8-K 1 cs03c4.txt NOVEMBER 8K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : November 18, 2003 (Date of earliest event reported) Commission File No.: 333-97955-06 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2003-C4 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2126352 54-2126353 54-2126354 54-6553656 54-6553657 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On November 18, 2003 a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2003-C4. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-C4, relating to the November 18, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2003-C4. By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: November 18, 2003 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-C4, relating to the November 18, 2003 distribution. Wells Fargo Bank MN, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2003-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: 11/18/2003 Record Date: 10/31/2003 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 10 Mortgage Loan Detail 11 - 16 Principal Prepayment Detail 17 Historical Detail 18 Delinquency Loan Detail 19 - 20 Specially Serviced Loan Detail 21 - 22 Modified Loan Detail 23 Liquidated Loan Detail 24 Depositor Credit Suisse First Boston Mortgage Securities Corp. 11 Madison Avenue New York, NY 10010 Contact: General Information Number Phone Number (212) 325-2000 Master Servicer KeyCorp Real Estate Capital Markets, Inc. 911 Main Street, Suite 1500 Kansas City, MO 64105 Contact: Marty O'Conner Phone Number: (816) 221-8800 Special Servicer Lennar Partners, Inc. 1601 Washington Avenue Suite 800 Miami Beach, FL 33139 Contact: Steve Bruha Phone Number: (305) 229-6614 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2003, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 22541QSC7 2.611000% 66,934,000.00 66,~~934~~012,~~000~~521.0085 ~~921~~811,~~478~~918.1549 A-2 22541QSD5 3.908000% 118,226,000.00 118,226,000.00 0.00 A-3 22541QSE3 4.700000% 89,652,000.00 89,652,000.00 0.00 A-4 22541QSF0 5.137000% 508,497,000.00 508,497,000.00 0.00 A1-A 22541QSL7 4.857000% 326,302,000.00 326,~~302~~024,~~000~~545.00 ~~277~~241,~~455~~539.0002 B 22541QSG8 5.253000% 36,765,000.00 36,765,000.00 0.00 C 22541QSH6 5.316000% 16,711,000.00 16,711,000.00 0.00 D 22541QSJ2 5.353000% 33,422,000.00 33,422,000.00 0.00 E 22541QSK9 5.~~409750~~442000% 16,711,000.00 16,711,000.00 0.00 F 22541QSM5 5.~~409750~~590073% 21,724,000.00 21,724,000.00 0.00 G 22541QSN3 5.~~409750~~590073% 15,040,000.00 15,040,000.00 0.00 H 22541QSP8 5.~~409750~~590073% 16,711,000.00 16,711,000.00 0.00 J 22541QSQ6 5.322000% 15,040,000.00 15,040,000.00 0.00 K 22541QSR4 5.322000% 8,355,000.00 8,355,000.00 0.00 L 22541QSS2 5.322000% 6,685,000.00 6,685,000.00 0.00 M 22541QST0 5.322000% 10,026,000.00 10,026,000.00 0.00 N 22541QSU7 5.322000% 5,014,000.00 5,014,000.00 0.00 O 22541QSV5 5.322000% 1,671,000.00 1,671,000.00 0.00 P 22541QSW3 5.322000% 23,395,695.62 23,395,695.62 0.00 MM 22541QSX1 3.~~076250~~178792% 2,491,998.42 2,~~491~~487,~~998~~766.4241 4,~~232~~028.0118 R-I NA 0.000000% 0.00 0.00 0.00 V NA 0.000000% 0.00 0.00 0.00 Totals 1,339,373,694.04 1,~~339~~338,~~373~~170,~~694~~528.0488 1,~~203~~057,~~165~~485.1669

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22541QSC7 ~~145~~143,~~637~~632.2325 0.00 0.00 1955,~~067,115~~550.3874 6665,~~012~~200,~~521~~603.8536 17.1718% A-2 22541QSD5 385,022.67 0.00 0.00 385,022.67 118,226,000.00 17.1718% A-3 22541QSE3 351,137.00 0.00 0.00 351,137.00 89,652,000.00 17.1718% A-4 22541QSF0 2,176,790.91 0.00 0.00 2,176,790.91 508,497,000.00 17.1718% A1-A 22541QSL7 1,~~320~~319,~~707~~584.35 0.00 0.00 1,~~598~~561,~~162~~123.3537 ~~326~~325,~~024~~783,~~545~~005.0098 17.1718% B 22541QSG8 160,938.79 0.00 0.00 160,938.79 36,765,000.00 14.4243% C 22541QSH6 74,029.73 0.00 0.00 74,029.73 16,711,000.00 13.1718% D 22541QSJ2 149,089.97 0.00 0.00 149,089.97 33,422,000.00 10.68% E 22541QSK9 75,~~335~~784.2739 0.00 0.00 75,~~335~~784.2739 16,711,000.00 9.43% F 22541QSM5 97101,~~934~~198.5096 0.00 0.00 97101,~~934~~198.5096 21,724,000.00 7.8081% G 22541QSN3 6770,~~802~~062.1925 0.00 0.00 6770,~~802~~062.1925 15,040,000.00 6.68% H 22541QSP8 7577,~~335~~846.2743 0.00 0.00 7577,~~335~~846.2743 16,711,000.00 5.43% J 22541QSQ6 66,702.40 0.00 0.00 66,702.40 15,040,000.00 4.31% K 22541QSR4 37,054.43 0.00 0.00 37,054.43 8,355,000.00 3.6869% L 22541QSS2 29,647.98 0.00 0.00 29,647.98 6,685,000.00 3.1819% M 22541QST0 44,465.31 0.00 0.00 44,465.31 10,026,000.00 2.4344% N 22541QSU7 22,237.09 0.00 0.00 22,237.09 5,014,000.00 2.06% O 22541QSV5 7,410.89 0.00 0.00 7,410.89 1,671,000.00 1.9394% P 22541QSW3 103,759.91 0.00 0.00 103,759.91 23,395,695.62 0.19% MM 22541QSX1 6,~~388~~590.3408 0.00 0.00 10,~~620~~618.3526 2,~~487~~483,~~766~~738.4123 0.00% R-I NA 0.00 0.00 0.00 0.00 0.00 0.00% V NA 0.00 0.00 0.00 0.00 0.00 0.00% Totals 5,~~397~~402,~~427~~985.2379 0.00 0.00 6,~~600~~460,~~592~~471.3948 1,~~338~~337,~~170~~113,~~528~~043.8819

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22541QSY9 0.~~054002~~069443% 1,336,881,695.62 1,~~336~~335,~~881~~682,~~695~~762.6247 A-SP 22541QSZ6 0.~~600650~~780980% 1,150,010,000.00 1,150,010,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22541QSY9 6077,~~162~~295.0221 0.00 6077,~~162~~295.0221 1,~~335~~334,~~682~~629,~~762~~304.4796 A-SP 22541QSZ6 ~~575~~748,~~628~~446.3510 0.00 ~~575~~748,~~628~~446.3510 1,150,010,000.00 (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 balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss/ Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 22541QSC7 ~~1,000~~986.~~00000000~~23303329 1312.~~76696671~~13013551 2.~~17583336~~14587878 0.00000000 0.00000000 ~~986~~974.~~23303329~~10289778 A-2 22541QSD5 1,000.00000000 0.00000000 3.25666664 0.00000000 0.00000000 1,000.00000000 A-3 22541QSE3 1,000.00000000 0.00000000 3.91666667 0.00000000 0.00000000 1,000.00000000 A-4 22541QSF0 1,000.00000000 0.00000000 4.28083334 0.00000000 0.00000000 1,000.00000000 A1-A 22541QSL7 ~~1,000~~999.~~00000000~~14969875 0.~~85030125~~74023150 4.~~04750002~~04405842 0.00000000 0.00000000 ~~999~~998.~~14969875~~40946724 B 22541QSG8 1,000.00000000 0.00000000 4.37750007 0.00000000 0.00000000 1,000.00000000 C 22541QSH6 1,000.00000000 0.00000000 4.43000000 0.00000000 0.00000000 1,000.00000000 D 22541QSJ2 1,000.00000000 0.00000000 4.46083328 0.00000000 0.00000000 1,000.00000000 E 22541QSK9 1,000.00000000 0.00000000 4.~~50812459~~53500030 0.00000000 0.00000000 1,000.00000000 F 22541QSM5 1,000.00000000 0.00000000 4.~~50812465~~65839440 0.00000000 0.00000000 1,000.00000000 G 22541QSN3 1,000.00000000 0.00000000 4.~~50812434~~65839428 0.00000000 0.00000000 1,000.00000000 H 22541QSP8 1,000.00000000 0.00000000 4.~~50812459~~65839447 0.00000000 0.00000000 1,000.00000000 J 22541QSQ6 1,000.00000000 0.00000000 4.43500000 0.00000000 0.00000000 1,000.00000000 K 22541QSR4 1,000.00000000 0.00000000 4.43500060 0.00000000 0.00000000 1,000.00000000 L 22541QSS2 1,000.00000000 0.00000000 4.43500075 0.00000000 0.00000000 1,000.00000000 M 22541QST0 1,000.00000000 0.00000000 4.43500000 0.00000000 0.00000000 1,000.00000000 N 22541QSU7 1,000.00000000 0.00000000 4.43500000 0.00000000 0.00000000 1,000.00000000 O 22541QSV5 1,000.00000000 0.00000000 4.43500299 0.00000000 0.00000000 1,000.00000000 P 22541QSW3 1,000.00000000 0.00000000 4.43500000 0.00000000 0.00000000 1,000.00000000 MM 22541QSX1 ~~1,000~~998.~~00000000~~30176056 1.~~69823944~~61644565 2.~~56354095~~64449606 0.00000000 0.00000000 ~~998~~996.~~30176056~~68531491 R-I NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount A-X 22541QSY9 ~~1,000~~999.~~00000000~~10318680 0.~~04500175~~05781754 0.00000000 ~~999~~998.~~10318680~~31519074 A-SP 22541QSZ6 1,000.00000000 0.~~50054204~~65081704 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~586~~798,~~988~~859.5488 Servicing Advances Outstanding 051,858.0051 Reimbursement for Interest on P&I Advances paid from general collections 0.00 Reimbursement for Interest on Servicing Advances paid from general collections 0.00

Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 4243,~~394~~767.5335 Less Delinquent Master Servicing Fees 45,~~081~~841.1516 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 03,935.0032 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3841,~~313~~861.3851

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Distribution Distributable Interest Interest Shortfall Interest Interest Fund Certificate Adjustment Expenses Interest A-1 ~~145~~143,~~637~~632.2325 0.00 ~~145~~143,~~637~~632.2325 0.00 0.00 ~~145~~143,~~637~~632.2325 0.00 A-2 385,022.67 0.00 385,022.67 0.00 0.00 385,022.67 0.00 A-3 351,137.00 0.00 351,137.00 0.00 0.00 351,137.00 0.00 A-4 2,176,790.91 0.00 2,176,790.91 0.00 0.00 2,176,790.91 0.00 A1-A 1,~~320~~319,~~707~~584.35 0.00 1,~~320~~319,~~707~~584.35 0.00 0.00 1,~~320~~319,~~707~~584.35 0.00 A-X 6077,~~162~~295.0221 0.00 6077,~~162~~295.0221 0.00 0.00 6077,~~162~~295.0221 0.00 A-SP ~~575~~748,~~628~~446.3510 0.00 ~~575~~748,~~628~~446.3510 0.00 0.00 ~~575~~748,~~628~~446.3510 0.00 B 160,938.79 0.00 160,938.79 0.00 0.00 160,938.79 0.00 C 74,029.73 0.00 74,029.73 0.00 0.00 74,029.73 0.00 D 149,089.97 0.00 149,089.97 0.00 0.00 149,089.97 0.00 E 75,~~335~~784.2739 0.00 75,~~335~~784.2739 0.00 0.00 75,~~335~~784.2739 0.00 F 97101,~~934~~198.5096 0.00 97101,~~934~~198.5096 0.00 0.00 97101,~~934~~198.5096 0.00 G 6770,~~802~~062.1925 0.00 6770,~~802~~062.1925 0.00 0.00 6770,~~802~~062.1925 0.00 H 7577,~~335~~846.2743 0.00 7577,~~335~~846.2743 0.00 0.00 7577,~~335~~846.2743 0.00 J 66,702.40 0.00 66,702.40 0.00 0.00 66,702.40 0.00 K 37,054.43 0.00 37,054.43 0.00 0.00 37,054.43 0.00 L 29,647.98 0.00 29,647.98 0.00 0.00 29,647.98 0.00 M 44,465.31 0.00 44,465.31 0.00 0.00 44,465.31 0.00 N 22,237.09 0.00 22,237.09 0.00 0.00 22,237.09 0.00 O 7,410.89 0.00 7,410.89 0.00 0.00 7,410.89 0.00 P 103,759.91 0.00 103,759.91 0.00 0.00 103,759.91 0.00 MM 6,~~388~~590.3408 0.00 6,~~388~~590.3408 0.00 0.00 6,~~388~~590.3408 0.00 Total 6,~~033~~228,~~217~~727.6010 0.00 6,~~033~~228,~~217~~727.6010 0.00 0.00 6,~~033~~228,~~217~~727.6010 0.00

Other Required Information Available Distribution Amount (1) 7,~~236~~286,~~382~~212.7679 Aggregate Number of Outstanding Loans 173 Aggregate Unpaid Principal Balance of Loans 1,~~338~~337,~~251~~211,~~076~~176.5728 Aggregate Stated Principal Balance of Loans 1,~~338~~337,~~170~~113,~~528~~043.8819 Aggregate Amount of Master Servicing Fee 3841,~~313~~861.3851 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 12,~~953~~016.2555 Aggregate Amount of Primary Servicing Fee 0.00 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 6,~~077~~274,~~565~~510.4494 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 6,~~077~~274,~~565~~510.4494 Principal: Scheduled Principal 1,~~203~~057,~~165~~485.2070 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 1,~~203~~057,~~165~~485.2070 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 7,~~280~~331,~~730~~996.64 Total Funds Distributed Fees: Master Servicing Fee 4243,~~394~~767.5335 Trustee Fee 12,~~953~~016.2555 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 4445,~~347~~783.7889 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 6,~~033~~228,~~217~~727.6010 Principal Distribution 1,~~203~~057,~~165~~485.1669 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 7,~~236~~286,~~382~~212.7679 Total Funds Distributed 7,~~280~~331,~~730~~996.5468

Ratings Detail Original Ratings Current Ratings Class CUSIP Fitch Moody's S&P Fitch Moody's S&P A-1 22541QSC7 X Aaa AAA X Aaa AAA A-2 22541QSD5 X Aaa AAA X Aaa AAA A-3 22541QSE3 X Aaa AAA X Aaa AAA A-4 22541QSF0 X Aaa AAA X Aaa AAA A1-A 22541QSL7 X Aaa AAA X Aaa AAA A-X 22541QSY9 X Aaa AAA X Aaa AAA A-SP 22541QSZ6 X Aaa AAA X Aaa AAA B 22541QSG8 X Aa2 AA X Aa2 AA C 22541QSH6 X Aa3 AA- X Aa3 AA- D 22541QSJ2 X A2 A X A2 A E 22541QSK9 X A3 A- X A3 A- F 22541QSM5 X Baa1 BBB+ X Baa1 BBB+ G 22541QSN3 X Baa2 BBB X Baa2 BBB H 22541QSP8 X Baa3 BBB- X Baa3 BBB- J 22541QSQ6 X Ba1 BB+ X Ba1 BB+ K 22541QSR4 X Ba2 BB X Ba2 BB L 22541QSS2 X Ba3 BB- X Ba3 BB- M 22541QST0 X NR B+ X NR B+ N 22541QSU7 X NR B X NR B O 22541QSV5 X B3 B- X B3 B- P 22541QSW3 X NR NR X NR NR MM 22541QSX1 X Baa2 BBB X Baa2 BBB 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 Scheduled Balance % Of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 1,000,000 8 6,~~564~~556,~~308~~162.0212 0.49 ~~115~~114 6.0882 1.~~558256~~629204 1,000,001 to 1,250,000 9 10,~~534~~516,~~105~~391.5878 0.79 ~~110~~109 5.~~9602~~9601 1.~~704648~~627672 1,250,001 to 1,500,000 910 1214,~~657~~136,~~003~~386.8092 01.9506 ~~130~~127 5.~~9016~~9120 1.~~593143~~550456 1,500,001 to 2,000,000 1817 3130,~~736~~192,~~365~~241.4771 2.3726 ~~111~~110 5.~~9178~~9137 1.~~522146~~543055 2,000,001 to 2,500,000 13 30,~~309~~276,~~618~~275.8594 2.2726 ~~108~~107 5.~~7332~~7333 1.~~681341~~682965 2,500,001 to 3,000,000 11 30,~~371~~341,~~392~~557.9814 2.27 ~~109~~108 5.8524 1.~~373240~~544008 3,000,001 to 4,000,000 19 65,~~187~~123,~~688~~343.9456 4.87 ~~116~~115 5.7969 1.~~815261~~809952 4,000,001 to 5,000,000 15 68,~~101~~033,~~055~~453.9793 5.09 ~~115~~114 5.~~7418~~7419 1.~~564776~~574336 5,000,001 to 6,250,000 17 93,~~232~~145,~~703~~055.1248 6.97 ~~110~~109 5.~~7546~~7547 1.~~400837~~459448 6,250,001 to 7,500,000 6 40,~~683~~640,~~739~~047.4931 3.04 ~~122~~121 5.~~6196~~6194 1.~~639028~~682806 7,500,001 to 8,000,000 3 23,~~163~~135,~~929~~433.5530 1.73 ~~136~~135 6.~~1637~~1638 1.~~775136~~774923 8,000,001 to 10,000,000 11 102,~~561~~490,~~722~~669.9702 7.6667 ~~107~~106 5.~~6484~~6483 1.~~544917~~522973 10,000,001 to 12,500,000 8 89,~~721~~655,~~193~~703.6738 6.7071 ~~116~~115 5.~~5105~~5106 1.~~361073~~362264 12,500,001 to 15,000,000 5 70,~~325~~263,~~969~~273.3121 5.2625 ~~107~~106 5.8803 1.~~749729~~676509 15,000,001 to 18,000,000 4 62,~~697~~682,~~887~~364.9553 4.69 ~~100~~99 5.6227 1.~~455567~~455509 18,000,001 to 23,000,000 4 77,~~983~~908,~~692~~645.4505 5.83 9998 5.5570 1.~~334112~~408697 23,000,001 to 27,500,000 5 121,~~361~~259,~~783~~967.0234 9.07 ~~104~~103 5.1119 1.~~828077~~676882 27,500,001 to 35,000,000 2 62,~~755~~698,~~773~~991.5800 4.69 ~~116~~115 5.7600 1.~~269048~~230952 35,000,001 to 50,000,000 3 130,~~767~~691,~~562~~026.0253 9.77 7877 4.~~2719~~2726 2.~~763886~~764034 50,000,001 to 70,000,000 2 128,000,000.00 9.57 ~~117~~116 5.3160 1.563750 70,000,001 and greater 1 79,~~453~~366,~~032~~053.1494 5.94 ~~114~~113 5.0200 2.310000 Totals 173 1,~~338~~337,~~170~~113,~~528~~043.8819 100.00 ~~108~~107 5.~~4451~~4452 1.~~717394~~710201

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 1 9,500,000.00 0.71 5251 5.5000 1.~~540000~~570000 Arizona 4 16,~~550~~534,~~498~~210.0628 1.24 ~~116~~115 5.4226 1.~~456520~~456517 California 23 234,~~323~~172,~~011~~609.2746 17.51 ~~104~~103 5.~~6646~~6645 1.~~614702~~602823 Colorado 4 14,~~442~~430,~~932~~060.7219 1.08 ~~114~~113 5.8751 1.~~426016~~411048 Connecticut 2 23,~~855~~832,~~308~~156.2405 1.78 6665 5.8031 1.~~500162~~500166 Florida 16 88,~~800~~698,~~772~~297.1529 6.6463 ~~116~~115 5.4169 1.~~565865~~566620 Georgia 4 34,~~231~~195,~~758~~251.1942 2.56 ~~117~~116 5.2102 1.~~045441~~215325 Idaho 1 2,~~989~~986,~~412~~026.0962 0.22 ~~117~~116 6.7000 1.750000 Illinois 6 57,~~751~~718,~~111~~374.7857 4.32 ~~112~~111 5.~~2946~~2944 1.~~540413~~527295 Indiana 5 149,~~489~~393,~~987~~062.8676 11.17 ~~116~~115 5.1460 1.~~852835~~852452 Louisiana 3 16,~~169~~150,~~101~~325.4744 1.21 ~~111~~110 5.~~5494~~5493 1.~~520114~~481240 Maine 1 1,~~394~~393,~~219~~143.9775 0.10 ~~115~~114 6.3900 1.~~470000~~450000 Maryland 5 36,~~298~~284,~~742~~611.9075 2.71 ~~114~~113 5.~~8438~~8439 1.~~463853~~478105 Massachusetts 8 34,~~212~~178,~~045~~058.4030 2.56 ~~105~~104 5.7889 1.~~695263~~467122 Michigan 1 1,~~494~~492,~~044~~654.0545 0.11 ~~116~~115 5.6500 1.~~090000~~150000 Minnesota 1 7,~~409~~394,~~448~~725.4599 0.55 ~~234~~233 6.3600 1.620000 Mississippi 1 4,~~113~~109,~~478~~819.1008 0.31 ~~117~~116 5.8000 2.020000 Nebraska 3 13,~~232~~218,~~884~~204.9804 0.99 9897 5.6214 1.~~620970~~676967 Nevada 1 2,~~460~~458,~~504~~244.8534 0.18 ~~114~~113 5.7500 1.160000 New Hampshire 3 8,~~816~~807,~~735~~964.2209 0.66 ~~113~~112 5.9975 21.~~028654~~647613 New Jersey 3 22,~~259~~238,~~283~~911.6556 1.66 ~~116~~115 5.7219 3.~~175708~~163904 New York 4 51,~~543~~536,~~549~~380.2109 3.85 ~~117~~116 4.9607 3.~~321965~~322225 North Carolina 10 35,~~672~~634,~~622~~695.6542 2.67 ~~115~~114 5.7145 1.~~539129~~472895 Ohio 7 23,~~983~~962,~~081~~039.9010 1.79 ~~119~~118 5.6367 1.~~526963~~493712 Oklahoma 2 14,~~716~~702,~~845~~604.5471 1.10 ~~114~~113 5.5465 1.~~619839~~619816 Oregon 1 14,~~471~~460,~~331~~556.5163 1.08 ~~114~~113 6.5500 1.520000 Pennsylvania 2 65,~~760~~759,~~009~~048.6910 4.9192 ~~116~~115 5.3897 1.~~796995~~803117 South Carolina 1 24,~~199~~175,~~331~~630.4306 1.81 ~~118~~117 5.3900 2.460000 South Dakota 1 15,400,000.00 1.15 ~~116~~115 5.4400 1.360000 Tennessee 8 26,~~443~~422,~~634~~956.9934 1.98 ~~116~~115 5.~~4522~~4521 1.~~366092~~420082 Texas 33 ~~128~~127,~~109~~985,~~990~~995.9631 9.57 ~~110~~109 5.~~9417~~9418 1.~~408698~~413467 Virginia 3 9,~~725~~709,~~061~~572.5182 0.73 ~~116~~115 5.~~7172~~7171 1.~~578090~~578077 Washington 7 72,~~272~~214,~~981~~053.8421 5.40 ~~103~~102 5.~~6977~~6976 1.~~370725~~384546 Wisconsin 6 7675,~~076~~962,~~806~~800.8759 5.6968 5958 3.~~5476~~5477 2.~~206374~~185663 Totals 181 1,~~338~~337,~~170~~113,~~528~~043.8819 100.00 ~~108~~107 5.~~4451~~4452 1.~~717394~~710201

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.25 or less 2523 ~~138~~176,~~937~~948,~~572~~418.2762 1013.3823 ~~113~~109 5.~~5188~~6929 1.~~089784~~147062 1.26 to 1.30 1612 ~~130~~59,~~858~~989,~~803~~380.1628 94.7849 ~~105~~91 5.~~6884~~6519 1.~~275994~~280082 1.31 to 1.35 1012 ~~133~~148,~~161~~781,~~828~~248.6411 911.9513 ~~112~~115 5.~~5551~~4490 1.~~330058~~331161 1.36 to 1.40 1314 8284,~~302~~779,~~967~~561.7000 6.1534 ~~124~~123 5.~~6404~~6154 1.~~377671~~380639 1.41 to 1.45 1517 7889,~~354~~447,~~819~~501.6786 56.8669 ~~114~~113 5.~~8275~~7851 1.~~429956~~431961 1.46 to 1.50 12 6061,~~633~~169,~~089~~926.5767 4.5357 ~~113~~112 5.~~6504~~5782 1.~~490569~~492514 1.51 to 1.60 2325 ~~120~~165,~~680~~837,~~799~~569.7836 912.0240 ~~101~~95 5.~~8466~~6259 1.~~540360~~554961 1.61 to 2.00 3533 ~~260~~234,~~744~~506,~~359~~656.1639 1917.4954 ~~113~~118 5.~~4898~~6431 1.~~751222~~738222 2.01 to 2.50 1718 ~~218~~201,~~022~~278,~~374~~715.6064 1615.2905 ~~103~~100 5.~~2665~~1966 2.~~233434~~240241 2.51 to 3.00 34 6364,~~701~~798,~~292~~684.9382 4.7685 70 3.~~6930~~7381 2.~~571300~~571861 3.01 to 4.00 32 4746,~~679~~485,~~351~~274.2123 3.5648 ~~117~~116 4.~~9418~~9113 3.~~571508~~573705 4.01 or greater 1 3,~~093~~090,~~270~~106.1921 0.23 ~~118~~117 5.2100 7.540000 Totals 173 1,~~338~~337,~~170~~113,~~528~~043.8819 100.00 ~~108~~107 5.~~4451~~4452 1.~~717394~~710201

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 12 135,~~103~~018,~~951~~944.4420 10.10 8988 5.~~5078~~5075 1.~~812972~~748893 Lodging 6 26,~~201~~171,~~838~~971.2435 1.96 ~~117~~116 6.6740 1.801485 Mixed Use 7 39,~~637~~616,~~010~~360.4948 2.96 ~~114~~113 5.~~8939~~8940 1.~~537674~~535790 Multi-Family 73 344,~~585~~312,~~773~~642.2334 25.75 ~~103~~102 5.5289 1.~~489265~~483788 Office 24 271,~~447~~296,~~356~~757.9139 20.2829 ~~110~~109 5.~~3751~~3752 2.~~096626~~095292 Retail 54 503,~~792~~324,~~845~~653.5271 37.6564 ~~113~~112 5.~~3012~~3013 1.~~648114~~648089 Self Storage 5 17,~~401~~371,~~753~~714.6634 1.30 ~~144~~143 5.~~6887~~6886 1.~~865549~~942876 Totals 181 1,~~338~~337,~~170~~113,~~528~~043.8819 100.00 ~~108~~107 5.~~4451~~4452 1.~~717394~~710201

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.000% or less 12 235,~~251~~069,~~420~~408.3657 17.58 8483 4.~~4618~~4622 2.~~238205~~247729 5.001% to 5.250% 10 219,~~603~~471,~~212~~392.0516 16.41 ~~116~~115 5.~~1237~~1238 1.~~853283~~837408 5.260% to 5.500% 24 244,~~372~~214,~~342~~491.6726 18.26 ~~113~~112 5.4033 1.~~651775~~650512 5.501% to 5.750% 43 ~~182~~181,~~139~~978,~~617~~293.3702 13.61 ~~108~~107 5.6634 1.~~442438~~441687 5.751% to 6.000% 36 274,~~328~~090,~~500~~773.8631 20.50 ~~108~~107 5.8457 1.~~524556~~489818 6.001% to 6.500% 38 127,~~919~~786,~~210~~240.2386 9.56 ~~120~~119 6.2074 1.~~495594~~507518 6.501% or greater 10 54,~~556~~502,~~225~~444.3401 4.08 ~~129~~128 6.6367 1.~~626218~~627108 Totals 173 1,~~338~~337,~~170~~113,~~528~~043.8819 100.00 ~~108~~107 5.~~4451~~4452 1.~~717394~~710201

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 173 1,~~338~~337,~~170~~113,~~528~~043.8819 100.00 ~~108~~107 5.~~4451~~4452 1.~~717394~~710201 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 173 1,~~338~~337,~~170~~113,~~528~~043.8819 100.00 ~~108~~107 5.~~4451~~4452 1.~~717394~~710201

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 51 months or less 13 617,~~046~~220,~~978~~659.3353 01.4529 51 5.~~9700~~7341 1.~~180000~~407432 52 to 84 months 1816 ~~214~~203,~~477~~127,~~719~~729.5510 1615.0319 60 4.~~7433~~6962 1.~~890007~~883353 85 to 117 months ~~134~~143 ~~898~~1,~~389~~048,~~111~~358,512.0600 6778.1440 ~~115~~114 5.~~6179~~5650 1.~~701896~~692367 118 to 235 months 156 ~~206~~55,~~078~~261,~~540~~949.3229 154.4013 ~~123~~137 5.~~3612~~6651 1.~~627543~~531312 236 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 168 1,~~324~~323,~~992~~968,~~349~~849.2692 99.02 ~~107~~106 5.~~4380~~4381 1.~~718399~~711240

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 175 months or less 12 12,~~179~~944,~~948~~195.6913 0.0922 175 65.~~1000~~7396 1.~~560000~~842275 176 to 250 months 43 1110,~~998~~199,~~230~~998.9314 0.9076 ~~213~~219 6.~~1667~~2825 1.~~621822~~537166 251 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 to 355 months 0 0.00 0.00 0 0.0000 0.000000 356 to 360 months 0 0.00 0.00 0 0.0000 0.000000 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 5 13,~~178~~144,~~179~~193.6227 0.98 ~~210~~209 6.~~1607~~1609 1.~~616286~~605508

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 4 64,000,000.00 4.7879 5756 5.0657 2.~~025391~~029844 175 months or less 0 0.00 0.00 0 0.0000 0.000000 176 to 250 months 8 20,~~566~~523,~~514~~401.3696 1.5453 ~~139~~138 5.8619 1.~~823073~~796074 251 to 300 months 39 107,~~850~~721,~~343~~982.5042 8.06 ~~112~~111 5.9720 1.~~617907~~625257 301 to 355 months 7895 ~~602~~741,~~870~~112,~~834~~828.4481 4555.0543 ~~113~~105 5.~~6842~~4593 1.~~577561~~628661 356 to 360 months 3821 ~~484~~345,~~704~~610,~~656~~636.9673 3625.2285 ~~102~~112 5.~~0961~~3425 1.~~697197~~606460 361 months or greater 1 45,000,000.00 3.3637 ~~117~~116 4.8800 3.590000 Totals 168 1,~~324~~323,~~992~~968,~~349~~849.2692 99.02 ~~107~~106 5.~~4380~~4381 1.~~718399~~711240

Age of Most Recent Financial Information Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 4541 ~~457~~446,~~755~~480,~~841~~824.5225 3433.2139 100 5.~~2646~~2041 1.~~959942~~961404 1 year or less ~~128~~132 ~~880~~890,~~414~~632,~~687~~218.3694 6566.7961 ~~112~~110 5.~~5390~~5660 1.~~591285~~584271 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 173 1,~~338~~337,~~170~~113,~~528~~043.8819 100.00 ~~108~~107 5.~~4451~~4452 1.~~717394~~710201 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document. Note: (i) "Scheduled Balance" has the meaning assigned thereto in the CMSA Standard Information Package.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 10020444 1 RT Indianapolis IN 343,457.80 86,978.20 5.020% 10021083 2 OF Philadelphia PA 301,130.56 0.00 5.380% 10019981 3 RT Fort Wayne IN 284,812.50 0.00 5.250% 10021089 4 RT San Diego CA 170,456.63 31,095.22 5.760% 10021070 5 RT San Diego CA 140,812.00 25,687.36 5.760% 10021794 6 IN Buena Park CA 165,432.36 0.00 4.990% 10021793 7 IN Paramount CA 41,250.67 0.00 4.990% 10021792 8 IN Compton CA 27,500.44 0.00 4.990% 10021277 9.1 Various Wauwatosa WI 126,503.75 76,535.49 3.108% 10021277 9.2 OF Wauwatosa WI 6,658.09 4,028.19 3.108% 10021542 10 OF New York NY 189,100.00 0.00 4.880% 10020574 11 MF Urbana IL 109,151.00 0.00 5.030% 10020433 12 RT Spokane WA 104,191.86 26,581.79 4.950% 10020170 13 OF Charleston SC 112,318.51 23,701.37 5.390% 10018171 14 Various Various Various 122,414.85 21,014.70 5.970% 10020249 15 MF Milwaukee WI 86,146.26 30,517.82 4.220% 10021440 16 LO Port Angeles WA 52,316.65 10,269.28 6.700% 10021438 17 LO Yakima WA 29,320.32 5,755.31 6.700% 10021436 18 LO Eureka CA 17,247.25 3,385.47 6.700% 10021443 19 LO Twin Falls ID 17,247.25 3,385.47 6.700% 10021441 20 LO Kennewick WA 14,372.71 2,821.23 6.700% 10020390 21B MU Bethesda MD 77,561.57 0.00 5.930% 10020388 21A MU Bethesda MD 29,059.83 0.00 5.930% 10020505 22 RT Lawrenceville GA 83,585.41 22,253.43 4.840% 10021344 23 IN Bristol CT 99,437.49 17,785.79 5.790% 10018946 24 OF El Segundo CA 104,747.40 16,521.46 6.200% 10020150 25 IN Elk Grove Village IL 85,396.48 18,486.72 5.400% 10021164 26 OF Sarasota FL 76,174.50 15,523.42 5.500% 10020483 27 MF Bothell WA 77,690.09 0.00 5.630% 10021093 28 MF Sioux Falls SD 72,140.44 0.00 5.440% 10020472 29 MF Eugene OR 81,622.33 10,774.88 6.550% 10021113 30 MF Jacksonville FL 62,331.47 15,337.60 5.060% 10021123 31 RT Burlington NJ 69,412.16 12,555.05 5.780% 10020269 32 MF Pearland TX 71,870.54 12,066.53 6.000% 10019467 33 OF Woodland Hills CA 70,864.68 11,962.04 6.010% 10020251 34 RT Rohnert Park CA 61,745.46 11,360.54 5.770% 10021169 35 RT Metairie LA 55,566.20 11,817.50 5.400% 10020592 36 RT Alpharetta GA 55,875.12 10,652.46 5.670% 10021481 37 MF San Diego CA 50,392.22 0.00 5.320% 10020470 38 OF San Diego CA 54,560.00 0.00 5.760% 10020333 39 RT Lantana FL 44,980.29 12,467.24 4.760% 10020435 40 RT Pico Rivera CA 51,483.18 9,458.86 5.700% 10020576 41 MF League City TX 51,141.83 9,733.69 5.690% 10021223 42 RT Austin TX 57,312.01 6,959.16 6.710% 10021095 43 MF Tulsa OK 44,359.14 10,277.39 5.200% 10019337 44 MF Houston TX 48,589.40 8,974.82 5.810% 10020332 45 RT Redmond WA 48,918.29 8,663.20 5.860% 10019821 46 OF Worcester MA 44,176.88 9,430.83 5.350% 10019624 47 MF Tuscaloosa AL 44,993.06 0.00 5.500% 10020278 48 MF Memphis TN 40,532.50 0.00 5.230% 10017939 49 MF Clearwater FL 37,603.85 8,573.37 5.210% 10021243 50 RT Greensboro NC 38,794.75 7,905.90 5.500% 10021000 51 SS Concord CA 40,059.77 16,518.73 5.840% 10020484 52 IN Chatsworth CA 41,430.35 5,921.07 6.300% 10019350 53 MF Houston TX 41,455.04 6,056.45 6.367% 10020406 54 IN Rochester MN 40,579.08 14,722.46 6.360% 10020306 55 MU Vienna VA 33,308.69 9,886.70 5.550% 10020515 56 MF Altamonte Springs FL 33,413.61 6,226.16 5.740% 10020104 57 MF Godfrey IL 31,019.69 6,715.18 5.400% 10021115 58 OF Omaha NE 31,050.58 6,141.68 5.570% 10020785 59 MF Columbus OH 27,825.94 6,372.30 5.240% 10020323 60 RT Chandler AZ 28,245.06 6,097.38 5.350% 10019302 61 MF Arlington TX 31,086.51 5,368.50 5.970% 10020252 62 RT Aurora CO 28,861.75 5,658.70 5.620% 10021451 63 RT Jacksonville FL 28,143.17 5,120.48 5.750% 10020447 64 RT Valrico FL 27,079.97 5,132.25 5.700% 10020285 65 RT Pasco WA 27,784.69 4,837.82 5.900% 10019817 66 SS Various TN 24,559.69 8,077.65 5.290% 10020471 67 OF Princeton NJ 26,385.90 4,653.06 5.870% 10020071 68 MU Bowie MD 25,769.70 4,809.52 5.750% 10020649 69 MF Concord NC 25,220.43 4,828.71 5.660% 10020305 70 OF Towson MD 25,596.43 4,749.36 5.750% 10019351 71 MF Baytown TX 28,621.85 4,062.95 6.435% 10020787 72 MF Balcones Heights TX 23,767.31 7,551.38 5.400% 10019917 73 OF Bel Air MD 24,673.98 4,572.27 5.680% 10020311 74 RT Grove City OH 23,938.89 0.00 5.560% 10020913 75 MF Phoenix AZ 22,436.22 4,895.55 5.340% 10021124 76 IN Franklin MA 25,051.32 6,429.65 5.970% 10020487 77 OF Palm Harbor FL 24,511.05 4,194.03 5.880% 10019233 78 MF Oklahoma City OK 25,930.39 3,963.44 6.260% 10020650 79 RT Rosemont IL 23,784.18 4,236.27 5.830% 10020152 80 RT Fort Myers FL 21,708.63 10,357.19 5.400% 10021244 81 RT Greensboro NC 21,885.43 4,459.98 5.500% 10020043 82 RT The Woodlands TX 23,385.81 3,860.33 6.040% 10020069 83 MU Lafayette CO 23,082.22 3,560.18 6.200% 10020331 84 MF Cleveland OH 20,631.48 4,114.28 5.580% 10021488 85 MF Nashville TN 20,800.79 3,866.23 5.700% 10020870 86 OF Webster TX 17,771.98 6,609.81 4.930% 10021381 87 OF Flowood MS 20,544.54 3,659.02 5.800% 10019659 88 MF Houston TX 21,251.45 3,396.08 6.140% 10021433 89 RT New York NY 18,508.63 3,927.64 5.390% 10020019 90 IN East Hartford CT 19,770.54 5,366.40 5.870% 10019840 91 RT Richardson TX 19,569.26 3,044.10 6.180% 10020070 92 MF Omaha NE 18,132.32 3,412.89 5.730% 10019334 93 OF Raleigh NC 17,770.56 3,540.41 5.630% 10021241 94 LO Fayetteville NC 20,079.83 4,250.13 6.510% 10020046 95 OF The Woodlands TX 18,476.08 3,049.88 6.040% 10019941 96 RT Reseda CA 19,271.11 2,621.60 6.400% 10020153 97 RT Fort Wayne IN 17,130.06 3,183.96 5.700% 10020753 98 RT Vista CA 16,718.90 3,229.27 5.610% 10019914 99 RT Lebanon OH 18,164.12 2,681.89 6.210% 10020915 100 RT Southern Pines NC 15,984.00 3,148.14 5.580% 10020788 101 MF Donna TX 16,014.98 2,951.14 5.750% 10020154 102 RT Mount Healthy OH 15,634.19 2,918.35 5.690% 10020928 103 MF Houston TX 16,169.08 2,790.82 5.890% 10020752 104 RT Modesto CA 15,182.36 2,932.49 5.610% 10019639 105 MF Piscataway NJ 13,877.61 3,163.98 5.210% 10019733 106 RT Omaha NE 14,873.15 5,126.37 5.600% 10019902 107 MF Flagstaff AZ 14,073.69 3,005.92 5.390% 10020862 108 MF Weslaco TX 14,415.33 2,600.51 5.800% 10020564 109 MF New Braunfels TX 13,482.59 2,805.29 5.480% 10020103 110 OF Houston TX 14,015.96 2,615.87 5.750% 10020557 111 MF San Antonio TX 13,179.14 2,718.95 5.500% 10019038 112 MF Fort Worth TX 14,570.93 2,396.92 6.100% 10020621 113 MF Salem VA 8,791.61 3,380.51 6.140% 10020622 114 MF Petersburg VA 5,777.34 2,221.48 6.140% 10020313 115 MF Dallas TX 10,737.55 3,018.03 4.740% 10020498 116 MF Various TX 13,291.58 2,246.62 5.970% 10020895 117 OF Lone Tree CO 12,345.73 2,373.78 5.650% 10020148 118 MF Glendale AZ 12,526.58 2,288.93 5.800% 10020135 119 RT Glendale CA 13,978.10 1,872.96 6.530% 10020244 120 MF Las Vegas NV 12,182.92 2,260.51 5.750% 10019380 121 RT Franklin TN 11,456.76 2,260.66 5.560% 10018285 122 RT Zachary LA 11,946.40 3,138.73 5.850% 10020784 123 MF Lakeland FL 11,816.41 3,152.76 5.880% 10020641 124 RT Pembroke NC 11,312.21 2,138.38 5.690% 10019628 125 RT Spring Hill TN 11,939.16 2,015.34 6.010% 10020559 126 SS Sugar Land TX 12,597.66 2,803.01 6.410% 10020155 127 RT Fort Wayne IN 10,585.83 2,102.78 5.560% 10019564 128 MF Pacific Palisades CA 10,230.81 1,931.00 5.680% 10020783 129 MF Lakeland FL 10,559.34 2,817.37 5.880% 10020467 130 MF Greenville NC 9,616.24 1,865.34 5.600% 10020758 131 MF Pasadena TX 9,820.88 1,825.18 5.730% 10020337 132 MF Various TX 10,035.97 1,667.81 6.010% 10021137 133 MF New York NY 9,369.64 2,651.26 5.700% 10020719 134 MF Naples FL 9,240.93 2,699.07 5.630% 10020136 135 RT Minden LA 9,754.28 3,819.80 6.130% 10020604 136 RT Kennesaw GA 9,485.05 2,289.06 6.160% 10021225 137 MF Punta Gorda FL 8,404.43 6,303.07 5.500% 10019818 138 SS Antioch TN 8,026.61 2,639.93 5.290% 10019895 139 MU San Francisco CA 9,542.84 1,369.16 6.370% 10020146 140 MF Gloucester MA 8,681.79 1,586.39 5.800% 10020833 141 MF La Porte TX 8,347.75 1,551.40 5.730% 10019488 142 OF Chicago IL 8,990.39 2,181.99 6.210% 10020850 143 RT Denver CO 8,778.44 1,279.87 6.300% 10020072 144 RT Murphy NC 8,481.61 3,301.45 6.150% 10020808 145 RT Long Beach CA 8,596.60 1,987.80 6.280% 10020912 146 RT Andover MA 7,758.91 1,970.04 6.000% 10020988 147 MF Portage MI 7,268.94 1,389.60 5.650% 10020307 148 RT Lubbock TX 7,505.11 2,031.45 5.860% 10020618 149 RT Houston TX 8,287.06 4,307.44 6.510% 10020256 150 MF Miami FL 7,306.71 1,927.27 5.950% 10020018 151 MF Madison WI 6,636.37 1,430.56 5.410% 10020737 152 MF Biddeford ME 7,671.70 1,076.22 6.390% 10021118 153 MF White House TN 6,835.90 1,818.84 5.870% 10021579 154 MF Lafayette IN 6,442.24 4,660.16 5.600% 10020255 155 MF Monterey Park CA 6,368.36 1,729.97 5.850% 10020456 156 MF Arlington TX 6,347.69 1,693.66 5.900% 10021377 157 MF San Antonio TX 6,060.55 1,702.95 5.700% 10020073 158 RT Greenville NC 6,393.83 2,488.79 6.150% 10020620 159 RT Dallas TX 6,292.34 1,534.92 6.130% 10020349 160 MF Union Grove WI 6,458.93 1,494.23 6.300% 10020916 161 MF Reynoldsburg OH 6,198.01 3,993.22 6.100% 10021272 162 MF Belvidere IL 4,957.19 1,117.05 5.250% 10020445 163 MF Panama City FL 5,579.53 1,467.50 5.940% 10020986 164 RT Nashua NH 5,146.96 1,302.17 6.010% 10020387 165 MF Venice CA 5,128.27 816.81 6.110% 10020599 166 RT Brandon FL 5,364.61 1,176.08 6.430% 10021224 167 MF Marietta GA 4,636.02 1,311.82 5.700% 10020651 168 MF Allentown PA 4,070.70 961.59 6.220% 10020652 169 MF Macedonia OH 4,017.89 962.76 6.180% 10021050 170 MF Farmingdale NY 3,203.00 590.22 5.750% 10020749 171 MU Manchester NH 2,846.66 1,024.45 6.360% Totals 6,274,510.94 1,057,485.70

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 10020444 N/A 04/11/2013 N 79,~~550~~453,~~681~~032.1214 79,~~453~~366,~~032~~053.1494 1011/11/2003 10021083 N/A 06/11/2013 N 65,000,000.00 65,000,000.00 1011/11/2003 10019981 N/A 08/01/2013 N 63,000,000.00 63,000,000.00 1011/01/2003 10021089 N/A 06/11/2013 N 34,~~402~~366,~~675~~256.9897 34,~~366~~335,~~256~~161.9775 1011/11/2003 10021070 N/A 06/11/2013 N 28,~~419~~389,~~601~~516.8861 28,~~389~~363,~~516~~829.6125 1011/11/2003 10021794 N/A 08/11/2008 N 38,500,000.00 38,500,000.00 10/11/2003 10021793 N/A 08/11/2008 N 9,600,000.00 9,600,000.00 1011/11/2003 10021792 N/A 08/11/2008 N 6,400,000.00 6,400,000.00 1011/11/2003 10021277 N/A 07/11/2008 N 47,~~347~~267,~~970~~562.02 47,~~267~~191,~~562~~026.0253 1011/11/2003 10021277 N/A 07/11/2008 N 2,~~491~~487,~~998~~766.41 2,~~487~~483,~~766~~738.4123 ~~10/~~11/12/2003 10021542 07/11/2013 07/11/2033 N 45,000,000.00 45,000,000.00 1011/11/2003 10020574 N/A 04/11/2013 N 25,200,000.00 25,200,000.00 1011/11/2003 10020433 N/A 08/01/2013 N 24,~~473~~443,~~657~~837.6079 24,~~443~~417,~~837~~256.7900 1011/01/2003 10020170 08/01/2013 08/01/2033 N 24,~~226~~199,~~533~~331.8043 24,~~199~~175,~~331~~630.4306 10/01/2003 10018171 02/01/2013 02/01/2033 N 23,~~837~~812,~~098~~258.5456 23,~~812~~791,~~258~~243.5686 1011/01/2003 10020249 N/A 07/01/2008 N 23,~~739~~706,~~535~~355.2924 23,~~706~~675,~~355~~837.2442 1011/01/2003 10021440 N/A 07/11/2013 N 9,~~079~~067,~~773~~883.8532 9,~~067~~057,~~883~~614.3204 1011/11/2003 10021438 N/A 07/11/2013 N 5,~~088~~082,~~664~~000.4755 5,~~082~~076,~~000~~245.5524 1011/11/2003 10021436 N/A 07/11/2013 N 2,~~993~~989,~~332~~412.0409 2,~~989~~986,~~412~~026.0962 1011/11/2003 10021443 N/A 07/11/2013 N 2,~~993~~989,~~332~~412.0409 2,~~989~~986,~~412~~026.0962 1011/11/2003 10021441 N/A 07/11/2013 N 2,~~494~~491,~~443~~176.3673 2,~~491~~488,~~176~~355.7350 1011/11/2003 10020390 N/A 04/11/2013 N 15,189,123.00 15,189,123.00 0911/11/2003 10020388 N/A 04/11/2013 N 5,690,877.00 5,690,877.00 0911/11/2003 10020505 N/A 09/01/2013 N 20,~~080~~055,~~000~~150.0049 20,~~055~~032,~~150~~897.4906 1011/01/2003 10021344 N/A 07/11/2008 N 19,~~964~~944,~~899~~006.4985 19,~~944~~926,~~006~~221.8506 10/11/2003 10018946 12/11/2012 12/11/2032 N 19,~~639~~619,~~498~~700.6250 19,~~619~~603,~~700~~179.5004 1011/11/2003 10020150 N/A 03/11/2013 N 18,~~385~~364,~~980~~834.9061 18,~~364~~346,~~834~~347.6189 1011/11/2003 10021164 N/A 06/11/2013 N 16,~~101~~083,~~663~~764.5895 16,~~083~~068,~~764~~241.9553 1011/11/2003 10020483 N/A 05/11/2008 N 16,025,000.00 16,025,000.00 0911/11/2003 10021093 N/A 06/11/2013 N 15,400,000.00 15,400,000.00 1011/11/2003 10020472 N/A 04/11/2013 N 14,~~484~~471,~~666~~331.5851 14,~~471~~460,~~331~~556.5163 10/11/2003 10021113 N/A 06/11/2013 N 14,~~322~~305,~~598~~322.1368 14,~~305~~289,~~322~~985.6808 1011/11/2003 10021123 N/A 06/11/2013 N 13,~~960~~945,~~687~~964.7350 13,~~945~~933,~~964~~409.5045 0911/11/2003 10020269 N/A 03/11/2010 N 13,~~924~~910,~~740~~427.8952 13,~~910~~898,~~427~~360.5299 0910/11/2003 10019467 N/A 02/11/2013 N 13,~~707~~692,~~100~~923.0910 13,~~692~~680,~~923~~961.1006 1011/11/2003 10020251 N/A 04/11/2013 N 12,~~440~~427,~~395~~107.8946 12,~~427~~415,~~107~~746.4692 1011/11/2003 10021169 N/A 06/11/2013 N 11,~~963~~949,~~270~~721.2830 11,~~949~~937,~~721~~903.3080 1011/11/2003 10020592 N/A 05/11/2013 N 11,~~456~~443,~~352~~955.3199 11,~~443~~433,~~955~~303.9953 1011/11/2003 10021481 N/A 07/11/2013 N 11,000,000.00 11,000,000.00 1011/11/2003 10020470 N/A 04/11/2013 N 11,000,000.00 11,000,000.00 1011/11/2003 10020333 N/A 08/01/2013 N 10,~~987~~973,~~640~~777.2503 10,~~973~~961,~~777~~309.0379 1011/01/2003 10020435 N/A 09/01/2013 N 10,~~500~~488,~~000~~932.0096 10,~~488~~479,~~932~~474.96 10 11/01/2003 10020576 N/A 04/11/2013 N 10,~~449~~437,~~028~~698.6493 10,~~437~~427,~~698~~965.9324 1011/11/2003 10021223 N/A 06/11/2018 N 9,~~927~~918,~~667~~908.6367 9,~~918~~911,~~908~~949.6751 1011/11/2003 10021095 N/A 06/11/2013 N 9,~~918~~906,~~166~~508.3251 9,~~906~~896,~~508~~231.5112 1011/11/2003 10019337 N/A 01/11/2013 N 9,~~722~~711,~~435~~944.5310 9,~~711~~702,~~944~~969.1028 1011/11/2003 10020332 04/11/2013 04/11/2033 N 9,~~704~~694,~~445~~254.8944 9,~~694~~685,~~254~~591.4424 1011/11/2003 10019821 09/01/2010 09/01/2033 N 9,~~600~~589,~~000~~192.0029 9,~~589~~579,~~192~~761.2946 1011/01/2003 10019624 N/A 02/11/2008 N 9,500,000.00 9,500,000.00 1011/11/2003 10020278 N/A 07/01/2013 N 9,000,000.00 9,000,000.00 1011/01/2003 10017939 N/A 08/01/2013 N 8,~~391~~381,~~508~~764.4536 8,~~381~~373,~~764~~190.3699 1011/01/2003 10021243 N/A 06/11/2013 N 8,~~200~~191,~~382~~267.8428 8,~~191~~183,~~267~~361.2838 1011/11/2003 10021000 N/A 08/01/2018 N 7,~~983~~965,~~652~~927.6189 7,~~965~~949,~~927~~409.8916 1011/01/2003 10020484 N/A 08/01/2013 N 7,~~644~~636,~~149~~930.8320 7,~~636~~631,~~930~~009.2013 1011/01/2003 10019350 N/A 01/11/2013 N 7,~~568~~561,~~426~~071.1446 7,~~561~~555,~~071~~015.4601 1011/11/2003 10020406 N/A 04/11/2023 N 7,~~425~~409,~~395~~448.3945 7,~~409~~394,~~448~~725.4599 0911/11/2003 10020306 07/01/2013 07/01/2028 N 6,~~980~~969,~~471~~560.0029 6,~~969~~959,~~560~~673.2959 1011/01/2003 10020515 N/A 04/11/2013 N 6,~~767~~760,~~357~~088.4723 6,~~760~~753,~~088~~862.2307 1011/11/2003 10020104 N/A 03/11/2013 N 6,~~678~~670,~~583~~902.3410 6,~~670~~664,~~902~~186.1092 0911/11/2003 10021115 06/11/2010 06/11/2033 N 6,~~480~~473,~~850~~740.7342 6,~~473~~467,~~740~~598.4274 1011/11/2003 10020785 N/A 05/11/2013 N 6,~~174~~166,~~031~~793.4919 6,~~166~~160,~~793~~420.1989 1011/11/2003 10020323 N/A 07/01/2013 N 6,~~137~~130,~~952~~975.8545 6,~~130~~124,~~975~~878.4507 1011/01/2003 10019302 N/A 01/11/2008 N 6,~~053~~046,~~318~~978.0833 6,~~046~~041,~~978~~609.3383 10/11/2003 10020252 N/A 04/11/2013 N 5,~~970~~963,~~415~~856.60 5,~~963~~958,~~856~~197.6090 1011/11/2003 10021451 N/A 07/11/2013 N 5,~~689~~683,~~893~~894.5800 5,~~683~~678,~~894~~773.0052 1011/11/2003 10020447 N/A 04/11/2013 N 5,~~523~~517,~~118~~140.1776 5,~~517~~512,~~140~~008.7651 1011/11/2003 10020285 N/A 04/11/2013 N 5,~~474~~468,~~535~~829.0601 5,~~468~~463,~~829~~991.0119 1011/11/2003 10019817 N/A 06/01/2013 N 5,~~400~~391,~~312~~481.2125 5,~~391~~383,~~481~~403.2560 1011/01/2003 10020471 N/A 04/11/2013 N 5,~~225~~220,~~526~~048.3996 5,~~220~~215,~~048~~395.9690 10/11/2003 10020071 N/A 03/11/2013 N 5,~~210~~204,~~154~~540.1424 5,~~204~~199,~~540~~730.2472 10/11/2003 10020649 N/A 05/11/2013 N 5,~~180~~174,~~217~~601.5072 5,~~174~~169,~~601~~773.7201 1011/11/2003 10020305 N/A 04/11/2013 N 5,~~175~~169,~~094~~545.0458 5,~~169~~164,~~545~~796.5822 1011/11/2003 10019351 N/A 01/11/2013 N 5,~~170~~165,~~193~~233.4884 5,~~165~~161,~~233~~170.8489 1011/11/2003 10020787 N/A 05/11/2013 N 5,~~119~~111,~~530~~249.3656 5,~~111~~103,~~249~~698.5618 1011/11/2003 10019917 N/A 03/11/2013 N 5,~~050~~044,~~000~~657.0008 5,~~044~~040,~~657~~084.0881 1011/11/2003 10020311 N/A 07/01/2013 N 5,000,000.00 5,000,000.00 1011/01/2003 10020913 N/A 06/11/2013 N 4,~~884~~879,~~800~~205.3493 4,~~879~~874,~~205~~310.9338 1011/11/2003 10021124 N/A 06/11/2013 N 4,~~880~~873,~~209~~007.2027 4,~~873~~866,~~007~~577.2762 1011/11/2003 10020487 N/A 08/01/2013 N 4,~~845~~840,~~852~~891.0969 4,~~840~~836,~~891~~697.6966 1011/01/2003 10019233 N/A 01/11/2013 N 4,~~815~~810,~~112~~337.03 4,~~810~~806,~~337~~373.0359 1011/11/2003 10020650 N/A 05/11/2013 N 4,~~742~~737,~~601~~622.7140 4,~~737~~733,~~622~~386.4013 1011/11/2003 10020152 N/A 07/01/2013 N 4,~~679~~668,~~530~~522.8895 4,~~668~~658,~~522~~165.9576 1011/01/2003 10021244 N/A 06/11/2013 N 4,~~626~~620,~~112~~970.6324 4,~~620~~616,~~970~~510.2426 1011/11/2003 10020043 N/A 03/11/2013 N 4,~~500~~496,~~902~~310.2262 4,~~496~~492,~~310~~450.6229 0910/11/2003 10020069 N/A 03/11/2013 N 4,~~327~~323,~~694~~412.9531 4,~~323~~319,~~412~~852.3113 1011/11/2003 10020331 N/A 04/11/2013 N 4,~~298~~293,~~509~~751.3869 4,~~293~~289,~~751~~637.6941 1011/11/2003 10021488 N/A 07/11/2013 N 4,~~242~~237,~~368~~852.1134 4,~~237~~233,~~852~~986.3411 1011/11/2003 10020870 N/A 08/01/2013 N 4,~~193~~186,~~448~~294.3867 4,~~186~~179,~~294~~684.6786 1011/01/2003 10021381 N/A 07/11/2013 N 4,~~117~~113,~~779~~478.0610 4,~~113~~109,~~478~~819.1008 1011/11/2003 10019659 N/A 02/11/2013 N 4,~~023~~019,~~459~~398.5673 4,~~019~~016,~~398~~002.7365 1011/11/2003 10021433 N/A 07/11/2013 N 3,~~992~~987,~~240~~736.6115 3,~~987~~983,~~736~~808.1551 1011/11/2003 10020019 N/A 03/11/2013 N 3,~~917~~911,~~276~~301.3239 3,~~911~~905,~~301~~934.3999 1011/11/2003 10019840 N/A 03/11/2013 N 3,~~680~~677,~~937~~280.2572 3,~~677~~674,~~280~~236.7262 0910/11/2003 10020070 N/A 03/11/2013 N 3,~~678~~674,~~829~~850.0929 3,~~674~~671,~~850~~437.2940 1011/11/2003 10019334 N/A 01/11/2013 N 3,~~669~~665,~~597~~503.6824 3,~~665~~661,~~503~~962.2483 1011/11/2003 10021241 N/A 06/11/2013 N 3,~~586~~581,~~824~~953.8946 3,~~581~~577,~~953~~703.4633 1011/11/2003 10020046 N/A 03/11/2013 N 3,~~555~~552,~~961~~333.4078 3,~~552~~549,~~333~~283.7890 0910/11/2003 10019941 09/01/2013 09/01/2033 N 3,~~500~~496,~~000~~773.0096 3,~~496~~494,~~773~~152.9636 1011/01/2003 10020153 07/01/2013 07/01/2033 N 3,~~493~~489,~~714~~996.9104 3,~~489~~486,~~996~~812.0408 1011/01/2003 10020753 07/01/2013 07/01/2033 N 3,~~464~~460,~~623~~872.9489 3,~~460~~457,~~872~~643.8962 1011/01/2003 10019914 09/01/2013 09/01/2033 N 3,~~400~~396,~~000~~748.0099 3,~~396~~394,~~748~~067.99 10 11/01/2003 10020915 N/A 06/11/2013 N 3,~~330~~326,~~182~~535.4869 3,~~326~~323,~~535~~387.6955 1011/11/2003 10020788 N/A 05/11/2013 N 3,~~237~~234,~~894~~442.1190 3,~~234~~231,~~442~~491.9076 0911/11/2003 10020154 07/01/2013 07/01/2033 N 3,~~194~~190,~~239~~832.0654 3,~~190~~187,~~832~~914.5419 1011/01/2003 10020928 N/A 06/11/2013 N 3,~~191~~187,~~240~~944.4825 3,~~187~~185,~~944~~153.2543 1011/11/2003 10020752 07/01/2013 07/01/2033 N 3,~~146~~142,~~209~~803.9260 3,~~142~~139,~~803~~871.6011 1011/01/2003 10019639 N/A 08/01/2013 N 3,~~096~~093,~~866~~270.2219 3,~~093~~090,~~270~~106.1921 1011/01/2003 10019733 07/01/2013 07/01/2026 N 3,~~089~~084,~~874~~294.3827 3,~~084~~079,~~294~~167.2790 1011/01/2003 10019902 N/A 06/01/2013 N 3,~~035~~032,~~659~~214.0359 3,~~032~~029,~~214~~208.5967 1011/01/2003 10020862 N/A 05/11/2013 N 2,~~889~~886,~~324~~273.5881 2,~~886~~883,~~273~~673.8130 0911/11/2003 10020564 N/A 04/11/2013 N 2,~~860~~857,~~378~~153.7931 2,~~857~~854,~~153~~348.3102 1011/11/2003 10020103 N/A 03/11/2013 N 2,~~833~~830,~~767~~713.0468 2,~~830~~828,~~713~~097.6881 1011/11/2003 10020557 N/A 04/11/2013 N 2,~~785~~782,~~822~~692.7298 2,~~782~~779,~~692~~974.9803 1011/11/2003 10019038 N/A 12/11/2012 N 2,~~776~~773,~~800~~948.8641 2,~~773~~771,~~948~~551.4149 1011/11/2003 10020621 N/A 05/11/2013 N 1,~~666~~662,~~447~~802.9246 1,~~662~~659,~~802~~421.4695 1011/11/2003 10020622 N/A 05/11/2013 N 1,~~095~~092,~~094~~698.3576 1,~~092~~090,~~698~~477.7628 1011/11/2003 10020313 N/A 07/01/2008 N 2,~~634~~630,~~027~~676.8871 2,~~630~~627,~~676~~658.7168 10/01/2003 10020498 N/A 04/11/2013 N 2,~~588~~585,~~152~~490.6854 2,~~585~~583,~~490~~243.5492 1011/11/2003 10020895 N/A 05/11/2013 N 2,~~540~~537,~~276~~517.3127 2,~~537~~535,~~517~~143.2749 1011/11/2003 10020148 N/A 03/11/2013 N 2,~~510~~508,~~782~~102.1509 2,~~508~~505,~~102~~813.0916 1011/11/2003 10020135 N/A 03/11/2013 N 2,~~488~~485,~~166~~854.1485 2,~~485~~483,~~854~~981.8589 1011/11/2003 10020244 N/A 04/11/2013 N 2,~~463~~460,~~145~~504.7185 2,~~460~~458,~~504~~244.8534 1011/11/2003 10019380 07/01/2013 07/01/2033 N 2,~~395~~392,~~535~~917.8474 2,~~392~~390,~~917~~657.7408 1011/01/2003 10018285 N/A 09/01/2010 N 2,~~375~~371,~~000~~493.00 2,~~371~~368,~~493~~354.0027 1011/01/2003 10020784 N/A 05/11/2013 N 2,~~337~~333,~~237~~721.8414 2,~~333~~330,~~721~~568.1438 1011/11/2003 10020641 N/A 05/11/2013 N 2,~~311~~308,~~235~~744.6719 2,~~308~~306,~~744~~605.1981 1011/11/2003 10019628 N/A 02/11/2013 N 2,~~309~~306,~~348~~959.3988 2,~~306~~304,~~959~~944.8854 1011/11/2003 10020559 N/A 04/11/2013 N 2,~~285~~282,~~491~~299.6531 2,~~282~~279,~~299~~496.3130 1011/11/2003 10020155 06/01/2013 06/01/2033 N 2,~~213~~211,~~444~~012.9800 2,~~211~~208,~~012~~909.0022 1011/01/2003 10019564 N/A 06/01/2013 N 2,~~093~~091,~~966~~715.2184 2,~~091~~089,~~715~~784.84 1011/01/2003 10020783 N/A 05/11/2013 N 2,~~088~~085,~~595~~452.5091 2,~~085~~082,~~452~~635.9154 1011/11/2003 10020467 N/A 04/11/2013 N 1,~~996~~994,~~316~~151.8744 1,~~994~~992,~~151~~286.44 10 11/11/2003 10020758 N/A 05/11/2013 N 1,~~992~~990,~~515~~383.0929 1,~~990~~988,~~383~~558.2911 1011/11/2003 10020337 N/A 04/11/2013 N 1,~~941~~939,~~195~~213.5491 1,~~939~~937,~~213~~546.91 10 11/11/2003 10021137 N/A 06/11/2013 N 1,~~911~~908,~~864~~924.0146 1,~~908~~906,~~924~~273.4620 1011/11/2003 10020719 N/A 05/11/2008 N 1,~~909~~906,~~093~~110.4932 1,~~906~~903,~~110~~411.3225 1011/11/2003 10020136 N/A 03/11/2013 N 1,~~852~~847,~~000~~887.6117 1,~~847~~844,~~887~~067.1737 1011/11/2003 10020604 05/11/2013 05/11/2028 N 1,~~790~~788,~~713~~131.5779 1,~~788~~785,~~131~~842.7973 1011/11/2003 10021225 N/A 06/11/2018 N 1,~~781~~774,~~086~~542.9173 1,~~774~~768,~~542~~239.7366 1011/11/2003 10019818 N/A 06/01/2013 N 1,~~764~~762,~~931~~045.5441 1,~~762~~759,~~045~~405.4148 1011/01/2003 10019895 N/A 03/11/2013 N 1,~~741~~739,~~386~~717.0591 1,~~739~~738,~~717~~348.9175 1011/11/2003 10020146 N/A 03/11/2013 N 1,~~740~~738,~~146~~288.0255 1,~~738~~736,~~288~~702.5516 1011/11/2003 10020833 N/A 05/11/2013 N 1,~~693~~691,~~637~~825.8279 1,~~691~~690,~~825~~274.7939 1011/11/2003 10019488 N/A 02/11/2008 N 1,~~683~~681,~~690~~231.9769 1,~~681~~679,~~231~~049.6970 1011/11/2003 10020850 N/A 05/11/2013 N 1,~~619~~618,~~701~~146.4254 1,~~618~~616,~~146~~866.5467 1011/11/2003 10020072 N/A 03/11/2013 N 1,~~605~~601,~~120~~563.0018 1,~~601~~598,~~563~~261.1873 1011/11/2003 10020808 N/A 05/11/2013 N 1,~~591~~589,~~927~~674.4716 1,~~589~~587,~~674~~686.1636 1011/11/2003 10020912 N/A 06/11/2013 N 1,~~503~~501,~~933~~724.9567 1,~~501~~499,~~724~~754.6763 1011/11/2003 10020988 N/A 06/11/2013 N 1,~~495~~494,~~660~~044.5205 1,~~494~~492,~~044~~654.0545 1011/11/2003 10020307 N/A 04/11/2013 N 1,~~489~~487,~~568~~305.1868 1,~~487~~485,~~305~~274.6823 1011/11/2003 10020618 N/A 05/11/2019 N 1,~~482~~478,~~842~~292.1507 1,~~478~~473,~~292~~984.0763 0910/11/2003 10020256 N/A 03/11/2013 N 1,~~428~~426,~~238~~086.4313 1,~~426~~424,~~086~~158.1386 1011/11/2003 10020018 N/A 03/11/2013 N 1,~~426~~424,~~175~~538.4216 1,~~424~~423,~~538~~107.1660 1011/11/2003 10020737 N/A 05/11/2013 N 1,~~395~~394,~~536~~219.6697 1,~~394~~393,~~219~~143.9775 1011/11/2003 10021118 N/A 06/11/2013 N 1,~~354~~352,~~408~~378.0057 1,~~352~~350,~~378~~559.5773 1011/11/2003 10021579 N/A 07/11/2018 N 1,~~340~~335,~~793~~947.0568 1,~~335~~331,~~947~~287.6852 1011/11/2003 10020255 N/A 04/11/2013 N 1,~~266~~264,~~117~~191.5049 1,~~264~~262,~~191~~461.4952 1011/11/2003 10020456 N/A 04/11/2008 N 1,~~251~~249,~~298~~409.2512 1,~~249~~247,~~409~~715.1246 10/11/2003 10021377 N/A 07/11/2010 N 1,~~236~~234,~~637~~747.4396 1,~~234~~233,~~747~~045.9601 1011/11/2003 10020073 N/A 03/11/2013 N 1,~~210~~207,~~013~~332.5121 1,~~207~~204,~~332~~843.2142 1011/11/2003 10020620 N/A 05/11/2013 N 1,~~193~~192,~~774~~045.5953 1,~~192~~190,~~045~~510.5361 0911/11/2003 10020349 N/A 04/11/2013 N 1,~~192~~190,~~279~~585.1647 1,~~190~~189,~~585~~091.4724 1011/11/2003 10020916 N/A 05/11/2018 N 1,~~184~~179,~~120~~948.6469 1,~~179~~175,~~948~~955.6947 1011/11/2003 10021272 N/A 07/11/2013 N 1,~~097~~096,~~792~~520.3898 1,~~096~~095,~~520~~403.9893 1011/11/2003 10020445 N/A 04/11/2013 N 1,~~092~~090,~~456~~816.2386 1,~~090~~089,~~816~~349.8636 1011/11/2003 10020986 N/A 06/11/2013 N ~~995,989.95~~ 994,529.07 10993,226.90 11/11/2003 10020387 N/A 04/11/2013 N ~~975,676.05~~ 974,698.79 10973,881.98 11/11/2003 10020599 N/A 05/11/2013 N ~~970,217.35~~ 968,875.41 10967,699.33 11/11/2003 10021224 N/A 06/11/2013 N ~~945,974.38~~ 944,519.92 943,208.10 11/11/2003 10020651 N/A 05/11/2013 N ~~761,096.96~~ 760,009.69 759,048.10 11/11/2003 10020652 N/A 05/11/2013 N ~~756,093.57~~ 755,006.80 10754,044.04 11/11/2003 10021050 N/A 05/11/2013 N ~~647~~646,~~578~~888.8460 646,~~888~~298.6038 1011/11/2003 ~~Totals~~10020749 1N/A 05/11/2013 N 519,~~339~~779.74 518,~~373,694~~755.0829 11/11/2003 Totals 1,338,170,528.88 1,337,113,043.19

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

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 11/18/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/20/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 11/18/2003 0 $0.00 0 $0.00 10/20/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/18/2003 5.445162% 5.5405430% 107 10/20/2003 5.445142% 5.5405410% 108 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) ~~10020390~~10021794 ~~21B~~6 0 0910/11/2003 75165,~~059~~432.5836 75165,~~059~~432.5836 B ~~10020388~~10020170 ~~21A~~13 0 0910/1101/2003 28136,~~122~~019.4288 28136,~~122~~019.4288 B ~~10020483~~10021344 2723 0 0910/11/2003 75117,~~183~~223.9628 75117,~~183~~223.9628 B ~~10021123~~10020472 3129 0 0910/11/2003 8192,~~967~~397.21 8192,~~967~~397.21 B 10020269 32 0 0910/11/2003 83,937.07 83,937.07 B ~~10020406~~10019302 5461 0 0910/11/2003 5536,~~301~~455.5401 5536,~~301~~455.5401 B ~~10020104~~10020471 5767 0 0910/11/2003 3731,~~734~~038.8796 3731,~~734~~038.8796 B 10020071 68 0 10/11/2003 30,579.22 30,579.22 B 10020043 82 0 0910/11/2003 27,246.14 27,246.14 B 10019840 91 0 0910/11/2003 22,613.36 22,613.36 B 10020046 95 0 0910/11/2003 21,525.96 21,525.96 B ~~10019941~~10020313 96115 0 10/01/2003 2113,~~892~~755.7158 2113,~~892~~755.7158 B ~~10020788 101 0 09/11/2003 18,966.12 18,966.12 B 10020862 108 0 09/11/2003 17,015.84 17,015.84 B~~ 10020618 149 0 0910/11/2003 12,594.50 12,594.50 B ~~10020620~~10020456 ~~159~~156 0 0910/11/2003 78,~~827~~041.2635 78,~~827~~041.2635 B Totals 1514 ~~586~~798,~~988~~859.5488 ~~586~~798,~~988~~859.5488

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~10020390~~10021794 1538,~~189~~500,~~123~~000.00 0.00 ~~10020388~~10020170 524,~~690~~199,~~877~~331.0043 0.00 ~~10020483~~10021344 1619,~~025~~944,~~000~~006.0085 0.00 ~~10021123~~10020472 1314,~~960~~471,~~687~~331.7351 0.00 10020269 13,~~924~~910,~~740~~427.8952 0.00 ~~10020406~~10019302 ~~7,425,395.39 0.00 10020104~~ 6,~~678~~046,~~583~~978.3433 0.00 ~~10020043~~10020471 45,~~500~~220,~~902~~048.2296 0.00 ~~10019840~~10020071 35,~~680~~204,~~937~~540.2524 0.00 ~~10020046~~10020043 34,~~555~~496,~~961~~310.4062 0.00 ~~10019941~~10019840 3,~~500~~677,~~000~~280.0072 0.00 ~~10020788~~10020046 3,~~237~~552,~~894~~333.1178 0.00 ~~10020862~~10020313 2,~~889~~630,~~324~~676.5871 0.00 10020618 1,~~482~~478,~~842~~292.1507 0.00 ~~10020620~~10020456 1,~~193~~249,~~774~~409.5912 0.00 Totals ~~102~~144,~~936~~580,~~043~~967.6586 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = B (1514 Loans) ~~586~~798,~~988~~859.5488 ~~586~~798,~~988~~859.5488 ~~102~~144,~~936~~580,~~043~~967.6586 0.00 (1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD **Outstanding P & I Advances include the current period advance.

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

Filing Compare · CSFB MORT SEC CORP COM MORT PAS THR CERTS SER 2003 C4