8-K 1 csf04c03_10501.txt 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: January 18, 2005 (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) 54-6636408 54-6636478 54-6636479 (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 January 18, 2005, 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 January 18, 2005 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: January 18, 2005 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 January 18, 2005 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: January 18, 2005 Record Date: December 31, 2004 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 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 2005, 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 7,~~880~~095,~~495~~136.6620 ~~785~~687,~~359~~102.4614 1513,~~485~~941.1794 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% 338,144,000.00 337,~~367~~081,~~925~~545.4190 ~~286~~249,~~379~~959.5100 1,~~373~~371,~~087~~921.4689 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.~~602763~~602762% 22,542,000.00 22,542,000.00 0.00 105,247.9188 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,~~810~~773.7072 Totals 1,639,437,484.00 1,~~636~~635,~~541~~470,~~905~~166.0710 1937,~~071,738~~061.9714 6,~~684~~681,~~343~~597.5170

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 ~~800~~701,~~844~~044.6308 76,~~095~~408,~~136~~034.2006 13.6667% A-2 22541SWG9 0.00 0.00 199,321.70 61,126,000.00 13.6667% A-3 22541SWH7 0.00 0.00 750,706.17 209,402,000.00 13.6667% A-4 22541SWJ3 0.00 0.00 414,673.78 102,918,000.00 13.6667% A-5 22541SWK0 0.00 0.00 2,959,037.97 694,474,000.00 13.6667% A-1-A 22541SWP9 0.00 0.00 1,~~659~~621,~~466~~880.9789 ~~337~~336,~~081~~831,~~545~~586.90 13.6667% B 22541SWL8 0.00 0.00 195,514.28 45,084,000.00 10.9091% C 22541SWM6 0.00 0.00 62,675.70 14,345,000.00 10.0203% D 22541SWN4 0.00 0.00 127,001.07 28,690,000.00 8.27% E 22541SWQ7 0.00 0.00 73,927.79 16,395,000.00 7.27% F 22541SWR5 0.00 0.00 95,275.37 20,493,000.00 6.0102% G 22541SWS3 0.00 0.00 75,549.02 16,394,000.00 5.0102% H 22541SWT1 0.00 0.00 105,247.9188 22,542,000.00 3.6364% 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 2.76% L 22541SWW4 0.00 0.00 32,675.86 8,198,000.00 2.26% 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,~~810~~773.7072 22,542,484.00 0.00% Totals 0.00 0.00 7,~~756~~618,~~082~~658.4884 1,~~635~~634,~~470~~533,~~166~~104.1096

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount A-X 22541SXB9 0.~~071827~~070189% 1,639,437,484.00 1,~~636~~635,~~541~~470,~~905~~166.0710 9795,~~956~~659.7781 A-SP 22541SXC7 0.682727% 1,509,166,000.00 1,509,166,000.00 858,623.75

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount A-X 22541SXB9 0.00 9795,~~956~~659.7781 1,~~635~~634,~~470~~533,~~166~~104.1096 A-SP 22541SXC7 0.00 858,623.75 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 ~~788~~709.~~04956600~~51362000 7868.~~53594600~~71021400 1.~~54851700~~39419400 0.00000000 0.00000000 ~~709~~640.~~51362000~~80340600 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 ~~997~~996.~~70489913~~85798329 0.~~84691584~~73920874 4.~~06065895~~05721199 0.00000000 0.00000000 996.~~85798329~~11877455 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.~~66896948~~66896815 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.~~98406405~~98242359 0.00000000 0.00000000 1,000.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount A-X 22541SXB9 ~~998~~997.~~23379729~~58007369 0.~~05975023~~05834917 0.00000000 997.~~58007369~~00849890 A-SP 22541SXC7 1,000.00000000 0.56893924 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~470~~1,~~500~~175,057.4305 Servicing Advances Outstanding ~~174~~157,~~707~~809.1329 Reimbursement for Interest on Advances 3976.8987 paid from general collections

Master Servicing Fee Summary Current Period Accrued Servicing Fees 5051,~~217~~855.4061 Less Delinquent Servicing Fees 25,~~650~~853.3133 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 52,~~422~~650.8331 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5248,~~989~~652.9259

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 1513,~~485~~941.1794 0.00 1513,~~485~~941.1794 0.00 0.00 1513,~~485~~941.1794 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,~~373~~371,~~087~~921.4689 0.00 1,~~373~~371,~~087~~921.4689 0.00 0.00 1,~~373~~371,~~087~~921.4689 0.00 A-X 9795,~~956~~659.7781 0.00 9795,~~956~~659.7781 0.00 0.00 9795,~~956~~659.7781 0.00 A-SP 858,623.75 0.00 858,623.75 0.00 0.00 858,623.75 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 105,247.9188 0.00 105,247.9188 0.00 0.00 105,247.9188 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 3976.8987 89,~~810~~773.7072 87164.4835 Total 7,~~640~~635,~~963~~958.9112 0.00 7,~~640~~635,~~963~~958.9112 0.00 3976.8987 7,~~640~~635,~~924~~881.0326 87164.4835

Other Required Information Available Distribution Amount 8,~~712~~572,~~663~~942.0040 Aggregate Number of Outstanding Loans 175 Aggregate Unpaid Principal Balance of Loans 1,~~635~~634,~~514~~690,~~075~~988.7903 Aggregate Stated Principal Balance of Loans 1,~~635~~634,~~470~~533,~~166~~105.5945 Aggregate Amount of Servicing Fee 5248,~~989~~652.9259 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~909~~971.3065 Aggregate Stand-by Fee 0.00 Aggregate Trust Fund Expenses 3976.8987 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Deposit 0254,531.0094 Interest Reserve Withdrawal 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 7,944,317.28 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 7,944,317.28 Principal: Scheduled Principal 937,061.14 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 937,061.14 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 8,881,378.42 Total Funds Distributed Fees: Master Servicing Fee 51,855.61 Trustee Fee 1,971.65 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 53,827.26 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 76.87 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 76.87 Interest Reserve Deposit 254,531.94 Payments to Certificateholders & Others: Interest Distribution 7,635,881.26 Principal Distribution 937,061.14 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 8,572,942.40 Total Funds Distributed 8,881,378.47

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,~~284~~282,~~665~~285.7027 0.08 ~~139~~138 6.~~2630~~2623 1.~~341431~~341341 750,001 to 1,000,000 11 9,~~272~~256,~~965~~508.1878 0.57 ~~110~~109 6.~~0032~~0039 1.~~419642~~419723 1,000,001 to 1,250,000 7 7,~~656~~648,~~604~~439.6496 0.47 ~~113~~112 6.3042 1.~~330207~~330227 1,250,001 to 1,500,000 4 5,~~695~~688,~~107~~197.1537 0.35 9796 6.0314 1.~~629460~~629502 1,500,001 to 2,000,000 24 4342,~~014~~963,~~041~~094.8579 2.63 ~~106~~105 5.7713 1.~~531369~~531395 2,000,001 to 2,500,000 12 27,~~355~~325,~~487~~480.8654 1.67 ~~106~~105 5.6696 1.~~521851~~521840 2,500,001 to 3,000,000 10 27,~~421~~392,~~426~~202.7104 1.68 ~~103~~102 5.7483 1.~~725027~~725071 3,000,001 to 3,500,000 16 52,~~279~~225,~~413~~194.4568 3.20 ~~110~~109 5.8661 1.~~612250~~612235 3,500,001 to 4,000,000 6 23,~~180~~160,~~519~~917.9413 1.42 ~~102~~101 5.~~6865~~6864 1.~~644283~~644245 4,000,001 to 4,500,000 7 29,~~584~~560,~~306~~937.8964 1.81 ~~103~~102 5.~~9083~~9082 1.~~556856~~556964 4,500,001 to 5,000,000 6 28,~~739~~709,~~111~~903.8541 1.76 ~~113~~112 6.0110 1.~~525161~~525168 5,000,001 to 6,000,000 8 42,~~434~~395,~~627~~931.4743 2.59 ~~108~~107 5.~~6456~~6455 1.~~428712~~428733 6,000,001 to 7,000,000 6 3938,~~034~~996,~~351~~803.7681 2.39 ~~103~~102 5.~~7566~~7567 1.~~302519~~358815 7,000,001 to 8,000,000 7 51,~~269~~230,~~389~~080.4012 3.13 9594 5.~~1272~~1271 1.~~541835~~550498 8,000,001 to 9,000,000 7 60,~~724~~679,~~595~~948.6429 3.71 ~~112~~111 5.7316 1.~~433103~~433038 9,000,001 to 10,000,000 7 67,~~280~~219,~~665~~938.3202 4.11 ~~110~~109 5.9187 1.~~447911~~447908 10,000,001 to 12,500,000 3 32,~~892~~871,~~633~~929.5157 2.01 9291 5.~~7718~~7719 1.~~486403~~486388 12,500,001 to 15,000,000 7 97,~~546~~496,~~178~~385.92 5.96 ~~114~~113 5.~~9269~~9270 1.~~394527~~394540 15,000,001 to 20,000,000 7 116,~~645~~582,~~682~~186.7494 7.13 8180 5.~~3208~~3206 1.~~623157~~623313 20,000,001 to 25,000,000 4 92,~~863~~809,~~906~~871.8558 5.68 8584 5.~~5596~~5597 1.~~432078~~432104 25,000,001 to 30,000,000 2 58,000,000.00 3.55 8584 6.2381 1.270345 30,000,001 to 50,000,000 7 267,~~319~~201,~~067~~524.1297 16.35 ~~114~~113 5.~~7257~~7256 1.~~454116~~572216 50,000,001 to 77,500,000 3 179,~~975~~835,~~416~~343.6419 11.00 7170 5.~~1832~~1833 1.~~632573~~632528 77,500,000 and greater 2 274,000,000.00 16.7576 ~~114~~113 5.5794 1.~~799124~~664234 Totals 175 1,~~635~~634,~~470~~533,~~166~~105.5945 100.00 ~~101~~100 5.6410 1.~~548686~~547023

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 6 12,~~957~~946,~~932~~300.6373 0.79 ~~104~~103 5.~~4794~~4793 1.~~539626~~539746 California 28 368,~~670~~575,~~400~~830.0612 22.5455 ~~108~~107 6.~~0041~~0042 1.~~181984~~267533 Colorado 3 12,~~175~~158,~~178~~459.7639 0.74 ~~111~~110 5.7335 1.~~459475~~459490 Connecticut 2 2,~~602~~599,~~389~~005.1659 0.16 ~~112~~111 6.~~1852~~1853 1.~~416238~~416261 Delaware 1 9,~~787~~779,~~580~~537.2914 0.60 ~~107~~106 6.3700 1.340000 Florida 10 108,~~225~~112,~~831~~136.6315 6.6261 8786 5.4067 1.~~710172~~730448 Georgia 9 83,~~108~~040,~~953~~643.7762 5.08 9594 5.~~2334~~2333 1.~~443859~~443927 Illinois 5 25,~~474~~455,~~448~~641.7419 1.56 8685 5.~~6571~~6570 1.~~572945~~572949 Indiana 2 4,~~861~~855,~~262~~786.2672 0.30 8887 6.2637 1.~~480542~~480587 Iowa 1 ~~788~~787,~~391~~275.2464 0.05 ~~110~~109 5.8200 1.550000 Kansas 2 3,~~281~~277,~~007~~809.2179 0.20 ~~106~~105 5.9995 1.~~327331~~327326 Kentucky 5 59,~~318~~275,~~205~~729.8930 3.63 ~~115~~114 5.~~6575~~6576 1.~~733361~~733349 Louisiana 1 1,~~185~~184,~~998~~493.6135 0.07 ~~111~~110 6.3500 1.550000 Maryland 1 18,~~354~~335,~~990~~019.0189 1.12 ~~113~~112 5.0700 1.260000 Massachusetts 1 17,200,000.00 1.05 5251 5.0000 1.910000 Michigan 9 100,~~531~~432,~~594~~222.5748 6.1514 ~~106~~105 5.6622 1.~~430301~~430289 Minnesota 1 1,~~931~~929,~~260~~527.8627 0.12 ~~110~~109 5.9500 1.360000 Missouri 3 5,~~430~~423,~~812~~108.1183 0.33 ~~114~~113 5.6642 1.378764 Nevada 2 4,~~808~~803,~~438~~690.5418 0.29 ~~112~~111 5.5218 1.~~896772~~896755 New Hampshire 3 1,~~977~~974,~~549~~842.9970 0.12 ~~112~~111 5.9200 1.320000 New York 10 282,~~135~~028,~~805~~571.1992 17.25 9796 5.2998 21.~~066890~~936095 North Carolina 3 15,~~595~~578,~~176~~894.8568 0.95 ~~112~~111 5.2801 1.~~346675~~346664 Ohio 10 28,~~104~~085,~~727~~160.7737 1.72 ~~113~~112 5.~~5990~~5989 1.~~448744~~448716 Oklahoma 2 3,~~093~~090,~~750~~754.5878 0.19 ~~114~~113 6.~~0868~~0869 1.~~242108~~242111 Oregon 1 3,~~956~~952,~~443~~932.3446 0.24 ~~115~~114 5.8600 1.550000 Pennsylvania 11 112,~~838~~747,~~116~~877.8676 6.90 9998 5.~~8994~~8993 1.~~469885~~473820 Puerto Rico 1 51,200,000.00 3.13 ~~113~~112 5.5125 1.520000 South Carolina 1 22,500,000.00 1.38 ~~112~~111 6.0300 1.520000 Tennessee 2 4,~~896~~890,~~114~~833.3995 0.30 ~~112~~111 5.1391 1.~~486023~~486024 Texas 41 ~~171~~170,~~058~~947,~~753~~896.6746 10.46 ~~106~~105 5.8282 1.~~428920~~428863 Virginia 9 62,~~785~~748,~~228~~296.3828 3.84 8483 5.~~3516~~3513 1.~~719315~~719376 Washington 5 24,~~453~~444,~~473~~813.8156 1.50 7473 5.~~2188~~2187 2.~~119290~~119439 Washington,DC 1 10,~~180~~170,~~349~~012.1386 0.62 ~~109~~108 5.4700 1.390000 Totals 192 1,~~635~~634,~~470~~533,~~166~~105.5945 100.00 ~~101~~100 5.6410 1.~~548686~~547023

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 3029 ~~332~~325,~~131~~548,~~484~~479.2791 2019.3192 ~~114~~113 6.~~1256~~1233 0.~~989180~~989843 1.31 to 1.35 1716 ~~166~~136,~~542~~072,~~523~~820.9684 108.1832 ~~109~~107 5.~~8218~~9425 1.~~324773~~323609 1.36 to 1.40 2324 ~~192~~198,~~140~~442,~~550~~955.7259 1112.7514 85 5.~~5603~~5829 1.~~389207~~388258 1.41 to 1.45 17 143,~~186~~075,~~826~~182.9710 8.7675 ~~103~~102 5.6496 1.~~436828~~436832 1.46 to 1.50 15 92,~~932~~848,~~972~~690.2016 5.68 9998 5.~~8619~~8621 1.~~475623~~475628 1.51 to 1.55 13 133,~~987~~932,~~726~~941.2890 8.19 ~~111~~110 5.6858 1.~~523355~~523353 1.56 to 1.60 13 8382,~~009~~959,~~002~~186.5789 5.08 ~~107~~106 5.~~4935~~4934 1.~~570442~~570438 1.61 to 1.80 25 173,~~543~~405,~~969~~114.3926 10.61 ~~100~~99 5.~~5836~~5835 1.~~714358~~714357 1.81 to 2.00 14 81,~~473~~446,~~797~~302.3085 4.98 7271 5.~~0756~~0754 1.~~885348~~885339 2.01 to 3.13 89 ~~236~~266,~~521~~801,~~312~~430.9395 1416.4632 9596 5.~~0698~~0938 2.~~487196~~335425 3.14 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 175 1,~~635~~634,~~470~~533,~~166~~105.5945 100.00 ~~101~~100 5.6410 1.~~548686~~547023

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 4 10,~~579~~570,~~253~~151.5007 0.65 ~~113~~112 6.0402 1.~~339432~~339430 Lodging 4 27,~~152~~136,~~816~~422.8025 1.66 ~~115~~114 6.7675 1.~~623061~~622965 Mixed Use 10 186,~~203~~034,~~186~~450.1100 11.3938 7271 5.~~3467~~3468 1.~~569267~~569204 Multi-Family 76 ~~346~~345,~~144~~885,~~323~~661.7808 21.16 9997 5.~~4545~~4543 1.~~484398~~485703 Office 32 552,~~601~~406,~~015~~560.1566 33.7980 ~~105~~104 5.~~7850~~7849 1.~~620958~~554111 Retail 51 459,~~783~~510,~~460~~950.1300 28.11 ~~109~~108 5.6136 1.~~515373~~588847 Self Storage 15 5352,~~006~~988,~~110~~910.8310 3.24 ~~114~~113 5.~~9724~~9723 1.~~435392~~435357 Totals 192 1,~~635~~634,~~470~~533,~~166~~105.5945 100.00 ~~101~~100 5.6410 1.~~548686~~547023

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.0000% 12 165,~~220~~125,~~078~~756.0350 10.10 6059 4.7936 1.~~922194~~922221 5.0001% to 5.5000% 39 532,~~859~~556,~~728~~769.4584 32.58 ~~100~~99 5.2341 1.~~800520~~791420 5.5001% to 5.7500% 25 252,~~590~~428,~~750~~121.1397 15.44 ~~102~~101 5.6079 1.~~550614~~550580 5.7501% to 6.0000% 43 278,~~402~~223,~~577~~586.9784 17.02 ~~112~~111 5.8927 1.~~445722~~445697 6.0001% to 6.2500% 34 272,~~768~~652,~~004~~218.3942 16.68 ~~112~~111 6.1380 1.~~090901~~098846 6.2501% to 6.5000% 11 35,~~979~~945,~~619~~303.4044 2.20 ~~115~~114 6.3761 1.~~316038~~315986 6.5001% to 6.7500% 7 58,~~675~~640,~~690~~776.2710 3.59 ~~116~~115 6.6302 1.~~368191~~368216 Above 6.7501% 4 38,~~973~~960,~~717~~572.9534 2.38 ~~116~~115 7.~~5656~~5658 0.~~935620~~935374 Totals 175 1,~~635~~634,~~470~~533,~~166~~105.5945 100.00 ~~101~~100 5.6410 1.~~548686~~547023

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~171~~166 1,~~595~~562,~~941~~269,~~889~~596.9888 9795.58 ~~101~~100 5.~~6305~~6261 1.~~552022~~550537 13 to 24 months 49 3972,~~528~~263,~~276~~508.6157 24.42 ~~101~~98 65.~~0642~~9629 1.~~414000~~471047 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,~~635~~634,~~470~~533,~~166~~105.5945 100.00 ~~101~~100 5.6410 1.~~548686~~547023

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~~336,~~193~~947,~~958~~099.1218 20.6261 5655 5.~~1477~~1476 1.~~680972~~681036 85 to 117 months 143 1,292,~~842~~163,~~658~~767.1613 79.05 ~~113~~112 5.7671 1.~~516567~~514452 118 months or greater 1 3,~~283~~280,~~286~~739.3824 0.20 ~~174~~173 6.4000 0.740000 Totals 172 1,~~633~~632,~~319~~391,~~902~~605.6655 99.87 ~~101~~100 5.6405 1.~~548947~~547281

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 ~~787~~781,~~090~~631.2089 0.05 ~~113~~112 4.6500 1.290000 118 months or greater 2 1,~~363~~359,~~173~~868.7301 0.08 ~~208~~207 6.~~8044~~8043 1.~~385639~~385614 Totals 3 2,~~150~~141,~~263~~499.9390 0.13 ~~173~~172 6.~~0158~~0180 1.~~350631~~350716

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 14.9798 9089 5.0013 2.~~387647~~236657 Less than 250 months 2 5,~~171~~161,~~044~~253.1830 0.32 ~~112~~111 6.~~8100~~8102 1.~~634767~~634812 251 to 300 months 42 109,~~637~~510,~~683~~693.3900 6.70 ~~106~~105 6.~~1287~~1288 1.~~474715~~474720 301 to 355 months 121 1,~~273~~272,~~726~~934,~~175~~659.0925 77.88 ~~103~~102 5.7166 1.~~393807~~420601 356 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 172 1,~~633~~632,~~319~~391,~~902~~605.6655 99.87 ~~101~~100 5.6405 1.~~548947~~547281

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 ~~145~~143 1972,~~157~~581,~~651,319~~641.8451 7059.7850 9895 5.~~5244~~5934 1.~~678154~~536841 1 year or less 3020 ~~477~~559,~~818~~546,~~846~~459.7506 2934.2223 ~~109~~110 5.~~9235~~6707 1.~~235015~~595927 1 to 2 years 012 0102,405,004.0088 06.0027 0103 05.~~0000~~9305 01.~~000000~~376511 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 175 1,~~635~~634,~~470~~533,~~166~~105.5945 100.00 ~~101~~100 5.6410 1.~~548686~~547023 (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~~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,~~758~~747,~~997~~278.5246 0.29 ~~114~~113 5.~~9169~~9179 1.~~397183~~397271 1,000,001 to 1,500,000 4 4,~~764~~759,~~658~~454.1137 0.29 9594 6.1605 1.~~406123~~406114 1,500,001 to 2,000,000 13 23,~~373~~349,~~589~~600.4394 1.43 ~~111~~110 5.6925 1.~~641816~~641808 2,000,001 to 2,500,00 7 16,~~147~~130,~~879~~201.9951 0.99 ~~108~~107 5.~~5760~~5759 1.~~599217~~599202 2,500,001 to 3,000,000 8 21,~~810~~787,~~767~~706.0396 1.33 ~~108~~107 5.7002 1.~~593658~~593675 3,000,001 to 3,500,000 10 32,~~488~~452,~~533~~638.7405 1.99 ~~109~~108 5.~~9129~~9128 1.~~751157~~751177 3,500,001 to 4,000,000 3 11,~~738~~726,~~533~~158.5043 0.72 ~~113~~112 5.8600 1.~~705132~~705105 4,000,001 to 4,500,000 7 29,~~584~~560,~~306~~937.8964 1.81 ~~103~~102 5.~~9083~~9082 1.~~556856~~556964 4,500,001 to 5,000,000 3 14,~~286~~270,~~141~~593.0429 0.87 ~~114~~113 6.3545 1.~~345271~~345259 5,000,001 to 6,000,000 5 26,~~642~~619,~~074~~849.9210 1.63 ~~112~~111 5.~~7386~~7384 1.~~456559~~456591 6,000,001 to 7,000,000 5 32,~~317~~285,~~077~~835.3050 1.98 ~~101~~100 5.7539 1.~~305121~~373118 7,000,001 to 8,000,000 3 21,~~591~~568,~~838~~052.9957 1.32 9291 5.4133 1.~~532603~~532597 8,000,001 to 9,000,000 2 17,~~731~~711,~~922~~261.5105 1.08 ~~111~~110 5.8637 1.~~469547~~469558 9,000,001 to 10,000,000 6 58,~~130~~077,~~043~~809.7953 3.55 ~~111~~110 5.~~9310~~9311 1.~~427118~~427115 10,000,001 to 12,500,000 1 12,000,000.00 0.73 ~~112~~111 6.1900 1.440000 12,500,001 to 15,000,000 5 70,~~952~~913,~~557~~335.8150 4.34 ~~114~~113 5.~~9398~~9399 1.~~470257~~470301 15,000,001 to 20,000,000 5 80,~~540~~497,~~692~~167.7305 4.92 7978 5.~~5412~~5410 1.~~677966~~678131 20,000,001 to 25,000,000 3 68,~~233~~206,~~987~~236.6849 4.17 7574 5.~~6966~~6967 1.~~476143~~476150 25,000,001 to 35,000,000 3 90,850,000.00 5.5556 ~~114~~113 6.3211 1.~~118498~~465927 35,000,001 to 40,000,000 3 114,~~150~~123,~~872~~301.3815 6.98 ~~114~~113 5.~~9455~~9453 1.~~421037~~421064 40,000,001 to 50,000,000 2 92,~~318~~228,~~194~~223.7482 5.64 ~~114~~113 5.5131 1.~~586739~~586744 50,000,001 to 77,500,000 3 179,~~975~~835,~~416~~343.6419 11.00 7170 5.~~1832~~1833 1.~~632573~~632528 Above 77,500,000 2 274,000,000.00 16.7576 ~~114~~113 5.5794 1.~~799124~~664234 Totals 109 1,~~298~~297,~~388~~700,~~086~~984.7460 79.39 ~~102~~101 5.~~6917~~6918 1.~~565130~~562684

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 4 10,~~162~~155,~~244~~251.4468 0.62 ~~104~~103 5.4096 1.~~618965~~619044 California 25 365,~~122~~031,~~047~~244.6818 22.33 ~~108~~107 6.~~0029~~0030 1.~~179686~~266068 Colorado 3 12,~~175~~158,~~178~~459.7639 0.74 ~~111~~110 5.7335 1.~~459475~~459490 Delaware 1 9,~~787~~779,~~580~~537.2914 0.60 ~~107~~106 6.3700 1.340000 Florida 6 83,~~813~~721,~~214~~212.1093 5.12 7675 5.2439 1.~~811172~~837385 Georgia 5 32,~~306~~272,~~288~~661.9574 1.9897 ~~101~~100 5.5656 1.~~326277~~326271 Illinois 2 8,~~323~~320,~~051~~218.8892 0.51 ~~112~~111 5.~~4240~~4238 1.~~702939~~702888 Indiana 1 3,~~373~~369,~~699~~531.8987 0.21 7877 6.3800 1.300000 Kansas 2 3,~~281~~277,~~007~~809.2179 0.20 ~~106~~105 5.9995 1.~~327331~~327326 Kentucky 5 59,~~318~~275,~~205~~729.8930 3.63 ~~115~~114 5.~~6575~~6576 1.~~733361~~733349 Louisiana 1 1,~~185~~184,~~998~~493.6135 0.07 ~~111~~110 6.3500 1.550000 Massachusetts 1 17,200,000.00 1.05 5251 5.0000 1.910000 Michigan 9 100,~~531~~432,~~594~~222.5748 6.1514 ~~106~~105 5.6622 1.~~430301~~430289 Minnesota 1 1,~~931~~929,~~260~~527.8627 0.12 ~~110~~109 5.9500 1.360000 Missouri 1 2,~~525~~521,~~251~~717.0236 0.15 ~~116~~115 5.6600 1.410000 Nevada 2 4,~~808~~803,~~438~~690.5418 0.29 ~~112~~111 5.5218 1.~~896772~~896755 New York 7 277,~~911~~809,~~847~~326.0338 1617.9900 9796 5.2823 21.~~076853~~944063 North Carolina 2 8,~~471~~463,~~296~~221.9211 0.52 ~~113~~112 5.~~6249~~6250 1.~~327060~~327044 Ohio 5 10,~~060~~050,~~116~~204.4501 0.6261 ~~114~~113 5.~~8462~~8463 1.~~412096~~412095 Oregon 1 3,~~956~~952,~~443~~932.3446 0.24 ~~115~~114 5.8600 1.550000 Pennsylvania 7 89,~~715~~632,~~338~~163.6858 5.4948 ~~100~~99 6.~~1087~~1088 1.~~393884~~393871 Puerto Rico 1 51,200,000.00 3.13 ~~113~~112 5.5125 1.520000 South Carolina 1 22,500,000.00 1.38 ~~112~~111 6.0300 1.520000 Tennessee 1 2,~~615~~612,~~030~~365.3987 0.16 ~~111~~110 5.4000 1.500000 Texas 21 81,~~989~~944,~~608~~876.5592 5.01 ~~112~~111 5.~~9344~~9343 1.~~481363~~481311 Virginia 5 18,~~588~~567,~~343~~587.05 1.14 ~~110~~109 6.0704 1.~~723076~~723060 Washington 1 15,535,000.00 0.95 5251 5.0000 2.360000 Totals 121 1,~~298~~297,~~388~~700,~~086~~984.7460 79.39 ~~102~~101 5.~~6917~~6918 1.~~565130~~562684

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 1312 ~~241~~235,~~700~~180,~~237~~447.3070 14.7839 ~~114~~113 6.~~2951~~2965 0.~~914446~~911471 1.31 to 1.35 76 ~~106~~75,~~066~~651,~~719~~000.6445 64.4963 ~~108~~105 6.~~0097~~3022 1.~~323983~~321570 1.36 to 1.40 1617 ~~168~~174,~~426~~755,~~508~~765.8271 10.3069 82 5.~~5772~~6022 1.~~390251~~389135 1.41 to 1.45 14 138,~~824~~718,~~231~~024.1190 8.49 ~~102~~101 5.6415 1.~~437229~~437232 1.46 to 1.50 11 83,~~679~~605,~~025~~156.7446 5.1211 9998 5.~~8881~~8882 1.~~475076~~475081 1.51 to 1.55 9 120,~~693~~649,~~587~~053.2403 7.38 ~~112~~111 5.~~7071~~7070 1.~~523682~~523680 1.56 to 1.75 19 148,~~105~~008,~~492~~480.4879 9.06 ~~111~~110 5.~~5734~~5733 1.~~642921~~642907 1.76 to 2.00 13 57,~~306~~264,~~821~~789.4517 3.50 9493 5.~~5728~~5726 1.~~868837~~868849 Above 2.01 78 ~~233~~263,~~585~~868,~~462~~266.9639 1416.2814 9596 5.~~0614~~0866 2.~~479871~~327260 Totals 109 1,~~298~~297,~~388~~700,~~086~~984.7460 79.39 ~~102~~101 5.~~6917~~6918 1.~~565130~~562684

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 4 10,~~579~~570,~~253~~151.5007 0.65 ~~113~~112 6.0402 1.~~339432~~339430 Lodging 4 27,~~152~~136,~~816~~422.8025 1.66 ~~115~~114 6.7675 1.~~623061~~622965 Mixed Use 10 186,~~203~~034,~~186~~450.1100 11.3938 7271 5.~~3467~~3468 1.~~569267~~569204 Multi-Family 5 9,~~062~~053,~~244~~540.5888 0.55 ~~110~~109 5.7888 1.~~449039~~449033 Office 32 552,~~601~~406,~~015~~560.1566 33.7980 ~~105~~104 5.~~7850~~7849 1.~~620958~~554111 Retail 51 459,~~783~~510,~~460~~950.1300 28.11 ~~109~~108 5.6136 1.~~515373~~588847 Self Storage 15 5352,~~006~~988,~~110~~910.8310 3.24 ~~114~~113 5.~~9724~~9723 1.~~435392~~435357 Totals 121 1,~~298~~297,~~388~~700,~~086~~984.7460 79.39 ~~102~~101 5.~~6917~~6918 1.~~565130~~562684

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.0000% 7 ~~102~~101,~~065~~981,~~114~~614.1085 6.24 5958 4.~~8825~~8826 2.~~022724~~022794 5.0001% to 5.5000% 26 431,~~806~~591,~~703~~807.5914 26.40 9897 5.2392 1.~~897844~~885555 5.5001% to 5.7500% 12 189,~~759~~647,~~928~~184.7663 11.60 ~~103~~102 5.5995 1.~~537037~~537025 5.7501% to 6.0000% 28 214,~~419~~294,~~636~~474.8922 13.11 ~~112~~111 5.9066 1.~~459231~~459209 6.0001% to 6.2500% 23 240,~~709~~626,~~874~~235.6375 14.72 ~~113~~112 6.1388 1.~~062198~~071217 6.2501% to 6.5000% 6 27,~~184~~159,~~718~~299.5114 1.66 ~~108~~107 6.3793 1.~~346463~~346416 6.5001% to 6.7500% 3 53,~~468~~439,~~392~~796.3153 3.27 ~~115~~114 6.6282 1.~~363225~~363253 Above 6.7501 4 38,~~973~~960,~~717~~572.9534 2.38 ~~116~~115 7.~~5656~~5658 0.~~935620~~935374 Totals 109 1,~~298~~297,~~388~~700,~~086~~984.7460 79.39 ~~102~~101 5.~~6917~~6918 1.~~565130~~562684

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~107~~103 1,~~271~~238,~~327~~679,~~484~~082.3845 7775.7378 ~~102~~101 5.~~6812~~6774 1.~~570873~~569003 13 to 24 months 26 2759,~~060~~021,~~602~~902.3615 13.6561 ~~106~~100 65.~~1849~~9937 1.~~295318~~430070 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,~~298~~297,~~388~~700,~~086~~984.7460 79.39 ~~102~~101 5.~~6917~~6918 1.~~565130~~562684

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 15 250,~~610~~399,~~272~~719.7539 15.32 5655 5.2013 1.~~662585~~662638 85 to 117 months 92 1,~~046~~045,~~450~~981,~~926~~519.9193 63.9899 ~~113~~112 5.8093 1.~~542062~~539022 118 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 107 1,~~297~~296,~~061~~381,~~199~~239.6632 79.31 ~~102~~101 5.6918 1.~~565349~~562899

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 ~~787~~781,~~090~~631.2089 0.05 ~~113~~112 4.6500 1.290000 118 months or greater 1 ~~539~~538,~~796~~113.8839 0.03 ~~174~~173 7.0400 1.440000 Totals 2 1,~~326~~319,~~887~~745.0828 0.08 ~~138~~137 5.~~6223~~6245 1.~~351022~~351161

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 11.6869 ~~101~~100 5.1107 2.~~546327~~352855 Less than 250 months 1 3,~~462~~456,~~186~~094.6497 0.21 ~~114~~113 7.2000 1.800000 251 to 300 months 23 79,~~633~~546,~~060~~553.5655 4.87 ~~109~~108 6.~~1783~~1785 1.~~512601~~512598 301 to 355 months 79 1,022,~~930~~343,~~952~~590.4680 62.55 ~~102~~101 5.~~7574~~7575 1.~~385461~~418400 356 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 107 1,~~297~~296,~~061~~381,~~199~~239.6632 79.31 ~~102~~101 5.6918 1.~~565349~~562899

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 9189 ~~890~~705,~~611~~757,~~625~~486.3844 5443.4618 ~~100~~95 5.~~5669~~6732 1.~~724516~~541850 1 year or less 1815 ~~407~~530,~~776~~003,~~461~~252.3647 2432.9343 ~~108~~110 5.~~9644~~6746 1.~~217020~~606615 1 to 2 years 05 061,940,245.0069 03.0079 095 06.~~0000~~0500 01.~~000000~~424153 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 109 1,~~298~~297,~~388~~700,~~086~~984.7460 79.39 ~~102~~101 5.~~6917~~6918 1.~~565130~~562684 (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~~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 1 744,~~868~~171.8288 0.05 ~~113~~112 5.7000 1.270000 750,001 to 1,000,000 6 5,~~053~~047,~~764~~343.5471 0.31 ~~114~~113 6.1952 1.~~442966~~443001 1,000,001 to 1,250,000 4 4,~~328~~323,~~082~~203.9517 0.26 ~~113~~112 6.3647 1.~~256518~~256560 1,250,001 to 1,500,000 3 4,~~258~~253,~~970~~979.7379 0.26 ~~112~~111 6.0386 1.~~720323~~720364 1,500,001 to 2,000,000 11 19,~~640~~613,~~452~~493.4285 1.20 ~~101~~100 5.~~8650~~8651 1.~~399928~~399950 2,000,001 to 2,500,000 5 11,~~207~~195,~~607~~279.8703 0.6968 ~~102~~101 5.8046 1.~~410382~~410377 2,500,001 to 3,000,000 2 5,~~610~~604,~~659~~495.6808 0.34 8584 5.~~9355~~9354 2.~~235710~~235879 3,000,001 to 3,500,000 6 19,~~790~~772,~~879~~556.7163 1.21 ~~112~~111 5.~~7893~~7894 1.~~384221~~384190 3,500,001 to 4,000,000 3 11,~~441~~434,~~986~~758.4470 0.70 9190 5.~~5085~~5084 1.~~581858~~581834 4,000,001 to 5,000,000 3 14,~~452~~439,~~970~~310.8112 0.88 ~~113~~112 5.6715 1.702974 5,000,001 to 6,000,000 3 15,~~792~~776,~~552~~082.5533 0.97 ~~101~~100 5.~~4887~~4888 1.~~381736~~381725 6,000,001 to 7,000,000 1 6,~~717~~710,~~274~~968.4631 0.41 ~~110~~109 5.7700 1.290000 7,000,001 to 8,000,000 4 29,~~677~~662,~~550~~027.4155 1.81 9796 4.~~9191~~9190 1.~~548553~~563514 8,000,001 to 9,000,000 5 42,~~992~~968,~~673~~687.1324 2.63 ~~112~~111 5.6771 1.~~418073~~417985 9,000,001 to 10,000,000 1 9,~~150~~142,~~621~~128.5349 0.56 ~~109~~108 5.8400 1.580000 10,000,001 to 12,500,000 2 20,~~892~~871,~~633~~929.5157 1.28 8079 5.5315 1.~~513055~~513058 12,500,001 to 15,000,000 2 26,~~593~~583,~~621~~050.1142 1.63 ~~115~~114 5.~~8926~~8924 1.~~192477~~192438 15,000,001 to 20,000,000 2 36,~~104~~085,~~990~~019.0189 2.21 8482 4.~~8291~~8290 1.~~500895~~501028 20,000,001 to 25,000,000 1 24,~~629~~603,~~919~~635.1709 1.51 ~~112~~111 5.1800 1.310000 Above 25,000,000 1 28,000,000.00 1.71 5251 4.6600 1.860000 Totals 66 ~~337~~336,~~082~~832,~~079~~120.85 20.61 9897 5.~~4455~~4454 1.~~485349~~486689

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 2 2,~~795~~791,~~688~~049.1905 0.17 ~~104~~103 5.~~7329~~7328 1.~~251232~~251220 California 3 3,~~548~~544,~~352~~585.3894 0.22 ~~112~~111 6.1270 1.418453 Connecticut 2 2,~~602~~599,~~389~~005.1659 0.16 ~~112~~111 6.~~1852~~1853 1.~~416238~~416261 Florida 4 24,~~412~~390,~~617~~923.5322 1.49 ~~123~~122 5.~~9656~~9657 1.~~363420~~363391 Georgia 4 50,~~802~~767,~~664~~981.8288 3.11 9190 5.~~0222~~0220 1.~~518632~~518720 Illinois 3 17,~~151~~135,~~396~~422.8627 1.05 7473 5.7702 1.~~509863~~509856 Indiana 1 1,~~487~~486,~~562~~254.3785 0.09 ~~111~~110 6.0000 1.890000 Iowa 1 ~~788~~787,~~391~~275.2464 0.05 ~~110~~109 5.8200 1.550000 Maryland 1 18,~~354~~335,~~990~~019.0189 1.12 ~~113~~112 5.0700 1.260000 Missouri 2 2,~~905~~901,~~561~~391.0947 0.18 ~~112~~111 5.6678 1.~~351617~~351615 New Hampshire 3 1,~~977~~974,~~549~~842.9970 0.12 ~~112~~111 5.9200 1.320000 New York 3 4,~~223~~219,~~958~~245.1654 0.26 9392 6.4546 1.~~411385~~411416 North Carolina 1 7,~~123~~115,~~879~~673.9357 0.44 ~~111~~110 4.8700 1.370000 Ohio 5 18,~~044~~034,~~611~~956.3236 1.10 ~~113~~112 5.~~4612~~4611 1.~~469176~~469124 Oklahoma 2 3,~~093~~090,~~750~~754.5878 0.19 ~~114~~113 6.~~0868~~0869 1.~~242108~~242111 Pennsylvania 4 23,~~122~~115,~~778~~714.18 1.41 9493 5.~~0875~~0873 1.~~764767~~783828 Tennessee 1 2,~~281~~278,~~084~~468.0008 0.14 ~~113~~112 4.8400 1.470000 Texas 20 89,~~069~~003,~~145~~019.1254 5.45 ~~101~~100 5.7305 1.~~380646~~380574 Virginia 4 44,~~196~~180,~~885~~709.3323 2.70 7473 5.~~0493~~0491 1.~~717733~~717827 Washington 4 8,~~918~~909,~~473~~813.8156 0.55 ~~111~~110 5.6000 1.700000 Washington,DC 1 10,~~180~~170,~~349~~012.1386 0.62 ~~109~~108 5.4700 1.390000 Totals 71 ~~337~~336,~~082~~832,~~079~~120.85 20.61 9897 5.~~4455~~4454 1.~~485349~~486689

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 7 36,~~655~~647,~~326~~141.4100 2.24 ~~116~~115 5.6137 1.~~058962~~071095 1.23 to 1.25 1 2,~~279~~277,~~882~~980.1154 0.14 ~~115~~114 6.1000 1.250000 1.26 to 1.30 9 51,~~496~~442,~~038~~910.4567 3.15 ~~113~~112 5.6956 1.278730 1.31 to 1.35 10 60,~~475~~421,~~804~~820.3239 3.70 ~~111~~110 5.4922 1.~~326159~~326163 1.36 to 1.40 7 23,~~714~~687,~~041~~189.9088 1.45 ~~108~~107 5.4405 1.381787 1.41 to 1.45 3 4,~~362~~357,~~595~~157.8620 0.27 ~~113~~112 5.9058 1.~~424086~~424090 1.46 to 1.50 4 9,~~253~~243,~~946~~533.4670 0.57 9897 5.6254 1.~~480576~~480578 1.51 to 1.70 13 67,~~919~~855,~~119~~687.6248 4.15 9998 5.6326 1.~~617745~~617740 1.71 to 1.90 10 76,~~522~~500,~~945~~862.8193 4.68 6362 4.~~9001~~8999 1.~~810600~~810609 1.91 to 3.03 1 1,~~466~~464,~~528~~672.9450 0.09 ~~113~~112 6.2900 1.940000 Above 3.04 1 2,~~935~~933,~~849~~164.9756 0.18 ~~115~~114 5.7400 3.070000 Totals 66 ~~337~~336,~~082~~832,~~079~~120.85 20.61 9897 5.~~4455~~4454 1.~~485349~~486689

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 71 ~~337~~336,~~082~~832,~~079~~120.20 20.61 9897 5.~~4455~~4454 1.~~485349~~486689 Totals 71 ~~337~~336,~~082~~832,~~079~~120.85 20.61 9897 5.~~4455~~4454 1.~~485349~~486689

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.0000% 5 63,~~154~~144,~~963~~141.9365 3.86 6160 4.~~6500~~6499 1.~~759726~~759788 5.0001% to 5.5000% 13 ~~101~~100,~~053~~964,~~024~~962.8670 6.18 ~~107~~106 5.2124 1.~~384644~~389027 5.5001% to 5.7500% 13 62,~~830~~780,~~821~~937.3734 3.84 9796 5.6332 1.~~591620~~591527 5.7501% to 6.0000% 15 63,~~982~~929,~~941~~112.0862 3.91 ~~111~~110 5.8460 1.~~400450~~400406 6.0001% to 6.2500% 11 32,~~058~~025,~~129~~982.7667 1.96 ~~105~~104 6.1319 1.~~306425~~306434 6.2501% to 6.5000% 5 8,~~794~~786,~~900~~004.8930 0.54 ~~136~~135 6.3663 1.~~221995~~221921 Above 6.5001% 4 5,~~207~~200,~~297~~979.9657 0.32 ~~126~~125 6.6504 1.~~419174~~419207 Totals 66 ~~337~~336,~~082~~832,~~079~~120.85 20.61 9897 5.~~4455~~4454 1.~~485349~~486689

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 6463 ~~324~~323,~~614~~590,~~405~~514.6043 19.8580 9998 5.~~4318~~4298 1.~~478196~~479855 13 to 24 months 23 1213,~~467~~241,~~674~~606.2542 0.7681 90 5.~~8023~~8259 1.~~671594~~653695 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~~336,~~082~~832,~~079~~120.85 20.61 9897 5.~~4455~~4454 1.~~485349~~486689

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,~~583~~547,~~685~~379.3779 5.29 5453 4.~~9925~~9923 1.~~734193~~734265 85 to 117 months 51 246,~~391~~182,~~731~~247.2520 15.0706 ~~112~~111 5.5879 1.~~408288~~410058 118 months or greater 1 3,~~283~~280,~~286~~739.3824 0.20 ~~174~~173 6.4000 0.740000 Totals 65 336,~~258~~010,~~703~~366.0023 20.56 9897 5.~~4425~~4424 1.~~485680~~487023

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 ~~823~~821,~~376~~754.8562 0.05 ~~230~~229 6.6500 1.350000 Totals 1 ~~823~~821,~~376~~754.8562 0.05 ~~230~~229 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 3.29 5352 4.6127 1.823674 Less than 250 months 1 1,~~708~~705,~~857~~158.5433 0.10 ~~109~~108 6.0200 1.300000 251 to 300 months 19 3029,~~004~~964,~~622~~139.8345 1.83 9796 5.~~9969~~9970 1.374163 301 to 355 months 42 250,~~795~~591,~~222~~068.6345 15.33 ~~108~~107 5.5501 1.~~427849~~429582 356 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 65 336,~~258~~010,~~703~~366.0023 20.56 9897 5.~~4425~~4424 1.~~485680~~487023

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 54 ~~267~~266,~~039~~824,~~694~~155.4607 16.3332 9493 5.~~3825~~3824 1.~~523530~~523592 1 year or less 125 7029,~~042~~543,~~385~~206.3959 41.2881 ~~115~~111 5.~~6855~~6002 1.~~339780~~404186 1 to 2 years 07 040,464,759.0019 02.0048 0116 05.~~0000~~7477 01.~~000000~~303585 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 66 ~~337~~336,~~082~~832,~~079~~120.85 20.61 9897 5.~~4455~~4454 1.~~485349~~486689 (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 ~~659~~681,~~107~~077.1741 0.00 5.136% 30241335 2A OF West Hollywood CA ~~614~~635,~~850~~345.00 0.00 6.149% 30241336 2B OF West Hollywood CA ~~192~~199,~~775~~200.0083 0.00 7.711% 30241680 3 MU New York NY ~~329~~339,~~365~~937.2088 9080,~~704~~131.6294 5.200% 30241712 4 MU Boca Raton FL ~~213~~220,~~466~~303.3760 6659,~~778~~941.7451 4.840% 30241667 5 RT Vega Alta PR ~~235~~243,~~200~~040.00 0.00 5.513% 30241561 6 RT Grand Rapids MI ~~212~~219,~~980~~826.3911 5447,~~340~~494.0533 5.420% 940950712 7 RT Various KY ~~211~~218,~~625~~441.5662 4942,~~292~~476.6559 5.610% 30241709 8 SS Various TX ~~197~~204,~~666~~255.6756 0.00 5.930% 30241707 9 OF Philadelphia PA ~~208~~215,~~368~~119.5712 3427,~~321~~571.7823 6.600% 30241678 10 RT Torrance CA ~~159~~165,~~720~~044.00 0.00 5.280% 30241704 11 MU Brooklyn NY ~~152~~157,~~245~~320.8369 0.00 5.990% 30241679 12 RT Lakewood CA ~~133~~137,~~540~~991.0033 0.00 5.280% 30241641 13 MF Midlothian VA ~~108~~112,~~733~~357.3378 0.00 4.660% 940950835 14 RT Fountain Valley CA ~~115~~118,~~138~~976.3328 0.00 5.560% 30241627 15 MF Duluth GA ~~106~~109,~~447~~863.3612 2926,~~699~~284.8408 5.180% 30241622 16 RT Hilton Head Island SC ~~113~~116,~~062~~831.5025 0.00 6.030% 940950703 17 OF Pittsburgh PA 9598,~~859~~908.4589 3027,~~800~~751.6319 5.500% 30241664 18 MF Baltimore MD 7780,~~644~~134.7383 2219,~~460~~970.2212 5.070% 30241652 19 MF Kennesaw GA 6770,~~745~~004.8303 0.00 4.580% 30241562 20 OF Detroit MI 8790,~~608~~433.9387 1815,~~214~~389.1925 6.080% 30241630 21 OF Danvers MA 7174,~~666~~055.6756 0.00 5.000% 30241620 22 OF Bothell WA 6466,~~729~~886.1781 0.00 5.000% 30241567 23 OF Encino CA 7679,~~942~~423.7412 1613,~~386~~906.6527 5.980% 940950805 24 OF Dearborn MI 7173,~~216~~509.2068 1614,~~523~~230.6416 5.650% 940950779 25 LO Sacramento CA 8285,~~354~~099.1731 0.00 6.700% 940950856 26 RT Rancho Santa Fe CA 6870,~~252~~451.5330 1513,~~630~~431.0730 5.670% 30241669 27 RT Riverdale GA 6870,~~439~~645.1800 1512,~~114~~908.4563 5.800% 30241681 28 RT Cold Spring KY 6870,~~267~~543.5008 0.00 5.810% 940950781 29 MF San Antonio TX 6366,~~927~~058.5042 0.00 5.620% 30241601 30 RT Plattsburgh NY 6466,~~105~~169.6136 1412,~~946~~882.1338 5.680% 30241703 31 MF Palm Bay FL 6668,~~725~~881.1964 1210,~~727~~570.1469 6.180% 30241635 32 RT Downey CA 6163,~~900~~963.0033 0.00 6.190% 30241632 33 MF Hazel Crest IL 4951,~~957~~564.1877 1110,~~975~~367.2667 5.590% 30241576 34 MF Washington DC 4647,~~459~~952.3527 1110,~~829~~336.1927 5.470% 30241585 35 OF Conshohocken PA 4849,~~240~~794.0125 109,~~690~~136.2602 5.840% 30241614 36 RT Tyler TX 4446,~~901~~344.4078 119,~~344~~900.1577 5.460% 30241564 37 OF Stanton DE 5253,~~007~~687.3560 98,~~723~~043.4015 6.370% 30241588 38 OF San Leandro CA 4648,~~784~~290.1893 109,~~592~~086.8611 5.780% 30241702 39 OF New Port Richey FL 4648,~~857~~369.6275 98,~~733~~221.7360 5.940% 30241617 40 OF Conshohocken PA 4850,~~822~~399.5760 97,~~423~~846.6461 6.210% 30241577 41 MF Richmond VA 4446,~~581~~017.3546 98,~~929~~493.1504 5.840% 30241593 42 RT Centennial CO 4344,~~032~~396.2628 1412,~~216~~852.4240 5.750% 30241611 43 MF Various WA 4143,~~666~~006.2286 108,~~000~~660.8925 5.600% 30241566 44 MF Nacogdoches TX 4345,~~740~~149.6467 98,~~641~~232.6562 5.900% 30241592 45 RT Shelby Township MI 4345,~~727~~137.3242 97,~~219~~809.1606 5.980% 30241675 46 MF Kent OH 3738,~~411~~658.2529 0.00 5.190% 940950828 47 MF Tomball TX 4041,~~460~~808.0067 0.00 5.780% 940950870 48 MF Austin TX 4041,~~253~~552.9993 87,~~391~~093.9602 5.930% 30241693 49 MF Philadelphia PA 3031,~~133~~137.3378 0.00 4.520% 940950733 50 MF Indiana PA 3031,~~956~~988.6756 0.00 5.020% 30241628 51 OF King of Prussia PA 3435,~~600~~714.5239 87,~~114~~001.9306 5.650% 30241643 52 OF San Diego CA 2829,~~751~~671.7270 98,~~372~~452.5557 4.760% 30241701 53 MF Lauderhill FL 3132,~~691~~710.8716 87,~~334~~316.7950 5.310% 30241616 54 MF Charlotte NC 2829,~~948~~874.1478 98,~~133~~206.0036 4.870% 30241587 55 MU Los Angeles CA 3435,~~171~~263.9562 98,~~424~~332.4679 5.840% 940950707 56 MU Newport Beach CA 3738,~~312~~520.3637 65,~~453~~245.7877 6.430% 30241581 57 MF Austin TX 3233,~~334~~375.2252 76,~~347~~306.4515 5.770% 30241706 58 RT Atlanta GA 2627,~~205~~044.0955 87,~~134~~294.2983 4.860% 30241687 59 RT Parkland FL 3334,~~709~~799.6231 65,~~312~~222.0031 6.250% 30241583 60 MF Belleville IL 16,~~302~~828.4344 32,~~329~~803.4746 6.070% 30241580 61 MF Belleville IL 16,~~302~~828.4344 32,~~329~~803.4746 6.070% 30241569 62 RT Fredericksburg VA 3132,~~839~~860.5823 76,~~938~~918.7712 5.950% 30241571 63 OF College Park GA 26,~~061~~897.6632 76,~~396~~560.4377 5.190% 30241584 64 RT Lehigh Acres FL 3031,~~240~~201.1287 87,~~662~~700.3762 6.200% 940950860 65 MF Alvin TX 2627,~~297~~145.7352 54,~~786~~938.5879 5.780% 30241578 66 RT Pearland TX 2627,~~823~~688.7194 54,~~544~~679.9875 6.050% 30241672 67 RT Castle Hills TX 2627,~~942~~812.0955 54,~~178~~308.4701 6.190% 30241604 68 MF Hurst TX 2324,~~330~~076.6415 6,~~918~~173.5100 5.400% 30241686 69 RT Boca Raton FL 22,~~021~~727.3491 65,~~244~~537.0144 5.110% 30241662 70 MF Portsmouth VA 2223,~~691~~420.8461 65,~~087~~358.2043 5.270% 30241674 71 OF Deerfield IL 2122,~~505~~221.0083 0.00 5.060% 940950777 72 LO Escondido CA 29,~~038~~968.5451 65,~~300~~370.4245 7.000% 30241586 73 MF Atlanta GA 2324,~~702~~465.4865 54,~~444~~681.4124 5.740% 940950842 74 MF Susquehanna Township PA 2223,~~921~~660.9572 54,~~117~~378.3659 5.740% 30241658 75 MF Cincinnati OH 2122,~~758~~458.5559 54,~~300~~600.9086 5.530% 30241654 76 MU Norcross GA 2324,~~976~~739.1120 6,~~796~~033.3425 6.170% 30241708 77 RT Fayetteville NC 2223,~~732~~465.0319 4,~~877~~144.2105 5.850% 940950855 78 IN Ontario CA 2223,~~417~~142.8555 43,~~224~~499.5585 6.200% 30241599 79 IN Bethlehem PA 21,~~301~~988.3214 43,~~555~~868.8199 5.920% 30241591 80 RT Corona CA 18,~~095~~699.8303 0.00 5.050% 30241645 81 OF Palm Desert CA 2021,~~845~~517.8492 43,~~521~~849.6254 5.850% 940950580 82 OF Cleveland OH 2122,~~802~~507.8173 43,~~057~~352.3139 6.250% 30241568 83 OF Midlothian VA 2021,~~904~~600.0080 03,420.0079 6.030% 30241610 84 SS St. Petersburg FL 2021,~~412~~061.1400 65,~~026~~377.5569 6.080% 30241612 85 MF Conroe TX 17,~~366~~945.6756 0.00 5.210% 30241688 86 LO Midlothian VA 21,~~031~~702.7214 54,~~602~~932.8543 6.350% 940950829 87 MU Portland OR 19,~~340~~964.8265 43,~~134~~510.7188 5.860% 30241582 88 MF Austin TX 1819,~~585~~184.6316 43,~~223~~624.2976 5.770% 30241615 89 RT New Bern NC 17,~~020~~567.4617 43,~~478~~931.4776 5.350% 30241565 90 MF Houston TX 1617,~~610~~144.7462 43,~~136~~602.8698 5.560% 30241660 91 MF Morrow GA 1415,~~893~~371.8574 43,~~195~~717.5162 5.140% 30241700 92 LO Houston TX 2021,~~813~~465.5856 6,~~743~~091.6567 7.200% 30241696 93 RT Indianapolis IN 1718,~~962~~534.0473 4,~~740~~168.7102 6.380% 30241657 94 MF Houston TX 16,~~380~~908.2250 32,~~489~~961.8557 5.900% 940950592 95 MF Wimauma FL 1718,~~527~~094.4756 32,~~114~~547.2314 6.400% 30241668 96 SS Dallas TX 1617,~~806~~341.7664 4,~~779~~244.1123 6.160% 30241598 97 MF Houston TX 14,~~175~~630.9683 3,~~944~~489.7083 5.200% 30241597 98 RT Milford MI 16,~~265~~781.0469 4,~~956~~439.5893 5.980% 30241705 99 RT Venice CA 16,~~041~~558.3484 32,~~392~~875.5505 5.890% 30241608 100 RT St. Charles IL 16,~~132~~652.0343 32,~~353~~832.3696 6.000% 30241634 101 OF Scottsdale AZ 14,~~378~~857.1340 0.00 5.350% 30241625 102 RT Corinth TX 1415,~~748~~223.7125 3,~~561~~086.3379 5.570% 30241644 103 OF Bloomfield Hills MI 1314,~~604~~034.4910 54,~~383~~953.1150 5.150% 30241631 104 RT Las Vegas NV 13,~~537~~972.7042 3,~~638~~203.2654 5.280% 30241637 105 MF Yuma AZ 1314,~~626~~064.6283 32,~~388~~950.2302 5.490% 940950841 106 MF Lower Allen Township PA 14,~~058~~511.1625 32,~~138~~685.5041 5.740% 30241677 107 OF Brighton MI 1415,~~986~~470.1631 2,~~890~~406.6146 6.180% 30241642 108 RT Mesquite TX 14,~~118~~566.8699 4,~~473~~025.6451 5.840% 30241649 109 MF Everman TX 1314,~~728~~165.4735 3,~~916~~479.0719 6.150% 30241573 110 RT Los Angeles CA 13,~~125~~548.7369 2,~~871~~448.6872 5.890% 30241560 111 RT New Hartford NY 1213,~~772~~184.5543 2,~~776~~364.4153 5.800% 30241613 112 RT Murfreesboro TN 1112,~~781~~159.3389 32,~~043~~664.0852 5.400% 30241646 113 RT Lake Jackson TX 11,~~389~~755.3013 32,~~032~~666.4865 5.290% 940950793 114 RT Kansas City MO 1112,~~929~~307.2279 3,~~912~~533.2366 5.660% 30241651 115 OF Encinitas CA 1011,~~805~~152.2717 2,~~953~~606.4151 5.220% 30241636 116 OF Encinitas CA 1011,~~792~~138.3980 2,~~966~~619.2988 5.220% 940950063 117 MF Lenexa KS 12,~~253~~648.0044 2,~~536~~140.2278 5.950% 30241699 118 MF Bronx NY 13,~~199~~621.6828 32,~~215~~794.8727 6.640% 30241695 119 RT Los Angeles CA 11,~~326~~686.11 3,~~422~~062.60 5.950% 30241661 120 MF Hermitage TN 9,~~212~~507.1105 2,~~910~~615.8692 4.840% 940950808 121 MF Oklahoma City OK 11,~~600~~975.9771 21,~~276~~901.3157 6.100% 30241659 122 MF Milford OH 10,~~444~~781.9039 2,~~365~~029.7627 5.730% 30241639 123 RT Ontario OH 910,~~827~~143.6448 2,~~526~~210.0420 5.400% 30241633 124 MU Globe AZ 9,~~460~~764.6123 2,~~619~~316.8321 5.200% 30241640 125 MF Rosenberg TX 910,~~823~~134.0440 32,~~299~~987.1781 5.660% 30241626 126 SS Hampton VA 1011,~~662~~001.0423 32,~~061~~722.4930 6.150% 30241655 127 OF San Diego CA 78,~~760~~008.5271 2,~~600~~352.2203 4.690% 30241606 128 MF Mesquite TX 9,~~593~~902.2129 21,~~141~~832.8577 5.800% 30241621 129 MF Various NH 910,~~770~~081.8011 32,~~017~~707.6029 5.920% 30241603 130 MF Phoenix AZ 89,~~807~~086.9133 3,~~295~~016.3391 5.350% 30241590 131 MF San Marcos TX 9,~~374~~671.3740 32,~~147~~850.4037 5.700% 30241574 132 RT Bedford VA 910,~~694~~001.1569 32,~~069~~762.9036 5.900% 30241579 133 IN Hopkins MN 9,~~585~~895.9603 21,~~042~~733.6659 5.950% 30241648 134 OF Pearland TX 10,~~077~~403.3519 1,~~850~~524.5874 6.320% 30241691 135 RT Akron OH 8,~~426~~697.5234 21,~~183~~912.3452 5.350% 30241694 136 MF Mechanicsville VA 10,~~053~~374.4602 2,~~645~~324.1963 6.390% 30241596 137 RT North Richland Hills TX 9,~~483~~789.5868 1,~~903~~596.0696 6.120% 30241638 138 OF Southfield MI 89,~~835~~120.4612 1,~~984~~699.1549 5.770% 30241589 139 MF Sahuarita AZ 8,~~382~~652.6134 1,~~996~~726.2653 5.640% 30241572 140 MF Galion OH 9,~~017~~304.8756 2,~~614~~327.5889 6.180% 30241609 141 RT Henderson NV 8,~~613~~891.3613 1,~~822~~544.5982 5.950% 30241575 142 MF Laredo TX 8,~~592~~858.6653 3,~~965~~699.0821 6.020% 30241618 143 OF San Antonio TX 78,~~852~~105.7369 1,~~776~~523.2226 5.750% 30241670 144 MF Los Angeles CA 8,~~183~~443.2235 2,~~447~~187.7562 6.000% 30241647 145 MF Fort Worth TX 7,~~495~~733.6704 2,~~636~~399.7740 5.500% 30241629 146 RT Inglewood CA 7,~~067~~294.9373 1,~~972~~745.0222 5.180% 30241563 147 MU Littleton CO 78,~~959~~216.9318 1,~~796~~540.5227 5.870% 30241623 148 MF Oak Grove MO 7,~~428~~663.4471 2,~~577~~342.9164 5.560% 30241665 149 SS Longmont CO 7,~~268~~498.5370 2,~~556~~326.8770 5.500% 30241684 150 MF Texas City TX 78,~~822~~074.2292 1,~~522~~269.5484 6.140% 30241605 151 MF Mishawaka IN 7,~~445~~685.5574 1,~~547~~307.7152 6.000% 30241666 152 MF Waterbury CT 7,~~698~~943.0729 21,~~101~~856.6644 6.290% 30241653 153 RT Riverside CA 7,~~203~~432.4140 21,~~147~~918.8384 6.010% 30241624 154 MF Buckner MO 6,~~316~~517.7215 21,~~027~~826.4198 5.800% 30241600 155 SS Lafayette LA 6,~~284~~485.9311 1,~~705~~505.4426 6.350% 30241602 156 MF Stratford CT 5,~~735~~917.2552 1,~~709~~527.4013 6.050% 30241682 157 MF Pasadena CA 56,~~888~~079.6602 ~~1,098~~908.7640 6.260% 30241676 158 OF Brighton MI 5,~~669~~853.9400 ~~1,132~~949.9791 6.080% 30241685 159 MF Fort Worth TX 56,~~815~~001.3321 1,~~370~~184.1527 6.750% 30241690 160 MF Tallahassee FL 5,~~546~~723.3223 1,~~436~~259.8998 6.440% 30241683 161 MF Warner Robins GA 5,~~333~~505.0846 ~~1,002~~829.1173 6.240% 30241697 162 MF Lackawanna NY 5,~~311~~483.1718 ~~889~~717.6362 6.570% 30241692 163 RT North Randall OH 4,~~203~~336.2726 1,~~545~~412.7778 5.350% 30241698 164 MF Catskill NY 4,~~238~~372.1169 1,~~335~~200.3173 5.820% 30241663 165 SS Mansfield OH 4,~~806~~960.8029 1,~~178~~024.0455 6.640% 30241595 166 MF Tucson AZ 4,~~572~~714.6698 1,~~764~~622.5523 6.650% 30241607 167 MF Oklahoma City OK 4,~~109~~240.4303 1,~~224~~094.8323 6.050% 30241656 168 MF Lecompton KS 4,~~169~~302.3907 1,~~189~~056.3264 6.150% 30241619 169 RT DeSoto TX 4,~~094~~225.9007 1,~~213~~083.4629 6.050% 30241650 170 RT Rye NY 3,~~071~~151.4464 5,~~538~~458.5131 4.650% 30241594 171 MF Altoona IA 3,~~829~~951.7015 1,~~237~~115.0560 5.820% 30241570 172 MF Van Nuys CA 4,~~067~~198.4171 ~~801~~670.7242 6.200% 30241671 173 MF Shaker Heights OH 3,~~541~~656.9806 ~~811~~696.0294 5.700% 30241713 174 MU Ridgewood NY 3,~~177~~272.2437 1,~~778~~683.6249 7.040% Totals 7,~~693~~944,~~090~~317.6228 1937,~~071,738~~061.9714

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 1201/11/~~2004~~2005 30241335 07/11/2014 07/11/2034 N 120,000,000.00 120,000,000.00 1201/11/~~2004~~2005 30241336 07/11/2014 07/11/2034 N 30,000,000.00 30,000,000.00 1201/11/~~2004~~2005 30241680 N/A 05/11/2009 N 7675,~~007~~916,~~352~~648.7210 75,~~916~~836,~~648~~516.1016 1201/11/~~2004~~2005 30241712 N/A 07/01/2009 N 52,~~925~~858,~~547~~768.2854 52,~~858~~798,~~768~~827.5403 1201/01/~~2004~~2005 30241667 N/A 05/11/2014 N 51,200,000.00 51,200,000.00 1201/11/~~2004~~2005 30241561 N/A 04/11/2014 N 47,~~154~~099,~~328~~988.9085 47,~~099~~052,~~988~~494.8552 12/11/2004 940950712 N/A 08/01/2014 N 45,~~267~~218,~~498~~205.5489 45,~~218~~175,~~205~~729.8930 1201/01/~~2004~~2005 30241709 N/A 07/11/2014 N 40,000,000.00 40,000,000.00 1101/11/~~2004~~2005 30241707 07/11/2014 07/11/2034 N 37,~~885~~850,~~194~~872.1638 37,~~850~~823,~~872~~301.3815 12/11/2004 30241678 N/A 05/11/2014 N 36,300,000.00 36,300,000.00 12/11/2004 30241704 N/A 07/11/2014 N 30,500,000.00 30,500,000.00 1201/11/~~2004~~2005 30241679 N/A 05/11/2014 N 30,350,000.00 30,350,000.00 1201/11/~~2004~~2005 30241641 N/A 04/11/2009 N 28,000,000.00 28,000,000.00 1201/11/~~2004~~2005 940950835 N/A 09/01/2009 N 24,850,000.00 24,850,000.00 1201/01/~~2004~~2005 30241627 N/A 04/11/2014 N 24,~~659~~629,~~619~~919.0117 24,~~629~~603,~~919~~635.1709 1201/11/~~2004~~2005 30241622 N/A 04/11/2014 N 22,500,000.00 22,500,000.00 1201/11/~~2004~~2005 940950703 N/A 08/01/2009 N 20,~~914~~883,~~788~~987.3168 20,~~883~~856,~~987~~236.6849 1201/01/~~2004~~2005 30241664 N/A 05/11/2014 N 18,~~377~~354,~~450~~990.2301 18,~~354~~335,~~990~~019.0189 1201/11/~~2004~~2005 30241652 N/A 05/11/2009 N 17,750,000.00 17,750,000.00 1201/11/~~2004~~2005 30241562 N/A 10/11/2013 N 17,~~291~~273,~~236~~022.2607 17,~~273~~257,~~022~~632.0782 1101/11/~~2004~~2005 30241630 N/A 04/11/2009 N 17,200,000.00 17,200,000.00 1201/11/~~2004~~2005 30241620 04/11/2009 04/11/2034 N 15,535,000.00 15,535,000.00 1201/11/~~2004~~2005 30241567 N/A 12/11/2013 N 15,~~440~~423,~~015~~629.6500 15,~~423~~409,~~629~~722.0073 1201/11/~~2004~~2005 940950805 N/A 06/01/2011 N 15,~~125~~109,~~565~~041.3066 15,~~109~~094,~~041~~811.6650 1201/01/~~2004~~2005 940950779 N/A 08/01/2014 N 14,750,000.00 14,750,000.00 1201/01/~~2004~~2005 940950856 N/A 07/01/2014 N 14,~~444~~429,~~979~~349.2417 14,~~429~~415,~~349~~917.1787 1201/01/~~2004~~2005 30241669 N/A 05/11/2014 N 14,~~159~~144,~~830~~715.3691 14,~~144~~131,~~715~~807.9128 1201/11/~~2004~~2005 30241681 N/A 05/11/2014 N 14,100,000.00 14,100,000.00 1201/11/~~2004~~2005 940950781 N/A 07/01/2014 N 13,650,000.00 13,650,000.00 1201/01/~~2004~~2005 30241601 N/A 03/11/2014 N 13,~~543~~528,~~438~~492.8673 13,~~528~~515,~~492~~610.7335 1201/11/~~2004~~2005 30241703 N/A 07/11/2014 N 12,~~956~~943,~~348~~621.2511 12,~~943~~933,~~621~~050.1142 1201/11/~~2004~~2005 30241635 N/A 04/11/2014 N 12,000,000.00 12,000,000.00 1201/11/~~2004~~2005 30241632 N/A 04/11/2009 N 10,~~724~~712,~~259~~284.6438 10,~~712~~701,~~284~~916.3871 12/11/2004 30241576 N/A 01/11/2014 N 10,~~192~~180,~~178~~349.3213 10,~~180~~170,~~349~~012.1386 1201/11/~~2004~~2005 30241585 N/A 02/11/2014 N 9,~~912~~901,~~331~~640.1993 9,~~901~~892,~~640~~504.9391 1112/11/2004 30241614 N/A 03/11/2014 N 9,~~868~~857,~~439~~095.9277 9,~~857~~847,~~095~~195.7700 1201/11/~~2004~~2005 30241564 N/A 11/11/2013 N 9,~~797~~787,~~303~~580.6929 9,~~787~~779,~~580~~537.2914 1201/11/~~2004~~2005 30241588 02/11/2014 02/11/2034 N 9,~~712~~702,~~977~~384.6680 9,~~702~~693,~~384~~298.8069 12/11/2004 30241702 N/A 07/11/2014 N 9,~~466~~456,~~185~~451.4269 9,~~456~~448,~~451~~230.6909 01/11/2005 30241617 N/A 03/11/2014 N 9,~~434~~424,~~313~~890.9531 9,~~424~~417,~~890~~043.3170 12/11/2004 30241577 N/A 01/11/2014 N 9,~~160~~150,~~550~~621.6853 9,~~150~~142,~~621~~128.5349 1201/11/~~2004~~2005 30241593 N/A 03/11/2014 N 8,~~980~~966,~~645~~429.9250 8,~~966~~953,~~429~~577.5010 1201/11/~~2004~~2005 30241611 N/A 03/11/2014 N 8,~~928~~918,~~474~~473.8899 8,~~918~~909,~~473~~813.9974 12/11/2004 30241566 N/A 11/11/2013 N 8,~~896~~886,~~400~~759.9934 8,~~886~~878,~~759~~526.3472 12/11/2004 30241592 N/A 02/11/2014 N 8,~~774~~765,~~712~~493.1701 8,~~765~~757,~~493~~683.0195 1201/11/~~2004~~2005 30241675 N/A 05/11/2014 N 8,650,000.00 8,650,000.00 1201/11/~~2004~~2005 940950828 N/A 07/01/2014 N 8,400,000.00 8,400,000.00 1201/01/~~2004~~2005 940950870 N/A 07/01/2014 N 8,~~145~~137,~~831~~439.7680 8,~~137~~130,~~439~~346.8078 1201/01/~~2004~~2005 30241693 06/11/2009 06/11/2014 N 8,000,000.00 8,000,000.00 1201/11/~~2004~~2005 940950733 N/A 06/01/2014 N 7,400,000.00 7,400,000.00 1201/01/~~2004~~2005 30241628 N/A 04/11/2014 N 7,~~348~~340,~~783~~668.0007 7,~~340~~333,~~668~~667.0701 1201/11/~~2004~~2005 30241643 N/A 05/11/2009 N 7,~~248~~238,~~333~~961.9237 7,~~238~~230,~~961~~508.3780 1201/11/~~2004~~2005 30241701 N/A 06/11/2014 N 7,~~162~~153,~~005~~670.2748 7,~~153~~146,~~670~~353.4898 1201/11/~~2004~~2005 30241616 N/A 03/11/2014 N 7,~~133~~123,~~012~~879.93 7,~~123~~115,~~879~~673.9357 1201/11/~~2004~~2005 30241587 N/A 02/11/2014 N 7,~~021~~012,~~634~~209.0155 7,~~012~~003,~~209~~876.5576 1201/11/~~2004~~2005 940950707 N/A 09/01/2014 N 6,~~963~~956,~~426~~973.9012 6,~~956~~951,~~973~~727.1235 1201/01/~~2004~~2005 30241581 N/A 02/11/2014 N 6,~~724~~717,~~621~~274.9146 6,~~717~~710,~~274~~968.4631 1201/11/~~2004~~2005 30241706 N/A 07/11/2014 N 6,~~470~~462,~~393~~259.5425 6,~~462~~454,~~259~~964.2542 1201/11/~~2004~~2005 30241687 N/A 06/11/2014 N 6,~~472~~465,~~247~~935.79 6,~~465~~460,~~935~~713.7948 1201/11/~~2004~~2005 30241583 N/A 02/11/2014 N 3,~~222~~219,~~885~~556.7124 3,~~219~~216,~~556~~752.2478 1201/11/~~2004~~2005 30241580 N/A 02/11/2014 N 3,~~222~~219,~~885~~556.7124 3,~~219~~216,~~556~~752.2478 1201/11/~~2004~~2005 30241569 N/A 12/11/2013 N 6,~~421~~413,~~428~~489.1437 6,~~413~~406,~~489~~571.3725 1201/11/~~2004~~2005 30241571 N/A 12/11/2008 N 6,~~025~~018,~~816~~419.2077 6,~~018~~011,~~419~~859.7700 1201/11/~~2004~~2005 30241584 N/A 02/11/2014 N 5,~~852~~844,~~925~~263.9861 5,~~844~~836,~~263~~562.6199 1201/11/~~2004~~2005 940950860 N/A 07/01/2014 N 5,~~459~~453,~~736~~950.7113 5,~~453~~449,~~950~~011.1334 1201/01/~~2004~~2005 30241578 N/A 01/11/2014 N 5,~~320~~314,~~404~~859.9597 5,~~314~~310,~~859~~180.9722 1201/11/~~2004~~2005 30241672 N/A 05/11/2014 N 5,~~223~~217,~~021~~842.4295 5,~~217~~213,~~842~~534.9594 1201/11/~~2004~~2005 30241604 N/A 03/11/2011 N 5,~~184~~177,~~585~~667.7221 5,~~177~~171,~~667~~494.21 1112/11/2004 30241686 N/A 06/11/2014 N 5,~~171~~165,~~352~~108.4039 5,~~165~~159,~~108~~570.3995 1201/11/~~2004~~2005 30241662 N/A 05/11/2014 N 5,~~167~~160,~~022~~935.4121 5,~~160~~155,~~935~~576.2178 1201/11/~~2004~~2005 30241674 N/A 05/11/2014 N 5,100,000.00 5,100,000.00 1201/11/~~2004~~2005 940950777 N/A 07/01/2014 N 4,~~978~~971,~~034~~734.8543 4,~~971~~966,~~734~~363.4398 1201/01/~~2004~~2005 30241586 N/A 02/11/2014 N 4,~~955~~949,~~221~~777.5817 4,~~949~~945,~~777~~095.1793 1201/11/~~2004~~2005 940950842 N/A 07/01/2014 N 4,~~792~~786,~~045~~928.5721 4,~~786~~782,~~928~~549.2162 1201/01/~~2004~~2005 30241658 N/A 05/11/2014 N 4,~~721~~716,~~566~~265.3343 4,~~716~~711,~~265~~664.4357 1201/11/~~2004~~2005 30241654 N/A 05/11/2014 N 4,~~663~~656,~~100~~304.4612 4,~~656~~650,~~304~~270.1287 1201/11/~~2004~~2005 30241708 N/A 07/11/2014 N 4,~~662~~658,~~979~~102.7049 4,~~658~~653,~~102~~958.4944 1101/11/~~2004~~2005 940950855 N/A 08/01/2014 N 4,~~338~~334,~~937~~713.8833 4,~~334~~331,~~713~~213.3348 1201/01/~~2004~~2005 30241599 N/A 03/11/2014 N 4,~~317~~313,~~834~~278.7594 4,~~313~~309,~~278~~409.9495 1201/11/~~2004~~2005 30241591 N/A 02/11/2009 N 4,300,000.00 4,300,000.00 12/11/2004 30241645 N/A 05/11/2014 N 4,~~276~~271,~~068~~547.7614 4,~~271~~267,~~547~~697.1460 1201/11/~~2004~~2005 940950580 N/A 07/01/2014 N 4,~~186~~182,~~138~~081.7140 4,~~182~~178,~~081~~729.4001 1201/01/~~2004~~2005 30241568 N/A 12/11/2013 N 4,160,000.00 4,~~160~~156,~~000~~579.0021 1201/11/~~2004~~2005 30241610 N/A 03/11/2014 N 4,~~028~~022,~~712~~686.6308 4,~~022~~017,~~686~~308.0839 1201/11/~~2004~~2005 30241612 N/A 03/11/2014 N 4,000,000.00 4,000,000.00 1201/11/~~2004~~2005 30241688 N/A 06/11/2014 N 3,~~974~~968,~~498~~895.5873 3,~~968~~963,~~895~~963.7330 1201/11/~~2004~~2005 940950829 N/A 07/01/2014 N 3,~~960~~956,~~578~~443.0534 3,~~956~~952,~~443~~932.3446 1201/01/~~2004~~2005 30241582 N/A 02/11/2014 N 3,~~865~~861,~~294~~071.8253 3,~~861~~857,~~071~~446.5377 1201/11/~~2004~~2005 30241615 N/A 03/11/2014 N 3,~~817~~813,~~672~~194.9043 3,~~813~~809,~~194~~262.4367 1201/11/~~2004~~2005 30241565 N/A 11/11/2008 N 3,~~585~~580,~~051~~914.7791 3,~~580~~577,~~914~~311.9193 1201/11/~~2004~~2005 30241660 N/A 05/11/2014 N 3,~~477~~472,~~163~~968.9948 3,~~472~~469,~~968~~250.4886 1201/11/~~2004~~2005 30241700 N/A 06/11/2014 N 3,~~468~~462,~~930~~186.2964 3,~~462~~456,~~186~~094.6497 12/11/2004 30241696 N/A 06/11/2011 N 3,~~378~~373,~~440~~699.6089 3,~~373~~369,~~699~~531.8987 1201/11/~~2004~~2005 30241657 N/A 05/11/2014 N 3,~~331~~328,~~570~~080.4459 3,~~328~~325,~~080~~119.5902 1201/11/~~2004~~2005 940950592 N/A 06/01/2019 N 3,~~286~~283,~~400~~286.6138 3,~~283~~280,~~286~~739.3824 1201/01/~~2004~~2005 30241668 N/A 05/11/2014 N 3,~~274~~269,~~044~~265.9887 3,~~269,~~265,021.8764 1201/11/~~2004~~2005 30241598 N/A 03/11/2009 N 3,~~271~~267,~~376~~431.4878 3,~~267~~263,~~431~~941.7895 1201/11/~~2004~~2005 30241597 N/A 03/11/2014 N 3,~~263~~258,~~888~~931.0042 3,~~258~~254,~~931~~491.4249 1101/11/~~2004~~2005 30241705 N/A 07/11/2014 N 3,~~268~~264,~~184~~791.4893 3,~~264~~261,~~791~~916.9388 1201/11/~~2004~~2005 30241608 N/A 03/11/2014 N 3,~~226~~223,~~405~~051.2488 3,~~223~~220,~~051~~218.8892 12/11/2004 30241634 N/A 04/11/2014 N 3,225,000.00 3,225,000.00 1201/11/~~2004~~2005 30241625 N/A 04/11/2014 N 3,~~177~~173,~~459~~898.9259 3,~~173~~170,~~898~~811.5980 1201/11/~~2004~~2005 30241644 N/A 05/11/2014 N 3,~~169~~164,~~977~~594.9079 3,~~164~~159,~~594~~641.7929 1201/11/~~2004~~2005 30241631 N/A 04/11/2014 N 3,~~076~~073,~~750~~112.9973 3,~~073~~069,~~112~~909.7319 1201/11/~~2004~~2005 30241637 N/A 04/11/2014 N 2,~~978~~975,~~496~~108.9269 2,~~975~~972,~~108~~158.6967 1201/11/~~2004~~2005 940950841 N/A 07/01/2014 N 2,~~938~~935,~~988~~849.4797 2,~~935~~933,~~849~~164.9756 1201/01/~~2004~~2005 30241677 N/A 05/11/2014 N 2,~~909~~907,~~933~~042.2564 2,~~907~~904,~~042~~636.6418 1201/11/~~2004~~2005 30241642 N/A 04/11/2011 N 2,~~901~~896,~~136~~662.3672 2,~~896~~892,~~662~~637.7221 1201/11/~~2004~~2005 30241649 N/A 05/11/2009 N 2,~~678~~674,~~725~~809.7871 2,~~674~~671,~~809~~330.7152 1201/11/~~2004~~2005 30241573 N/A 01/11/2014 N 2,~~674~~671,~~173~~301.0840 2,~~671~~668,~~301~~852.4068 1201/11/~~2004~~2005 30241560 N/A 08/11/2014 N 2,~~642~~639,~~595~~819.5312 2,~~639~~637,~~819~~454.1259 1201/11/~~2004~~2005 30241613 N/A 03/11/2014 N 2,~~618~~615,~~073~~030.4739 2,~~615~~612,~~030~~365.3987 1201/11/~~2004~~2005 30241646 N/A 05/11/2014 N 2,~~583~~580,~~583~~551.5305 2,~~580~~577,~~551~~884.0540 1201/11/~~2004~~2005 940950793 N/A 08/01/2014 N 2,~~529~~525,~~163~~251.2502 2,~~525~~521,~~251~~717.0236 1201/01/~~2004~~2005 30241651 N/A 05/11/2014 N 2,~~483~~481,~~970~~017.6221 2,~~481~~478,~~017~~410.2170 1201/11/~~2004~~2005 30241636 N/A 04/11/2014 N 2,~~481~~478,~~009~~042.1586 2,~~478~~475,~~042~~422.8698 1201/11/~~2004~~2005 940950063 N/A 07/01/2014 N 2,~~471~~468,~~193~~657.8058 2,~~468~~466,~~657~~516.5880 1201/01/~~2004~~2005 30241699 N/A 06/11/2014 N 2,~~385~~382,~~484~~268.2437 2,~~382~~379,~~268~~474.3710 1201/11/~~2004~~2005 30241695 N/A 06/11/2014 N 2,~~284~~280,~~256~~834.7919 2,~~280~~277,~~834~~771.1959 1201/11/~~2004~~2005 30241661 N/A 05/11/2014 N 2,~~283~~281,~~994~~084.8600 2,~~281~~278,~~084~~468.0008 1201/11/~~2004~~2005 940950808 N/A 07/01/2014 N 2,~~282~~279,~~158~~882.4211 2,~~279~~277,~~882~~980.1154 1201/01/~~2004~~2005 30241659 N/A 05/11/2014 N 2,~~187~~185,~~413~~048.9721 2,~~185~~183,~~048~~018.2194 1201/11/~~2004~~2005 30241639 N/A 04/11/2014 N 2,~~183~~181,~~920~~394.6460 2,~~181~~179,~~394~~184.6040 1101/11/~~2004~~2005 30241633 N/A 04/11/2011 N 2,~~183~~180,~~216~~596.8097 2,~~180~~178,~~596~~280.9776 1201/11/~~2004~~2005 30241640 N/A 04/11/2009 N 2,~~082~~079,~~624~~325.3518 2,~~079~~076,~~325~~337.1837 12/11/2004 30241626 N/A 04/11/2014 N 2,~~080~~077,~~398~~336.0758 2,~~077~~074,~~336~~614.5828 12/11/2004 30241655 N/A 05/11/2014 N 1,~~985~~983,~~634~~034.9674 1,~~983~~980,~~034~~682.7471 1201/11/~~2004~~2005 30241606 N/A 03/11/2014 N 1,~~984~~982,~~802~~660.4964 1,~~982~~980,~~660~~827.6487 1201/11/~~2004~~2005 30241621 N/A 04/11/2014 N 1,~~980~~977,~~568~~550.0646 1,~~977~~974,~~550~~843.4617 1201/11/~~2004~~2005 30241603 N/A 03/11/2009 N 1,~~975~~972,~~606~~311.6734 1,~~972~~969,~~311~~294.3443 1201/11/~~2004~~2005 30241590 N/A 02/11/2014 N 1,~~973~~970,~~550~~403.8343 1,~~970~~967,~~403~~553.4306 1201/11/~~2004~~2005 30241574 N/A 01/11/2014 N 1,~~971~~968,~~691~~621.2737 1,~~968~~965,~~621~~859.3701 1201/11/~~2004~~2005 30241579 N/A 02/11/2014 N 1,~~933~~931,~~303~~260.5286 1,~~931~~929,~~260~~527.8627 1201/11/~~2004~~2005 30241648 N/A 05/11/2014 N 1,~~913~~911,~~421~~570.4587 1,~~911~~910,~~570~~046.8713 1201/11/~~2004~~2005 30241691 N/A 06/11/2014 N 1,~~890~~887,~~060~~877.3602 1,~~887~~885,~~877~~964.0250 1201/11/~~2004~~2005 30241694 N/A 06/11/2014 N 1,~~887~~885,~~973~~328.7859 1,~~885~~883,~~328~~003.5996 1201/11/~~2004~~2005 30241596 N/A 02/11/2014 N 1,~~859~~857,~~526~~623.4640 1,~~857~~856,~~623~~026.4044 1201/11/~~2004~~2005 30241638 N/A 04/11/2014 N 1,~~837~~835,~~531~~546.1095 1,~~835~~833,~~546~~847.9546 1201/11/~~2004~~2005 30241589 N/A 02/11/2014 N 1,~~783~~781,~~535~~538.0478 1,~~781~~779,~~538~~812.7825 1201/11/~~2004~~2005 30241572 N/A 01/11/2014 N 1,~~751~~748,~~043~~428.4486 1,~~748~~746,~~428~~100.8697 1201/11/~~2004~~2005 30241609 N/A 03/11/2014 N 1,~~737~~735,~~148~~325.4081 1,~~735~~733,~~325~~780.8199 1201/11/~~2004~~2005 30241575 N/A 01/11/2014 N 1,~~712~~708,~~822~~857.6254 1,~~708~~705,~~857~~158.5433 12/11/2004 30241618 N/A 04/11/2014 N 1,~~638~~637,~~829~~053.5735 1,~~637~~635,~~053~~530.3509 12/11/2004 30241670 N/A 05/11/2014 N 1,~~636~~634,~~644~~196.5277 1,~~634~~632,~~196~~009.7715 1201/11/~~2004~~2005 30241647 N/A 05/11/2014 N 1,~~635~~632,~~418~~782.8205 1,~~632~~630,~~782~~382.0565 1201/11/~~2004~~2005 30241629 N/A 04/11/2014 N 1,~~637~~635,~~359~~387.0402 1,~~635~~633,~~387~~641.0280 1201/11/~~2004~~2005 30241563 N/A 10/11/2013 N 1,~~627~~625,~~242~~445.0149 1,~~625~~623,~~445~~905.4922 1201/11/~~2004~~2005 30241623 N/A 04/11/2014 N 1,~~603~~600,~~259~~681.5867 1,~~600~~598,~~681~~339.6703 1201/11/~~2004~~2005 30241665 N/A 05/11/2014 N 1,~~585~~583,~~860~~303.6477 1,~~583~~580,~~303~~977.7707 1201/11/~~2004~~2005 30241684 N/A 06/11/2009 N 1,~~528~~527,~~773~~251.6107 1,~~527~~525,~~251~~981.0723 1201/11/~~2004~~2005 30241605 N/A 03/11/2014 N 1,~~489~~487,~~110~~562.0837 1,~~487~~486,~~562~~254.3785 1201/11/~~2004~~2005 30241666 N/A 05/11/2014 N 1,~~468~~466,~~630~~528.6094 1,~~466~~464,~~528~~672.9450 1201/11/~~2004~~2005 30241653 N/A 05/11/2009 N 1,~~438~~436,~~284~~136.2542 1,~~436~~434,~~136~~217.4258 1201/11/~~2004~~2005 30241624 N/A 04/11/2014 N 1,~~306~~304,~~906~~879.8342 1,~~304~~303,~~879~~052.4244 1201/11/~~2004~~2005 30241600 N/A 03/11/2014 N 1,~~187~~185,~~704~~998.0561 1,~~185~~184,~~998~~493.6135 1201/11/~~2004~~2005 30241602 N/A 03/11/2014 N 1,~~137~~135,~~569~~860.6222 1,~~135~~134,~~860~~333.2209 1112/11/2004 30241682 N/A 06/11/2014 N 1,~~128~~127,~~816~~717.1842 1,~~127~~126,~~717~~809.4202 1201/11/~~2004~~2005 30241676 N/A 05/11/2014 N 1,~~119~~117,~~066~~933.1518 1,~~117~~116,~~933~~983.1827 1201/11/~~2004~~2005 30241685 N/A 06/11/2014 N 1,~~033~~032,~~835~~465.9075 1,~~032~~031,~~465~~281.7548 1201/11/~~2004~~2005 30241690 N/A 06/11/2014 N 1,~~033~~032,~~476~~039.4556 1,~~032~~030,~~039~~779.5658 1112/11/2004 30241683 N/A 06/11/2014 N 1,~~025~~024,~~592~~589.0190 1,~~024~~023,~~589~~760.9017 1201/11/~~2004~~2005 30241697 N/A 06/11/2011 N ~~970,076.62~~ 969,186.99 12968,469.37 01/11/~~2004~~2005 30241692 N/A 06/11/2014 N ~~942,789.27~~ 941,243.50 12939,830.72 01/11/~~2004~~2005 30241698 N/A 06/11/2009 N ~~873,838.11~~ 872,502.80 12871,302.07 01/11/~~2004~~2005 30241663 N/A 05/11/2014 N ~~868,697.97~~ 867,519.93 12866,495.38 01/11/~~2004~~2005 30241595 N/A 02/11/2024 N ~~825,141.40~~ 823,376.85 12821,754.62 01/11/~~2004~~2005 30241607 N/A 03/11/2014 N ~~815,093.30~~ 813,868.47 12812,774.24 01/11/~~2004~~2005 30241656 N/A 05/11/2011 N ~~813,538.95~~ 812,349.63 12811,292.99 01/11/~~2004~~2005 30241619 N/A 04/11/2014 N ~~812,210.84~~ 810,997.38 12809,914.09 01/11/~~2004~~2005 30241650 N/A 05/11/2014 N ~~792,628.71~~ 787,090.20 12781,631.89 01/11/~~2004~~2005 30241594 N/A 02/11/2014 N ~~789,628.29~~ 788,391.24 12787,275.64 01/11/~~2004~~2005 30241570 N/A 12/11/2013 N ~~787,239.91~~ 786,438.19 11785,767.77 12/11/2004 30241671 N/A 05/11/2014 N ~~745~~744,~~679~~868.8482 744,~~868~~171.8288 1201/11/~~2004~~2005 30241713 N/A 06/11/2019 N ~~541,575.50~~ 539,796.88 12538,113.39 01/11/~~2004~~2005 Totals 1,~~636~~635,~~541~~470,~~905~~166.5659 1,~~635~~634,~~470~~533,~~166~~105.5945

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 01/18/2005 0 $0.00 0 $0.00 0 $0.00 12/17/2004 0 $0.00 0 $0.00 0 $0.00 11/18/2004 1 $1,468,630.60 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

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 01/18/2005 0 $0.00 0 $0.00 0 $0.00 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

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 01/18/2005 0 $0.00 0 $0.00 5.640985% 5.602765% 100 12/17/2004 0 $0.00 0 $0.00 5.640983% 5.602762% 101 11/18/2004 0 $0.00 0 $0.00 5.640985% 5.602763% 102 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.

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 ~~30241709~~30241561 86 0 12/11/2004 266,103.69 266,103.69 B 30241707 9 0 12/11/2004 ~~196~~241,~~666~~712.6754 ~~196~~241,~~666~~712.6754 B ~~30241562~~30241678 2010 0 12/11/2004 164,106.25 164,106.25 B 30241632 33 0 12/11/2004 ~~104~~61,~~958~~563.5647 ~~104~~61,~~958~~563.5647 B 30241585 35 0 12/11/2004 58,674.48 58,674.48 B 30241588 38 0 12/11/2004 57,126.40 57,126.40 B 30241617 40 0 12/11/2004 58,~~682~~002.4673 58,~~682~~002.4673 B 30241611 43 0 12/11/2004 51,052.72 51,052.72 B 30241566 44 0 12/11/2004 53,152.72 53,152.72 B 30241604 68 0 1112/11/2004 30,~~119~~115.5439 30,~~119~~115.5439 B ~~30241708~~30241591 7780 0 12/11/2004 18,587.95 18,587.95 B 30241700 92 0 12/11/2004 27,~~492~~467.6779 27,~~492~~467.6779 B ~~30241597~~30241608 98100 0 12/11/2004 19,402.13 19,402.13 B 30241640 125 0 12/11/2004 2113,~~058~~068.4249 2113,~~058~~068.4249 B ~~30241639~~30241626 ~~123~~126 0 12/11/2004 13,669.87 13,669.87 B 30241575 142 0 12/11/2004 12,~~299~~513.0859 12,~~299~~513.0859 B 30241618 143 0 12/11/2004 9,516.17 9,516.17 B 30241602 156 0 1112/11/2004 7,~~416~~415.2131 7,~~416~~415.2131 B 30241690 160 0 1112/11/2004 6,~~957~~956.3755 6,~~957~~956.3755 B 30241570 172 0 1112/11/2004 4,~~849~~848.4581 4,~~849~~848.4581 B Totals 1020 ~~470~~1,~~500~~175,057.4305 ~~470~~1,~~500~~175,057.4305

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~30241709~~30241561 4047,~~000~~099,988.85 0.00 30241707 37,850,872.38 0.00 30241678 36,300,000.00 0.00 ~~30241562~~30241632 1710,~~291~~712,~~236~~284.2638 0.00 30241585 9,~~912~~901,~~331~~640.1993 300.00 30241588 9,702,384.80 0.00 30241617 9,424,890.31 0.00 30241611 8,918,473.99 0.00 30241566 8,886,759.34 0.00 30241604 5,~~184~~177,~~585~~667.7221 0.00 ~~30241708~~30241591 4,~~662~~300,~~979~~000.7000 0.00 ~~30241597~~30241700 3,~~263~~462,~~888~~186.64 0.00 30241608 3,223,051.88 0.00 ~~30241639~~30241640 2,~~183~~079,~~920~~325.6418 0.00 30241626 2,077,336.58 0.00 30241575 1,708,857.54 0.00 30241618 1,637,053.35 0.00 30241602 1,~~137~~135,~~569~~860.6222 0.00 30241690 1,~~033~~032,~~476~~039.4556 0.00 30241570 ~~787~~786,~~239~~438.9119 300.00 Totals 85205,~~457~~417,~~227~~111.4933 ~~300~~600.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = B (1020 loans) ~~470~~1,~~500~~175,057.4305 ~~470~~1,~~500~~175,057.4305 85205,~~457~~417,~~227~~111.4933 ~~300~~600.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

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