8-K 1 cs03c4.txt JANUARY 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 : January 16,2004 (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 January 16, 2004 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 January 16, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 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: January 16, 2004 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 January 16, 2004 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: 01/16/2004 Record Date: 12/31/2003 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 6664,~~012~~271,~~521~~298.8589 ~~811~~820,~~918~~043.4900 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~~325,~~024~~503,~~545~~163.0078 ~~241~~244,~~539~~017.0224 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 5.442000% 16,711,000.00 16,711,000.00 0.00 F 22541QSM5 5.~~590073~~590088% 21,724,000.00 21,724,000.00 0.00 G 22541QSN3 5.~~590073~~590088% 15,040,000.00 15,040,000.00 0.00 H 22541QSP8 5.~~590073~~590088% 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 3.178792% 2,491,998.42 2,~~487~~479,~~766~~484.4183 4,~~028~~050.1836 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,~~338~~335,~~170~~899,~~528~~643.8812 1,~~057~~068,~~485~~110.6960

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22541QSC7 ~~143~~139,~~632~~843.2563 0.00 0.00 ~~955~~959,~~550~~886.7463 6563,~~200~~451,~~603~~255.3689 17.1821% A-2 22541QSD5 385,022.67 0.00 0.00 385,022.67 118,226,000.00 17.1821% A-3 22541QSE3 351,137.00 0.00 0.00 351,137.00 89,652,000.00 17.1821% A-4 22541QSF0 2,176,790.91 0.00 0.00 2,176,790.91 508,497,000.00 17.1821% A1-A 22541QSL7 1,~~319~~317,~~584~~474.3506 0.00 0.00 1,561,~~123~~491.3730 325,~~783~~259,~~005~~146.9854 17.1821% B 22541QSG8 160,938.79 0.00 0.00 160,938.79 36,765,000.00 14.4346% C 22541QSH6 74,029.73 0.00 0.00 74,029.73 16,711,000.00 13.1821% D 22541QSJ2 149,089.97 0.00 0.00 149,089.97 33,422,000.00 10.6870% E 22541QSK9 75,784.39 0.00 0.00 75,784.39 16,711,000.00 9.4345% F 22541QSM5 101,~~198~~199.9623 0.00 0.00 101,~~198~~199.9623 21,724,000.00 7.8182% G 22541QSN3 70,062.2544 0.00 0.00 70,062.2544 15,040,000.00 6.6870% H 22541QSP8 77,846.4364 0.00 0.00 77,846.4364 16,711,000.00 5.4344% J 22541QSQ6 66,702.40 0.00 0.00 66,702.40 15,040,000.00 4.3132% K 22541QSR4 37,054.43 0.00 0.00 37,054.43 8,355,000.00 3.69% L 22541QSS2 29,647.98 0.00 0.00 29,647.98 6,685,000.00 3.19% M 22541QST0 44,465.31 0.00 0.00 44,465.31 10,026,000.00 2.44% N 22541QSU7 22,237.09 0.00 0.00 22,237.09 5,014,000.00 2.06% O 22541QSV5 7,410.8988 0.00 0.00 7,410.8988 1,671,000.00 1.94% P 22541QSW3 103,~~759~~093.9179 0.00 0.00 103,~~759~~093.9179 23,395,695.62 0.19% MM 22541QSX1 6,~~590~~568.0814 0.00 0.00 10,618.2650 2,~~483~~475,~~738~~434.2347 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,~~402~~396,~~985~~399.7948 0.00 0.00 6,~~460~~464,~~471~~510.4808 1,~~337~~334,~~113~~831,~~043~~532.1952

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22541QSY9 0.~~069443~~065390% 1,336,881,695.62 1,~~335~~333,~~682~~420,~~762~~158.4729 A-SP 22541QSZ6 0.~~780980~~780990% 1,150,010,000.00 1,150,010,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22541QSY9 7772,~~295~~660.2133 0.00 7772,~~295~~660.2133 1,~~334~~332,~~629~~356,~~304~~098.9605 A-SP 22541QSZ6 748,~~446~~455.1069 0.00 748,~~446~~455.1069 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 ~~986~~960.~~23303329~~21900514 12.~~13013551~~25151642 2.~~14587878~~08927645 0.00000000 0.00000000 ~~974~~947.~~10289778~~96748872 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 ~~999~~997.~~14969875~~55185007 0.~~74023150~~74782637 4.~~04405842~~03759113 0.00000000 0.00000000 ~~998~~996.~~40946724~~80402370 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 4.53500030 0.00000000 0.00000000 1,000.00000000 F 22541QSM5 1,000.00000000 0.00000000 4.~~65839440~~65840683 0.00000000 0.00000000 1,000.00000000 G 22541QSN3 1,000.00000000 0.00000000 4.~~65839428~~65840691 0.00000000 0.00000000 1,000.00000000 H 22541QSP8 1,000.00000000 0.00000000 4.~~65839447~~65840704 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~~43499701 0.00000000 0.00000000 1,000.00000000 P 22541QSW3 1,000.00000000 0.00000000 4.~~43500000~~40652809 0.00000000 0.00000000 1,000.00000000 MM 22541QSX1 ~~998~~994.~~30176056~~97849200 1.~~61644565~~62534613 2.~~64449606~~63569188 0.00000000 0.00000000 ~~996~~993.~~68531491~~35314587 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 ~~999~~997.~~10318680~~41073773 0.~~05781754~~05435061 0.00000000 ~~998~~996.~~31519074~~61481073 A-SP 22541QSZ6 1,000.00000000 0.~~65081704~~65082538 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~798~~298,~~859~~732.8896 Servicing Advances Outstanding 512,~~858~~994.5147 Reimbursement for Interest on P&I Advances paid from general collections 0101.0017 Reimbursement for Interest on Servicing Advances paid from general collections 0101.0017

Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 43,~~767~~691.3528 Less Delinquent Master Servicing Fees 52,~~841~~382.1675 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 34,~~935~~264.3202 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 4145,~~861~~572.5155

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 ~~143~~139,~~632~~843.2563 0.00 ~~143~~139,~~632~~843.2563 0.00 0.00 ~~143~~139,~~632~~843.2563 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,~~319~~317,~~584~~474.3506 0.00 1,~~319~~317,~~584~~474.3506 0.00 0.00 1,~~319~~317,~~584~~474.3506 0.00 A-X 7772,~~295~~660.2133 0.00 7772,~~295~~660.2133 0.00 0.00 7772,~~295~~660.2133 0.00 A-SP 748,~~446~~455.1069 0.00 748,~~446~~455.1069 0.00 0.00 748,~~446~~455.1069 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 75,784.39 0.00 75,784.39 0.00 0.00 75,784.39 0.00 F 101,~~198~~199.9623 0.00 101,~~198~~199.9623 0.00 0.00 101,~~198~~199.9623 0.00 G 70,062.2544 0.00 70,062.2544 0.00 0.00 70,062.2544 0.00 H 77,846.4364 0.00 77,846.4364 0.00 0.00 77,846.4364 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 7,410.8988 0.00 P 103,759.91 0.00 103,759.91 0.00 0666.0012 103,~~759~~093.9179 0666.0012 MM 6,~~590~~568.0814 0.00 6,~~590~~568.0814 0.00 0.00 6,~~590~~568.0814 0.00 Total 6,~~228~~218,~~727~~181.1063 0.00 6,~~228~~218,~~727~~181.1063 0.00 0666.0012 6,~~228~~217,~~727~~515.1050 0666.0012

Other Required Information Available Distribution Amount (1) 7,~~286~~285,~~212~~626.7910 Aggregate Number of Outstanding Loans 173 Aggregate Unpaid Principal Balance of Loans 1,~~337~~334,~~211~~887,~~176~~432.2859 Aggregate Stated Principal Balance of Loans 1,~~337~~334,~~113~~831,~~043~~532.1952 Aggregate Amount of Master Servicing Fee 4145,~~861~~572.5155 Aggregate Amount of Special Servicing Fee 0564.0095 Aggregate Amount of Trustee Fee 2,~~016~~013.5513 Aggregate Amount of Primary Servicing Fee 0.00 Aggregate Trust Fund Expenses 0101.0017 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,~~274~~263,~~510~~886.9405 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,~~274~~263,~~510~~886.9405 Principal: Scheduled Principal 1,~~057~~068,~~485~~110.7059 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,~~057~~068,~~485~~110.7059 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 7,331,996.64 Total Funds Distributed Fees: Master Servicing Fee 43,~~767~~691.3528 Trustee Fee 2,~~016~~013.5513 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 45,~~783~~704.8941 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0101.0017 ASER Amount 0.00 Special Servicing Fee 0564.0095 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 0666.0012 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 6,~~228~~217,~~727~~515.1050 Principal Distribution 1,~~057~~068,~~485~~110.6960 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,~~286~~285,~~212~~626.7910 Total Funds Distributed 7,331,996.6863

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,~~556~~538,~~162~~627.1215 0.49 ~~114~~112 6.~~0882~~0881 1.~~629204~~533764 1,000,001 to 1,250,000 9 10,~~516~~478,~~391~~938.7877 0.79 ~~109~~107 5.~~9601~~9600 1.~~627672~~633374 1,250,001 to 1,500,000 10 14,~~136~~089,~~386~~027.9231 1.06 ~~127~~125 5.9120 1.~~550456~~543394 1,500,001 to 2,000,000 17 30,~~192~~101,~~241~~813.7127 2.26 ~~110~~108 5.~~9137~~9138 1.~~543055~~494958 2,000,001 to 2,500,000 13 30,~~276~~204,~~275~~258.9454 2.26 ~~107~~105 5.~~7333~~7335 1.~~682965~~722423 2,500,001 to 3,000,000 11 30,~~341~~276,~~557~~475.1438 2.27 ~~108~~106 5.8524 1.~~544008~~585282 3,000,001 to 4,000,000 19 6564,~~123~~983,~~343~~150.5680 4.87 ~~115~~113 5.7969 1.~~809952~~906737 4,000,001 to 5,000,000 15 6867,~~033~~887,~~453~~126.9369 5.09 ~~114~~112 5.~~7419~~7420 1.~~574336~~529474 5,000,001 to 6,250,000 17 9392,~~145~~954,~~055~~442.4887 6.9796 ~~109~~107 5.7547 1.~~459448~~495577 6,250,001 to 7,500,000 6 40,~~640~~546,~~047~~520.3126 3.04 ~~121~~119 5.~~6194~~6189 1.~~682806~~729400 7,500,001 to 8,000,000 3 23,~~135~~074,~~433~~012.3058 1.73 ~~135~~133 6.~~1638~~1641 1.~~774923~~482573 8,000,001 to 10,000,000 11 102,~~490~~335,~~669~~447.0259 7.67 ~~106~~104 5.~~6483~~6481 1.~~522973~~567691 10,000,001 to 12,500,000 8 89,~~655~~513,~~703~~408.3811 6.71 ~~115~~113 5.5106 1.~~362264~~497316 12,500,001 to 15,000,000 5 70,~~263~~125,~~273~~400.2189 5.25 ~~106~~104 5.~~8803~~8804 1.~~676509~~598989 15,000,001 to 18,000,000 4 62,~~682~~648,~~364~~630.5328 4.69 9997 5.~~6227~~6228 1.~~455509~~823177 18,000,001 to 23,000,000 4 77,~~908~~745,~~645~~397.0559 5.8382 9896 5.~~5570~~5571 1.~~408697~~400123 23,000,001 to 27,500,000 5 121,~~259~~041,~~967~~248.3411 9.07 ~~103~~101 5.~~1119~~1120 1.676882 27,500,001 to 35,000,000 2 62,~~698~~574,~~991~~497.0094 4.69 ~~115~~113 5.7600 1.230952 35,000,001 to 50,000,000 3 130,~~691~~533,~~026~~255.5343 9.7778 7775 4.~~2726~~2740 2.~~764034~~583482 50,000,001 to 70,000,000 2 128,000,000.00 9.5759 ~~116~~114 5.3160 12.~~563750~~229141 70,000,001 and greater 1 79,~~366~~179,~~053~~852.9496 5.9493 ~~113~~111 5.0200 2.~~310000~~410000 Totals 173 1,~~337~~334,~~113~~831,~~043~~532.1952 100.00 ~~107~~105 5.4452 1.~~710201~~789023

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 5149 5.5000 1.570000 Arizona 4 16,~~534~~498,~~210~~904.2825 1.24 ~~115~~113 5.4226 1.~~456517~~376612 California 23 ~~234~~233,~~172~~843,~~609~~468.4687 17.5152 ~~103~~101 5.~~6645~~6641 1.~~602823~~244146 Colorado 4 14,~~430~~401,~~060~~753.1928 1.08 ~~113~~111 5.8751 1.~~411048~~343323 Connecticut 2 23,~~832~~781,~~156~~642.0581 1.78 6563 5.8031 1.~~500166~~541986 Florida 16 88,~~698~~478,~~297~~503.2924 6.63 ~~115~~113 5.4169 1.~~566620~~509965 Georgia 4 34,~~195~~116,~~251~~775.4277 2.56 ~~116~~114 5.2102 1.~~215325~~112192 Idaho 1 2,~~986~~978,~~026~~638.6202 0.22 ~~116~~114 6.7000 12.~~750000~~140000 Illinois 6 57,~~718~~647,~~374~~442.5782 4.32 ~~111~~109 5.~~2944~~2942 1.~~527295~~511740 Indiana 5 149,~~393~~185,~~062~~717.7659 11.1718 ~~115~~113 5.~~1460~~1461 1.~~852452~~901120 Louisiana 3 16,~~150~~109,~~325~~998.4469 1.21 ~~110~~108 5.~~5493~~5492 1.~~481240~~444554 Maine 1 1,~~393~~390,~~143~~724.7586 0.10 ~~114~~112 6.3900 1.450000 Maryland 5 36,~~284~~253,~~611~~677.7529 2.7172 ~~113~~111 5.~~8439~~8440 1.~~478105~~688553 Massachusetts 8 34,~~178~~104,~~058~~051.3032 2.5655 ~~104~~102 5.7889 1.~~467122~~467141 Michigan 1 1,~~492~~489,~~654~~619.4553 0.11 ~~115~~113 5.6500 1.~~150000~~260000 Minnesota 1 7,~~394~~363,725.9918 0.55 ~~233~~231 6.3600 1.~~620000~~580000 Mississippi 1 4,~~109~~101,~~819~~780.0868 0.31 ~~116~~114 5.8000 21.~~020000~~790000 Nebraska 3 13,~~218~~186,~~204~~554.0474 0.99 9795 5.6214 1.~~676967~~677105 Nevada 1 2,~~458~~453,~~244~~295.3410 0.18 ~~113~~111 5.7500 1.~~160000~~020000 New Hampshire 3 8,~~807~~788,~~964~~810.0921 0.66 ~~112~~110 5.~~9975~~9974 1.~~647613~~620187 New Jersey 3 22,~~238~~194,~~911~~314.5615 1.66 ~~115~~113 5.7219 3.~~163904~~275527 New York 4 51,~~536~~520,~~380~~932.0992 3.8586 ~~116~~114 4.~~9607~~9605 3.~~322225~~686817 North Carolina 10 35,~~634~~552,~~695~~590.4261 2.6766 ~~114~~112 5.~~7145~~7143 1.~~472895~~611393 Ohio 7 23,~~962~~916,~~039~~649.1000 1.79 ~~118~~116 5.~~6367~~6366 1.~~493712~~515503 Oklahoma 2 14,~~702~~671,~~604~~644.7145 1.10 ~~113~~111 5.~~5465~~5466 1.~~619816~~323650 Oregon 1 14,~~460~~436,~~556~~178.6335 1.08 ~~113~~111 6.5500 1.~~520000~~230000 Pennsylvania 2 65,~~759~~756,~~048~~977.1059 4.9293 ~~115~~113 5.3897 13.~~803117~~107913 South Carolina 1 24,~~175~~124,~~630~~260.0635 1.81 ~~117~~115 5.3900 2.460000 South Dakota 1 15,400,000.00 1.15 ~~115~~113 5.4400 1.~~360000~~910000 Tennessee 8 26,~~422~~378,~~956~~596.3466 1.98 ~~115~~113 5.~~4521~~4520 1.~~420082~~398072 Texas 33 127,~~985~~714,~~995~~880.3161 9.57 ~~109~~107 5.9418 1.~~413467~~413766 Virginia 3 9,~~709~~676,~~572~~814.8288 0.7372 ~~115~~113 5.~~7171~~7169 1.~~578077~~536782 Washington 7 72,~~214~~086,~~053~~355.2180 5.40 ~~102~~100 5.6976 1.~~384546~~476522 Wisconsin 6 75,~~962~~726,~~800~~253.5952 5.6867 5856 3.~~5477~~5479 23.~~185663~~009291 Totals 181 1,~~337~~334,~~113~~831,~~043~~532.1952 100.00 ~~107~~105 5.4452 1.~~710201~~789023

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 2329 ~~176~~258,~~948~~889,~~418~~302.6268 1319.2339 ~~109~~101 5.~~6929~~5658 10.~~147062~~909919 1.26 to 1.30 1216 5978,~~989~~315,~~380~~165.2804 45.4987 91106 5.~~6519~~7039 1.~~280082~~286251 1.31 to 1.35 129 ~~148~~97,~~781~~244,~~248~~402.1135 117.1329 ~~115~~114 5.~~4490~~3967 1.~~331161~~317348 1.36 to 1.40 1412 8469,~~779~~298,~~561~~183.0052 65.3419 ~~123~~119 5.~~6154~~7634 1.~~380639~~379541 1.41 to 1.45 17 8991,~~447~~452,~~501~~504.8695 6.6985 ~~113~~101 5.~~7851~~7343 1.~~431961~~434083 1.46 to 1.50 1211 6158,~~169~~044,~~926~~625.6785 4.5735 ~~112~~110 5.~~5782~~6641 1.~~492514~~494942 1.51 to 1.60 2521 ~~165~~133,~~837~~380,~~569~~562.3646 129.4099 9594 5.~~6259~~5565 1.~~554961~~564693 1.61 to 2.00 3334 ~~234~~188,~~506~~945,~~656~~857.3941 1714.5416 ~~118~~116 5.~~6431~~5975 1.~~738222~~753247 2.01 to 2.50 1813 ~~201~~160,~~278~~526,~~715~~457.6455 1512.0503 ~~100~~110 5.~~1966~~3949 2.~~240241~~349722 2.51 to 3.00 4 6431,~~798~~093,~~684~~076.8201 42.8533 7083 35.~~7381~~3868 2.~~571861~~728419 3.01 to 4.00 26 46164,~~485~~558,~~274~~108.2331 312.4833 ~~116~~96 4.~~9113~~5885 3.~~573705~~554192 4.01 or greater 1 3,~~090~~083,~~106~~286.2139 0.23 ~~117~~115 5.2100 7.540000 Totals 173 1,~~337~~334,~~113~~831,~~043~~532.1952 100.00 ~~107~~105 5.4452 1.~~710201~~789023

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 12 ~~135~~134,~~018~~834,~~944~~465.2042 10.10 8886 5.~~5075~~5070 1.~~748893~~050027 Lodging 6 26,~~171~~106,~~971~~841.3581 1.96 ~~116~~114 6.6740 12.~~801485~~180728 Mixed Use 7 39,~~616~~571,~~360~~688.4830 2.96 ~~113~~111 5.~~8940~~8941 1.~~535790~~721436 Multi-Family 73 ~~344~~343,~~312~~722,~~642~~129.3481 25.75 ~~102~~100 5.~~5289~~5288 1.~~483788~~477192 Office 24 ~~271~~270,~~296~~970,~~757~~436.3925 20.2930 ~~109~~107 5.3752 2.~~095292~~551193 Retail 54 ~~503~~502,~~324~~317,~~653~~537.7123 37.6463 ~~112~~110 5.~~3013~~3015 1.~~648089~~764248 Self Storage 5 17,~~371~~308,~~714~~434.3432 1.30 ~~143~~141 5.6886 1.~~942876~~776273 Totals 181 1,~~337~~334,~~113~~831,~~043~~532.1952 100.00 ~~107~~105 5.4452 1.~~710201~~789023

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.000% or less 12 ~~235~~234,~~069~~687,~~408~~971.5742 17.58 8381 4.~~4622~~4629 2.~~247729~~179521 5.001% to 5.250% 10 219,~~471~~188,~~392~~728.1621 16.4142 ~~115~~113 5.1238 1.~~837408~~838456 5.260% to 5.500% 24 ~~244~~243,~~214~~874,~~491~~942.2682 18.2627 ~~112~~110 5.~~4033~~4032 12.~~650512~~049579 5.501% to 5.750% 43 181,~~978~~627,~~293~~806.0241 13.61 ~~107~~105 5.6634 1.~~441687~~468184 5.751% to 6.000% 36 ~~274~~273,~~090~~572,~~773~~217.3121 20.5049 ~~107~~105 5.~~8457~~8458 1.~~489818~~540283 6.001% to 6.500% 38 127,~~786~~496,~~240~~013.8677 9.5655 ~~119~~117 6.2074 1.~~507518~~504074 6.501% or greater 10 54,~~502~~383,~~444~~852.0168 4.0807 ~~128~~126 6.6367 1.~~627108~~727021 Totals 173 1,~~337~~334,~~113~~831,~~043~~532.1952 100.00 ~~107~~105 5.4452 1.~~710201~~789023

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~173~~171 1,~~337~~312,~~113~~498,~~043~~807.1989 ~~100~~98.0033 ~~107~~105 5.~~4452~~4325 1.~~710201~~795290 13 to 24 months 02 022,332,724.0063 01.0067 0107 06.~~0000~~1876 01.~~000000~~420726 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,~~337~~334,~~113~~831,~~043~~532.1952 100.00 ~~107~~105 5.4452 1.~~710201~~789023

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 34 1718,~~220~~448,~~659~~239.5306 1.2938 5149 5.~~7341~~7450 1.~~407432~~392323 52 to 84 months 1615 ~~203~~201,~~127~~527,~~729~~781.1022 15.1910 6058 4.~~6962~~6896 1.~~883353~~755254 85 to 117 months ~~143~~147 1,~~048~~083,~~358~~971,~~512~~210.0009 7881.4021 ~~114~~112 5.~~5650~~5575 1.~~692367~~807935 118 to 235 months 62 5517,~~261~~810,~~949~~878.2917 41.1333 ~~137~~174 56.~~6651~~3234 1.~~531312~~601078 236 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 168 1,~~323~~321,~~968~~758,~~849~~108.9254 99.02 ~~106~~104 5.4381 1.~~711240~~791315

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 23 24,~~944~~244,~~195~~669.1366 0.2232 ~~175~~173 5.~~7396~~6962 1.~~842275~~641288 176 to 250 months 32 108,~~199~~828,~~998~~754.1432 0.7666 ~~219~~223 6.~~2825~~3849 1.~~537166~~516943 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,~~144~~073,~~193~~423.2798 0.98 ~~209~~207 6.~~1609~~1613 1.~~605508~~557316

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 4.79 5654 5.0657 20.~~029844~~597250 175 months or less 0 0.00 0.00 0 0.0000 0.000000 176 to 250 months 8 20,~~523~~433,~~401~~165.9646 1.53 ~~138~~136 5.8619 1.~~796074~~621727 251 to 300 months 39 107,~~721~~447,~~982~~092.4274 8.0605 ~~111~~109 5.~~9720~~9721 1.~~625257~~705752 301 to 355 months 95116 ~~741~~1,~~112~~084,~~828~~877,850.8134 5581.4327 105 5.~~4593~~4223 1.~~628661~~782224 356 to 360 months 210 ~~345,610,636~~0.7300 250.8500 ~~112~~0 50.~~3425~~0000 10.~~606460~~000000 361 months or greater 1 45,000,000.00 3.37 ~~116~~114 4.8800 3.~~590000~~990000 Totals 168 1,~~323~~321,~~968~~758,~~849~~108.9254 99.02 ~~106~~104 5.4381 1.~~711240~~791315

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 4113 ~~446~~55,~~480~~119,~~824~~280.2531 334.3913 ~~100~~119 5.~~2041~~9093 1.~~961404~~469995 1 year or less ~~132~~159 ~~890~~1,~~632~~276,~~218~~628,965.9482 6695.6164 ~~110~~104 5.~~5660~~4257 1.~~584271~~788908 1 to 2 years 01 03,083,286.0039 0.0023 0115 05.~~0000~~2100 07.~~000000~~540000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 173 1,~~337~~334,~~113~~831,~~043~~532.1952 100.00 ~~107~~105 5.4452 1.~~710201~~789023 (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 342,656.36 87,779.64 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 170,120.16 31,431.69 5.760% 10021070 5 RT San Diego CA 140,534.04 25,965.32 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 126,082.63 76,956.61 3.108% 10021277 9.2 OF Wauwatosa WI 6,635.93 4,050.35 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 103,950.46 26,823.19 4.950% 10020170 13 OF Charleston SC 112,081.18 23,938.70 5.390% 10018171 14 Various Various Various 122,177.95 21,251.60 5.970% 10020249 15 MF Milwaukee WI 85,913.98 30,750.10 4.220% 10021440 16 LO Port Angeles WA 52,188.09 10,397.84 6.700% 10021438 17 LO Yakima WA 29,248.27 5,827.36 6.700% 10021436 18 LO Eureka CA 17,204.86 3,427.86 6.700% 10021443 19 LO Twin Falls ID 17,204.86 3,427.86 6.700% 10021441 20 LO Kennewick WA 14,337.39 2,856.55 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 83,388.30 22,450.54 4.840% 10021344 23 IN Bristol CT 99,243.72 17,979.56 5.790% 10018946 24 OF El Segundo CA 104,552.49 16,716.37 6.200% 10020150 25 IN Elk Grove Village IL 85,211.36 18,671.84 5.400% 10021164 26 OF Sarasota FL 76,015.48 15,682.44 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 81,485.60 10,911.61 6.550% 10021113 30 MF Jacksonville FL 62,188.77 15,480.30 5.060% 10021123 31 RT Burlington NJ 69,275.74 12,691.47 5.780% 10020269 32 MF Pearland TX 71,733.56 12,203.51 6.000% 10019467 33 OF Woodland Hills CA 70,728.73 12,097.99 6.010% 10020251 34 RT Rohnert Park CA 61,622.40 11,483.60 5.770% 10021169 35 RT Metairie LA 55,447.72 11,935.98 5.400% 10020592 36 RT Alpharetta GA 55,762.05 10,765.53 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 44,871.94 12,575.59 4.760% 10020435 40 RT Pico Rivera CA 51,381.95 9,560.09 5.700% 10020576 41 MF League City TX 51,038.13 9,837.39 5.690% 10021223 42 RT Austin TX 57,220.68 7,050.49 6.710% 10021095 43 MF Tulsa OK 44,260.50 10,376.03 5.200% 10019337 44 MF Houston TX 48,491.53 9,072.69 5.810% 10020332 45 RT Redmond WA 48,822.68 8,758.81 5.860% 10019821 46 OF Worcester MA 44,083.22 9,524.49 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 37,521.32 8,655.90 5.210% 10021243 50 RT Greensboro NC 38,713.77 7,986.88 5.500% 10021000 51 SS Concord CA 39,886.72 16,691.78 5.840% 10020484 52 IN Chatsworth CA 41,358.68 5,992.74 6.300% 10019350 53 MF Houston TX 41,381.13 6,130.36 6.367% 10020406 54 IN Rochester MN 40,410.22 14,891.32 6.360% 10020306 55 MU Vienna VA 33,208.84 9,986.55 5.550% 10020515 56 MF Altamonte Springs FL 33,346.59 6,293.18 5.740% 10020104 57 MF Godfrey IL 30,952.45 6,782.42 5.400% 10021115 58 OF Omaha NE 30,986.72 6,205.54 5.570% 10020785 59 MF Columbus OH 27,764.26 6,433.98 5.240% 10020323 60 RT Chandler AZ 28,184.56 6,157.88 5.350% 10019302 61 MF Arlington TX 31,026.02 5,428.99 5.970% 10020252 62 RT Aurora CO 28,802.35 5,718.10 5.620% 10021451 63 RT Jacksonville FL 28,087.85 5,175.80 5.750% 10020447 64 RT Valrico FL 27,025.18 5,187.04 5.700% 10020285 65 RT Pasco WA 27,730.86 4,891.65 5.900% 10019817 66 SS Various TN 24,482.33 8,155.01 5.290% 10020471 67 OF Princeton NJ 26,334.44 4,704.52 5.870% 10020071 68 MU Bowie MD 25,717.85 4,861.37 5.750% 10020649 69 MF Concord NC 25,169.29 4,879.85 5.660% 10020305 70 OF Towson MD 25,545.20 4,800.59 5.750% 10019351 71 MF Baytown TX 28,571.59 4,113.21 6.435% 10020787 72 MF Balcones Heights TX 23,693.36 7,625.33 5.400% 10019917 73 OF Bel Air MD 24,625.25 4,621.00 5.680% 10020311 74 RT Grove City OH 23,938.89 0.00 5.560% 10020913 75 MF Phoenix AZ 22,387.76 4,944.01 5.340% 10021124 76 IN Franklin MA 24,980.89 6,500.08 5.970% 10020487 77 OF Palm Harbor FL 24,464.47 4,240.61 5.880% 10019233 78 MF Oklahoma City OK 25,883.04 4,010.79 6.260% 10020650 79 RT Rosemont IL 23,737.69 4,282.76 5.830% 10020152 80 RT Fort Myers FL 21,608.84 10,456.98 5.400% 10021244 81 RT Greensboro NC 21,839.74 4,505.67 5.500% 10020043 82 RT The Woodlands TX 23,341.63 3,904.51 6.040% 10020069 83 MU Lafayette CO 23,040.13 3,602.27 6.200% 10020331 84 MF Cleveland OH 20,588.65 4,157.11 5.580% 10021488 85 MF Nashville TN 20,759.45 3,907.57 5.700% 10020870 86 OF Webster TX 17,713.31 6,668.48 4.930% 10021381 87 OF Flowood MS 20,504.59 3,698.97 5.800% 10019659 88 MF Houston TX 21,211.83 3,435.70 6.140% 10021433 89 RT New York NY 18,469.32 3,966.95 5.390% 10020019 90 IN East Hartford CT 19,712.93 5,424.01 5.870% 10019840 91 RT Richardson TX 19,533.42 3,079.94 6.180% 10020070 92 MF Omaha NE 18,095.68 3,449.53 5.730% 10019334 93 OF Raleigh NC 17,733.38 3,577.59 5.630% 10021241 94 LO Fayetteville NC 20,028.42 4,301.54 6.510% 10020046 95 OF The Woodlands TX 18,441.18 3,084.78 6.040% 10019941 96 RT Reseda CA 19,238.71 2,654.00 6.400% 10020153 97 RT Fort Wayne IN 17,096.02 3,218.00 5.700% 10020753 98 RT Vista CA 16,685.02 3,263.15 5.610% 10019914 99 RT Lebanon OH 18,132.22 2,713.79 6.210% 10020915 100 RT Southern Pines NC 15,951.20 3,180.94 5.580% 10020788 101 MF Donna TX 15,983.13 2,982.99 5.750% 10020154 102 RT Mount Healthy OH 15,603.06 2,949.48 5.690% 10020928 103 MF Houston TX 16,138.05 2,821.85 5.890% 10020752 104 RT Modesto CA 15,151.60 2,963.25 5.610% 10019639 105 MF Piscataway NJ 13,847.15 3,194.44 5.210% 10019733 106 RT Omaha NE 14,821.28 5,178.24 5.600% 10019902 107 MF Flagstaff AZ 14,043.61 3,036.00 5.390% 10020862 108 MF Weslaco TX 14,386.97 2,628.87 5.800% 10020564 109 MF New Braunfels TX 13,454.00 2,833.88 5.480% 10020103 110 OF Houston TX 13,987.76 2,644.07 5.750% 10020557 111 MF San Antonio TX 13,151.32 2,746.77 5.500% 10019038 112 MF Fort Worth TX 14,543.22 2,424.63 6.100% 10020621 113 MF Salem VA 8,754.27 3,417.85 6.140% 10020622 114 MF Petersburg VA 5,752.80 2,246.02 6.140% 10020313 115 MF Dallas TX 10,711.45 3,044.13 4.740% 10020498 116 MF Various TX 13,266.22 2,271.98 5.970% 10020895 117 OF Lone Tree CO 12,320.64 2,398.87 5.650% 10020148 118 MF Glendale AZ 12,501.64 2,313.87 5.800% 10020135 119 RT Glendale CA 13,954.44 1,896.62 6.530% 10020244 120 MF Las Vegas NV 12,158.53 2,284.90 5.750% 10019380 121 RT Franklin TN 11,433.29 2,284.13 5.560% 10018285 122 RT Zachary LA 11,912.75 3,172.38 5.850% 10020784 123 MF Lakeland FL 11,782.47 3,186.70 5.880% 10020641 124 RT Pembroke NC 11,289.41 2,161.18 5.690% 10019628 125 RT Spring Hill TN 11,916.25 2,038.25 6.010% 10020559 126 SS Sugar Land TX 12,564.39 2,836.28 6.410% 10020155 127 RT Fort Wayne IN 10,564.02 2,124.59 5.560% 10019564 128 MF Pacific Palisades CA 10,210.27 1,951.54 5.680% 10020783 129 MF Lakeland FL 10,529.02 2,847.69 5.880% 10020467 130 MF Greenville NC 9,596.71 1,884.87 5.600% 10020758 131 MF Pasadena TX 9,801.27 1,844.79 5.730% 10020337 132 MF Various TX 10,016.99 1,686.79 6.010% 10021137 133 MF New York NY 9,342.07 2,678.83 5.700% 10020719 134 MF Naples FL 9,213.25 2,726.75 5.630% 10020136 135 RT Minden LA 9,712.19 3,861.89 6.130% 10020604 136 RT Kennesaw GA 9,459.08 2,315.03 6.160% 10021225 137 MF Punta Gorda FL 8,343.31 6,364.19 5.500% 10019818 138 SS Antioch TN 8,001.32 2,665.22 5.290% 10019895 139 MU San Francisco CA 9,526.09 1,385.91 6.370% 10020146 140 MF Gloucester MA 8,664.50 1,603.68 5.800% 10020833 141 MF La Porte TX 8,331.08 1,568.07 5.730% 10019488 142 OF Chicago IL 8,965.44 2,206.94 6.210% 10020850 143 RT Denver CO 8,762.99 1,295.32 6.300% 10020072 144 RT Murphy NC 8,445.11 3,337.95 6.150% 10020808 145 RT Long Beach CA 8,573.55 2,010.85 6.280% 10020912 146 RT Andover MA 7,737.21 1,991.74 6.000% 10020988 147 MF Portage MI 7,254.25 1,404.29 5.650% 10020307 148 RT Lubbock TX 7,483.34 2,053.22 5.860% 10020618 149 RT Houston TX 8,237.14 4,357.36 6.510% 10020256 150 MF Miami FL 7,285.70 1,948.28 5.950% 10020018 151 MF Madison WI 6,622.01 1,444.92 5.410% 10020737 152 MF Biddeford ME 7,658.46 1,089.46 6.390% 10021118 153 MF White House TN 6,816.35 1,838.39 5.870% 10021579 154 MF Lafayette IN 6,396.18 4,706.22 5.600% 10020255 155 MF Monterey Park CA 6,349.86 1,748.47 5.850% 10020456 156 MF Arlington TX 6,329.40 1,711.95 5.900% 10021377 157 MF San Antonio TX 6,042.84 1,720.66 5.700% 10020073 158 RT Greenville NC 6,366.31 2,516.31 6.150% 10020620 159 RT Dallas TX 6,275.03 1,552.23 6.130% 10020349 160 MF Union Grove WI 6,441.54 1,511.62 6.300% 10020916 161 MF Reynoldsburg OH 6,154.90 4,036.33 6.100% 10021272 162 MF Belvidere IL 4,946.34 1,127.90 5.250% 10020445 163 MF Panama City FL 5,563.56 1,483.47 5.940% 10020986 164 RT Nashua NH 5,132.59 1,316.54 6.010% 10020387 165 MF Venice CA 5,118.78 826.30 6.110% 10020599 166 RT Brandon FL 5,350.59 1,190.10 6.430% 10021224 167 MF Marietta GA 4,622.38 1,325.46 5.700% 10020651 168 MF Allentown PA 4,059.67 972.62 6.220% 10020652 169 MF Macedonia OH 4,006.93 973.72 6.180% 10021050 170 MF Farmingdale NY 3,196.63 596.59 5.750% 10020749 171 MU Manchester NH 2,834.91 1,036.20 6.360% Totals 6,263,886.05 1,068,110.59

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,~~453~~267,~~032~~632.1460 79,~~366~~179,~~053~~852.9496 1101/11/~~2003~~2004 10021083 N/A 06/11/2013 N 65,000,000.00 65,000,000.00 1101/11/~~2003~~2004 10019981 N/A 08/01/2013 N 63,000,000.00 63,000,000.00 1101/01/~~2003~~2004 10021089 N/A 06/11/2013 N 34,~~366~~298,~~256~~418.9768 34,~~335~~266,~~161~~986.7599 1101/11/~~2003~~2004 10021070 N/A 06/11/2013 N 28,~~389~~333,~~516~~476.6127 28,~~363~~307,~~829~~510.2595 1101/11/~~2003~~2004 10021794 N/A 08/11/2008 N 38,500,000.00 38,500,000.00 1001/11/~~2003~~2004 10021793 N/A 08/11/2008 N 9,600,000.00 9,600,000.00 1101/11/~~2003~~2004 10021792 N/A 08/11/2008 N 6,400,000.00 6,400,000.00 1101/11/~~2003~~2004 10021277 N/A 07/11/2008 N 47,~~267~~110,~~562~~212.0204 47,~~191~~033,~~026~~255.5343 1101/11/~~2003~~2004 10021277 N/A 07/11/2008 N 2,~~487~~479,~~766~~484.4183 2,~~483~~475,~~738~~434.2347 01/11/~~12/2003~~2004 10021542 07/11/2013 07/11/2033 N 45,000,000.00 45,000,000.00 1101/11/~~2003~~2004 10020574 N/A 04/11/2013 N 25,200,000.00 25,200,000.00 1101/11/~~2003~~2004 10020433 N/A 08/01/2013 N 24,~~443~~387,~~837~~203.7953 24,~~417~~360,~~256~~380.0034 1101/01/~~2003~~2004 10020170 08/01/2013 08/01/2033 N 24,~~199~~148,~~331~~199.4305 24,~~175~~124,~~630~~260.0635 1001/01/~~2003~~2004 10018171 02/01/2013 02/01/2033 N 23,~~812~~766,~~258~~175.5675 23,~~791~~744,~~243~~924.8615 1101/01/~~2003~~2004 10020249 N/A 07/01/2008 N 23,~~706~~642,~~355~~433.2437 23,~~675~~611,~~837~~683.4227 1101/01/~~2003~~2004 10021440 N/A 07/11/2013 N 9,~~067~~045,~~883~~599.3279 9,~~057~~035,~~614~~201.0495 1101/11/~~2003~~2004 10021438 N/A 07/11/2013 N 5,~~082~~069,~~000~~511.5598 5,~~076~~063,~~245~~684.2462 1101/11/~~2003~~2004 10021436 N/A 07/11/2013 N 2,~~989~~982,~~412~~065.0988 2,~~986~~978,~~026~~638.6202 1101/11/~~2003~~2004 10021443 N/A 07/11/2013 N 2,~~989~~982,~~412~~065.0988 2,~~986~~978,~~026~~638.6202 1101/11/~~2003~~2004 10021441 N/A 07/11/2013 N 2,~~491~~485,~~176~~054.7388 2,~~488~~482,~~355~~198.5033 1101/11/~~2003~~2004 10020390 N/A 04/11/2013 N 15,189,123.00 15,189,123.00 1101/11/~~2003~~2004 10020388 N/A 04/11/2013 N 5,690,877.00 5,690,877.00 1101/11/~~2003~~2004 10020505 N/A 09/01/2013 N 20,~~055~~007,~~150~~857.4957 2019,~~032~~985,~~897~~407.0603 1101/01/~~2003~~2004 10021344 N/A 07/11/2008 N 19,~~944~~905,~~006~~141.8580 19,~~926~~887,~~221~~162.0624 1001/11/~~2003~~2004 10018946 12/11/2012 12/11/2032 N 19,~~619~~583,~~700~~193.5027 19,~~603~~566,~~179~~476.0490 1101/11/~~2003~~2004 10020150 N/A 03/11/2013 N 18,~~364~~325,~~834~~023.6126 18,~~346~~306,~~347~~351.8942 1101/11/~~2003~~2004 10021164 N/A 06/11/2013 N 16,~~083~~050,~~764~~189.9572 16,~~068~~034,~~241~~507.5328 1101/11/~~2003~~2004 10020483 N/A 05/11/2008 N 16,025,000.00 16,025,000.00 1101/11/~~2003~~2004 10021093 N/A 06/11/2013 N 15,400,000.00 15,400,000.00 1101/11/~~2003~~2004 10020472 N/A 04/11/2013 N 14,~~471~~447,~~331~~089.5196 14,~~460~~436,~~556~~178.6335 1001/11/~~2003~~2004 10021113 N/A 06/11/2013 N 14,~~305~~272,~~322~~572.6811 14,~~289~~257,~~985~~091.0881 1101/11/~~2003~~2004 10021123 N/A 06/11/2013 N 13,~~945~~918,~~964~~554.5083 13,~~933~~905,~~409~~863.4536 1101/11/~~2003~~2004 10020269 N/A 03/11/2010 N 13,~~910~~883,~~427~~915.5272 13,~~898~~871,~~360~~712.9921 1001/11/~~2003~~2004 10019467 N/A 02/11/2013 N 13,~~692~~666,~~923~~653.1015 13,~~680~~654,~~961~~555.0616 1101/11/~~2003~~2004 10020251 N/A 04/11/2013 N 12,~~427~~402,~~107~~339.4697 12,~~415~~390,~~746~~856.9237 1101/11/~~2003~~2004 10021169 N/A 06/11/2013 N 11,~~949~~924,~~721~~240.3067 11,~~937~~912,~~903~~304.8069 1101/11/~~2003~~2004 10020592 N/A 05/11/2013 N 11,~~443~~420,~~955~~798.9931 11,~~433~~410,~~303~~032.5378 1101/11/~~2003~~2004 10021481 N/A 07/11/2013 N 11,000,000.00 11,000,000.00 1101/11/~~2003~~2004 10020470 N/A 04/11/2013 N 11,000,000.00 11,000,000.00 1101/11/~~2003~~2004 10020333 N/A 08/01/2013 N 10,~~973~~947,~~777~~342.0312 10,~~961~~934,~~309~~766.7953 1101/01/~~2003~~2004 10020435 N/A 09/01/2013 N 10,~~488~~468,~~932~~309.9656 10,~~479~~458,~~474~~749.1047 1101/01/~~2003~~2004 10020576 N/A 04/11/2013 N 10,~~437~~416,~~698~~535.9366 10,~~427~~406,~~965~~698.2427 1101/11/~~2003~~2004 10021223 N/A 06/11/2018 N 9,~~918~~903,~~908~~102.6766 9,~~911~~896,~~949~~052.5117 1101/11/~~2003~~2004 10021095 N/A 06/11/2013 N 9,~~906~~884,~~508~~478.5126 9,~~896~~874,~~231~~102.1223 1101/11/~~2003~~2004 10019337 N/A 01/11/2013 N 9,~~711~~692,~~944~~383.1060 9,~~702~~683,~~969~~310.2891 1101/11/~~2003~~2004 10020332 04/11/2013 04/11/2033 N 9,~~694~~675,~~254~~307.4472 9,~~685~~666,~~591~~548.2491 1101/11/~~2003~~2004 10019821 09/01/2010 09/01/2033 N 9,~~589~~568,~~192~~863.2952 9,~~579~~559,~~761~~339.4603 1101/01/~~2003~~2004 10019624 N/A 02/11/2008 N 9,500,000.00 9,500,000.00 1101/11/~~2003~~2004 10020278 N/A 07/01/2013 N 9,000,000.00 9,000,000.00 1101/01/~~2003~~2004 10017939 N/A 08/01/2013 N 8,~~381~~363,~~764~~367.3637 8,~~373~~354,~~190~~711.9947 1101/01/~~2003~~2004 10021243 N/A 06/11/2013 N 8,~~191~~174,~~267~~167.2880 8,~~183~~166,~~361~~180.3892 1101/11/~~2003~~2004 10021000 N/A 08/01/2018 N 7,~~965~~931,~~927~~517.8978 7,~~949~~914,~~409~~826.1600 1101/01/~~2003~~2004 10020484 N/A 08/01/2013 N 7,~~636~~623,~~930~~720.2051 7,~~631~~617,~~009~~727.1377 1101/01/~~2003~~2004 10019350 N/A 01/11/2013 N 7,~~561~~547,~~071~~589.4617 7,~~555~~541,~~015~~458.0181 1101/11/~~2003~~2004 10020406 N/A 04/11/2023 N 7,~~409~~378,~~448~~616.4550 7,~~394~~363,725.9918 1101/11/~~2003~~2004 10020306 07/01/2013 07/01/2028 N 6,~~969~~948,~~560~~666.2969 6,~~959~~938,~~673~~680.5914 1101/01/~~2003~~2004 10020515 N/A 04/11/2013 N 6,~~760~~746,~~088~~528.2327 6,~~753~~740,~~862~~235.0709 1101/11/~~2003~~2004 10020104 N/A 03/11/2013 N 6,~~670~~656,~~902~~440.1089 6,~~664~~649,~~186~~658.9247 1101/11/~~2003~~2004 10021115 06/11/2010 06/11/2033 N 6,~~473~~460,~~740~~426.4292 6,~~467~~454,~~598~~221.7438 1101/11/~~2003~~2004 10020785 N/A 05/11/2013 N 6,~~166~~153,~~793~~123.1915 6,~~160~~146,~~420~~689.8917 1101/11/~~2003~~2004 10020323 N/A 07/01/2013 N 6,~~130~~117,~~975~~842.4538 6,~~124~~111,~~878~~684.0750 1101/01/~~2003~~2004 10019302 N/A 01/11/2008 N 6,~~046~~035,~~978~~211.3383 6,~~041~~029,~~609~~782.8384 1001/11/~~2003~~2004 10020252 N/A 04/11/2013 N 5,~~963~~951,~~856~~581.6068 5,~~958~~945,~~197~~863.9058 1112/11/2003 10021451 N/A 07/11/2013 N 5,~~683~~672,~~894~~720.0066 5,~~678~~667,~~773~~544.5286 1101/11/~~2003~~2004 10020447 N/A 04/11/2013 N 5,~~517~~505,~~140~~978.7633 5,~~512~~500,~~008~~791.5129 1101/11/~~2003~~2004 10020285 N/A 04/11/2013 N 5,~~468~~458,~~829~~233.0130 5,~~463~~453,~~991~~341.1965 1101/11/~~2003~~2004 10019817 N/A 06/01/2013 N 5,~~391~~374,~~481~~498.2510 5,~~383~~366,~~403~~343.6009 1101/01/~~2003~~2004 10020471 N/A 04/11/2013 N 5,~~220~~209,~~048~~868.9692 5,~~215~~205,~~395~~164.9040 1012/11/2003 10020071 N/A 03/11/2013 N 5,~~204~~194,~~540~~066.2488 5,~~199~~189,~~730~~205.7251 1012/11/2003 10020649 N/A 05/11/2013 N 5,~~174~~164,~~601~~107.7297 5,~~169~~159,~~773~~228.0112 1101/11/~~2003~~2004 10020305 N/A 04/11/2013 N 5,~~169~~159,~~545~~198.5841 5,~~164~~154,~~796~~397.2282 1101/11/~~2003~~2004 10019351 N/A 01/11/2013 N 5,~~165~~156,~~233~~162.8487 5,~~161~~152,~~170~~049.8966 1101/11/~~2003~~2004 10020787 N/A 05/11/2013 N 5,~~111~~095,~~249~~346.5613 5,~~103~~087,~~698~~720.1880 1101/11/~~2003~~2004 10019917 N/A 03/11/2013 N 5,~~044~~034,~~657~~694.0896 5,~~040~~030,~~084~~073.8196 1101/11/~~2003~~2004 10020311 N/A 07/01/2013 N 5,000,000.00 5,000,000.00 1101/01/~~2003~~2004 10020913 N/A 06/11/2013 N 4,~~879~~868,~~205~~669.9329 4,~~874~~863,~~310~~725.3828 1101/11/~~2003~~2004 10021124 N/A 06/11/2013 N 4,~~873~~859,~~007~~307.2787 4,~~866~~852,~~577~~807.6279 1101/11/~~2003~~2004 10020487 N/A 08/01/2013 N 4,~~840~~831,~~891~~692.6940 4,~~836~~827,~~697~~451.6679 1101/01/~~2003~~2004 10019233 N/A 01/11/2013 N 4,~~810~~801,~~337~~553.0301 4,~~806~~797,~~373~~542.5922 1101/11/~~2003~~2004 10020650 N/A 05/11/2013 N 4,~~737~~728,~~622~~362.4005 4,~~733~~724,~~386~~079.1329 1101/11/~~2003~~2004 10020152 N/A 07/01/2013 N 4,~~668~~647,~~522~~061.9569 4,~~658~~636,~~165~~604.7671 1101/01/~~2003~~2004 10021244 N/A 06/11/2013 N 4,~~620~~611,~~970~~323.2486 4,~~616~~606,~~510~~818.2619 1101/11/~~2003~~2004 10020043 N/A 03/11/2013 N 4,~~496~~487,~~310~~816.6215 4,~~492~~483,~~450~~911.2964 1012/11/2003 10020069 N/A 03/11/2013 N 4,~~323~~315,~~412~~528.3197 4,~~319~~311,~~852~~926.1370 1101/11/~~2003~~2004 10020331 N/A 04/11/2013 N 4,~~293~~284,~~751~~838.6946 4,~~289~~280,~~637~~681.4135 1101/11/~~2003~~2004 10021488 N/A 07/11/2013 N 4,~~237~~229,~~852~~430.3452 4,~~233~~225,~~986~~522.1195 1101/11/~~2003~~2004 10020870 N/A 08/01/2013 N 4,~~186~~172,~~294~~474.6761 4,~~179~~165,~~684~~806.8613 1101/01/~~2003~~2004 10021381 N/A 07/11/2013 N 4,~~113~~105,~~478~~479.1065 4,~~109~~101,~~819~~780.0868 1101/11/~~2003~~2004 10019659 N/A 02/11/2013 N 4,~~019~~011,~~398~~903.7367 4,~~016~~008,~~002~~467.6597 1101/11/~~2003~~2004 10021433 N/A 07/11/2013 N 3,~~987~~979,~~736~~266.1518 3,~~983~~975,~~808~~299.5123 1101/11/~~2003~~2004 10020019 N/A 03/11/2013 N 3,~~911~~899,~~301~~904.3958 3,~~905~~894,~~934~~480.9957 1101/11/~~2003~~2004 10019840 N/A 03/11/2013 N 3,~~677~~670,~~280~~545.7258 3,~~674~~667,~~236~~465.6264 1012/11/2003 10020070 N/A 03/11/2013 N 3,~~674~~667,~~850~~423.2930 3,~~671~~663,~~437~~973.4077 1101/11/~~2003~~2004 10019334 N/A 01/11/2013 N 3,~~665~~657,~~503~~832.2457 3,~~661~~654,~~962~~254.8398 1101/11/~~2003~~2004 10021241 N/A 06/11/2013 N 3,~~581~~572,~~953~~782.4641 3,~~577~~568,~~703~~480.3387 1101/11/~~2003~~2004 10020046 N/A 03/11/2013 N 3,~~552~~545,~~333~~622.7867 3,~~549~~542,~~283~~537.9089 1012/11/2003 10019941 09/01/2013 09/01/2033 N 3,~~496~~490,~~773~~895.9613 3,~~494~~488,~~152~~241.3613 1101/01/~~2003~~2004 10020153 07/01/2013 07/01/2033 N 3,~~489~~483,~~996~~060.0442 3,~~486~~479,~~812~~842.0842 1101/01/~~2003~~2004 10020753 07/01/2013 07/01/2033 N 3,~~460~~453,~~872~~859.8993 3,~~457~~450,~~643~~596.6278 1112/01/2003 10019914 09/01/2013 09/01/2033 N 3,~~396~~390,~~748~~785.9939 3,~~394~~388,~~067~~071.1060 1101/01/~~2003~~2004 10020915 N/A 06/11/2013 N 3,~~326~~319,~~535~~709.6916 3,~~323~~316,~~387~~528.5522 1101/11/~~2003~~2004 10020788 N/A 05/11/2013 N 3,~~234~~228,~~442~~009.9087 3,~~231~~225,~~491~~026.7688 1101/11/~~2003~~2004 10020154 07/01/2013 07/01/2033 N 3,~~190~~184,~~832~~477.5468 3,~~187~~181,~~914~~528.1920 1101/01/~~2003~~2004 10020928 N/A 06/11/2013 N 3,~~187~~181,~~944~~827.2532 3,~~185~~179,~~153~~005.4347 1101/11/~~2003~~2004 10020752 07/01/2013 07/01/2033 N 3,~~142~~136,~~803~~435.6016 3,~~139~~133,~~871~~471.1191 1101/01/~~2003~~2004 10019639 N/A 08/01/2013 N 3,~~093~~086,~~270~~480.1983 3,~~090~~083,~~106~~286.2139 1101/01/~~2003~~2004 10019733 07/01/2013 07/01/2026 N 3,~~084~~073,~~294~~537.2783 3,~~079~~068,~~167~~359.9059 1101/01/~~2003~~2004 10019902 N/A 06/01/2013 N 3,~~032~~025,~~214~~735.5926 3,~~029~~022,~~208~~699.6726 1112/01/2003 10020862 N/A 05/11/2013 N 2,~~886~~880,~~273~~595.8121 2,~~883~~877,~~673~~966.3034 1101/11/~~2003~~2004 10020564 N/A 04/11/2013 N 2,~~857~~851,~~153~~095.3100 2,~~854~~848,~~348~~261.0212 1101/11/~~2003~~2004 10020103 N/A 03/11/2013 N 2,~~830~~825,~~713~~017.6828 2,~~828~~822,~~097~~373.8121 1101/11/~~2003~~2004 10020557 N/A 04/11/2013 N 2,~~782~~776,~~692~~817.9849 2,~~779~~774,~~974~~070.0372 1101/11/~~2003~~2004 10019038 N/A 12/11/2012 N 2,~~773~~768,~~948~~672.4136 2,~~771~~766,~~551~~247.4973 1101/11/~~2003~~2004 10020621 N/A 05/11/2013 N 1,~~662~~655,~~802~~740.4654 1,~~659~~652,~~421~~322.9569 1101/11/~~2003~~2004 10020622 N/A 05/11/2013 N 1,~~092~~088,~~698~~058.7607 1,~~090~~085,~~477~~812.2805 1101/11/~~2003~~2004 10020313 N/A 07/01/2008 N 2,~~630~~624,~~676~~282.7135 2,~~627~~621,~~658~~238.6822 10/01/2003 10020498 N/A 04/11/2013 N 2,~~585~~580,~~490~~557.5436 2,~~583~~578,~~243~~285.9238 1101/11/~~2003~~2004 10020895 N/A 05/11/2013 N 2,~~537~~532,~~517~~360.2728 2,~~535~~529,~~143~~961.4941 1101/11/~~2003~~2004 10020148 N/A 03/11/2013 N 2,~~508~~503,~~102~~109.0908 2,~~505~~500,~~813~~795.1621 1101/11/~~2003~~2004 10020135 N/A 03/11/2013 N 2,~~485~~481,~~854~~647.8583 2,~~483~~479,~~981~~751.8921 1101/11/~~2003~~2004 10020244 N/A 04/11/2013 N 2,~~460~~455,~~504~~580.8500 2,~~458~~453,~~244~~295.3410 1101/11/~~2003~~2004 10019380 07/01/2013 07/01/2033 N 2,~~392~~388,~~917~~016.7437 2,~~390~~385,~~657~~732.0824 1101/01/~~2003~~2004 10018285 N/A 09/01/2010 N 2,~~371~~364,~~493~~814.0087 2,~~368~~361,~~354~~642.2749 1112/01/2003 10020784 N/A 05/11/2013 N 2,~~333~~327,~~721~~019.1400 2,~~330~~323,~~568~~832.3830 1101/11/~~2003~~2004 10020641 N/A 05/11/2013 N 2,~~308~~304,~~744~~092.1938 2,~~306~~301,~~605~~931.8120 1101/11/~~2003~~2004 10019628 N/A 02/11/2013 N 2,~~306~~302,~~959~~533.8897 2,~~304~~300,~~944~~495.5472 1101/11/~~2003~~2004 10020559 N/A 04/11/2013 N 2,~~282~~276,~~299~~271.3194 2,~~279~~273,~~496~~435.3066 1101/11/~~2003~~2004 10020155 06/01/2013 06/01/2033 N 2,~~211~~206,~~012~~455.0022 2,~~208~~204,~~909~~330.2263 1101/01/~~2003~~2004 10019564 N/A 06/01/2013 N 2,~~091~~087,~~715~~514.8468 2,~~089~~085,~~784~~563.8414 1101/01/~~2003~~2004 10020783 N/A 05/11/2013 N 2,~~085~~079,~~452~~463.9174 2,~~082~~076,~~635~~616.5405 1101/11/~~2003~~2004 10020467 N/A 04/11/2013 N 1,~~994~~990,~~151~~101.4486 1,~~992~~988,~~286~~216.1099 1101/11/~~2003~~2004 10020758 N/A 05/11/2013 N 1,~~990~~986,~~383~~407.2941 1,~~988~~984,~~558~~562.1162 1101/11/~~2003~~2004 10020337 N/A 04/11/2013 N 1,~~939~~935,~~213~~546.9120 1,~~937~~933,~~546~~859.1041 1101/11/~~2003~~2004 10021137 N/A 06/11/2013 N 1,~~908~~903,~~924~~307.4610 1,~~906~~900,~~273~~628.2027 1101/11/~~2003~~2004 10020719 N/A 05/11/2008 N 1,~~906~~900,~~110~~401.3242 1,~~903~~897,~~411~~674.2567 1101/11/~~2003~~2004 10020136 N/A 03/11/2013 N 1,~~847~~839,~~887~~913.1740 1,~~844~~836,~~067~~051.3751 1101/11/~~2003~~2004 10020604 05/11/2013 05/11/2028 N 1,~~788~~783,~~131~~235.7995 1,~~785~~780,~~842~~920.7392 1101/11/~~2003~~2004 10021225 N/A 06/11/2018 N 1,~~774~~761,~~542~~636.7359 1,~~768~~755,~~239~~272.6640 1101/11/~~2003~~2004 10019818 N/A 06/01/2013 N 1,~~762~~756,~~045~~494.4199 1,~~759~~753,~~405~~829.4877 1101/01/~~2003~~2004 10019895 N/A 03/11/2013 N 1,~~739~~736,~~717~~664.9148 1,~~738~~735,~~348~~278.7557 1101/11/~~2003~~2004 10020146 N/A 03/11/2013 N 1,~~738~~734,~~288~~828.5504 1,~~736~~733,~~702~~224.1636 1101/11/~~2003~~2004 10020833 N/A 05/11/2013 N 1,~~691~~688,~~825~~446.7930 1,~~690~~686,~~274~~878.3923 1101/11/~~2003~~2004 10019488 N/A 02/11/2008 N 1,~~681~~676,~~231~~566.6940 1,~~679~~674,~~049~~359.7046 1112/11/2003 10020850 N/A 05/11/2013 N 1,~~618~~615,~~146~~296.5491 1,~~616~~614,~~866~~001.6759 1101/11/~~2003~~2004 10020072 N/A 03/11/2013 N 1,~~601~~594,~~563~~669.1876 1,~~598~~591,~~261~~331.7381 1101/11/~~2003~~2004 10020808 N/A 05/11/2013 N 1,~~589~~585,~~674~~410.1685 1,~~587~~583,~~686~~400.3600 1101/11/~~2003~~2004 10020912 N/A 06/11/2013 N 1,~~501~~497,~~724~~524.6745 1,~~499~~495,~~754~~532.6371 1101/11/~~2003~~2004 10020988 N/A 06/11/2013 N 1,~~494~~491,~~044~~023.0582 1,~~492~~489,~~654~~619.4553 1101/11/~~2003~~2004 10020307 N/A 04/11/2013 N 1,~~487~~482,~~305~~990.6876 1,~~485~~480,~~274~~937.2354 1101/11/~~2003~~2004 10020618 N/A 05/11/2019 N 1,~~478~~469,~~292~~386.0750 1,~~473~~465,~~984~~029.6314 1012/11/2003 10020256 N/A 03/11/2013 N 1,~~426~~421,~~086~~986.1333 1,~~424~~420,~~158~~038.8605 1101/11/~~2003~~2004 10020018 N/A 03/11/2013 N 1,~~424~~421,~~538~~456.1651 1,~~423~~420,~~107~~011.6059 1101/11/~~2003~~2004 10020737 N/A 05/11/2013 N 1,~~394~~391,~~219~~814.9732 1,~~393~~390,~~143~~724.7586 1101/11/~~2003~~2004 10021118 N/A 06/11/2013 N 1,~~352~~348,~~378~~511.5748 1,~~350~~346,~~559~~673.7309 1101/11/~~2003~~2004 10021579 N/A 07/11/2018 N 1,~~335~~326,~~947~~397.6880 1,~~331~~321,~~287~~691.5258 1101/11/~~2003~~2004 10020255 N/A 04/11/2013 N 1,~~264~~260,~~191~~517.4969 1,~~262~~258,~~461~~769.5222 1101/11/~~2003~~2004 10020456 N/A 04/11/2008 N 1,~~249~~245,~~409~~808.1271 1,~~247~~244,~~715~~096.4676 1001/11/~~2003~~2004 10021377 N/A 07/11/2010 N 1,~~234~~231,~~747~~138.9647 1,~~233~~229,~~045~~417.0181 1101/11/~~2003~~2004 10020073 N/A 03/11/2013 N 1,~~207~~202,~~332~~135.2162 1,~~204~~199,~~843~~619.4231 1101/11/~~2003~~2004 10020620 N/A 05/11/2013 N 1,~~192~~188,~~045~~764.5388 1,~~190~~187,~~510~~212.6165 1101/11/~~2003~~2004 10020349 N/A 04/11/2013 N 1,~~190~~187,~~585~~380.4781 1,~~189~~185,~~091~~869.2419 1101/11/~~2003~~2004 10020916 N/A 05/11/2018 N 1,~~179~~171,~~948~~742.6901 1,~~175~~167,~~955~~705.4768 1112/11/2003 10021272 N/A 07/11/2013 N 1,~~096~~094,~~520~~122.9808 1,~~095~~092,~~403~~994.9318 1101/11/~~2003~~2004 10020445 N/A 04/11/2013 N 1,~~090~~087,~~816~~694.8661 1,~~089~~086,~~349~~211.3614 1101/11/~~2003~~2004 10020986 N/A 06/11/2013 N ~~994~~991,~~529~~752.0718 ~~993~~990,~~226~~435.9064 1101/11/~~2003~~2004 10020387 N/A 04/11/2013 N ~~974~~972,~~698~~895.7958 ~~973~~972,~~881~~069.9828 1101/11/~~2003~~2004 10020599 N/A 05/11/2013 N ~~968~~966,~~875~~343.4190 ~~967~~965,~~699~~153.3380 1101/11/~~2003~~2004 10021224 N/A 06/11/2013 N ~~944~~941,~~519~~740.9250 ~~943~~940,~~208~~415.1004 1101/11/~~2003~~2004 10020651 N/A 05/11/2013 N ~~760~~757,~~009~~950.6921 ~~759~~756,~~048~~977.1059 1101/11/~~2003~~2004 10020652 N/A 05/11/2013 N ~~755~~752,~~006~~946.8072 ~~754~~751,~~044~~973.0400 1101/11/~~2003~~2004 10021050 N/A 05/11/2013 N ~~646~~645,~~888~~602.6001 ~~646~~645,~~298~~005.3842 1101/11/~~2003~~2004 10020749 N/A 05/11/2013 N ~~519~~517,~~779~~633.7458 ~~518~~516,~~755~~597.2938 1112/11/2003 Totals 1,~~338~~335,~~170~~899,~~528~~643.8812 1,~~337~~334,~~113~~831,~~043~~532.1952

Appraisal Appraisal Res Mod Loan Number Reduction Reduction Strat. Code Date Amount (2) (3) 10020313 13 Totals 0.00 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 01/16/2004 0 $0.00 1 $2,621,238.22 0 $0.00 0 $0.00 0 $0.00 0 $0.00 12/18/2003 1 $2,624,282.35 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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 01/16/2004 0 $0.00 0 $0.00 12/17/2003 0 $0.00 0 $0.00 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 01/16/2004 5.445181% 5.405555% 105 12/17/2003 5.445162% 5.405432% 106 11/18/2003 5.445162% 5.~~5405430~~405430% 107 10/20/2003 5.445142% 5.~~5405410~~405410% 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) ~~10021794~~10020252 662 0 1012/11/2003 ~~165~~34,~~432~~520.3645 ~~165~~34,~~432~~520.3645 B ~~10020170~~10020471 1367 0 1012/0111/2003 ~~136~~31,~~019~~038.8896 ~~136~~31,~~019~~038.8896 B ~~10021344~~10020071 2368 0 1012/11/2003 ~~117~~30,~~223~~579.2822 ~~117~~30,~~223~~579.2822 B ~~10020472~~10020043 2982 0 1012/11/2003 9227,~~397~~246.2114 9227,~~397~~246.2114 B ~~10020269~~10019840 3291 0 1012/11/2003 8322,~~937~~613.0736 8322,~~937~~613.0736 B ~~10019302~~10020046 6195 0 1012/11/2003 3621,~~455~~525.0196 3621,~~455~~525.0196 B ~~10020471~~10020753 6798 0 1012/1101/2003 3119,~~038~~948.9617 3119,~~038~~948.9617 B ~~10020071~~10019902 68107 0 1012/1101/2003 3017,~~579~~079.2261 3017,~~579~~079.2261 B ~~10020043~~10020313 82115 02 10/1101/2003 2713,~~246~~638.1464 2741,~~246~~266.1474 B2 ~~10019840~~10018285 91122 0 1012/1101/2003 2215,~~613~~085.3613 2215,~~613~~085.3613 B ~~10020046~~10019488 95142 0 1012/11/2003 2111,~~525~~172.9638 2111,~~525~~172.9638 B ~~10020313~~10020618 ~~115~~149 0 1012/0111/2003 1312,~~755~~594.5850 1312,~~755~~594.5850 B ~~10020618~~10020916 ~~149~~161 0 1012/11/2003 1210,~~594~~191.5023 1210,~~594~~191.5023 B ~~10020456~~10020749 ~~156~~171 0 1012/11/2003 83,~~041~~871.3511 83,~~041~~871.3511 B Totals 14 ~~798~~271,~~859~~104.8886 ~~798~~298,~~859~~732.8896

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~10021794~~10020252 385,~~500~~951,~~000~~581.0068 0.00 ~~10020170~~10020471 245,~~199~~209,~~331~~868.4392 02,500.00 ~~10021344~~10020071 195,~~944~~194,~~006~~066.8588 0.00 ~~10020472~~10020043 144,~~471~~487,~~331~~816.5115 0.00 ~~10020269~~10019840 133,~~910~~670,~~427~~545.5258 0.00 ~~10019302~~10020046 63,~~046~~545,~~978~~622.3367 0.00 ~~10020471~~10020753 53,~~220~~453,~~048~~859.9693 0.00 ~~10020071~~10019902 53,~~204~~025,~~540~~735.2426 0100.00 ~~10020043~~10020313 413 11/18/2003 2,~~496~~630,~~310~~676.6271 0394.0047 ~~10019840~~10018285 32,~~677~~364,~~280~~814.7287 0.00 ~~10020046~~10019488 31,~~552~~676,~~333~~566.7840 0.00 ~~10020313~~10020618 21,~~630~~469,~~676~~386.7150 0.00 ~~10020618~~10020916 1,~~478~~171,~~292~~742.0701 0.00 ~~10020456~~10020749 1517,~~249,409~~633.1258 0.00 Totals ~~144~~44,~~580~~369,~~967~~917.8614 02,994.0047

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = 2 (1 Loan) 13,638.64 41,266.74 2,630,676.71 394.47 Total for Status Code = B (1413 Loans) ~~798~~257,~~859~~466.8822 ~~798~~257,~~859~~466.8822 ~~144~~41,~~580~~739,~~967~~240.8643 02,600.00 (1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD **Outstanding P & I Advances include the current period advance. Specially Serviced Loan Detail - Part 1 Offering Servicing Resolution Loan Document Transfer Strategy Scheduled Property Interest Actual Number Cross-Reference Date Code(1) Balance Type(2) State Rate Balance 10020313 115 11/18/2003 13 2,621,238.22 MF TX 4.740% 2,630,676.71

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