8-K 1 csf04c04_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.: 333-116258-02 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2004-C4 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2163764 54-2163765 54-6643835 (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-C4. 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-C4, 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-C4 (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-C4, 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-C4 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 Specially Serviced Loan Detail 26 - 27 Modified Loan Detail 28 Liquidated Loan Detail 29 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 KeyCorp Real Estate Capital Markets, Inc. 911 Main Street, Suite 1500 Kansas City, MO 64105 Contact: Marty O'Conner Phone Number: (816) 221-8800 Master & Special Servicer National Cooperative Bank, FSB 1725 Eye Street, NW Washington, DC 20006 Contact: Kathleen Luzik Phone Number: (202) 336-7633 Special Servicer J.E. Robert Company, Inc. 1650 Tysons Blvd Suite 1600 McLean, VA 22102 Contact: Keith Belcher Phone Number: (703) 714-8022 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 22541SH35 3.466000% 32,626,000.00 32,~~626~~311,~~000~~629.0090 ~~314~~282,~~370~~735.1051 9493,~~234~~326.76 A-1-A 22541SH92 4.506000% 285,886,000.00 285,~~886~~633,~~000~~057.0016 ~~252~~223,~~942~~340.8434 1,~~073~~072,~~501~~552.9313 A-2 22541SH43 3.880000% 161,607,000.00 161,607,000.00 0.00 522,529.30 A-3 22541SH50 4.177000% 33,994,000.00 33,994,000.00 0.00 118,327.45 A-4 22541SH68 4.283000% 105,155,000.00 105,155,000.00 0.00 375,315.72 A-5 22541SH76 4.514000% 24,031,000.00 24,031,000.00 0.00 90,396.61 A-6 22541SH84 4.691000% 267,162,000.00 267,162,000.00 0.00 1,044,380.79 A-J 22541SJ25 4.772000% 78,243,000.00 78,243,000.00 0.00 311,146.33 B 22541SJ33 4.816000% 39,832,000.00 39,832,000.00 0.00 159,859.09 C 22541SJ41 4.899000% 25,607,000.00 25,607,000.00 0.00 104,540.58 D 22541SL97 5.004000% 9,958,000.00 9,958,000.00 0.00 41,524.86 E 22541SM21 5.135000% 12,804,000.00 12,804,000.00 0.00 54,790.45 F 22541SM39 5.234000% 8,535,000.00 8,535,000.00 0.00 37,226.83 G 22541SM47 5.636000% 14,226,000.00 14,226,000.00 0.00 66,814.78 H 22541SM54 4.487000% 2,845,000.00 2,845,000.00 0.00 10,637.93 J 22541SM62 4.487000% 4,268,000.00 4,268,000.00 0.00 15,958.76 K 22541SM70 4.487000% 5,691,000.00 5,691,000.00 0.00 21,279.60 L 22541SM88 4.487000% 4,267,000.00 4,267,000.00 0.00 15,955.02 M 22541SM96 4.487000% 2,846,000.00 2,846,000.00 0.00 10,641.67 N 22541SN20 4.487000% 4,267,000.00 4,267,000.00 0.00 15,955.02 O 22541SN38 4.487000% 14,226,748.47 14,226,748.47 0.00 53,196.18 R 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 1,138,076,748.47 1,~~138~~137,~~076~~509,~~748~~435.4753 ~~567~~506,~~312~~075.9485 4,~~238~~236,~~213~~355.6686

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 22541SH35 0.00 0.00 ~~408~~376,~~604~~062.8627 32,~~311~~028,~~629~~894.9039 13.1314% A-1-A 22541SH92 0.00 0.00 1,~~326~~295,~~444~~892.7747 285,~~633~~409,~~057~~716.1682 13.1314% A-2 22541SH43 0.00 0.00 522,529.30 161,607,000.00 13.1314% A-3 22541SH50 0.00 0.00 118,327.45 33,994,000.00 13.1314% A-4 22541SH68 0.00 0.00 375,315.72 105,155,000.00 13.1314% A-5 22541SH76 0.00 0.00 90,396.61 24,031,000.00 13.1314% A-6 22541SH84 0.00 0.00 1,044,380.79 267,162,000.00 13.1314% A-J 22541SJ25 0.00 0.00 311,146.33 78,243,000.00 13.1314% B 22541SJ33 0.00 0.00 159,859.09 39,832,000.00 9.63% C 22541SJ41 0.00 0.00 104,540.58 25,607,000.00 7.38% D 22541SL97 0.00 0.00 41,524.86 9,958,000.00 6.5051% E 22541SM21 0.00 0.00 54,790.45 12,804,000.00 5.38% F 22541SM39 0.00 0.00 37,226.83 8,535,000.00 4.63% G 22541SM47 0.00 0.00 66,814.78 14,226,000.00 3.38% H 22541SM54 0.00 0.00 10,637.93 2,845,000.00 3.13% J 22541SM62 0.00 0.00 15,958.76 4,268,000.00 2.75% K 22541SM70 0.00 0.00 21,279.60 5,691,000.00 2.25% L 22541SM88 0.00 0.00 15,955.02 4,267,000.00 1.88% M 22541SM96 0.00 0.00 10,641.67 2,846,000.00 1.63% N 22541SN20 0.00 0.00 15,955.02 4,267,000.00 1.25% O 22541SN38 0.00 0.00 53,196.18 14,226,748.47 0.00% R 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,~~805~~742,~~526~~431.6071 1,137,~~509~~003,~~435~~359.5368

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount A-X 22541SN46 0.~~080815~~079960% 1,138,076,748.47 1,~~138~~137,~~076~~509,~~748~~435.4753 7675,~~644~~796.8834 A-SP 22541SN53 1.~~218217~~218207% 1,078,876,000.00 1,078,876,000.00 1,095,~~253~~244.9091 A-Y 22541SN61 0.~~150000~~152511% 150,433,781.76 150,~~433~~298,~~781~~060.7664 1819,~~804~~101.2279

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount A-X 22541SN46 0.00 7675,~~644~~796.8834 1,137,~~509~~003,~~435~~359.5368 A-SP 22541SN53 0.00 1,095,~~253~~244.9091 1,078,876,000.00 A-Y 22541SN61 0.00 1819,~~804~~101.2279 150,~~298~~172,~~060~~185.6475 (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 22541SH35 ~~1,000~~990.~~00000000~~36443021 98.~~63556979~~66595691 2.~~88833323~~86050267 0.00000000 0.00000000 ~~990~~981.~~36443021~~69847330 A-1-A 22541SH92 ~~1,000~~999.~~00000000~~11523181 0.~~88476819~~78122168 3.~~75500000~~75167770 0.00000000 0.00000000 ~~999~~998.~~11523181~~33401013 A-2 22541SH43 1,000.00000000 0.00000000 3.23333333 0.00000000 0.00000000 1,000.00000000 A-3 22541SH50 1,000.00000000 0.00000000 3.48083338 0.00000000 0.00000000 1,000.00000000 A-4 22541SH68 1,000.00000000 0.00000000 3.56916666 0.00000000 0.00000000 1,000.00000000 A-5 22541SH76 1,000.00000000 0.00000000 3.76166660 0.00000000 0.00000000 1,000.00000000 A-6 22541SH84 1,000.00000000 0.00000000 3.90916669 0.00000000 0.00000000 1,000.00000000 A-J 22541SJ25 1,000.00000000 0.00000000 3.97666667 0.00000000 0.00000000 1,000.00000000 B 22541SJ33 1,000.00000000 0.00000000 4.01333325 0.00000000 0.00000000 1,000.00000000 C 22541SJ41 1,000.00000000 0.00000000 4.08250010 0.00000000 0.00000000 1,000.00000000 D 22541SL97 1,000.00000000 0.00000000 4.17000000 0.00000000 0.00000000 1,000.00000000 E 22541SM21 1,000.00000000 0.00000000 4.27916667 0.00000000 0.00000000 1,000.00000000 F 22541SM39 1,000.00000000 0.00000000 4.36166725 0.00000000 0.00000000 1,000.00000000 G 22541SM47 1,000.00000000 0.00000000 4.69666667 0.00000000 0.00000000 1,000.00000000 H 22541SM54 1,000.00000000 0.00000000 3.73916696 0.00000000 0.00000000 1,000.00000000 J 22541SM62 1,000.00000000 0.00000000 3.73916589 0.00000000 0.00000000 1,000.00000000 K 22541SM70 1,000.00000000 0.00000000 3.73916711 0.00000000 0.00000000 1,000.00000000 L 22541SM88 1,000.00000000 0.00000000 3.73916569 0.00000000 0.00000000 1,000.00000000 M 22541SM96 1,000.00000000 0.00000000 3.73916725 0.00000000 0.00000000 1,000.00000000 N 22541SN20 1,000.00000000 0.00000000 3.73916569 0.00000000 0.00000000 1,000.00000000 O 22541SN38 1,000.00000000 0.00000000 3.73916641 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount A-X 22541SN46 ~~1,000~~999.~~00000000~~50151610 0.~~06734597~~06660038 0.00000000 999.~~50151610~~05683972 A-SP 22541SN53 1,000.00000000 1.~~01518052~~01517219 0.00000000 1,000.00000000 A-Y 22541SN61 ~~1,000~~999.~~00000000~~09780158 0.~~12499998~~12697806 0.00000000 ~~999~~998.~~09780158~~26105542

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~664~~980,~~972~~656.4084 Servicing Advances Outstanding 12,~~783~~674.7312 Reimbursement for Interest on Advances 0.00 paid from general collections

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 4344,~~022~~181.0117 Less Delinquent Master Servicing Fees 69,~~893~~020.7148 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 06,893.0071 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3642,~~128~~054.3040

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 9493,~~234~~326.76 0.00 9493,~~234~~326.76 0.00 0.00 9493,~~234~~326.76 0.00 A-1-A 1,~~073~~072,~~501~~552.9313 0.00 1,~~073~~072,~~501~~552.9313 0.00 0.00 1,~~073~~072,~~501~~552.9313 0.00 A-2 522,529.30 0.00 522,529.30 0.00 0.00 522,529.30 0.00 A-3 118,327.45 0.00 118,327.45 0.00 0.00 118,327.45 0.00 A-4 375,315.72 0.00 375,315.72 0.00 0.00 375,315.72 0.00 A-5 90,396.61 0.00 90,396.61 0.00 0.00 90,396.61 0.00 A-6 1,044,380.79 0.00 1,044,380.79 0.00 0.00 1,044,380.79 0.00 A-J 311,146.33 0.00 311,146.33 0.00 0.00 311,146.33 0.00 A-X 7675,~~644~~796.8834 0.00 7675,~~644~~796.8834 0.00 0.00 7675,~~644~~796.8834 0.00 A-SP 1,095,~~253~~244.9091 0.00 1,095,~~253~~244.9091 0.00 0.00 1,095,~~253~~244.9091 0.00 A-Y 1819,~~804~~101.2279 0.00 1819,~~804~~101.2279 0.00 0.00 1819,~~804~~101.2279 0.00 B 159,859.09 0.00 159,859.09 0.00 0.00 159,859.09 0.00 C 104,540.58 0.00 104,540.58 0.00 0.00 104,540.58 0.00 D 41,524.86 0.00 41,524.86 0.00 0.00 41,524.86 0.00 E 54,790.45 0.00 54,790.45 0.00 0.00 54,790.45 0.00 F 37,226.83 0.00 37,226.83 0.00 0.00 37,226.83 0.00 G 66,814.78 0.00 66,814.78 0.00 0.00 66,814.78 0.00 H 10,637.93 0.00 10,637.93 0.00 0.00 10,637.93 0.00 J 15,958.76 0.00 15,958.76 0.00 0.00 15,958.76 0.00 K 21,279.60 0.00 21,279.60 0.00 0.00 21,279.60 0.00 L 15,955.02 0.00 15,955.02 0.00 0.00 15,955.02 0.00 M 10,641.67 0.00 10,641.67 0.00 0.00 10,641.67 0.00 N 15,955.02 0.00 15,955.02 0.00 0.00 15,955.02 0.00 O 53,196.18 0.00 53,196.18 0.00 0.00 53,196.18 0.00 ~~R 0.00 0.00 0.00 0.00 0.00 0.00 0.00~~ V 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total 5,~~428~~426,~~916~~498.6690 0.00 5,~~428~~426,~~916~~498.6690 0.00 0.00 5,~~428~~426,~~916~~498.6690 0.00

Other Required Information Available Distribution Amount 5,~~996~~932,~~229~~574.6075 Aggregate Number of Outstanding Loans 179 Aggregate Unpaid Principal Balance of Loans 1,137,~~530~~023,~~608~~825.4934 Aggregate Stated Principal Balance of Loans 1,137,~~509~~003,~~435~~359.5368 Aggregate Amount of Master Servicing Fee 3642,~~128~~054.3040 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~062~~122.7627 Aggregate Stand-by Fee 0.00 Aggregate Trust Fund Expenses 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Deposit 0160,166.0072 Interest Reserve Withdrawal 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 5,632,970.85 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 5,632,970.85 Principal: Scheduled Principal 506,075.85 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 506,075.85 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 6,139,046.70 Total Funds Distributed Fees: Master Servicing Fee 44,181.17 Trustee Fee 2,122.27 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 46,303.44 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 160,166.72 Payments to Certificateholders & Others: Interest Distribution 5,426,498.90 Principal Distribution 506,075.85 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 5,932,574.75 Total Funds Distributed 6,139,044.91

Ratings Detail Class CUSIP Original Ratings Current Ratings (1) Fitch Moody's S & P Fitch Moody's S & P A-1 22541SH35 X Aaa AAA X Aaa AAA A-1-A 22541SH92 X Aaa AAA X Aaa AAA A-2 22541SH43 X Aaa AAA X Aaa AAA A-3 22541SH50 X Aaa AAA X Aaa AAA A-4 22541SH68 X Aaa AAA X Aaa AAA A-5 22541SH76 X Aaa AAA X Aaa AAA A-6 22541SH84 X Aaa AAA X Aaa AAA A-J 22541SJ25 X Aaa AAA X Aaa AAA A-X 22541SN46 X Aaa AAA X Aaa AAA A-SP 22541SN53 X Aaa AAA X Aaa AAA A-Y 22541SN61 X Aaa AAA X Aaa AAA B 22541SJ33 X Aa2 AA X Aa2 AA C 22541SJ41 X A2 A X A2 A D 22541SL97 X A3 A- X A3 A- E 22541SM21 X Baa1 BBB+ X Baa1 BBB+ F 22541SM39 X Baa2 BBB X Baa2 BBB G 22541SM47 X Baa3 BBB- X Baa3 BBB- H 22541SM54 X Ba1 BB+ X Ba1 BB+ J 22541SM62 X Ba2 BB X Ba2 BB K 22541SM70 X Ba3 BB- X Ba3 BB- L 22541SM88 X B1 B+ X B1 B+ M 22541SM96 X B2 B X B2 B N 22541SN20 X B3 B- X B3 B- O 22541SN38 X NR NR X NR NR ~~R N/A X NR NR X NR NR~~ V N/A X NR NR X NR NR NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

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 27 11,~~411~~399,~~904~~040.6330 1.00 ~~115~~114 6.~~2049~~2046 8.~~129793~~131870 750,001 to 1,000,000 8 6,~~936~~927,~~479~~848.1114 0.61 ~~131~~130 6.~~0214~~0215 4.~~718717~~698706 1,000,001 to 1,500,000 23 29,~~353~~326,~~349~~599.1465 2.58 ~~127~~126 5.9501 8.~~979505~~979663 1,500,001 to 2,000,000 18 32,~~707~~673,~~800~~723.7207 2.8887 ~~118~~117 5.~~9755~~9754 5.~~051058~~039984 2,000,001 to 2,500,000 13 29,~~980~~958,~~395~~685.9876 2.6463 ~~114~~113 5.6274 3.~~773237~~772763 2,500,001 to 3,000,000 15 41,~~337~~291,~~223~~918.0562 3.63 ~~115~~114 5.~~7707~~7710 2.~~855827~~850570 3,000,001 to 4,000,000 13 44,~~948~~894,~~345~~186.30 3.95 ~~129~~128 6.0168 1.~~761154~~862358 4,000,001 to 5,000,000 13 5958,~~001~~964,~~517~~252.70 5.19 ~~115~~114 5.9004 2.~~313455~~345163 5,000,001 to 6,000,000 6 32,~~854~~830,~~512~~035.6475 2.89 9594 5.~~7193~~7192 1.~~332403~~344763 6,000,001 to 7,000,000 7 45,~~404~~374,~~606~~010.0414 3.99 9998 5.~~5965~~5964 2.~~566532~~585447 7,000,001 to 8,000,000 5 37,~~652~~627,~~800~~882.1271 3.31 9594 5.~~5954~~5955 2.~~543303~~540657 8,000,001 to 12,000,000 9 92,~~163~~084,~~922~~005.5289 8.10 9493 5.~~6919~~6918 1.~~472402~~400876 12,000,001 to 15,000,000 4 53,~~227~~191,~~662~~473.1871 4.68 ~~116~~115 5.7845 1.~~484831~~479684 15,000,001 to 20,000,000 7 118,~~162~~113,~~813~~994.2167 10.39 ~~116~~115 5.6773 1.~~910036~~902439 20,000,001 to 40,000,000 5 126,~~866~~845,~~103~~702.1927 11.1516 8887 5.~~5681~~5680 1.~~870851~~810678 40,000,001 to 65,000,000 3 142,500,000.00 12.53 ~~103~~102 5.8693 1.~~540702~~790526 65,000,000 and greater 3 233,000,000.00 20.4849 8382 5.8291 1.578970 Totals 179 1,137,~~509~~003,~~435~~359.5368 100.00 ~~102~~101 5.7718 2.~~217501~~241053

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alaska 1 ~~956~~955,~~565~~408.1119 0.08 ~~117~~116 6.2600 1.220000 Arizona 5 16,~~350~~332,~~681~~827.6485 1.44 ~~114~~113 6.~~0367~~0366 1.~~297330~~260922 Arkansas 1 6,088,500.00 0.54 5756 5.0850 2.240000 California 13 100,~~233~~147,~~298~~510.9878 8.81 ~~106~~105 5.7942 1.~~482144~~481576 Colorado 3 4,~~080~~075,~~348~~413.0704 0.36 ~~117~~116 6.2600 1.220000 Connecticut 5 14,~~719~~705,~~396~~450.3218 1.29 ~~102~~101 6.~~0532~~0533 1.~~297689~~297672 Delaware 1 3,~~915~~911,~~193~~858.7535 0.34 ~~113~~112 6.0700 1.720000 Florida 9 73,~~211~~183,~~339~~456.2789 6.44 8786 5.~~6369~~6368 1.~~568542~~672508 Georgia 3 54,~~038~~035,~~209~~235.9213 4.75 7877 6.2523 1.~~543293~~534066 Illinois 6 64,~~436~~433,~~162~~233.5205 5.6667 ~~115~~114 5.8432 1.~~609644~~595684 Indiana 1 13,~~945~~932,~~264~~518.3290 1.23 ~~116~~115 5.7200 1.~~260000~~240000 Kentucky 1 2,~~352~~350,~~274~~463.1029 0.21 ~~115~~114 6.4000 1.~~310000~~360000 Louisiana 3 8,~~584~~580,~~280~~507.3629 0.75 ~~116~~115 5.9885 1.~~480645~~381472 Maryland 5 25,~~284~~273,~~440~~243.0211 2.22 9190 6.5281 1.~~330130~~330251 Michigan 8 44,~~937~~926,~~864~~544.1609 3.95 7170 5.~~1949~~1947 2.~~528676~~335213 Minnesota 1 24,500,000.00 2.15 ~~115~~114 5.9700 1.340000 Mississippi 2 15,~~175~~161,~~055~~630.3285 1.33 ~~116~~115 5.8561 1.240836 Missouri 1 ~~769~~768,~~306~~642.2162 0.07 ~~112~~111 6.0500 1.360000 Nebraska 1 4,~~571~~567,~~510~~032.2461 0.40 ~~114~~113 5.4900 1.360000 Nevada 1 5,~~982~~973,~~217~~720.5239 0.53 ~~118~~117 5.5100 1.170000 New Jersey 3 103,~~446~~435,~~032~~244.5367 9.0910 ~~127~~126 5.~~6990~~6989 1.~~745003~~744733 New York 78 178,~~747~~638,~~398~~044.9389 15.71 ~~122~~121 5.6727 5.~~424439~~421441 North Carolina 4 14,~~477~~470,~~931~~036.5445 1.27 ~~114~~113 6.0996 1.~~303512~~358432 Ohio 2 7,~~982~~975,~~667~~440.6682 0.70 ~~118~~117 5.7162 1.~~117477~~117479 Oklahoma 1 2,~~969~~957,~~085~~505.3485 0.26 ~~173~~172 4.7500 1.800000 Oregon 1 3,~~487~~484,~~306~~385.6208 0.31 ~~116~~115 6.0600 1.780000 Pennsylvania 2 31,~~592~~571,~~003~~602.1927 2.78 9493 5.~~7521~~7519 21.~~016114~~822803 Tennessee 4 30,~~305~~257,~~113~~898.7550 2.66 ~~109~~107 5.~~7737~~7735 1.~~467955~~468376 Texas 21 163,~~790~~736,~~848~~314.9649 14.40 9392 5.8511 1.~~513661~~725550 Utah 1 2,~~436~~434,~~660~~602.3134 0.21 ~~114~~113 6.0800 0.990000 Virginia 2 14,644,000.00 1.29 8988 6.3625 1.~~375296~~522447 Washington 2 19,~~498~~495,~~479~~088.3519 1.71 ~~119~~118 5.~~4614~~4612 1.~~231789~~231775 Washington,DC 1 80,000,000.00 7.0304 5251 5.4850 2.080000 Totals 193 1,137,~~509~~003,~~435~~359.5368 100.00 ~~102~~101 5.7718 2.~~217501~~241053

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 4342 ~~352~~298,~~397~~913,~~515~~220.4450 3026.9829 ~~114~~113 5.~~8418~~8278 1.~~151644~~147369 1.31 to 1.35 76 4866,~~201~~636,~~115~~171.7773 45.2486 ~~116~~114 5.~~9154~~9114 1.~~332575~~331364 1.36 to 1.40 7 8066,~~790~~238,~~551~~215.0389 75.1083 ~~117~~114 5.~~9215~~8977 1.~~385354~~386743 1.41 to 1.45 54 3229,~~295~~499,~~100~~696.9990 2.8459 ~~101~~104 6.~~0221~~0356 1.~~416315~~413130 1.46 to 1.50 3 74,~~437~~365,~~084~~289.9418 6.54 8278 6.~~4367~~4131 1.~~480658~~481299 1.51 to 1.60 56 4043,~~355~~905,~~659~~877.7918 3.5586 8392 5.~~7150~~7478 1.~~571509~~568169 1.61 to 1.70 911 5158,~~526~~740,~~019~~177.5217 45.5317 8588 5.~~6495~~6874 1.~~664341~~654283 1.71 to 2.00 12 ~~121~~127,~~619~~298,~~308~~662.4531 1011.6920 9793 5.~~8454~~7962 1.~~869226~~869698 2.01 and greater 88 ~~335~~371,~~887~~406,~~079~~048.6082 2932.5367 9396 5.~~4693~~5377 43.~~191798~~954349 Totals 179 1,137,~~509~~003,~~435~~359.5368 100.00 ~~102~~101 5.7718 2.~~217501~~241053

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 2 5,~~419~~412,~~355~~982.3603 0.48 ~~156~~155 6.2788 1.~~627472~~627479 Lodging 3 67,000,000.00 5.89 7978 6.4700 1.480000 Mixed Use 3 12,~~730~~718,~~659~~056.8439 1.12 ~~115~~114 5.9216 1.~~078742~~078733 Multi-Family 120 356,~~695~~415,~~750~~371.5326 31.3635 ~~111~~110 5.6658 3.~~688791~~657682 Office 16 244,~~352~~261,~~447~~531.6683 21.48 8786 5.7169 1.~~621394~~621142 Retail 46 444,~~148~~039,~~722~~689.6301 39.05 ~~104~~103 5.7669 1.~~521902~~608234 Self Storage 3 7,~~162~~155,~~499~~729.9964 0.63 ~~114~~113 6.~~0466~~0463 1.~~786664~~766244 Totals 193 1,137,~~509~~003,~~435~~359.5368 100.00 ~~102~~101 5.7718 2.~~217501~~241053

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.000% 5 52,~~564~~536,~~040~~045.6851 4.62 7776 4.8853 2.~~857361~~676445 5.001% to 5.500% 29 225,~~112~~054,~~672~~080.5543 19.79 7776 5.3403 2.~~752079~~729980 5.501% to 5.750% 28 227,~~129~~046,~~123~~696.1613 19.97 ~~107~~106 5.6372 1.~~824795~~847648 5.751% to 6.000% 51 393,~~619~~410,~~583~~230.0552 34.60 ~~113~~112 5.8925 2.~~179921~~266042 6.001% to 6.500% 46 215,~~141~~037,~~192~~102.9225 18.91 ~~105~~104 6.2560 2.~~023081~~034964 6.501% to 7.000% 14 22,~~789~~768,~~601~~498.8535 2.00 ~~114~~113 6.~~6708~~6707 1.~~624785~~608019 Above 7.001% 6 1,~~153~~150,~~221~~706.3249 0.10 ~~155~~154 7.~~6489~~6487 6.~~855560~~856544 Totals 179 1,137,~~509~~003,~~435~~359.5368 100.00 ~~102~~101 5.7718 2.~~217501~~241053

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~178~~177 1,~~119~~096,~~905~~704,~~618~~787.4491 9896.4546 ~~102~~100 5.~~7717~~7669 2.~~226421~~259249 13 to 24 months 12 1740,~~603~~298,~~817~~571.0977 13.5554 ~~105~~106 5.~~7800~~9040 1.~~650000~~745848 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 179 1,137,~~509~~003,~~435~~359.5368 100.00 ~~102~~101 5.7718 2.~~217501~~241053

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 22 361,~~320~~284,~~734~~052.7612 31.7678 6463 5.6492 1.~~874776~~833432 85 to 114 months 5485 ~~208~~427,~~777~~014,~~595~~880.8684 1837.3556 ~~112~~113 5.~~8046~~8631 2.~~662717~~408990 115 to 120 months 8453 ~~513~~295,~~798~~193,~~034~~475.4463 4525.1796 116 5.~~8301~~7644 1.~~946984~~926234 121 months or greater 7 29,~~729~~715,~~926~~127.5936 2.61 ~~175~~174 5.~~9768~~9767 7.~~296720~~296059 Totals 167 1,113,~~626~~207,~~291~~535.6595 97.9091 ~~100~~99 5.7705 2.~~200558~~224634

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 01 0481,771.0020 0.0004 0114 06.~~0000~~3200 05.~~000000~~410000 115 to 120 months 10 ~~484,849~~0.3700 0.0400 ~~115~~0 60.~~3200~~0000 50.~~410000~~000000 121 months or greater 11 23,~~398~~314,~~294~~052.5153 2.0605 ~~180~~179 5.~~8209~~8211 2.~~957743~~959519 Totals 12 23,~~883~~795,~~143~~823.8873 2.1009 ~~179~~178 5.~~8311~~8312 3.~~007526~~009131

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 18 198,648,900.00 17.4647 6160 5.3208 2.~~642209~~570532 Less than 250 months 3 3,~~141~~132,~~668~~320.1653 0.28 ~~116~~115 6.~~0139~~0138 5.~~976811~~974107 251 to 300 months 22 157,~~694~~607,~~731~~401.3925 13.86 9594 6.~~1815~~1816 1.~~485469~~482160 301 to 355 months 6172 ~~236~~284,~~053~~879,~~607~~176.8901 2025.7506 ~~109~~110 5.~~8675~~8359 2.~~145954~~341731 356 months or greater 6352 ~~518~~468,~~087~~939,~~384~~738.2116 4541.5524 ~~112~~110 5.~~7723~~7815 2.~~250854~~231467 Totals 167 1,113,~~626~~207,~~291~~535.6595 97.9091 ~~100~~99 5.7705 2.~~200558~~224634

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 1810 ~~231~~139,~~356~~486,~~289~~018.6765 2012.3427 8870 5.~~7789~~6589 1.~~601403~~808795 1 year or less ~~161~~166 ~~906~~975,~~153~~110,~~145~~088.8688 7985.6676 105 5.~~7700~~7861 2.~~374801~~317295 1 to 2 years 03 022,407,252.0015 01.0097 092 05.~~0000~~8528 01.~~000000~~613984 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 179 1,137,~~509~~003,~~435~~359.5368 100.00 ~~102~~101 5.7718 2.~~217501~~241053 (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 750,000 21 8,~~810~~800,~~300~~847.6480 0.77 ~~117~~116 6.~~0907~~0904 9.~~530423~~532994 750,000 to 1,000,000 4 3,~~372~~366,~~755~~396.8706 0.30 ~~147~~146 5.~~9601~~9605 6.~~185064~~145450 1,000,001 to 1,500,000 16 20,~~566~~547,~~309~~887.1219 1.81 ~~132~~131 5.~~9437~~9436 10.~~951437~~951468 1,500,001 to 2,000,000 14 25,~~150~~126,~~895~~863.6540 2.21 ~~110~~109 5.9768 5.~~256115~~241591 2,000,001 to 2,500,000 10 22,~~822~~807,~~579~~152.3810 2.01 ~~120~~119 5.7462 4.~~098609~~097915 2,500,001 to 3,000,000 11 29,~~712~~687,~~938~~169.2998 2.61 ~~115~~114 5.8615 2.~~923457~~921468 3,000,001 to 4,000,000 5 17,~~193~~170,~~010~~681.6136 1.51 ~~140~~139 6.~~1152~~1149 1.~~291578~~625511 4,000,001 to 5,000,000 10 45,~~090~~063,~~557~~705.1500 3.96 ~~115~~114 5.9075 2.~~080794~~127297 5,000,001 to 6,000,000 5 27,~~104~~085,~~908~~759.0837 2.38 9291 5.~~7043~~7042 1.~~368974~~369102 6,000,001 to 7,000,000 3 18,~~710~~705,~~310~~025.5824 1.6465 9695 5.~~5279~~5277 2.~~372108~~417402 7,000,001 to 8,000,000 1 7,200,000.00 0.63 5150 5.4500 2.060000 8,000,001 to 12,000,000 5 49,~~345~~293,~~431~~077.2860 4.34 8584 5.~~4768~~4766 1.~~562218~~428559 12,000,001 to 15,000,000 2 25,~~376~~365,~~147~~192.7328 2.23 ~~116~~115 5.~~8170~~8169 1.~~742554~~742624 15,000,001 to 20,000,000 5 85,~~553~~527,~~817~~869.0950 7.52 ~~105~~104 5.~~6682~~6681 1.~~597051~~586512 20,000,001 to 50,000,000 6 181,~~866~~845,~~103~~702.1927 15.99 9897 5.8466 1.~~652851~~858810 50,000,001 to 65,000,000 1 51,000,000.00 4.4849 ~~115~~114 5.8729 1.390000 Above 65,000,000 3 233,000,000.00 20.4849 8382 5.8291 1.578970 Totals 122 851,~~876~~593,~~064~~329.6615 74.8990 9998 5.8039 2.~~174423~~218827

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alaska 1 ~~956~~955,~~565~~408.1119 0.08 ~~117~~116 6.2600 1.220000 Arizona 3 6,~~765~~756,~~577~~409.8896 0.59 ~~116~~115 6.3295 1.~~406856~~406843 Arkansas 1 6,088,500.00 0.54 5756 5.0850 2.240000 California 11 86,~~387~~314,~~564~~967.2583 7.59 ~~104~~103 5.~~8333~~8334 1.~~509594~~508932 Colorado 3 4,~~080~~075,~~348~~413.0704 0.36 ~~117~~116 6.2600 1.220000 Florida 5 35,~~052~~048,~~007~~440.7841 3.08 6867 5.~~4274~~4273 12.~~866288~~083076 Georgia 3 54,~~038~~035,~~209~~235.9213 4.75 7877 6.2523 1.~~543293~~534066 Illinois 6 64,~~436~~433,~~162~~233.5205 5.6667 ~~115~~114 5.8432 1.~~609644~~595684 Kentucky 1 2,~~352~~350,~~274~~463.1029 0.21 ~~115~~114 6.4000 1.~~310000~~360000 Louisiana 1 5,000,000.00 0.44 ~~116~~115 5.9600 1.~~250000~~080000 Maryland 1 16,500,000.00 1.45 7978 6.4700 1.480000 Minnesota 1 24,500,000.00 2.15 ~~115~~114 5.9700 1.340000 Missouri 1 ~~769~~768,~~306~~642.2162 0.07 ~~112~~111 6.0500 1.360000 Nebraska 1 4,~~571~~567,~~510~~032.2461 0.40 ~~114~~113 5.4900 1.360000 Nevada 1 5,~~982~~973,~~217~~720.5239 0.53 ~~118~~117 5.5100 1.170000 New Jersey 1 86,000,000.00 7.56 ~~116~~115 5.6500 1.190000 New York 58 133,~~679~~610,~~055~~762.9181 11.75 ~~119~~118 5.7574 5.~~435997~~431916 North Carolina 4 14,~~477~~470,~~931~~036.5445 1.27 ~~114~~113 6.0996 1.~~303512~~358432 Oregon 1 3,~~487~~484,~~306~~385.6208 0.31 ~~116~~115 6.0600 1.780000 Pennsylvania 2 31,~~592~~571,~~003~~602.1927 2.78 9493 5.~~7521~~7519 21.~~016114~~822803 Tennessee 4 30,~~305~~257,~~113~~898.7550 2.66 ~~109~~107 5.~~7737~~7735 1.~~467955~~468376 Texas 11 118,~~275~~257,~~270~~487.8747 10.40 9796 5.~~8748~~8747 1.~~555704~~861577 Utah 1 2,~~436~~434,~~660~~602.3134 0.21 ~~114~~113 6.0800 0.990000 Virginia 2 14,644,000.00 1.29 8988 6.3625 1.~~375296~~522447 Washington 2 19,~~498~~495,~~479~~088.3519 1.71 ~~119~~118 5.~~4614~~4612 1.~~231789~~231775 Washington,DC 1 80,000,000.00 7.0304 5251 5.4850 2.080000 Totals 127 851,~~876~~593,~~064~~329.6615 74.8990 9998 5.8039 2.~~174423~~218827

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 2322 ~~227~~177,~~389~~629,~~916~~028.1156 1915.9962 117 5.~~8143~~7823 1.~~139126~~137024 1.31 to 1.35 54 3348,~~400~~237,~~216~~636.3334 24.9424 ~~115~~114 6.~~0547~~0143 1.~~332730~~332700 1.36 to 1.40 65 7961,~~147~~812,~~249~~455.8454 65.9644 117 5.~~9161~~8910 1.~~385465~~386775 1.41 to 1.45 2 24,~~236~~234,~~368~~205.0893 2.13 ~~116~~115 6.0986 1.410000 1.46 to 1.50 32 7469,~~437~~535,~~084~~116.9470 6.5412 8279 6.~~4367~~4674 1.~~480658~~480000 1.51 to 1.60 46 3543,~~518~~905,~~590~~877.18 3.1286 8792 5.~~7266~~7478 1.~~574438~~568169 1.61 to 1.70 89 5054,~~728~~821,~~693~~213.1467 4.4682 8486 5.~~6373~~6715 1.~~664881~~653171 1.71 to 2.00 78 98107,~~860~~680,~~507~~898.0158 89.6947 9591 5.~~8422~~7823 1.~~895628~~890259 Above 2.01 64 ~~228~~263,~~157~~736,~~439~~896.0365 2023.0620 8489 5.~~5128~~6032 43.~~238182~~933676 Totals 122 851,~~876~~593,~~064~~329.6615 74.8990 9998 5.8039 2.~~174423~~218827

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 2 5,~~419~~412,~~355~~982.3603 0.48 ~~156~~155 6.2788 1.~~627472~~627479 Lodging 3 67,000,000.00 5.89 7978 6.4700 1.480000 Multi-Family 57 83,~~793~~723,~~039~~397.5012 7.3736 ~~122~~121 5.~~6700~~6699 7.~~869622~~869095 Office 16 244,~~352~~261,~~447~~531.6683 21.48 8786 5.7169 1.~~621394~~621142 Retail 46 444,~~148~~039,~~722~~689.6301 39.05 ~~104~~103 5.7669 1.~~521902~~608234 Self Storage 3 7,~~162~~155,~~499~~729.9964 0.63 ~~114~~113 6.~~0466~~0463 1.~~786664~~766244 Totals 127 851,~~876~~593,~~064~~329.6615 74.8990 9998 5.8039 2.~~174423~~218827

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.000% 1 2,~~677~~674,~~622~~529.7284 0.24 ~~113~~112 4.9800 7.370000 5.001% to 5.500% 22 195,~~795~~764,~~152~~742.5322 17.2122 6968 5.3346 2.~~546349~~521087 5.501% to 5.750% 19 169,~~147~~122,~~714~~853.5118 14.87 ~~110~~109 5.6375 12.~~980383~~014005 5.751% to 6.000% 32 300,~~692~~558,~~231~~828.5240 26.43 ~~110~~109 5.~~8958~~8959 2.~~017162~~132256 6.001% to 6.500% 35 169,~~201~~122,~~434~~780.0949 14.87 ~~105~~104 6.2904 2.~~139824~~156753 6.501% to 7.000% 10 13,~~926~~914,~~018~~527.4980 1.22 ~~114~~113 6.6249 1.~~980954~~953422 Above 7.001 3 435,~~890~~067.8022 0.04 ~~154~~153 7.~~8308~~8301 6.~~587714~~590518 Totals 122 851,~~876~~593,~~064~~329.6615 74.8990 9998 5.8039 2.~~174423~~218827

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~121~~120 ~~834~~811,~~272~~294,~~247~~757.5738 7371.3435 9998 5.~~8045~~7989 2.~~185488~~242321 13 to 24 months 12 1740,~~603~~298,~~817~~571.0977 13.5554 ~~105~~106 5.~~7800~~9040 1.~~650000~~745848 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 122 851,~~876~~593,~~064~~329.6615 74.8990 9998 5.8039 2.~~174423~~218827

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 13 285,~~321~~307,~~112~~309.9012 25.0809 6564 5.~~7067~~7068 1.~~874073~~857439 85 to 114 months 3459 ~~130~~330,~~832~~853,~~096~~639.6966 1129.5010 ~~112~~113 5.~~8210~~8829 2.~~635924~~303770 115 to 120 months 6338 ~~411~~211,~~229~~009,~~428~~333.0347 3618.1556 116 5.~~8514~~7830 12.~~984130~~088982 121 months or greater 5 9,~~267~~259,~~272~~049.0857 0.81 ~~176~~175 6.~~1257~~1256 12.~~547436~~548020 Totals 115 836,~~649~~429,~~909~~331.7082 73.5556 9897 5.8003 2.~~165528~~210742

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 01 0481,771.0020 0.0004 0114 06.~~0000~~3200 05.~~000000~~410000 115 to 120 months 10 ~~484,849~~0.3700 0.0400 ~~115~~0 60.~~3200~~0000 50.~~410000~~000000 121 months or greater 6 14,~~741~~682,~~305~~226.5913 1.3029 ~~163~~162 5.~~9916~~9918 2.~~572796~~574718 Totals 7 15,~~226~~163,~~154~~997.9633 1.3433 ~~161~~160 6.~~0021~~0023 2.~~663142~~664797

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 15 156,698,900.00 13.78 5958 5.3905 2.~~594354~~564050 Less than 250 months 2 1,~~952~~945,~~006~~179.3165 0.17 ~~116~~115 6.1504 8.~~924635~~924357 251 to 300 months 14 133,~~375~~319,~~209~~179.0785 11.73 9594 6.~~1894~~1895 1.~~530747~~528611 301 to 355 months 3644 ~~117~~135,~~452~~319,~~732~~036.1426 1011.3390 110 5.~~9509~~9459 2.~~332966~~837357 356 months or greater 4840 ~~427~~409,~~171~~147,~~062~~036.1806 3735.5598 ~~111~~109 5.~~7862~~7807 2.~~129496~~058537 Totals 115 836,~~649~~429,~~909~~331.7082 73.5556 9897 5.8003 2.~~165528~~210742

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 106 ~~188~~124,~~313~~475,~~065~~909.6341 1610.5595 8670 5.~~7726~~6383 1.~~662734~~856710 1 year or less ~~112~~113 ~~663~~704,~~562~~710,~~999~~167.0359 5861.3398 ~~103~~104 5.~~8128~~8316 2.~~319635~~302021 1 to 2 years 03 022,407,252.0015 01.0097 092 05.~~0000~~8528 01.~~000000~~613984 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 122 851,~~876~~593,~~064~~329.6615 74.8990 9998 5.8039 2.~~174423~~218827 (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 6 2,~~601~~598,~~603~~192.9950 0.23 ~~110~~108 6.~~5918~~5913 3.~~386576~~385851 750,001 to 1,000,000 4 3,~~563~~561,~~723~~452.2408 0.31 ~~115~~114 6.0793 3.~~330946~~331199 1,000,001 to 1,500,000 7 8,~~787~~778,~~040~~712.0246 0.77 ~~115~~114 5.9653 4.~~364144~~364358 1,500,001 to 2,000,000 4 7,~~556~~546,~~905~~859.0767 0.66 ~~147~~146 5.~~9710~~9709 4.~~368589~~368744 2,000,001 to 2,500,000 3 7,~~157~~151,~~816~~533.6066 0.63 9594 5.2485 2.~~735793~~735812 2,500,001 to 3,000,000 4 11,~~624~~604,~~284~~748.7664 1.02 ~~115~~114 5.~~5387~~5393 2.~~682957~~669201 3,000,001 to 4,000,000 8 27,~~755~~723,~~334~~504.6994 2.44 ~~122~~121 5.9559 2.~~052032~~009050 4,000,001 to 5,000,000 3 13,~~910~~900,~~960~~547.5570 1.22 ~~114~~113 5.~~8772~~8773 3.~~067593~~051455 5,000,001 to 6,000,000 1 5,~~749~~744,~~604~~276.5638 0.51 ~~111~~110 5.7900 1.~~160000~~230000 6,000,001 to 7,000,000 4 26,~~694~~668,~~295~~984.4690 2.35 ~~101~~100 5.~~6447~~6446 2.~~702806~~703310 7,000,001 to 8,000,000 4 30,~~452~~427,~~800~~882.1271 2.68 ~~105~~104 5.~~6297~~6299 2.~~657571~~654393 8,000,001 to 12,000,000 4 42,~~818~~790,~~491~~928.2429 3.76 ~~106~~105 5.~~9397~~9398 1.~~368896~~368987 12,000,001 to 15,000,000 2 27,~~851~~826,~~514~~281.4543 2.45 ~~116~~115 5.7550 1.~~250014~~240000 15,000,001 to 20,000,000 2 32,~~608~~586,~~996~~125.1217 2.87 ~~145~~144 5.~~7012~~7013 2.~~731192~~731643 Above 20,000,000 1 36,500,000.00 3.21 5655 4.9300 2.~~340000~~080000 Totals 57 285,~~633~~410,~~370~~030.8753 25.1110 ~~108~~107 5.6760 2.~~345978~~307369

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 2 9,~~585~~576,~~103~~417.7689 0.84 ~~113~~112 5.8300 1.~~220023~~157970 California 2 13,~~845~~832,~~734~~542.7395 1.22 ~~116~~115 5.5499 1.~~310876~~310875 Connecticut 5 14,~~719~~705,~~396~~450.3218 1.29 ~~102~~101 6.~~0532~~0533 1.~~297689~~297672 Delaware 1 3,~~915~~911,~~193~~858.7535 0.34 ~~113~~112 6.0700 1.720000 Florida 4 38,~~159~~135,~~331~~016.4948 3.35 ~~105~~104 5.~~8293~~8294 1.~~295041~~295171 Indiana 1 13,~~945~~932,~~264~~518.3290 1.23 ~~116~~115 5.7200 1.~~260000~~240000 Louisiana 2 3,~~584~~580,~~280~~507.3629 0.3231 ~~116~~115 6.~~0284~~0283 1.~~802390~~802464 Maryland 4 8,~~784~~773,~~440~~243.0211 0.77 ~~114~~113 6.~~6373~~6374 1.~~048627~~048615 Michigan 8 44,~~937~~926,~~864~~544.1609 3.95 7170 5.~~1949~~1947 2.~~528676~~335213 Mississippi 2 15,~~175~~161,~~055~~630.3285 1.33 ~~116~~115 5.8561 1.240836 New Jersey 2 17,~~446~~435,~~032~~244.5367 1.53 ~~182~~181 5.~~9403~~9402 4.~~480883~~480972 New York 20 45,~~068~~027,~~343~~282.0208 3.96 ~~129~~128 5.~~4216~~4217 5.~~390154~~390358 Ohio 2 7,~~982~~975,~~667~~440.6682 0.70 ~~118~~117 5.7162 1.~~117477~~117479 Oklahoma 1 2,~~969~~957,~~085~~505.3485 0.26 ~~173~~172 4.7500 1.800000 Texas 10 45,~~515~~478,~~578~~827.0902 4.00 8382 5.7896 1.~~404412~~371842 Totals 66 285,~~633~~410,~~370~~030.8753 25.1110 ~~108~~107 5.6760 2.~~345978~~307369

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 20 ~~125~~121,~~007~~284,~~599~~191.3394 10.9967 ~~109~~108 5.~~8920~~8945 1.~~174415~~162520 1.31 to 1.35 2 1418,~~800~~398,~~899~~535.4439 1.3062 ~~117~~114 5.~~6011~~6416 1.~~332226~~327863 1.36 to 1.40 12 14,~~643~~425,~~301~~760.1935 0.1439 ~~117~~77 65.~~1800~~9913 1.~~380000~~386292 1.41 to 1.45 32 85,~~058~~265,~~732~~490.9197 0.7146 55 5.~~7920~~7456 1.~~435307~~427535 1.46 to 1.50 01 04,830,172.0048 0.0042 053 05.~~0000~~6300 01.~~000000~~500000 1.51 to 1.60 10 ~~4,837,069~~0.6100 0.4300 540 50.~~6300~~0000 10.~~550000~~000000 1.61 to 1.70 12 ~~797~~3,~~326~~918,963.3850 0.0734 ~~116~~114 65.~~4200~~9101 1.~~630000~~669835 1.71 to 2.00 54 2219,~~758~~617,~~801~~763.4473 21.0073 ~~104~~101 5.~~8592~~8724 1.~~754541~~756837 Above 2.01 24 107,~~729~~669,~~640~~152.5717 9.47 ~~112~~111 5.~~3772~~3771 4.~~093561~~004988 Totals 57 285,~~633~~410,~~370~~030.8753 25.1110 ~~108~~107 5.6760 2.~~345978~~307369

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mixed Use 3 12,~~730~~718,~~659~~056.8439 1.12 ~~115~~114 5.9216 1.~~078742~~078733 Multi-Family 63 272,~~902~~691,~~711~~974.0314 23.9998 ~~108~~107 5.6645 2.~~405093~~364671 Totals 66 285,~~633~~410,~~370~~030.8753 25.1110 ~~108~~107 5.6760 2.~~345978~~307369

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.000% 4 49,~~886~~861,~~417~~515.9667 4.39 7574 4.~~8802~~8803 2.~~615148~~424686 5.001% to 5.500% 7 29,~~317~~289,~~520~~338.0221 2.58 ~~128~~127 5.3781 4.~~126036~~126177 5.501% to 5.750% 9 57,~~981~~923,~~408~~842.6595 5.1009 ~~101~~100 5.6363 1.~~370901~~361928 5.751% to 6.000% 19 92,~~927~~851,~~351~~402.5312 8.17 ~~125~~124 5.8818 2.~~706574~~699109 6.001% to 6.500% 11 45,~~939~~914,~~758~~321.8376 4.04 ~~104~~103 6.1291 1.~~593103~~586361 6.501% to 7.000% 4 8,~~863~~853,~~583~~970.3655 0.78 ~~114~~113 6.7428 1.~~065189~~065200 Above 7.001% 3 ~~717~~715,~~330~~639.5227 0.06 ~~156~~155 7.~~5384~~5385 7.~~018318~~018272 Totals 57 285,~~633~~410,~~370~~030.8753 25.1110 ~~108~~107 5.6760 2.~~345978~~307369

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 57 285,~~633~~410,~~370~~030.8753 25.1110 ~~108~~107 5.6760 2.~~345978~~307369 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 57 285,~~633~~410,~~370~~030.8753 25.1110 ~~108~~107 5.6760 2.~~345978~~307369

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 9 75,~~999~~976,~~621~~743.8600 6.68 6160 5.~~4331~~4330 1.~~877419~~743280 85 to 114 months 2026 7796,~~945~~161,~~499~~241.1718 68.8546 113 5.~~7773~~7947 2.~~707690~~771012 115 to 120 months 2115 ~~102~~84,~~568~~184,~~606~~142.4116 97.0240 116 5.~~7448~~7178 1.~~798055~~518304 121 months or greater 2 20,~~462~~456,~~654~~077.5179 1.80 ~~175~~174 5.9093 4.~~918739~~918861 Totals 52 276,~~976~~778,~~381~~204.9513 24.3534 ~~105~~104 5.6805 2.~~306369~~266618

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 5 8,~~656~~631,~~988~~826.9240 0.76 ~~210~~209 5.~~5304~~5307 3.~~613238~~614042 Totals 5 8,~~656~~631,~~988~~826.9240 0.76 ~~210~~209 5.~~5304~~5307 3.~~613238~~614042

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 41,950,000.00 3.69 7170 5.0606 2.~~820965~~594744 Less than 250 months 1 1,~~189~~187,~~661~~140.8588 0.10 ~~116~~115 5.7900 1.140000 251 to 300 months 8 24,~~319~~288,~~522~~221.3240 2.14 9493 6.~~1381~~1382 1.~~237150~~227186 301 to 355 months 2528 ~~118~~149,~~600~~560,~~875~~139.75 1013.4315 109 5.~~7848~~7364 1.~~960752~~893299 356 months or greater 1512 9059,~~916~~792,~~322~~702.0310 75.9926 118 5.~~7067~~7874 23.~~821058~~414787 Totals 52 276,~~976~~778,~~381~~204.9513 24.3534 ~~105~~104 5.6805 2.~~306369~~266618

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 84 4315,~~043~~010,~~224~~109.0424 31.7832 9774 5.~~8061~~8290 1.~~333084~~411446 1 year or less 4953 ~~242~~270,~~590~~399,~~146~~921.8329 2123.3378 ~~110~~109 5.~~6529~~6675 2.~~525698~~357102 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 57 285,~~633~~410,~~370~~030.8753 25.1110 ~~108~~107 5.6760 2.~~345978~~307369 (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 10025240 1 RT East Brunswick NJ ~~404~~418,~~916~~413.6789 0.00 5.650% 10024084 2 OF Washington DC ~~365~~377,~~666~~855.6756 0.00 5.485% 10025134 3 LO Various Various ~~361~~373,~~241~~283.6706 0.00 6.470% 10025165 4 OF New York NY ~~249~~257,~~600~~920.00 0.00 5.873% 10024930 5 RT Addison TX ~~225~~233,~~991~~524.6772 0.00 5.770% 10024980 6 RT Plano TX ~~221~~228,~~387~~767.5008 0.00 5.970% 10025321 7 MF Various Various ~~149~~154,~~954~~952.1764 0.00 4.930% 10024884 8 RT Lake Zurich IL 9295,~~300~~376.0067 0.00 5.680% 10024885 9 RT Lake Zurich IL 5961,~~166~~138.6789 0.00 5.680% 10025111 10 OF Wayzata MN ~~121~~125,~~887~~950.5042 0.00 5.970% 10022932 11 RT Hazleton PA ~~113~~117,~~825~~495.8770 2420,~~070~~400.7592 6.000% 10025262 12 RT National City CA ~~114~~117,~~000~~800.00 0.00 6.080% 10024998 13 RT Tallahassee FL 89,117.19 0.00 5.185% 10025014 14 MF Sarasota FL 5860,~~641~~596.6235 0.00 6.090% 10024707 15 MF College Station TX 3839,~~570~~855.0067 0.00 6.090% 10025113 16 RT Lincolnshire IL 9093,000.00 0.00 6.000% 10022112 17 OF San Leandro CA 8487,~~929~~618.6511 2825,~~636~~947.0559 5.780% 10024913 18 MF Miami FL 7981,~~245~~797.9558 1816,~~845~~294.8623 5.540% 47003646 19 MF Union City NJ 7578,~~811~~292.3957 96,~~057~~576.9072 5.880% 10024887 20 RT Marysville WA 6668,~~718~~942.7571 0.00 5.250% 47900119 21 OF Nashville TN 7072,~~300~~643.0033 0.00 5.550% 10025261 22 MF South Bend IN 6668,~~543~~688.4017 1412,~~890~~745.1942 5.720% 10025128 23 MF Flowood MS 6769,~~168~~334.3625 1412,~~653~~487.4960 5.790% 10021589 24 RT Visalia CA 6365,~~908~~972.7937 1310,~~019~~955.0345 5.950% 10024894 25 MF New Haven CT 5961,~~798~~730.1209 119,~~557~~625.3437 6.160% 10025121 26 OF Lincolnshire IL 5556,~~091~~928.6706 0.00 6.010% 10023802 27 MF Pacifica CA 5051,~~313~~933.7435 1210,~~143~~523.0544 5.500% 10024102 28 OF Irvine CA 4647,~~227~~711.9657 1211,~~801~~317.4685 5.200% 10024995 29 RT Canton GA 43,425.63 0.00 5.235% 10025191 30 OF Nashville TN 4244,~~999~~222.83 4241,~~258~~035.83 5.780% 10025000 31 RT Bethlehem PA 37,726.96 0.00 5.115% 10025060 32 MU Orlando FL 4344,~~347~~746.3976 87,~~813~~414.5114 6.000% 47003604 33 MF Brooklyn NY 31,~~132~~092.8528 10,~~358~~398.1774 4.700% 10024890 34 MF Baltimore MD 20,~~190~~835.0750 4,~~728~~082.2380 6.770% 10024892 35 MF Baltimore MD 1819,~~507~~099.5621 43,~~334~~742.2156 6.770% 10024891 36 MF Baltimore MD 4,~~206~~340.2673 ~~985~~850.0558 6.770% 47003562 37 MF Ann Arbor MI 36,~~922~~884.8447 7,~~765~~804.9835 5.930% 10024532 38 MF Houston TX 3637,~~359~~531.0125 76,~~886~~714.5632 5.850% 10023899 39 OF Miramar FL 3233,~~700~~790.00 0.00 5.450% 10024266 40 MF Blendon Township OH 3233,~~870~~929.0836 76,~~492~~432.1991 5.640% 10024883 41 MF Addison TX 3132,~~746~~768.4065 76,~~419~~397.7045 5.630% 10024791 42 MF El Paso TX 3233,~~303~~330.0390 98,~~497~~469.1326 5.980% 47003696 43 MF New York NY 28,~~783~~765.3258 34,~~993~~010.2094 5.330% 10025133 44 RT Webster TX 3334,~~362~~440.6082 65,~~363~~285.5634 6.180% 47003642 45 MF New Rochelle NY 27,060.00 0.00 5.280% 10024999 46 RT Jonesboro AR 25,800.02 0.00 5.085% 10024017 47 RT Reno NV 2728,~~511~~383.3796 98,~~369~~497.7213 5.510% 10023449 48 MF Chandler AZ 2728,~~771~~666.8757 65,~~222~~328.8818 5.790% 10024768 49 RT Palm Desert CA 26,~~033~~901.3311 0.00 5.680% 10024997 50 RT North Richland Hills TX 23,182.13 0.00 5.185% 10024739 51 RT La Quinta CA 2526,~~912~~748.1221 54,~~395~~559.7263 5.950% 10024645 52 RT Various Various 26,~~307~~275.5190 6,~~060~~091.3495 6.260% 10025366 53 RT Opelousas LA 2425,~~833~~661.3311 0.00 5.960% 47003656 54 MF Glen Cove NY 25,~~000~~833.0033 0.00 6.000% 47003739 55 MF Yonkers NY 24,~~649~~624.5715 5,~~135~~160.3678 5.940% 10024714 56 OF Raleigh NC 2425,~~500~~316.0067 0.00 6.000% 10024814 57 MF Houston TX 2223,~~729~~450.6638 76,~~617~~897.8513 5.630% 10024686 58 RT Lincoln NE 2021,~~938~~611.2381 54,~~151~~477.2163 5.490% 10025095 59 RT Raeford NC 22,~~197~~913.7366 4,~~762~~046.5764 5.850% 47003626 60 MF New York NY 1920,~~455~~090.8871 32,~~060~~425.4865 5.200% 10024905 61 RT Federal Way WA 22,~~042~~755.5633 43,~~103~~391.9316 6.220% 10025157 62 RT Lynchburg VA 21,~~030~~731.8083 0.00 6.090% 47003733 63 MF Yonkers NY 19,~~995~~974.8075 4,~~354~~375.4550 5.800% 47900102 64 RT Valdosta GA 2223,~~481~~210.8722 32,~~703~~974.1479 6.600% 10024627 65 MF Port Huron MI 2021,~~458~~118.3060 43,~~176~~515.0272 6.020% 10024537 66 MF Newark DE 1920,~~824~~464.4650 3,~~975~~335.4440 6.070% 10025259 67 MF Phoenix AZ 1819,~~845~~453.3744 3,~~965~~357.7669 5.890% 47003530 68 MF Brooklyn NY 16,~~449~~439.3206 2,~~333~~344.9319 5.280% 10023800 69 IN Centerville TN 19,~~209~~821.1763 54,~~172~~211.6818 6.250% 10024981 70 RT Daytona Beach FL 16,~~362~~907.5092 0.00 5.610% 10025196 71 RT Cottage Grove OR 1718,~~628~~197.5393 32,~~490~~921.9454 6.060% 10024665 72 SS Peoria AZ 17,~~885~~860.6883 4,~~711~~736.5136 6.330% 47003558 73 MF Sunnyside NY 14,~~512~~477.5042 7,~~781~~816.3846 5.410% 47900101 74 RT Diamond Bar CA 1617,~~656~~152.7507 10,~~955~~460.4917 6.350% 10025135 75 MF Irving TX 15,~~068~~554.4119 32,~~315~~829.6688 5.780% 10025263 76 MF New Haven CT 14,~~533~~994.4563 4,~~781~~320.9577 5.650% 47003814 77 MF Rego Park NY 14,~~482~~948.2551 32,~~293~~827.9973 5.810% 10024687 78 RT Richardson TX 15,~~157~~647.5303 32,~~002~~513.9444 6.090% 10024526 79 MF Bartlesville OK 1112,~~799~~144.8338 11,~~924~~579.0449 4.750% 10024410 80 MU San Francisco CA 1314,~~792~~236.4985 32,~~112~~668.7034 5.740% 10023657 81 OF College Station TX 15,~~069~~557.8764 2,~~663~~176.8508 6.350% 47003439 82 MF Yonkers NY 12,~~787~~780.7729 1,~~634~~642.7523 5.490% 10025063 83 MF Nacogdoches TX 1314,~~670~~111.4645 2,~~901~~460.5556 5.880% 10024713 84 MF Northridge CA 13,~~375~~806.7885 2,~~982~~550.0598 5.760% 47002818 85 MF Kew Gardens NY 12,~~583~~988.7943 32,~~066~~661.3571 5.610% 47003592 86 MF New York NY 11,~~126~~482.4554 3,~~448~~092.9788 4.980% 10024931 87 RT Tyler TX 13,~~018~~438.0830 2,~~700~~279.0482 5.900% 10025015 88 RT Pink Hill NC 1314,~~692~~135.3427 2,~~468~~025.8188 6.340% 10025106 89 RT Beverly Hills CA 12,~~108~~498.2314 2,~~834~~444.2231 5.610% 47003317 90 MF White Plains NY 1213,~~817~~230.4017 2,~~825~~412.5174 5.950% 10024773 91 OF Knoxville TN 13,~~543~~982.9516 21,~~406~~968.4524 6.400% 47003588 92 MF Brooklyn NY 10,~~503~~845.4283 1,~~768~~425.0059 5.060% 47003539 93 MF Rego Park NY 10,~~093~~416.9880 32,~~246~~924.8806 4.880% 10024775 94 OF Albany CA 11,~~436~~798.0236 3,~~960~~598.9965 5.530% 10025136 95 RT High Point NC 13,~~250~~679.1621 21,~~251~~822.6257 6.510% 10024924 96 RT Salt Lake City UT 12,~~358~~757.1927 2,~~457~~057.0597 6.080% 10025085 97 RT Georgetown KY 12,~~557~~963.2964 21,~~217~~810.1681 6.400% 47003710 98 MF New York NY 11,~~198~~559.9562 2,~~504~~143.1649 5.860% 47003572 99 MF New York NY 9,~~852~~845.3193 1,~~483~~489.0442 5.160% 47003582 100 MF Mt. Vernon NY 9,~~463~~772.4009 1,~~514~~205.6293 5.180% 10025064 101 MF Temple TX 1011,~~741~~087.0757 21,~~279~~933.7929 5.880% 47003712 102 MF New York NY 10,~~473~~471.2360 ~~333~~335.8952 5.850% 10024599 103 SS Arlington TX 89,~~925~~222.0050 0.00 5.100% 47003867 104 MF Brooklyn NY 910,~~859~~181.5394 ~~1,285~~962.3392 5.640% 47003666 105 MF Peekskill NY 9,~~233~~541.3311 0.00 5.540% 10024922 106 OF North Miami Beach FL 11,~~190~~553.6945 1,~~767~~405.9822 6.740% 47002957 107 MF Bronx NY 9,~~011~~301.9839 2,~~350~~061.6019 5.430% 47003737 108 MF Fort Lee NJ 10,~~616~~594.9254 4,~~188~~211.7614 6.410% 10025230 109 RT Chicago IL 9,~~333~~634.6051 21,~~058~~757.4655 5.760% 10024983 110 MF Shreveport LA 9,~~553~~861.0525 21,~~013~~704.1191 5.900% 10024988 111 OF Chandler AZ 10,~~226~~552.0140 2,~~591~~264.0667 6.490% 10024451 112 RT Houston TX 9,~~534~~837.0123 2,~~789~~485.1593 6.070% 47003542 113 MF White Plains NY 8,~~070~~060.7796 2,~~292~~301.0384 5.140% 47003567 114 MF Bronxville NY 7,~~602~~850.1202 1,~~257~~009.6777 5.080% 47003354 115 MF New York NY 8,~~232~~502.9108 ~~1,078~~809.9073 5.660% 10024893 116 IN Margate FL 9,~~186~~479.7861 2,~~454~~162.9815 6.340% 47003820 117 MF New York NY 8,337.33 0.00 5.920% 10023348 118 SS Spring TX 9,~~317~~615.8507 2,~~331~~033.2199 6.660% 10025327 119 OF New York NY 9,~~219~~517.2197 1,~~500~~201.4670 6.620% 47003421 120 MF New York NY 8,~~368~~339.6321 5,~~844~~873.5092 6.040% 10025373 121 MF Arabi LA 8,~~475~~745.0410 2,~~338~~068.2216 6.180% 47003833 122 MF New York NY 7,~~552~~799.0504 ~~972~~725.7778 5.670% 47003881 123 MF Elmhurst NY 7,~~143~~373.2721 1,~~657~~427.4955 5.720% 47003694 124 MF Brooklyn NY 7,~~740~~732.1258 1,~~456~~464.6519 6.210% 10025052 125 RT Chicago IL 78,~~886~~142.9002 1,~~427~~171.0492 6.330% 47003362 126 MF Yonkers NY 7,~~134~~363.2478 1,~~676~~446.2167 5.730% 10024187 127 RT Chandler AZ 7,~~623~~612.57 2,~~155~~166.89 6.125% 47003608 128 MF Mount Vernon NY 7,~~904~~887.1015 3,~~182~~199.5752 6.390% 47003720 129 MF Yonkers NY 6,~~653~~867.3241 1,~~560~~346.7364 5.720% 47003480 130 MF Bronx NY 6,~~750~~743.1401 1,~~473~~480.3245 5.810% 47003512 131 MF New York NY 5,687.50 0.00 5.250% 47003728 132 MF New York NY 6,~~445~~660.8369 0.00 5.950% 10024987 133 MF Hattiesburg MS 67,~~963~~189.6619 ~~1,162~~936.4087 6.580% 47003507 134 MF Bronxville NY 5,~~782~~971.6769 ~~781~~592.5755 5.560% 47003741 135 MF New York NY 6,~~055~~250.1209 1,~~367~~172.8689 5.830% 47003792 136 MF New York NY 5,~~890~~887.8273 ~~628~~631.2938 5.900% 47003534 137 MF New York NY 56,~~925~~119.9390 ~~695~~501.4649 5.940% 10024984 138 MF Abilene TX 56,~~878~~068.8046 1,~~238~~049.8418 5.900% 10025303 139 MU Baltimore MD 5,~~753~~931.1446 2,~~699~~520.2997 5.790% 47003857 140 MF New York NY 5,~~608~~602.2371 1,~~079~~084.0456 6.130% 47003796 141 MF New York NY 5,~~479~~474.8532 1,~~108~~113.1467 5.990% 47003768 142 MF Yonkers NY 5,~~305~~476.9580 1,~~204~~034.8702 5.800% 47003437 143 MF New York NY 5,~~022~~017.9934 1,~~229~~235.5924 5.510% 47003788 144 MF Bronx NY 5,~~312~~487.9701 ~~585~~411.0905 6.080% 10025156 145 RT Costa Mesa CA 5,~~744~~930.1626 ~~947~~761.8979 6.580% 10025129 146 MF Canfield OH 5,~~195~~363.2524 ~~961~~793.9293 6.250% 47003569 147 MF New Rochelle NY 4,~~381~~365.6035 3,~~544~~560.1136 5.500% 47003339 148 MF Bronx NY 4,~~564~~562.5515 ~~486~~488.2969 5.940% 47003816 149 MF New York NY 4,~~038~~170.5968 ~~513~~381.9990 5.710% 47003756 150 MF Brooklyn NY 4,~~324~~461.3683 1,~~264~~127.5306 6.130% 10025224 151 RT Bellaire TX 4,~~195~~329.8052 1,~~142~~008.5280 6.240% 10025313 152 MF Winter Haven FL 4,~~269~~407.6889 ~~744~~606.8564 6.420% 10024076 153 RT Blue Springs MO 34,~~882~~007.5687 ~~788~~663.9059 6.050% 47003674 154 MF Brooklyn NY 3,~~624~~743.4706 ~~445~~326.1354 5.810% 47003564 155 MF New York NY 3,~~278~~274.5976 ~~872~~876.2306 5.270% 47003755 156 MF New York NY 3,~~502~~617.4920 ~~394~~280.7100 6.010% 10024550 157 MF Fulton NY 3,~~631~~747.7949 ~~985~~869.3666 6.310% 47003714 158 MF New York NY 23,~~964~~061.6974 ~~346~~248.0196 5.940% 47003554 159 MF New York NY 2,~~490~~489.1265 103.1057 5.440% 47003315 160 MF New York NY 2,~~579~~662.1913 ~~622~~540.9400 5.650% 47003786 161 MF New York NY 2,598.75 0.00 5.940% 47003839 162 MF New York NY 2,~~471~~469.6513 ~~510~~512.0557 5.950% 47003730 163 MF New York NY 2,~~569~~553.6754 3,~~062~~078.0417 6.320% 47003520 164 MF New York NY 2,~~468~~548.7245 ~~460~~380.0027 6.480% 47003568 165 MF New York NY 12,~~957~~022.5075 0.00 5.220% 47003571 166 MF Brooklyn NY 2,~~144~~143.1205 ~~212~~213.0916 6.060% 47003316 167 MF New York NY 2,~~070~~136.3397 ~~467~~400.2965 5.880% 47003605 168 MF Brooklyn NY 2,~~074~~142.7473 ~~217~~149.8788 6.240% 47003790 169 MF New York NY 1,~~855~~849.4165 ~~923~~929.9268 7.490% 47003699 170 MF New York NY 1,~~671~~720.1399 ~~1,002~~952.6074 6.770% 47003752 171 MF New York NY 1,~~519~~518.1350 ~~111~~112.8851 6.760% 47003619 172 MF New York NY 1,~~328~~371.4731 ~~271~~228.6480 6.160% 47003835 173 MF New York NY 1,~~422~~469.6435 ~~123~~77.8312 6.700% 47003615 174 MF New York NY 1,~~435~~481.1781 ~~182~~135.4682 7.680% 47003644 175 MF Brooklyn NY 1,~~142~~179.0906 ~~185~~148.2326 6.880% 47003501 176 MF Brooklyn NY 1,~~226~~222.4660 ~~621~~625.8975 7.450% 47003673 177 MF Brooklyn NY 1,~~162~~198.9613 ~~502~~467.6750 8.300% 47003650 178 MF New York NY 888.75 0.00 7.110% 47003649 179 MF Brooklyn NY ~~798~~796.6325 ~~353~~356.7008 8.080% Totals 5,~~474~~632,~~001~~970.4185 ~~567~~506,~~312~~075.4485

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 10025240 N/A 08/11/2014 N 86,000,000.00 86,000,000.00 1201/11/~~2004~~2005 10024084 04/11/2009 04/11/2034 N 80,000,000.00 80,000,000.00 12/11/2004 10025134 N/A 07/11/2011 N 67,000,000.00 67,000,000.00 1101/11/~~2004~~2005 10025165 N/A 07/11/2014 N 51,000,000.00 51,000,000.00 12/11/2004 10024930 N/A 07/11/2011 N 47,000,000.00 47,000,000.00 1201/11/~~2004~~2005 10024980 N/A 07/11/2014 N 44,500,000.00 44,500,000.00 1112/11/2004 10025321 N/A 08/11/2009 N 36,500,000.00 36,500,000.00 1201/11/~~2004~~2005 10024884 N/A 06/11/2014 N 19,500,000.00 19,500,000.00 1201/11/~~2004~~2005 10024885 N/A 06/11/2014 N 12,500,000.00 12,500,000.00 1201/11/~~2004~~2005 10025111 N/A 07/11/2014 N 24,500,000.00 24,500,000.00 1201/11/~~2004~~2005 10022932 N/A 12/11/2013 N 22,~~765~~741,~~173~~103.9419 22,~~741~~720,~~103~~702.1927 1201/11/~~2004~~2005 10025262 N/A 08/11/2014 N 22,500,000.00 22,500,000.00 1201/11/~~2004~~2005 10024998 N/A 09/01/2009 N 20,625,000.00 20,625,000.00 1201/01/~~2004~~2005 10025014 N/A 07/11/2011 N 11,555,000.00 11,555,000.00 1201/11/~~2004~~2005 10024707 N/A 07/11/2011 N 7,600,000.00 7,600,000.00 1201/11/~~2004~~2005 10025113 N/A 07/11/2014 N 18,000,000.00 18,000,000.00 1201/11/~~2004~~2005 10022112 N/A 09/11/2013 N 17,~~632~~603,~~453~~817.1409 17,~~603~~577,~~817~~869.0950 1201/11/~~2004~~2005 10024913 09/01/2014 09/01/2034 N 17,~~165~~146,~~187~~341.4761 17,~~146~~130,~~341~~047.6138 1201/01/~~2004~~2005 47003646 N/A 07/01/2019 N 15,~~471~~462,~~712~~654.4151 15,~~462~~456,~~654~~077.5179 1201/01/~~2004~~2005 10024887 N/A 11/01/2014 N 15,250,000.00 15,250,000.00 1201/01/~~2004~~2005 47900119 N/A 10/01/2010 N 15,200,000.00 15,200,000.00 1201/01/~~2004~~2005 10025261 N/A 08/11/2014 N 13,~~960~~945,~~154~~264.5132 13,~~945~~932,~~264~~518.3290 1201/11/~~2004~~2005 10025128 N/A 08/11/2014 N 13,~~920~~906,~~903~~250.6213 13,~~906~~893,~~250~~762.1353 1201/11/~~2004~~2005 10021589 N/A 10/01/2014 N 12,~~889~~876,~~166~~147.7673 12,~~876~~865,~~147~~192.7328 1201/01/~~2004~~2005 10024894 N/A 06/11/2014 N 11,~~648~~637,~~984~~427.8450 11,~~637~~627,~~427~~802.5013 1201/11/~~2004~~2005 10025121 N/A 07/11/2014 N 11,000,000.00 11,000,000.00 1201/11/~~2004~~2005 10023802 N/A 09/01/2014 N 10,~~977~~965,~~543~~400.2924 10,~~965~~954,~~400~~876.2480 1201/01/~~2004~~2005 10024102 N/A 04/11/2009 N 10,~~667~~655,~~991~~189.2175 10,~~655~~643,~~189~~871.7590 1201/11/~~2004~~2005 10024995 N/A 09/01/2009 N 9,954,300.00 9,954,300.00 1201/01/~~2004~~2005 10025191 N/A 01/11/2017 N 8,~~927~~885,~~300~~041.3653 8,~~885~~844,~~041~~005.5370 1201/11/~~2004~~2005 10025000 N/A 10/01/2009 N 8,850,900.00 8,850,900.00 1201/01/~~2004~~2005 10025060 N/A 07/11/2014 N 8,~~669~~660,~~477~~663.0150 8,~~660~~653,~~663~~249.5036 1201/11/~~2004~~2005 47003604 N/A 06/01/2014 N 7,~~948~~938,~~812~~453.1699 7,~~938~~928,~~453~~055.9925 1201/01/~~2004~~2005 10024890 N/A 06/11/2014 N 3,~~578~~574,~~741~~013.4724 3,~~574~~569,~~013~~930.2444 1201/11/~~2004~~2005 10024892 N/A 06/11/2014 N 3,~~280~~276,~~513~~178.0483 3,~~276~~272,~~178~~436.8327 1201/11/~~2004~~2005 10024891 N/A 06/11/2014 N ~~745,571.15~~ 744,586.10 12743,735.52 01/11/~~2004~~2005 47003562 N/A 06/01/2014 N 7,~~471~~463,~~739~~973.2022 7,~~463~~456,~~973~~168.2287 1201/01/~~2004~~2005 10024532 N/A 05/11/2014 N 7,~~458~~450,~~259~~372.4791 7,~~450~~443,~~372~~658.9159 1201/11/~~2004~~2005 10023899 03/11/2009 03/11/2014 N 7,200,000.00 7,200,000.00 12/11/2004 10024266 N/A 10/01/2014 N 6,~~993~~986,~~634~~142.4021 6,~~986~~979,~~142~~709.2130 1201/01/~~2004~~2005 10024883 N/A 06/11/2009 N 6,~~766~~759,~~551~~131.6797 6,~~759~~752,~~131~~734.9752 1201/11/~~2004~~2005 10024791 N/A 09/01/2014 N 6,~~482~~472,~~214~~717.2916 6,~~472~~464,~~717~~247.1690 1201/01/~~2004~~2005 47003696 N/A 06/01/2014 N 6,~~480~~476,~~297~~304.3212 6,~~476~~472,~~304~~293.1218 1201/01/~~2004~~2005 10025133 N/A 07/11/2014 N 6,~~478~~471,~~174~~810.1458 6,~~471~~466,~~810~~525.5824 1201/11/~~2004~~2005 47003642 N/A 07/01/2014 N 6,150,000.00 6,150,000.00 1201/01/~~2004~~2005 10024999 N/A 09/01/2009 N 6,088,500.00 6,088,500.00 1201/01/~~2004~~2005 10024017 N/A 10/01/2014 N 5,~~991~~982,~~587~~217.2452 5,~~982~~973,~~217~~720.5239 1201/01/~~2004~~2005 10023449 N/A 03/01/2014 N 5,~~755~~749,~~827~~604.4456 5,~~749~~744,~~604~~276.5638 1201/01/~~2004~~2005 10024768 N/A 06/11/2009 N 5,500,000.00 5,500,000.00 1201/11/~~2004~~2005 10024997 N/A 09/01/2009 N 5,365,200.00 5,365,200.00 1201/01/~~2004~~2005 10024739 N/A 06/11/2014 N 5,~~225~~220,~~973~~577.1139 5,~~220~~216,~~577~~017.3976 1201/11/~~2004~~2005 10024645 N/A 09/01/2014 N 5,~~042~~036,~~973~~913.5117 5,~~036~~030,~~913~~821.1722 1201/01/~~2004~~2005 10025366 N/A 08/11/2014 N 5,000,000.00 5,000,000.00 1201/11/~~2004~~2005 47003656 N/A 06/01/2019 N 5,000,000.00 5,000,000.00 1201/01/~~2004~~2005 47003739 N/A 07/01/2014 N 4,~~979~~974,~~710~~574.2589 4,~~974~~969,~~574~~414.8911 1201/01/~~2004~~2005 10024714 N/A 06/11/2014 N 4,900,000.00 4,900,000.00 1201/11/~~2004~~2005 10024814 N/A 06/11/2009 N 4,~~844~~837,~~687~~069.4661 4,~~837~~830,~~069~~172.6148 1201/11/~~2004~~2005 10024686 N/A 06/11/2014 N 4,~~576~~571,~~661~~510.4524 4,~~571~~567,~~510~~032.2461 1201/11/~~2004~~2005 10025095 N/A 07/11/2014 N 4,~~553~~548,~~379~~617.7720 4,~~548~~544,~~617~~570.2056 1201/11/~~2004~~2005 47003626 N/A 07/01/2014 N 4,~~489~~486,~~818~~758.5709 4,~~486~~484,~~758~~332.0944 1201/01/~~2004~~2005 10024905 09/01/2014 09/01/2034 N 4,~~252~~248,~~583~~479.2835 4,~~248~~245,~~479~~088.3519 1201/01/~~2004~~2005 10025157 N/A 08/11/2014 N 4,144,000.00 4,144,000.00 1201/11/~~2004~~2005 47003733 N/A 08/01/2014 N 4,~~137~~132,~~061~~707.9146 4,~~132~~128,~~707~~331.4696 1201/01/~~2004~~2005 47900102 N/A 07/01/2014 N 4,~~087~~083,~~613~~909.0692 4,~~083~~080,~~909~~935.9213 1201/01/~~2004~~2005 10024627 N/A 05/11/2014 N 4,~~078~~073,~~066~~890.9694 4,~~073~~070,~~890~~375.9422 1201/11/~~2004~~2005 10024537 N/A 05/11/2014 N 3,~~919~~915,~~169~~193.1975 3,~~915~~911,~~193~~858.7535 1201/11/~~2004~~2005 10025259 N/A 08/11/2014 N 3,~~839~~835,~~464~~499.9620 3,~~835~~832,~~499~~141.2051 1201/11/~~2004~~2005 47003530 N/A 06/01/2014 N 3,~~738~~736,~~482~~148.8491 3,~~736~~733,~~148~~804.9172 1201/01/~~2004~~2005 10023800 N/A 08/01/2019 N 3,~~688~~682,~~159~~987.9628 3,~~682~~678,~~987~~776.2810 1201/01/~~2004~~2005 10024981 10/01/2014 10/01/2034 N 3,500,000.00 3,500,000.00 1201/01/~~2004~~2005 10025196 N/A 08/11/2014 N 3,~~490~~487,~~797~~306.5662 3,~~487~~484,~~306~~385.6208 1201/11/~~2004~~2005 10024665 N/A 09/01/2014 N 3,~~390~~385,~~651~~939.0352 3,~~385~~381,~~939~~203.5216 1201/01/~~2004~~2005 47003558 N/A 05/01/2024 N 3,~~219~~211,~~039~~258.6830 3,~~211~~203,~~258~~441.3084 1201/01/~~2004~~2005 47900101 N/A 06/01/2019 N 3,~~147~~136,~~732~~777.6819 3,~~136~~126,~~777~~317.1902 1201/01/~~2004~~2005 10025135 N/A 07/11/2014 N 3,~~128~~125,~~389~~073.3064 3,~~125~~122,~~073~~243.6476 1201/11/~~2004~~2005 10025263 N/A 08/11/2009 N 3,~~086~~081,~~750~~968.7782 3,~~081~~077,~~968~~648.8205 1201/11/~~2004~~2005 47003814 N/A 08/01/2014 N 2,~~991~~987,~~171~~877.0405 2,~~987~~985,~~877~~049.0532 1201/01/~~2004~~2005 10024687 N/A 06/11/2014 N 2,~~986~~983,~~705~~702.1016 2,~~983~~981,~~702~~188.1672 1201/11/~~2004~~2005 10024526 N/A 05/11/2019 N 2,~~981~~969,~~009~~085.3834 2,~~969~~957,~~085~~505.3485 1112/11/2004 10024410 N/A 05/11/2014 N 2,~~883~~880,~~447~~334.1949 2,~~880~~877,~~334~~666.4915 1201/11/~~2004~~2005 10023657 10/01/2014 10/01/2034 N 2,~~847~~845,~~850~~186.2439 2,~~845~~843,~~186~~010.3931 1201/01/~~2004~~2005 47003439 N/A 08/01/2014 N 2,~~795~~793,~~140~~505.2752 2,~~793~~791,~~505~~863.5229 1201/01/~~2004~~2005 10025063 N/A 07/11/2009 N 2,~~789~~786,~~889~~987.4388 2,~~786~~784,~~987~~527.8832 1112/11/2004 10024713 N/A 06/11/2014 N 2,~~786~~783,~~621~~639.8479 2,~~783~~781,~~639~~088.7981 1201/11/~~2004~~2005 47002818 N/A 08/01/2014 N 2,~~691~~688,~~719~~652.1176 2,~~688~~685,~~652~~991.7605 1201/01/~~2004~~2005 47003592 N/A 05/01/2014 N 2,~~681~~677,~~071~~622.6972 2,~~677~~674,~~622~~529.7284 1201/01/~~2004~~2005 10024931 N/A 10/01/2014 N 2,~~647~~645,~~745~~045.3531 2,~~645~~642,~~045~~765.3149 1201/01/~~2004~~2005 10025015 N/A 07/11/2014 N 2,~~591~~589,~~609~~140.2847 2,~~589~~587,~~140~~114.4759 12/11/2004 10025106 N/A 07/11/2014 N 2,~~589~~587,~~995~~161.2200 2,~~587~~584,~~161~~716.0069 1201/11/~~2004~~2005 47003317 N/A 05/01/2014 N 2,~~585~~582,~~022~~197.7423 2,~~582~~579,~~197~~784.2349 1201/01/~~2004~~2005 10024773 N/A 06/11/2014 N 2,~~539~~537,~~491~~084.3994 2,~~537~~535,~~084~~116.9470 1201/11/~~2004~~2005 47003588 N/A 05/01/2014 N 2,~~490~~489,~~929~~161.76 2,~~489~~487,~~161~~736.7617 1201/01/~~2004~~2005 47003539 N/A 05/01/2014 N 2,~~482~~478,~~125~~878.5163 2,~~478~~475,~~878~~954.6357 1201/01/~~2004~~2005 10024775 N/A 06/11/2014 N 2,~~481~~477,~~596~~635.6061 2,~~477~~474,~~635~~036.6196 1201/11/~~2004~~2005 10025136 N/A 06/11/2014 N 2,~~442~~440,~~425~~173.4987 2,~~440~~438,~~173~~351.8730 1201/11/~~2004~~2005 10024924 N/A 06/11/2014 N 2,~~439~~436,~~117~~660.3631 2,~~436~~434,~~660~~602.3134 1201/11/~~2004~~2005 10025085 N/A 07/11/2014 N 2,~~354~~352,~~491~~274.2610 2,~~352~~350,~~274~~463.1029 1201/11/~~2004~~2005 47003710 N/A 08/01/2014 N 2,~~293~~290,~~301~~796.1195 2,~~290~~288,~~796~~653.9546 1201/01/~~2004~~2005 47003572 N/A 05/01/2014 N 2,~~291~~289,~~234~~751.1410 2,~~289~~288,~~751~~261.1068 1201/01/~~2004~~2005 47003582 N/A 05/01/2014 N 2,~~192~~190,~~293~~778.5088 2,~~190~~189,~~778~~572.8895 1201/01/~~2004~~2005 10025064 N/A 07/11/2009 N 2,~~192~~189,~~056~~776.0021 2,~~189~~187,~~776~~842.2192 1101/11/~~2004~~2005 47003712 N/A 06/01/2019 N 2,148,~~354~~020.6980 2,~~148~~147,~~020~~685.8028 1201/01/~~2004~~2005 10024599 N/A 05/11/2014 N 2,100,000.00 2,100,000.00 1101/11/~~2004~~2005 47003867 N/A 09/01/2014 N 2,~~097~~096,~~773~~487.0976 2,~~096~~095,~~487~~524.7684 01/01/2005 47003666 N/A 07/01/2014 N 2,000,000.00 2,000,000.00 1201/01/~~2004~~2005 10024922 N/A 06/11/2014 N 1,~~992~~990,~~407~~639.6870 1,~~990~~989,~~639~~234.7048 1201/11/~~2004~~2005 47002957 N/A 07/01/2014 N 1,~~991~~989,~~597~~246.2969 1,~~989~~987,~~246~~185.6950 1201/01/~~2004~~2005 47003737 N/A 08/01/2024 N 1,~~987~~983,~~566~~378.7802 1,~~983~~979,~~378~~166.0288 1201/01/~~2004~~2005 10025230 N/A 08/11/2014 N 1,~~944~~942,~~500~~442.9145 1,~~942~~940,~~442~~684.4590 1201/11/~~2004~~2005 10024983 N/A 07/11/2014 N 1,~~942~~940,~~992~~979.2817 1,~~940~~939,~~979~~274.1726 1201/11/~~2004~~2005 10024988 N/A 07/11/2014 N 1,~~890~~888,~~787~~196.5145 1,~~888~~885,~~196~~931.4578 1201/11/~~2004~~2005 10024451 05/11/2009 05/11/2029 N 1,~~884~~882,~~812~~023.3015 1,~~882~~879,~~023~~537.1522 1201/11/~~2004~~2005 47003542 N/A 04/01/2014 N 1,~~884~~881,~~227~~935.2219 1,~~881~~879,~~935~~633.1935 1201/01/~~2004~~2005 47003567 N/A 07/01/2014 N 1,~~795~~794,~~776~~518.0740 1,~~794~~793,~~518~~508.4063 1201/01/~~2004~~2005 47003354 N/A 06/01/2014 N 1,~~745~~744,~~492~~413.5565 1,~~744~~743,~~413~~603.6592 1201/01/~~2004~~2005 10024893 N/A 06/11/2014 N 1,~~738~~736,~~823~~368.0608 1,~~736~~734,~~368~~205.0893 1201/11/~~2004~~2005 47003820 N/A 08/01/2014 N 1,690,000.00 1,690,000.00 1201/01/~~2004~~2005 10023348 N/A 01/11/2014 N 1,~~678~~676,~~891~~560.6847 1,~~676~~674,~~560~~526.4748 1101/11/~~2004~~2005 10025327 N/A 06/11/2014 N 1,~~671~~669,~~156~~656.6620 1,~~669~~668,~~656~~454.2050 1201/11/~~2004~~2005 47003421 N/A 08/01/2014 N 1,~~662~~656,~~641~~797.5303 1,~~656~~650,~~797~~923.0311 1201/01/~~2004~~2005 10025373 N/A 09/11/2014 N 1,~~645~~643,~~639~~301.4119 1,~~643~~641,~~301~~233.1903 12/11/2004 47003833 N/A 09/01/2014 N 1,~~598~~597,~~317~~344.6588 1,~~597~~596,~~344~~619.8810 1201/01/~~2004~~2005 47003881 N/A 10/01/2014 N 1,~~498~~496,~~587~~930.5708 1,~~496~~495,~~930~~502.0853 1201/01/~~2004~~2005 47003694 N/A 08/01/2019 N 1,~~495~~494,~~674~~218.8924 1,~~494~~492,~~218~~754.2405 1201/01/~~2004~~2005 10025052 N/A 07/11/2014 N 1,~~495~~493,~~147~~720.1107 1,~~493~~492,~~720~~548.0715 1201/11/~~2004~~2005 47003362 N/A 07/01/2014 N 1,~~494~~492,~~081~~405.8766 1,~~492~~490,~~405~~958.6699 1201/01/~~2004~~2005 10024187 N/A 08/01/2014 N 1,~~493~~491,~~597~~441.8091 1,~~491~~489,~~441~~275.9102 1201/01/~~2004~~2005 47003608 N/A 06/01/2024 N 1,~~484~~481,~~338~~155.2568 1,~~481~~477,~~155~~956.6816 1201/01/~~2004~~2005 47003720 N/A 08/01/2014 N 1,~~395~~394,~~802~~241.3461 1,~~394~~392,~~241~~894.6197 1201/01/~~2004~~2005 47003480 N/A 07/01/2014 N 1,~~394~~392,~~177~~704.3806 1,~~392~~391,~~704~~223.0661 1201/01/~~2004~~2005 47003512 N/A 06/01/2014 N 1,300,000.00 1,300,000.00 1201/01/~~2004~~2005 47003728 N/A 07/01/2014 N 1,300,000.00 1,300,000.00 1201/01/~~2004~~2005 10024987 N/A 06/11/2014 N 1,~~269~~268,~~967~~805.5919 1,~~268~~267,~~805~~868.1932 1201/11/~~2004~~2005 47003507 N/A 08/01/2014 N 1,~~248~~247,~~059~~277.2265 1,~~247~~246,~~277~~685.6510 1201/01/~~2004~~2005 47003741 N/A 08/01/2014 N 1,~~246~~244,~~336~~968.5367 1,~~244~~243,~~968~~795.6778 12/01/2004 47003792 N/A 08/01/2014 N 1,~~198~~197,~~133~~505.5324 1,~~197~~196,~~505~~873.2486 1201/01/~~2004~~2005 47003534 N/A 06/01/2014 N 1,~~197~~196,~~157~~461.3690 1,~~196~~195,~~461~~960.9041 1201/01/~~2004~~2005 10024984 N/A 07/11/2014 N 1,~~195~~194,~~687~~448.5571 1,~~194~~193,~~448~~399.7153 1201/11/~~2004~~2005 10025303 N/A 08/11/2014 N 1,~~192~~189,~~361~~661.1485 1,~~189~~187,~~661~~140.8588 1101/11/~~2004~~2005 47003857 N/A 09/01/2019 N 1,~~097~~096,~~858~~779.3430 1,~~096~~095,~~779~~694.3074 1201/01/~~2004~~2005 47003796 N/A 09/01/2014 N 1,~~097~~096,~~800~~692.2107 1,~~096~~095,~~692~~578.0740 1201/01/~~2004~~2005 47003768 N/A 09/01/2014 N 1,~~097~~096,~~782~~578.9508 1,~~096~~095,~~578~~544.0806 1201/01/~~2004~~2005 47003437 N/A 06/01/2014 N 1,~~093~~092,~~935~~706.8324 1,~~092~~091,~~706~~471.2400 1201/01/~~2004~~2005 47003788 N/A 08/01/2014 N 1,048,~~613~~028.3223 1,~~048~~047,~~028~~617.2318 1201/01/~~2004~~2005 10025156 N/A 08/11/2014 N 1,~~047~~046,~~566~~618.5970 1,~~046~~045,~~618~~856.7091 1201/11/~~2004~~2005 10025129 N/A 08/11/2014 N ~~997,487.37~~ 996,525.45 12995,731.52 01/11/~~2004~~2005 47003569 N/A 07/01/2019 N ~~955,984.50~~ 952,440.39 12948,880.03 01/01/~~2004~~2005 47003339 N/A 05/01/2014 N ~~922~~921,~~132~~645.1687 921,~~645~~157.8718 1201/01/~~2004~~2005 47003816 N/A 08/01/2014 N 848,~~739~~225.5354 ~~848~~847,~~225~~843.5464 1201/01/~~2004~~2005 47003756 N/A 08/01/2019 N ~~846,530.99~~ 845,266.46 12844,139.40 01/01/~~2004~~2005 10025224 N/A 08/11/2014 N ~~806,885.33~~ 805,742.81 804,734.01 12/11/2004 10025313 N/A 08/11/2014 N ~~798,071.23~~ 797,326.38 12796,719.74 01/11/~~2004~~2005 10024076 N/A 04/11/2014 N ~~770,095.11~~ 769,306.21 12768,642.62 01/11/~~2004~~2005 47003674 N/A 07/01/2014 N 748,~~599~~154.6653 ~~748~~747,~~154~~827.5399 1201/01/~~2004~~2005 47003564 N/A 07/01/2014 N ~~746,549.08~~ 745,676.85 12744,800.79 01/01/~~2004~~2005 47003755 N/A 09/01/2014 N ~~699~~698,~~332~~937.1039 698,~~937~~657.39 1201/01/~~2004~~2005 10024550 N/A 05/11/2009 N ~~690,672.73~~ 689,687.37 12688,817.71 01/11/~~2004~~2005 47003714 N/A 07/01/2014 N 598,~~926~~580.3332 598,~~580~~331.3236 1201/01/~~2004~~2005 47003554 N/A 04/01/2014 N 549,~~291~~188.2212 549,~~188~~084.1255 1201/01/~~2004~~2005 47003315 N/A 07/01/2014 N 547,~~793~~170.1117 ~~547~~546,~~170~~630.17 1201/01/~~2004~~2005 47003786 N/A 08/01/2014 N 525,000.00 525,000.00 1201/01/~~2004~~2005 47003839 N/A 08/01/2014 N ~~498~~497,~~484~~974.9186 497,~~974~~462.8629 1201/01/~~2004~~2005 47003730 N/A 07/01/2014 N ~~487,911.41~~ 484,849.37 12481,771.20 01/01/~~2004~~2005 47003520 N/A 04/01/2014 N ~~457~~456,~~170~~710.73 456,~~710~~330.7346 1201/01/~~2004~~2005 47003568 N/A 06/01/2014 N 450,000.00 450,000.00 1201/01/~~2004~~2005 47003571 N/A 09/01/2014 N 424,~~579~~366.0293 424,~~366~~153.9377 1201/01/~~2004~~2005 47003316 N/A 05/01/2014 N 422,~~516~~048.0374 ~~422~~421,~~048~~648.7409 1201/01/~~2004~~2005 47003605 N/A 05/01/2014 N 398,~~988~~770.3043 398,~~770~~620.4355 12/01/2004 47003790 N/A 08/01/2019 N ~~297,262.49~~ 296,338.57 12295,408.89 01/01/~~2004~~2005 47003699 N/A 07/01/2014 N ~~296,211.88~~ 295,209.28 12294,256.54 01/01/~~2004~~2005 47003752 N/A 08/01/2014 N 269,~~668~~556.1123 269,~~556~~443.2372 1201/01/~~2004~~2005 47003619 N/A 06/01/2014 N 258,~~793~~521.4177 258,~~521~~292.7797 1201/01/~~2004~~2005 47003835 N/A 09/01/2014 N 254,~~801~~677.3148 254,~~677~~600.4836 1201/01/~~2004~~2005 47003615 N/A 06/01/2014 N 224,~~245~~063.7226 ~~224~~223,~~063~~927.2644 1201/01/~~2004~~2005 47003644 N/A 06/01/2014 N 199,~~201~~016.8764 ~~199~~198,~~016~~868.6438 1201/01/~~2004~~2005 47003501 N/A 07/01/2019 N ~~197~~196,~~550~~928.5869 196,~~928~~302.6994 1201/01/~~2004~~2005 47003673 N/A 07/01/2019 N ~~168~~167,~~138~~635.4679 167,~~635~~168.7929 1201/01/~~2004~~2005 47003650 N/A 05/01/2014 N 150,000.00 150,000.00 1201/01/~~2004~~2005 47003649 N/A 07/01/2019 N 118,~~608~~255.7101 ~~118~~117,~~255~~898.0193 1201/01/~~2004~~2005 Totals 1,~~138~~137,~~076~~509,~~747~~435.9753 1,137,~~509~~003,~~435~~359.5368

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

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

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 5.771795% 5.724259% 101 12/17/2004 0 $0.00 0 $0.00 5.771816% 5.724280% 102 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 ~~10025134~~10024084 32 0 12/11/2004 377,855.56 377,855.56 B 10025165 4 0 12/11/2004 ~~361~~257,~~241~~920.6700 ~~361~~257,~~241~~920.6700 B 10024980 6 0 12/11/2004 228,767.08 228,767.08 B 10023899 39 0 12/11/2004 ~~221~~33,~~387~~790.5000 ~~221~~33,~~387~~790.5000 B 10024526 79 0 1112/11/2004 23,723.87 23,723.87 B 10025063 83 0 1112/11/2004 16,572.01 16,572.01 B ~~10025064~~10025015 ~~101~~88 0 1112/11/2004 1316,~~020~~161.8615 1316,~~020~~161.8615 B ~~10024599~~10025373 ~~103~~121 0 1112/11/2004 810,~~925~~813.0026 810,~~925~~813.0026 B ~~10023348~~47003741 ~~118~~135 0 1112/1101/2004 117,~~649~~422.0698 117,~~649~~422.0698 B ~~10025303~~10025224 ~~139~~151 0 1112/11/2004 85,~~452~~338.4332 85,~~452~~338.4332 B 47003605 168 0 12/01/2004 2,292.61 2,292.61 B Totals 811 ~~664~~980,~~972~~656.4084 ~~664~~980,~~972~~656.4084

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~10025134~~10024084 6780,000,000.00 050.00 10025165 51,000,000.00 100.00 10024980 44,500,000.00 0.00 10023899 7,200,000.00 50.00 10024526 2,~~981~~969,~~009~~085.3834 0.00 10025063 2,~~789~~786,~~889~~987.4388 0.00 ~~10025064~~10025015 2,~~192~~589,~~056~~140.0047 0.00 ~~10024599~~10025373 21,~~100~~643,~~000~~301.0019 0.00 ~~10023348~~47003741 1,~~678~~244,~~891~~968.6867 0.00 ~~10025303~~10025224 1805,~~192~~742.81 0.00 47003605 398,~~361~~770.1443 0.00 Totals ~~124~~195,~~434~~137,~~207~~996.6379 0200.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = B (811 loans) ~~664~~980,~~972~~656.4084 ~~664~~980,~~972~~656.4084 ~~124~~195,~~434~~137,~~207~~996.6379 0200.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

Filing Compare · CSFB COMMERCIAL MORT PASS THR CERTS SER 2004 C4