach FL 9,~~891~~865.4819 2,~~588~~614.2958 6.490% 10023333 84 RT Takoma Park MD 8,~~529~~504.4697 2,~~584~~609.7423 6.000% 10022971 85 MF Mankato MN 7,~~906~~891.8956 1,~~665~~680.3568 5.980% 10023311 86 MU Los Angeles CA 8,~~258~~235.2455 2,~~306~~329.3605 6.260% 10023452 87 MF Waynesville OH 7,~~776~~762.7105 1,~~576~~590.2086 6.060% 10023043 88 MF Apple Valley CA 7,~~737~~722.5372 1,~~595~~610.4021 6.040% 10022742 89 MF Carrollton TX 7,~~366~~344.3751 2,~~347~~369.6753 5.880% 10023535 90 RT Surprise AZ 7,~~437~~416.9857 2,~~276~~298.9334 5.950% 10023103 91 MF Washington DC 6,~~794~~774.2542 2,~~110~~130.6346 5.940% 10023271 92 MF Portland OR 6,~~729~~714.4433 1,~~608~~623.8293 6.040% 10022999 93 MF Washington DC 6,~~476~~457.5363 2,~~011~~030.9383 5.940% 10023298 94 MF Philadelphia PA 6,~~425~~406.1497 1,~~892~~910.4865 6.090% 10022955 95 MF Gloucester Point VA 6,~~093~~081.7068 1,~~320~~332.5153 5.900% 10023483 96 MF Saylorsburg PA 5,~~950~~939.5415 1,~~236~~247.3574 5.990% 10023246 97 RT Chicago IL 5,~~882~~866.8127 1,~~704~~721.9549 6.160% 10023295 98 SS Katy TX 5,~~526~~511.4450 1,~~491~~506.2317 6.390% 10023356 99 IN Woodbridge NJ 5,~~197~~175.5856 2,~~164~~186.2527 6.340% 10022610 100 MF Santa Fe NM 5,~~240~~218.5165 2,~~074~~096.8268 6.580% 10023343 101 RT Memphis TN 4,~~943~~933.0498 ~~955~~964.1622 6.210% 10023251 102 MF Los Angeles CA 4,~~177~~169.4573 ~~814~~821.1789 6.200% 10022812 103 MF Fayetteville NC 4,~~251~~239.2984 1,~~130~~141.3984 6.460% 10022828 104 MF Manchester NH 3,~~924~~913.4634 1,~~144~~156.9507 6.160% 10023250 105 MF North Hollywood CA 3,~~613~~606.6294 ~~704~~710.2997 6.200% 10023350 106 MF Roselle Park NJ 3,~~847~~832.7922 1,~~453~~469.9754 6.700% 10023384 107 MF East Greenbush NY 3,~~546~~537.9927 ~~984~~994.4618 6.280% 10022759 108 MF Washington DC 2,~~644~~639.3735 ~~537~~542.1012 6.100% 10023312 109 MF Manchester NH 2,~~505~~498.6555 ~~740~~747.3545 6.080% Totals 4,~~529~~521,~~977~~780.2192 ~~896~~904,~~039~~235.6998

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 10023486 N/A 01/11/2014 N 42,250,000.00 42,250,000.00 0911/11/2004 10023487 N/A 01/11/2014 N 42,250,000.00 42,250,000.00 0911/11/2004 10023340 N/A 01/11/2019 N 8281,~~131~~908,~~313~~320.8586 8281,~~012~~788,~~919~~750.3204 1012/11/2004 10024642 N/A 05/11/2014 N 62,550,000.00 62,550,000.00 1012/11/2004 10023780 N/A 03/05/2014 N 61,~~558~~405,~~135~~758.5309 61,~~478~~325,~~067~~090.8915 1012/05/2004 10023352 N/A 01/11/2014 N 54,~~608~~508,~~992~~682.8265 54,~~554~~453,~~281~~452.3490 1012/11/2004 10022964 N/A 12/11/2013 N 53,~~520~~409,~~163~~733.1609 53,~~460~~349,~~863~~910.8213 1012/11/2004 10023564 N/A 05/01/2011 N 25,020,000.00 25,020,000.00 1012/01/2004 10023370 N/A 01/11/2014 N 23,~~328~~284,~~780~~874.4180 23,~~304~~260,~~916~~788.9552 1012/11/2004 10023296 N/A 01/11/2014 N 22,~~829~~785,~~426~~700.4065 22,~~805~~761,~~719~~774.2550 1012/11/2004 10022642 N/A 11/11/2013 N 22,~~382~~339,~~550~~253.1067 22,~~359~~315,~~091~~577.2663 0912/11/2004 10023016 N/A 12/11/2013 N 21,~~757~~701,~~413~~360.6568 21,~~727~~671,~~457~~093.6108 1012/11/2004 10023006 N/A 04/01/2009 N 20,497,400.00 20,497,400.00 1012/01/2004 10023402 N/A 01/11/2014 N 19,~~349~~311,~~557~~021.9810 19,~~328~~290,~~774~~050.9383 1011/11/2004 10022749 N/A 11/11/2013 N 8,030,000.00 8,030,000.00 1012/11/2004 10022754 N/A 11/11/2013 N 3,400,000.00 3,400,000.00 1012/11/2004 10022751 N/A 11/11/2013 N 3,270,000.00 3,270,000.00 1012/11/2004 10022753 N/A 11/11/2013 N 1,000,000.00 1,000,000.00 1012/11/2004 10022357 N/A 05/01/2014 N 15,~~465~~436,~~402~~390.7509 15,~~449~~420,~~650~~492.4192 1012/01/2004 10022712 N/A 11/11/2013 N 13,~~677~~650,~~766~~023.6963 13,~~662~~634,~~830~~953.6448 1012/11/2004 10023304 N/A 01/11/2014 N 13,~~569~~540,~~081~~696.9712 13,~~553~~525,~~870~~352.3504 1012/11/2004 10023516 N/A 05/01/2014 N 13,500,000.00 13,500,000.00 1012/01/2004 10023302 N/A 01/11/2009 N 13,000,000.00 13,000,000.00 1012/11/2004 10023627 N/A 02/11/2011 N 6,~~824~~810,~~847~~373.7114 6,~~817~~802,~~106~~565.5046 0912/11/2004 10023632 N/A 02/11/2011 N 6,~~055~~042,~~501~~658.2636 6,~~048~~035,~~632~~730.6982 0912/11/2004 10022807 N/A 12/11/2008 N 10,~~904~~882,~~801~~871.8468 10,~~892~~870,~~986~~950.3602 1012/11/2004 10023004 N/A 04/01/2009 N 10,157,400.00 10,157,400.00 1012/01/2004 10022970 N/A 12/11/2013 N 8,550,000.00 8,550,000.00 1012/11/2004 10022992 N/A 12/11/2013 N 8,~~429~~413,~~801~~602.9480 8,~~421~~404,~~020~~739.3190 1012/11/2004 10023714 N/A 05/01/2014 N 8,~~266~~248,~~472~~852.1449 8,~~257~~239,~~064~~365.2027 1012/01/2004 10023481 N/A 02/11/2014 N 7,~~849~~835,~~620~~089.0500 7,~~841~~827,~~706~~100.0565 0912/11/2004 10023482 N/A 02/11/2009 N 7,~~827~~806,~~369~~322.4001 7,~~816~~795,~~185~~027.9518 1012/11/2004 10017543 N/A 05/01/2014 N 7,~~750~~724,~~116~~155.1451 7,~~736~~710,~~534~~445.2375 1012/01/2004 10023023 N/A 12/11/2013 N 7,~~737~~722,~~305~~823.9877 7,~~729~~714,~~425~~869.8957 1012/11/2004 10023411 N/A 05/01/2014 N 5,~~381~~371,~~458~~584.2551 5,~~376~~366,~~080~~156.3045 1012/01/2004 10023035 N/A 05/01/2014 N 2,~~109~~103,~~022~~265.1264 2,~~105~~100,~~972~~186.0916 1012/01/2004 10023367 N/A 01/11/2014 N 7,~~442~~427,~~263~~473.6645 7,~~434~~419,~~284~~422.9778 1012/11/2004 10020055 N/A 06/01/2014 N 7,~~328~~246,~~472~~119.9887 7,~~286~~204,~~831~~097.03 1012/01/2004 10023406 N/A 05/01/2014 N 6,~~968~~952,~~731~~417.6839 6,~~960~~943,~~113~~732.8021 1012/01/2004 10023517 N/A 05/01/2014 N 6,800,000.00 6,800,000.00 1012/01/2004 10023306 N/A 01/11/2014 N 6,~~498~~471,~~024~~803.6660 6,~~484~~457,~~347~~979.2232 1012/11/2004 10022965 N/A 12/11/2013 N 6,~~492~~479,~~937~~795.2021 6,~~485~~472,~~862~~657.5728 1012/11/2004 10021556 N/A 05/01/2014 N 6,~~376~~364,~~496~~051.1847 6,~~369~~357,~~776~~271.0913 1012/01/2004 10021353 N/A 04/01/2014 N 6,~~351~~331,~~169~~140.7990 6,~~340~~320,~~710~~592.0234 1012/01/2004 10022511 11/11/2010 11/11/2028 N 5,~~915~~898,~~502~~091.7876 5,~~906~~888,~~333~~836.4741 1012/11/2004 10023756 05/01/2014 05/01/2034 N 5,~~775~~763,~~761~~055.4549 5,~~769~~756,~~002~~241.6005 1012/01/2004 10023521 N/A 02/11/2014 N 5,~~706~~693,~~186~~540.5654 5,~~699~~686,~~458~~756.8699 1012/11/2004 10022678 N/A 11/11/2013 N 5,~~623~~611,~~386~~734.2156 5,~~617~~605,~~130~~423.5556 1012/11/2004 10023346 N/A 01/11/2014 N 5,~~558~~547,~~008~~246.7061 5,~~552~~541,~~182~~366.5398 1012/11/2004 10023435 N/A 01/11/2011 N 5,~~548~~535,~~928~~887.0990 5,~~542~~528,~~034~~939.5357 1012/11/2004 10018650 N/A 04/01/2014 N 5,~~331~~319,~~587~~887.8061 5,~~325~~313,~~360~~608.1740 1012/01/2004 10022960 N/A 12/11/2013 N 5,~~252~~241,~~075~~053.4505 5,~~246~~235,~~169~~095.2936 1012/11/2004 10022530 N/A 05/01/2014 N 4,~~977~~966,~~909~~374.4497 4,~~971~~960,~~809~~227.6512 1012/01/2004 10023038 N/A 04/01/2014 N 4,~~972~~960,~~214~~792.4372 4,~~966~~954,~~166~~696.6568 1012/01/2004 10022582 N/A 11/11/2013 N 4,~~734~~721,~~548~~048.0872 4,~~727~~713,~~414~~846.7655 1012/11/2004 10022925 N/A 05/01/2014 N 4,~~533~~524,~~565~~852.9447 4,~~528~~520,~~850~~094.9074 1012/01/2004 10022487 N/A 11/11/2008 N 4,~~253~~243,~~252~~651.7118 4,~~248~~238,~~151~~507.0721 1012/11/2004 10023244 N/A 12/11/2013 N 4,~~068~~060,~~302~~969.1214 4,~~064~~056,~~289~~918.9945 0911/11/2004 10023020 N/A 04/01/2014 N 3,~~755~~747,~~419~~349.6970 3,~~751~~743,~~113~~007.5532 1012/01/2004 10022079 N/A 09/11/2013 N 3,~~643~~633,~~086~~231.4677 3,~~637~~627,~~844~~936.4126 1012/11/2004 10023537 N/A 02/11/2019 N 3,~~611~~586,~~965~~321.1518 3,~~598~~573,~~872~~099.8719 1012/11/2004 10022478 N/A 10/11/2013 N 3,~~563~~556,~~652~~766.8442 3,~~559~~552,~~919~~998.9177 1012/11/2004 10023433 N/A 01/11/2014 N 3,~~523~~516,~~204~~337.4172 3,~~519~~512,~~490~~589.3775 1012/11/2004 10023603 N/A 02/11/2014 N 3,~~464~~453,~~227~~866.8345 3,~~458~~448,~~785~~374.3356 1012/11/2004 10023044 N/A 12/11/2013 N 3,~~174~~169,~~974~~187.2028 3,~~171~~165,~~813~~996.21 10 12/11/2004 10023260 N/A 12/11/2013 N 3,~~024~~018,~~697~~860.8603 3,~~021~~015,~~535~~668.0604 1012/11/2004 10021206 N/A 04/01/2014 N 2,~~965~~951,~~243~~041.5219 2,~~957~~943,~~945~~681.3066 1012/01/2004 10023351 N/A 01/11/2009 N 2,~~975~~969,~~414~~123.3878 2,~~972~~965,~~047~~728.7708 1012/11/2004 10022769 N/A 11/11/2013 N 2,~~971~~966,~~863~~064.0216 2,~~968~~962,~~724~~897.8409 1012/11/2004 10023371 N/A 01/11/2014 N 2,~~936~~930,~~763~~812.2794 2,~~933~~927,~~561~~582.5066 1012/11/2004 10023520 N/A 05/01/2014 N 2,~~889~~883,~~299~~635.2973 2,~~886~~880,~~242~~551.7889 1012/01/2004 10023345 N/A 01/11/2014 N 2,~~767~~762,~~325~~151.5966 2,~~764~~759,~~510~~310.8250 1012/11/2004 10023017 N/A 12/11/2013 N 2,~~761~~752,~~354~~503.2743 2,~~756~~747,~~733~~843.5813 1012/11/2004 10023353 N/A 01/11/2019 N 2,~~432~~428,~~776~~357.9459 2,~~430~~425,~~362~~920.5822 0912/11/2004 10022938 N/A 12/11/2013 N 2,~~372~~366,~~719~~423.5571 2,~~369~~363,~~366~~036.8187 1011/11/2004 10022869 N/A 12/11/2013 N 2,~~371~~364,~~088~~431.5876 2,~~367~~360,~~566~~875.3429 1012/11/2004 10023684 N/A 05/01/2014 N 2,~~292~~288,~~198~~039.4148 2,~~289~~285,~~929~~749.4726 1012/01/2004 10022806 N/A 12/11/2013 N 2,~~276~~270,~~202~~688.0394 2,~~273~~267,~~232~~687.5319 0912/11/2004 10023696 N/A 05/01/2014 N 2,~~217~~213,~~563~~593.1948 2,~~215~~211,~~393~~402.1795 1012/01/2004 10023347 N/A 01/11/2014 N 2,~~078~~072,~~021~~379.17 2,~~075~~069,~~025~~353.6488 1012/11/2004 10022499 N/A 11/11/2013 N 2,~~062~~056,~~320~~606.3363 2,~~059~~053,~~291~~547.5287 1012/11/2004 10023331 N/A 01/11/2014 N 2,~~044~~040,~~314~~295.1006 2,~~042~~038,~~142~~104.8508 1012/11/2004 10022931 N/A 12/11/2013 N 1,~~909~~905,~~137~~477.9324 1,~~907~~903,~~152~~473.8576 1012/11/2004 10022940 N/A 12/11/2013 N 1,~~828~~824,~~933~~072.9563 1,~~826~~821,~~345~~458.6605 1012/11/2004 10023333 N/A 01/11/2014 N 1,~~705~~700,~~891~~993.5604 1,~~703~~698,~~306~~383.8281 1012/11/2004 10022971 N/A 12/11/2013 N 1,~~586~~583,~~667~~591.1342 1,~~585~~581,~~001~~910.7874 1012/11/2004 10023311 N/A 01/11/2014 N 1,~~583~~578,~~049~~700.8700 1,~~580~~576,~~743~~370.5195 1012/11/2004 10023452 N/A 02/11/2014 N 1,~~539~~537,~~941~~040.8746 1,~~538~~535,~~365~~449.6760 1012/11/2004 10023043 N/A 12/11/2013 N 1,~~537~~534,~~256~~315.6647 1,~~535~~532,~~661~~705.26 1012/11/2004 10022742 N/A 11/11/2008 N 1,~~503~~498,~~341~~880.7507 1,~~500~~496,~~994~~510.0854 1012/11/2004 10023535 N/A 02/11/2014 N 1,~~500~~495,~~096~~779.9031 1,~~497~~493,~~819~~480.97 1012/11/2004 10023103 N/A 12/11/2008 N 1,~~372~~368,~~575~~570.9335 1,~~370~~366,~~465~~439.3089 1012/11/2004 10023271 N/A 12/11/2013 N 1,~~336~~333,~~975~~973.5384 1,~~335~~332,~~366~~349.7191 1012/11/2004 10022999 N/A 12/11/2008 N 1,~~308~~304,~~390~~572.7751 1,~~306~~302,~~378~~541.8468 1012/11/2004 10023298 N/A 01/11/2014 N 1,~~266~~262,~~037~~456.3261 1,~~264~~260,~~144~~545.8496 1012/11/2004 10022955 N/A 12/11/2013 N 1,~~239~~236,~~395~~951.8322 1,~~238~~235,~~075~~618.3269 1012/11/2004 10023483 N/A 02/11/2014 N 1,~~192~~189,~~094~~813.2754 1,~~190~~188,~~857~~565.9280 1012/11/2004 10023246 N/A 12/11/2013 N 1,~~146~~142,~~001~~778.7893 1,~~144~~141,~~296~~057.8344 1012/11/2004 10023295 N/A 12/11/2013 N 1,~~037~~035,~~829~~023.9651 1,~~036~~033,~~338~~517.7334 1012/11/2004 10023356 N/A 01/11/2014 N ~~983~~979,~~768~~601.5649 ~~981~~977,~~604~~415.3122 1012/11/2004 10022610 N/A 11/11/2013 N ~~955~~951,~~715~~728.3765 ~~953~~949,~~640~~631.5597 1012/11/2004 10023343 N/A 01/11/2014 N ~~955~~953,~~176~~425.2256 ~~954~~952,~~221~~461.0634 1011/11/2004 10023251 N/A 12/11/2013 N ~~808~~807,~~538~~044.1874 ~~807~~806,~~724~~222.0185 1012/11/2004 10022812 N/A 11/11/2013 N ~~789~~787,~~712~~587.4408 ~~788~~786,~~582~~445.0524 1012/11/2004 10022828 N/A 11/11/2013 N ~~764~~762,~~504~~339.2206 ~~763~~761,~~359~~182.2799 1012/11/2004 10023250 N/A 12/11/2013 N ~~699~~698,~~410~~118.2637 ~~698~~697,~~705~~407.9740 1012/11/2004 10023350 N/A 01/11/2024 N ~~689~~686,~~156~~368.1104 ~~687~~684,~~702~~898.1450 1012/11/2004 10023384 N/A 01/11/2014 N ~~677~~675,~~768~~912.2625 ~~676~~674,~~783~~918.8007 1012/11/2004 10022759 N/A 11/11/2013 N ~~520~~519,~~204~~215.7184 ~~519~~518,~~667~~673.6172 1012/11/2004 10023312 N/A 01/11/2014 N ~~494~~493,~~536~~135.5045 ~~493~~492,~~796~~388.1500 1012/11/2004 Totals ~~964~~962,~~406~~724,~~833~~738.9789 ~~963~~961,~~510~~820,~~794~~502.2891

Loan Appraisal Appraisal Res. Mod. Number Reduction Reduction Strat. Code Date Amount (2) (3) ~~10023352 13~~ Totals 0.00 (1) Property Type Code MF - Multi-Family RT - Retail HC - Health Care IN - Industrial WH - Warehouse MH - Mobile Home Park OF - Office MU - Mixed Use LO - Lodging SS - Self Storage OT - Other (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD (3) Modification Code 1 - Maturity Date Extension 2 - Amortization Change 3 - Principal Write-Off 4 - Combination

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 12/17/2004 0 $0.00 0 $0.00 0 $0.00 11/18/2004 0 $0.00 0 $0.00 0 $0.00 10/18/2004 0 $0.00 0 $0.00 0 $0.00 09/17/2004 0 $0.00 0 $0.00 0 $0.00 08/17/2004 0 $0.00 0 $0.00 0 $0.00 07/16/2004 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 12/17/2004 0 $0.00 0 $0.00 0 $0.00 11/18/2004 0 $0.00 0 $0.00 0 $0.00 10/18/2004 0 $0.00 0 $0.00 0 $0.00 09/17/2004 0 $0.00 0 $0.00 0 $0.00 08/17/2004 0 $0.00 0 $0.00 0 $0.00 07/16/2004 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 12/17/2004 0 $0.00 0 $0.00 5.636027% 5.596111% 109 11/18/2004 0 $0.00 0 $0.00 5.636229% 5.596313% 110 10/18/2004 0 $0.00 0 $0.00 5.636398% 5.596483% 111 09/17/2004 0 $0.00 0 $0.00 5.636597% 5.596682% 112 08/17/2004 0 $0.00 0 $0.00 5.636763% 5.596849% 113 07/16/2004 0 $0.00 0 $0.00 5.636928% 5.597014% 114 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference 10023486 1A 0 0911/11/2004 179,216.2244 179,216.2244 B 10023487 1B 0 0911/11/2004 179,216.3052 179,216.3052 B ~~10022642~~10023402 1013 0 ~~09/~~11/~~2004 135,744.63 135,744.63 B 10023627 23 0 09/~~11/2004 39114,~~078~~789.6465 39114,~~078~~789.6465 B ~~10023632 24 0 09/11/2004 34,673.41 34,673.41 B 10023481 30 0 09/11/2004 48,077.89 48,077.89 A~~ 10023244 57 0 0911/11/2004 25,404.62 25,404.62 B ~~10023353~~10022938 7374 0 0911/11/2004 1516,~~085~~204.0797 1516,~~085~~204.0797 B ~~10022806~~10023343 77101 0 0911/11/2004 165,~~285~~898.2820 165,~~285~~898.2820 B Totals 96 ~~672~~520,~~782~~730.0640 ~~672~~520,~~782~~730.0640

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 10023486 42,250,000.00 0.00 10023487 42,250,000.00 0.00 ~~10022642~~10023402 2219,~~382~~311,~~550~~021.10 0.00 ~~10023627 6,824,847.71 50.00 10023632 6,055,501.26 50.00 10023481 7,849,620.05 0.00~~ 10023244 4,~~068~~060,~~302~~969.1214 0.00 ~~10023353~~10022938 2,~~432~~366,~~776~~423.9471 0.00 ~~10022806~~10023343 2953,~~276,202~~425.0356 0.00 Totals ~~136~~111,~~389~~191,~~800~~839.2151 ~~100~~0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = ~~A (1 loan) 48,077.89 48,077.89 7,849,620.05 0.00 Total for Status Code =~~ B (86 loans) ~~624~~520,~~704~~730.1740 ~~624~~520,~~704~~730.1740 ~~128~~111,~~540~~191,~~180~~839.1651 ~~100~~0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Specially Serviced Loan Detail - Part 1 Offering Servicing Resolution Scheduled Property Interest Actual Loan Document Transfer Strategy Balance Type (2) State Rate Balance Number Cross Date Code (1) Reference 10023352 5 07/30/2004 13 54,554,281.34 RT NY 6.200% 54,554,281.34

Filing Compare · CSFB COMMERCIAL MORT PASS THR CERTS SER 2004 C2