8-K 1 csf05c03_10508.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report: August 17, 2005 (Date of earliest event reported) Commission File No.: 333-121904-03 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-C3 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2176737 54-2176738 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On August 17, 2005, a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2005-C3. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-C3, relating to the August 17, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-C3 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: August 17, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-C3, relating to the August 17, 2005 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-C3 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: August 17, 2005 Record Date: July 29, 2005 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 23 Principal Prepayment Detail 24 Historical Detail 25 Delinquency Loan Detail 26 Specially Serviced Loan Detail 27 - 28 Modified Loan Detail 29 Liquidated Loan Detail 30 Bond / Collateral Realized Loss Reconciliation 31 Depositor Credit Suisse First Boston Mortgage Securities Corp. 11 Madison Avenue, 5th Floor New York, NY 10010 Contact: General Information Number Phone Number: (212) 325-2000 Master Servicer Midland Loan Services, Inc. 10851 Mastin Street, Building 82 Overland Park, KS 66210 Contact: Brad Hauger Phone Number: (913) 253-9000 Master & Special Servicer NCB, FSB National Consumer Cooperative Bank 1725 Eye Street, NW Washington, DC 20006 Contact: Kathleen Luzik Phone Number: (202) 336-7633 Special Servicer LNR Partners, Inc. 1601 Washington Avenue Suite 800 Miami Beach, FL 33139 Contact: Vickie Taylor Phone Number: (305) 229-6614 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2005, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 225458VL9 4.175000% 52,864,000.00 52,~~864~~167,~~000~~475.0041 ~~696~~535,~~524~~410.5947 ~~183~~181,~~922~~499.6734 A-2 225458VM7 4.512000% 176,757,000.00 176,757,000.00 0.00 664,606.32 A-3 225458VN5 4.645000% 79,635,000.00 79,635,000.00 0.00 308,253.81 A-AB 225458VP0 4.614000% 61,470,000.00 61,470,000.00 0.00 236,352.15 A-4 225458VQ8 4.686000% 372,531,000.00 372,531,000.00 0.00 1,454,733.56 A-1-A 225458VR6 4.661000% 402,608,000.00 402,~~608~~417,~~000~~112.0088 ~~190~~170,~~887~~317.1200 1,563,~~796~~055.5714 A-M 225458VT2 4.730000% 163,695,000.00 163,695,000.00 0.00 645,231.13 A-J 225458VU9 4.771000% 135,048,000.00 135,048,000.00 0.00 536,928.34 B 225458VV7 4.882000% 34,785,000.00 34,785,000.00 0.00 141,516.97 C 225458VW5 4.952000% 16,370,000.00 16,370,000.00 0.00 67,553.53 D 225458VX3 4.981000% 14,323,000.00 14,323,000.00 0.00 59,452.39 E 225458VY1 5.060000% 16,370,000.00 16,370,000.00 0.00 69,026.83 F 225458VZ8 4.748000% 20,462,000.00 20,462,000.00 0.00 80,961.31 G 225458WA2 5.350000% 16,369,000.00 16,369,000.00 0.00 72,978.46 H 225458WB0 5.300000% 18,416,000.00 18,416,000.00 0.00 81,337.33 J 225458WC8 4.490000% 6,138,000.00 6,138,000.00 0.00 22,966.35 K 225458WD6 4.490000% 8,185,000.00 8,185,000.00 0.00 30,625.54 L 225458WE4 4.490000% 6,139,000.00 6,139,000.00 0.00 22,970.09 M 225458WF1 4.490000% 4,092,000.00 4,092,000.00 0.00 15,310.90 N 225458WG9 4.490000% 4,092,000.00 4,092,000.00 0.00 15,310.90 O 225458WH7 4.490000% 6,139,000.00 6,139,000.00 0.00 22,970.09 P 225458WJ3 4.490000% 20,462,433.00 20,462,433.00 0.00 76,563.60 R N/A 0.000000% 0.00 0.00 0.00 0.00 LR N/A 0.000000% 0.00 0.00 0.00 0.00 V N/A 0.000000% 0.01 0.01 0.00 0.00 Totals 1,636,950,433.01 1,636,~~950~~063,~~433~~021.0130 ~~887~~705,~~411~~727.7147 6,~~373~~370,~~368~~204.8408

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 225458VL9 0.00 0.00 ~~880~~716,~~447~~909.2681 5251,~~167~~632,~~475~~064.4194 30.0203% A-2 225458VM7 0.00 0.00 664,606.32 176,757,000.00 30.0203% A-3 225458VN5 0.00 0.00 308,253.81 79,635,000.00 30.0203% A-AB 225458VP0 0.00 0.00 236,352.15 61,470,000.00 30.0203% A-4 225458VQ8 0.00 0.00 1,454,733.56 372,531,000.00 30.0203% A-1-A 225458VR6 0.00 0.00 1,~~754~~733,~~683~~372.6914 402,~~417~~246,~~112~~795.88 30.0203% A-M 225458VT2 0.00 0.00 645,231.13 163,695,000.00 20.0102% A-J 225458VU9 0.00 0.00 536,928.34 135,048,000.00 11.76% B 225458VV7 0.00 0.00 141,516.97 34,785,000.00 9.63% C 225458VW5 0.00 0.00 67,553.53 16,370,000.00 8.63% D 225458VX3 0.00 0.00 59,452.39 14,323,000.00 7.7576% E 225458VY1 0.00 0.00 69,026.83 16,370,000.00 6.7576% F 225458VZ8 0.00 0.00 80,961.31 20,462,000.00 5.5051% G 225458WA2 0.00 0.00 72,978.46 16,369,000.00 4.50% H 225458WB0 0.00 0.00 81,337.33 18,416,000.00 3.38% J 225458WC8 0.00 0.00 22,966.35 6,138,000.00 3.00% K 225458WD6 0.00 0.00 30,625.54 8,185,000.00 2.50% L 225458WE4 0.00 0.00 22,970.09 6,139,000.00 2.13% M 225458WF1 0.00 0.00 15,310.90 4,092,000.00 1.88% N 225458WG9 0.00 0.00 15,310.90 4,092,000.00 1.63% O 225458WH7 0.00 0.00 22,970.09 6,139,000.00 1.25% P 225458WJ3 0.00 0.00 76,563.60 20,462,433.00 0.00% R N/A 0.00 0.00 0.00 0.00 0.00% LR N/A 0.00 0.00 0.00 0.00 0.00% V N/A 0.00 0.00 0.00 0.01 0.00% Totals 0.00 0.00 7,~~260~~075,~~780~~931.55 1,~~636~~635,~~063~~357,~~021~~293.3083

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount A-X 225458WK0 0.~~065118~~071461% 1,636,950,433.00 1,636,~~950~~063,~~433~~021.0029 8897,~~829~~429.1720 A-SP 225458WL8 0.~~676958~~849268% 1,572,778,000.00 1,572,778,000.00 ~~887~~1,~~253~~113,091.5739 A-Y 225458WM6 0.~~100000~~102099% 184,259,564.07 184,~~259~~147,~~564~~280.0730 15,~~354~~667.9667 RCS-IO 225458XC7 1.200000% 41,032,293.07 4140,~~032~~974,~~293~~660.0795 4142,~~032~~340.2948

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount A-X 225458WK0 0.00 8897,~~829~~429.1720 1,~~636~~635,~~063~~357,~~021~~293.2982 A-SP 225458WL8 0.00 ~~887~~1,~~253~~113,091.5739 1,572,778,000.00 A-Y 225458WM6 0.00 15,~~354~~667.9667 184,~~147~~049,~~280~~709.3087 RCS-IO 225458XC7 0.00 4142,~~032~~340.2948 40,~~974~~923,~~660~~948.9502 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 225458VL9 ~~1,000~~986.~~00000000~~82421705 1310.~~17578295~~12807336 3.~~47916673~~43332589 0.00000000 0.00000000 ~~986~~976.~~82421705~~69614369 A-2 225458VM7 1,000.00000000 0.00000000 3.76000000 0.00000000 0.00000000 1,000.00000000 A-3 225458VN5 1,000.00000000 0.00000000 3.87083330 0.00000000 0.00000000 1,000.00000000 A-AB 225458VP0 1,000.00000000 0.00000000 3.84500000 0.00000000 0.00000000 1,000.00000000 A-4 225458VQ8 1,000.00000000 0.00000000 3.90500001 0.00000000 0.00000000 1,000.00000000 A-1-A 225458VR6 ~~1,000~~999.~~00000000~~52587350 0.~~47412650~~42303432 3.~~88416666~~88232509 0.00000000 0.00000000 999.~~52587350~~10283919 A-M 225458VT2 1,000.00000000 0.00000000 3.94166670 0.00000000 0.00000000 1,000.00000000 A-J 225458VU9 1,000.00000000 0.00000000 3.97583333 0.00000000 0.00000000 1,000.00000000 B 225458VV7 1,000.00000000 0.00000000 4.06833319 0.00000000 0.00000000 1,000.00000000 C 225458VW5 1,000.00000000 0.00000000 4.12666646 0.00000000 0.00000000 1,000.00000000 D 225458VX3 1,000.00000000 0.00000000 4.15083362 0.00000000 0.00000000 1,000.00000000 E 225458VY1 1,000.00000000 0.00000000 4.21666646 0.00000000 0.00000000 1,000.00000000 F 225458VZ8 1,000.00000000 0.00000000 3.95666650 0.00000000 0.00000000 1,000.00000000 G 225458WA2 1,000.00000000 0.00000000 4.45833344 0.00000000 0.00000000 1,000.00000000 H 225458WB0 1,000.00000000 0.00000000 4.41666649 0.00000000 0.00000000 1,000.00000000 J 225458WC8 1,000.00000000 0.00000000 3.74166667 0.00000000 0.00000000 1,000.00000000 K 225458WD6 1,000.00000000 0.00000000 3.74166646 0.00000000 0.00000000 1,000.00000000 L 225458WE4 1,000.00000000 0.00000000 3.74166640 0.00000000 0.00000000 1,000.00000000 M 225458WF1 1,000.00000000 0.00000000 3.74166667 0.00000000 0.00000000 1,000.00000000 N 225458WG9 1,000.00000000 0.00000000 3.74166667 0.00000000 0.00000000 1,000.00000000 O 225458WH7 1,000.00000000 0.00000000 3.74166640 0.00000000 0.00000000 1,000.00000000 P 225458WJ3 1,000.00000000 0.00000000 3.74166650 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V N/A 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount A-X 225458WK0 ~~1,000~~999.~~00000000~~45788724 0.~~05426503~~05951872 0.00000000 999.~~45788724~~02676395 A-SP 225458WL8 1,000.00000000 0.~~56413147~~70772314 0.00000000 1,000.00000000 A-Y 225458WM6 ~~1,000~~999.~~00000000~~39062175 0.~~08333331~~08503043 0.00000000 ~~999~~998.~~39062175~~86109467 RCS-IO 225458XC7 ~~1,000~~998.~~00000000~~59544481 01.~~99999993~~03188189 0.00000000 ~~998~~997.~~59544481~~35951754

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~249~~296,~~586~~465.5907 Servicing Advances Outstanding 0457.0097 Reimbursement for Interest on Advances 0.00 paid from general collections

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 5051,~~110~~599.4016 Less Delinquent Master Servicing Fees 21,~~127~~279.3224 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 02,127.0032 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 4752,~~983~~447.0824

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Fund Distribution Distributable Interest Interest Interest Interest Expenses Certificate Shortfall Adjustment Interest A-1 ~~183~~181,~~922~~499.6734 0.00 ~~183~~181,~~922~~499.6734 0.00 0.00 ~~183~~181,~~922~~499.6734 0.00 A-2 664,606.32 0.00 664,606.32 0.00 0.00 664,606.32 0.00 A-3 308,253.81 0.00 308,253.81 0.00 0.00 308,253.81 0.00 A-AB 236,352.15 0.00 236,352.15 0.00 0.00 236,352.15 0.00 A-4 1,454,733.56 0.00 1,454,733.56 0.00 0.00 1,454,733.56 0.00 A-1-A 1,563,~~796~~055.5714 0.00 1,563,~~796~~055.5714 0.00 0.00 1,563,~~796~~055.5714 0.00 A-M 645,231.13 0.00 645,231.13 0.00 0.00 645,231.13 0.00 A-J 536,928.34 0.00 536,928.34 0.00 0.00 536,928.34 0.00 B 141,516.97 0.00 141,516.97 0.00 0.00 141,516.97 0.00 C 67,553.53 0.00 67,553.53 0.00 0.00 67,553.53 0.00 D 59,452.39 0.00 59,452.39 0.00 0.00 59,452.39 0.00 E 69,026.83 0.00 69,026.83 0.00 0.00 69,026.83 0.00 F 80,961.31 0.00 80,961.31 0.00 0.00 80,961.31 0.00 G 72,978.46 0.00 72,978.46 0.00 0.00 72,978.46 0.00 H 81,337.33 0.00 81,337.33 0.00 0.00 81,337.33 0.00 J 22,966.35 0.00 22,966.35 0.00 0.00 22,966.35 0.00 K 30,625.54 0.00 30,625.54 0.00 0.00 30,625.54 0.00 L 22,970.09 0.00 22,970.09 0.00 0.00 22,970.09 0.00 M 15,310.90 0.00 15,310.90 0.00 0.00 15,310.90 0.00 N 15,310.90 0.00 15,310.90 0.00 0.00 15,310.90 0.00 O 22,970.09 0.00 22,970.09 0.00 0.00 22,970.09 0.00 P 76,563.60 0.00 76,563.60 0.00 0.00 76,563.60 0.00 A-X 8897,~~829~~429.1720 0.00 8897,~~829~~429.1720 0.00 0.00 8897,~~829~~429.1720 0.00 A-SP ~~887~~1,~~253~~113,091.5739 0.00 ~~887~~1,~~253~~113,091.5739 0.00 0.00 ~~887~~1,~~253~~113,091.5739 0.00 A-Y 15,~~354~~667.9667 0.00 15,~~354~~667.9667 0.00 0.00 15,~~354~~667.9667 0.00 RCS-IO 4142,~~032~~340.2948 0.00 4142,~~032~~340.2948 0.00 0.00 4142,~~032~~340.2948 0.00 Total 7,~~405~~638,~~838~~732.8382 0.00 7,~~405~~638,~~838~~732.8382 0.00 0.00 7,~~405~~638,~~838~~732.8382 0.00

Other Required Information Available Distribution Amount 8,~~293~~344,~~250~~460.5429 Aggregate Number of Outstanding Loans 198 Aggregate Unpaid Principal Balance of Loans 1,~~636~~635,~~072~~403,~~172~~821.7116 Aggregate Stated Principal Balance of Loans 1,~~636~~635,~~063~~357,~~022~~294.0659 Aggregate Amount of Master Servicing Fee 4752,~~983~~447.0824 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~046~~110.1941 Aggregate Stand-by Fee 0.00 Aggregate Trust Fund Expenses 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 7,692,087.82 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 354.64 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 7,692,442.46 Principal: Scheduled Principal 705,727.48 Unscheduled Principal 0.01 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 0.01 Total Principal Collected 705,727.49 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 8,398,169.95 Total Funds Distributed Fees: Master Servicing Fee 51,599.16 Trustee Fee 2,110.41 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 53,709.57 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 7,638,732.82 Principal Distribution 705,727.47 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 8,344,460.29 Total Funds Distributed 8,398,169.86

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. Less than 750,000 15 6,~~282~~273,~~264~~461.8046 0.38 ~~125~~124 5.~~8988~~8987 8.~~083320~~078580 750,001 to 1,000,000 14 13,~~206~~190,~~111~~162.7718 0.81 ~~139~~138 5.~~6615~~6614 8.~~287308~~285625 1,000,001 to 1,500,000 13 17,~~276~~257,~~626~~531.1771 1.06 ~~130~~129 5.~~5752~~5751 7.~~710183~~711281 1,500,001 to 2,000,000 18 30,~~252~~227,~~712~~225.0836 1.85 ~~120~~119 5.7047 3.~~775678~~776812 2,000,001 to 3,000,000 15 38,~~055~~024,~~052~~952.6907 2.33 ~~124~~123 5.4918 3.~~679846~~680565 3,000,001 to 4,000,000 22 75,~~246~~199,~~389~~563.4929 4.60 ~~127~~126 5.~~6287~~6286 3.~~275768~~276413 4,000,001 to 5,000,000 19 84,~~752~~694,~~069~~398.52 5.18 ~~110~~109 5.~~4970~~4969 1.~~988633~~988867 5,000,001 to 6,000,000 16 86,~~831~~780,~~458~~218.1045 5.31 ~~111~~110 5.5888 1.~~390548~~390553 6,000,001 to 7,000,000 9 59,~~669~~634,~~600~~469.1856 3.65 9796 5.~~4629~~4628 1.~~434542~~434519 7,000,001 to 8,000,000 45 3038,~~836~~802,~~402~~848.1891 12.8837 ~~117~~140 5.~~3336~~3781 54.~~154877~~392219 8,000,001 to 10,000,000 1211 ~~105~~97,~~313~~232,~~629~~292.0379 65.4495 ~~122~~112 5.~~5479~~5476 23.~~932698~~055901 10,000,001 to 12,000,000 9 99,~~802~~772,~~193~~497.3319 6.10 ~~117~~116 5.4027 2.~~411737~~411099 12,000,001 to 15,000,000 10 141,~~568~~539,~~519~~306.3216 8.65 ~~109~~108 5.4475 1.~~357991~~358005 15,000,001 to 20,000,000 6 102,927,000.00 6.29 8988 5.2203 1.347945 20,000,001 to 40,000,000 10 264,~~674~~609,~~035~~465.1722 16.18 ~~114~~113 5.3650 1.~~957742~~957818 40,000,001 to 65,000,000 3 137,~~900~~849,~~535~~823.9502 8.43 ~~103~~102 5.~~7925~~7923 1.~~461105~~461006 65,000,001 and greater 3 341,~~468~~342,~~422~~078.2870 20.87 9695 5.~~3859~~3861 1.~~225066~~225068 Totals 198 1,~~636~~635,~~063~~357,~~022~~294.0659 100.00 ~~108~~107 5.4672 2.~~045479~~045371

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 11 58,~~531~~520,~~515~~542.2890 3.58 ~~113~~112 5.~~5143~~5142 1.~~462060~~462068 California 13 190,~~133~~093,~~327~~171.4986 11.62 ~~118~~117 5.6936 1.~~335763~~335654 Colorado 6 56,~~162~~155,~~602~~678.3259 3.43 ~~118~~117 5.~~4777~~4778 1.~~622314~~622301 Connecticut 4 3,~~993~~989,~~213~~743.9008 0.24 ~~117~~116 5.8878 1.~~575153~~575136 Florida 12 114,~~611~~561,~~288~~207.1863 7.01 ~~100~~99 5.~~4418~~4417 1.~~373655~~373651 Georgia 6 23,~~365~~351,~~625~~658.3834 1.43 ~~116~~115 5.~~4373~~4372 1.~~609056~~608949 Idaho 1 3,100,000.00 0.19 ~~116~~115 5.3400 1.370000 Illinois 4 48,~~560~~532,~~805~~552.0929 2.97 ~~101~~100 5.2114 1.~~296955~~296989 Indiana 4 11,~~665~~657,~~229~~850.9842 0.71 ~~135~~134 5.6793 1.~~427356~~427399 Iowa 1 11,680,000.00 0.71 ~~118~~117 5.4600 1.280000 Kansas 2 10,~~069~~060,~~906~~451.2746 0.62 ~~119~~118 5.5383 1.~~308053~~308051 Kentucky 2 16,~~870~~869,~~096~~192.6238 1.03 8483 5.7670 1.~~461151~~461159 Louisiana 1 3,~~291~~288,~~321~~785.9429 0.20 ~~117~~116 6.3500 1.450000 Maine 1 8,~~552~~543,~~025~~600.7951 0.52 ~~115~~114 5.4500 1.360000 Maryland 4 72,~~196~~183,~~346~~983.6014 4.41 ~~117~~116 5.4484 1.~~320819~~320794 Massachusetts 6 54,740,000.00 3.35 5958 5.3100 1.340000 Michigan 4 135,~~163~~028,~~628~~483.1126 8.26 6362 5.0742 1.~~244712~~244731 Minnesota 1 12,~~969~~953,~~931~~879.7531 0.79 ~~115~~114 6.3470 1.730000 Missouri 1 4,800,000.00 0.29 5554 5.7400 2.090000 Nebraska 1 5,~~770~~765,~~761~~790.0027 0.35 ~~115~~114 5.9900 1.530000 Nevada 4 37,~~872~~853,~~273~~343.0543 2.31 ~~119~~118 5.~~2091~~2090 1.~~306347~~306354 New Hampshire 2 9,~~452~~443,~~921~~684.9993 0.58 7473 6.0090 1.~~549484~~549475 New York 58 300,~~578~~464,~~540~~316.0513 18.37 ~~128~~127 5.3966 4.~~906681~~906079 North Carolina 7 87,~~380~~344,~~431~~056.3337 5.34 ~~118~~117 5.3161 1.~~271994~~271927 Ohio 16 80,~~271~~245,~~205~~614.1953 4.91 ~~102~~101 5.~~6073~~6074 1.~~418864~~418889 Oklahoma 4 16,~~881~~865,~~552~~045.2257 1.03 ~~117~~116 5.4231 1.~~339768~~339770 Pennsylvania 4 32,~~789~~760,~~120~~057.3507 2.00 ~~117~~116 5.8225 2.~~902710~~902542 South Carolina 2 25,085,000.00 1.53 ~~119~~118 5.3100 1.224301 Tennessee 2 5,~~599~~594,~~968~~598.7680 0.34 ~~116~~115 5.~~5217~~5218 1.~~361049~~361047 Texas 15 130,~~341~~292,~~063~~605.8571 7.97 ~~101~~100 5.5640 1.~~311539~~311542 Virginia 2 14,~~408~~394,~~522~~817.1743 0.88 ~~117~~116 5.5368 1.~~371372~~371370 Washington 6 21,~~729~~711,~~547~~354.7227 1.33 ~~117~~116 5.4150 1.~~425523~~425500 Wisconsin 5 27,~~445~~426,~~249~~229.6861 1.68 ~~116~~115 5.~~9354~~9352 1.~~509451~~509341 Totals 212 1,~~636~~635,~~063~~357,~~022~~294.0659 100.00 ~~108~~107 5.4672 2.~~045479~~045371

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or less 8 124,~~276~~250,~~166~~080.5382 7.60 ~~117~~116 5.~~3161~~3160 1.~~189704~~189702 1.21 to 1.30 42 645,~~468~~210,~~403~~726.6056 39.45 ~~102~~101 5.~~4145~~4146 1.~~242420~~242419 1.31 to 1.35 27 194,~~663~~593,~~871~~243.8118 11.90 ~~101~~100 5.3867 1.334346 1.36 to 1.40 10 78,~~209~~181,~~365~~748.6880 4.78 ~~104~~103 5.2582 1.370587 1.41 to 1.45 10 44,~~674~~633,~~982~~634.7602 2.73 ~~133~~131 5.5765 1.~~438199~~438198 1.46 to 1.50 14 149,~~057~~018,~~358~~398.1665 9.11 9897 5.6520 1.477549 1.51 to 1.60 15 84,~~362~~313,~~516~~740.2267 5.16 ~~109~~108 5.~~7017~~7016 1.~~560079~~560082 1.61 to 1.70 3 46,~~096~~094,~~097~~219.5286 2.82 ~~120~~119 5.~~5968~~5967 1.~~653386~~653387 1.71 to 2.00 8 60,~~513~~443,~~814~~781.7771 3.70 ~~116~~115 6.~~0651~~0650 1.~~749538~~749542 2.01 and greater 61 208,~~740~~617,~~445~~720.0132 12.76 ~~128~~127 5.4215 6.~~858311~~858426 Totals 198 1,~~636~~635,~~063~~357,~~022~~294.0659 100.00 ~~108~~107 5.4672 2.~~045479~~045371

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 7 53,~~399~~343,~~829~~866.0235 3.26 ~~108~~107 6.~~1538~~1537 1.~~657805~~657749 Lodging 15 104,~~229~~196,~~424~~705.7684 6.37 9594 5.7610 1.~~518475~~518468 Mixed Use 5 28,~~009~~006,~~528~~006.3002 1.71 ~~117~~116 5.6370 1.~~420534~~420557 Multi-Family 102 555,~~851~~593,~~274~~624.2878 33.97 ~~115~~114 5.3813 3.~~167760~~167718 Office 25 475,~~911~~855,~~094~~355.2372 29.0910 ~~111~~110 5.5272 1.~~478822~~478670 Retail 52 ~~396~~395,~~075~~797,~~148~~677.9109 24.2120 9897 5.3275 1.~~415862~~415741 Self Storage 6 22,~~586~~564,~~722~~058.5679 1.38 ~~118~~117 5.5765 1.530500 Totals 212 1,~~636~~635,~~063~~357,~~022~~294.0659 100.00 ~~108~~107 5.4672 2.~~045479~~045371

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.0000% or less 4 145,~~478~~352,~~422~~078.2870 8.89 6766 4.9764 1.~~242457~~242476 5.001% to 5.5000% 95 839,~~940~~653,~~282~~999.1846 51.34 ~~109~~108 5.3269 2.~~265434~~265329 5.501% to 5.7500% 51 429,~~492~~345,~~931~~069.5132 26.25 ~~119~~118 5.6456 1.~~831340~~831090 5.751% to 6.2500% 37 170,~~427~~345,~~109~~439.6151 10.42 ~~106~~105 5.8607 2.~~169149~~168945 6.251% to 6.5000% 6 48,~~736~~676,~~508~~105.4564 2.98 ~~127~~126 6.3553 2.~~013523~~013402 6.501% or greater 5 1,~~987~~984,~~768~~601.0396 0.12 ~~188~~187 6.~~6008~~6009 4.~~321780~~323001 Totals 198 1,~~636~~635,~~063~~357,~~022~~294.0659 100.00 ~~108~~107 5.4672 2.~~045479~~045371

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~198~~197 1,~~636~~632,~~063~~164,~~022~~691.0602 ~~100~~99.0080 ~~108~~107 5.~~4672~~4652 2.~~045479~~038007 13 to 24 months 01 03,192,603.0057 0.0020 0287 06.~~0000~~4700 05.~~000000~~810000 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 198 1,~~636~~635,~~063~~357,~~022~~294.0659 100.00 ~~108~~107 5.4672 2.~~045479~~045371

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 20 351,~~504~~365,~~234~~385.0253 21.4849 6564 5.~~2988~~2989 1.~~335873~~335911 85 to 114 months 2036 58179,~~906~~413,~~279~~025.8969 310.6097 114 5.~~4505~~6305 74.~~531331~~401338 115 to 120 months ~~140~~124 1,~~169~~048,~~889~~882,~~962~~074.2780 7164.5114 ~~117~~116 5.~~5098~~4858 1.~~851623~~734288 121 months or greater 8 35,~~966~~947,~~065~~615.8327 2.20 ~~174~~173 5.5542 4.~~299469~~299563 Totals 188 1,~~616~~615,~~266~~608,~~542~~101.0129 98.79 ~~107~~106 5.4627 2.~~000931~~000902

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 0 0.00 0.00 0 0.0000 0.000000 85 to 114 months 0 0.00 0.00 0 0.0000 0.000000 115 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months or greater 10 19,~~796~~749,~~480~~193.0530 1.21 ~~228~~227 5.~~8331~~8332 5.~~682554~~683218 Totals 10 19,~~796~~749,~~480~~193.0530 1.21 ~~228~~227 5.~~8331~~8332 5.~~682554~~683218

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 16 234,130,000.00 14.3132 ~~108~~107 5.5834 3.121447 Less than 250 months 5 6,~~952~~935,~~970~~946.5693 0.42 ~~120~~119 5.~~6883~~6884 4.~~164042~~160942 251 to 300 months 16 ~~160~~159,~~009~~920,~~780~~913.5158 9.78 ~~105~~104 5.~~8800~~8799 1.~~646834~~646717 301 to 355 months 3459 ~~307~~384,~~698~~315,~~597~~080.8708 1823.8150 9296 5.~~2802~~3469 1.~~890308~~842036 356 months or greater ~~117~~92 ~~907~~830,~~475~~306,~~193~~160.0770 5550.4777 ~~112~~110 5.~~4182~~4001 1.~~795208~~808637 Totals 188 1,~~616~~615,~~266~~608,~~542~~101.0129 98.79 ~~107~~106 5.4627 2.~~000931~~000902

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information 139 1,~~419~~418,~~106~~516,~~222~~747.1874 86.74 ~~105~~104 5.4725 1.~~348918~~348897 1 year or less 59 216,~~956~~840,~~799~~546.8885 13.26 ~~129~~128 5.4326 6.~~601661~~601529 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 198 1,~~636~~635,~~063~~357,~~022~~294.0659 100.00 ~~108~~107 5.4672 2.~~045479~~045371 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. Less than 750,000 8 3,~~122~~119,~~265~~062.2410 0.19 ~~129~~128 6.~~0793~~0790 6.~~466442~~467878 750,001 to 1,000,000 10 9,~~461~~449,~~483~~437.2490 0.58 ~~135~~134 5.~~5579~~5578 10.~~372291~~370138 1,000,001 to 1,500,000 10 13,~~044~~030,~~587~~246.6097 0.80 ~~127~~126 5.5785 7.~~601442~~600424 1,500,001 to 2,000,000 11 18,~~495~~480,~~471~~728.3909 1.13 ~~122~~121 5.~~6853~~6854 4.~~855641~~857453 2,000,001 to 3,000,000 8 19,~~309~~292,~~238~~542.0783 1.18 ~~131~~130 5.5044 3.~~470938~~471668 3,000,001 to 4,000,000 16 54,~~077~~043,~~019~~550.3114 3.3130 ~~120~~119 5.6543 3.~~627549~~628619 4,000,001 to 5,000,000 16 70,~~851~~802,~~399~~850.1288 4.33 ~~110~~109 5.4573 1.~~998695~~998966 5,000,001 to 6,000,000 13 70,~~558~~512,~~345~~251.8369 4.31 ~~117~~116 5.6097 1.~~400954~~400959 6,000,001 to 7,000,000 6 38,~~731~~709,~~149~~536.2492 2.37 9796 5.~~4517~~4516 1.~~415223~~415167 7,000,001 to 8,000,000 34 2331,~~467~~441,~~401~~135.0823 1.4392 ~~117~~146 5.~~3127~~3730 65.~~324526~~085802 8,000,001 to 10,000,000 109 8880,~~241~~168,~~238~~285.1586 54.3990 ~~127~~115 5.~~5999~~6048 3.~~242973~~423474 10,000,001 to 12,000,000 5 5453,~~000~~988,~~944~~877.4833 3.30 ~~117~~116 5.4652 1.~~996486~~995953 12,000,001 to 15,000,000 5 69,805,724.67 4.27 ~~118~~117 5.5391 1.465480 15,000,001 to 20,000,000 4 70,427,000.00 4.3031 8988 5.1912 1.337200 20,000,001 to 40,000,000 7 194,~~683~~646,~~230~~912.0893 11.90 ~~112~~111 5.3898 2.~~231114~~231164 40,000,001 to 65,000,000 2 93,~~900~~849,~~535~~823.9502 5.74 9695 6.~~0302~~0301 1.~~583454~~583375 65,000,001 or greater 3 341,~~468~~342,~~422~~078.2870 20.87 9695 5.~~3859~~3861 1.~~225066~~225068 Totals 137 1,233,~~645~~110,~~455~~045.7326 75.40 ~~108~~107 5.4927 2.~~112432~~112379

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 8 55,~~305~~297,~~731~~594.9820 3.38 ~~113~~112 5.~~4947~~4946 1.~~470415~~470418 California 13 190,~~133~~093,~~327~~171.4986 11.62 ~~118~~117 5.6936 1.~~335763~~335654 Colorado 6 56,~~162~~155,~~602~~678.3259 3.43 ~~118~~117 5.~~4777~~4778 1.~~622314~~622301 Florida 9 95,~~075~~027,~~566~~995.0268 5.81 ~~108~~107 5.4585 1.~~353028~~353011 Georgia 3 9,~~208~~200,~~098~~035.2264 0.56 ~~117~~116 5.~~5338~~5339 1.~~478402~~478381 Idaho 1 3,100,000.00 0.19 ~~116~~115 5.3400 1.370000 Illinois 2 9,220,000.00 0.56 ~~118~~117 5.2681 1.357766 Indiana 3 8,~~946~~942,~~936~~317.3609 0.55 ~~140~~139 5.~~7976~~7975 1.~~453897~~453940 Iowa 1 11,680,000.00 0.71 ~~118~~117 5.4600 1.280000 Kansas 1 5,~~280~~275,~~000~~270.0086 0.32 ~~120~~119 5.7000 1.270000 Kentucky 2 16,~~870~~869,~~096~~192.6238 1.03 8483 5.7670 1.~~461151~~461159 Louisiana 1 3,~~291~~288,~~321~~785.9429 0.20 ~~117~~116 6.3500 1.450000 Maine 1 8,~~552~~543,~~025~~600.7951 0.52 ~~115~~114 5.4500 1.360000 Maryland 3 28,~~196~~183,~~346~~983.6014 1.72 ~~117~~116 5.~~7031~~7032 1.~~509354~~509374 Massachusetts 6 54,740,000.00 3.35 5958 5.3100 1.340000 Michigan 3 129,~~960~~830,~~515~~516.8450 7.94 6362 5.~~0611~~0612 1.~~243299~~243319 Minnesota 1 12,~~969~~953,~~931~~879.7531 0.79 ~~115~~114 6.3470 1.730000 Nebraska 1 5,~~770~~765,~~761~~790.0027 0.35 ~~115~~114 5.9900 1.530000 Nevada 4 37,~~872~~853,~~273~~343.0543 2.31 ~~119~~118 5.~~2091~~2090 1.~~306347~~306354 New Hampshire 1 8,~~456~~449,~~824~~465.4707 0.52 5554 5.9500 1.540000 New York 44 269,~~595~~503,~~763~~733.9798 16.48 ~~124~~123 5.3776 4.~~718197~~717707 North Carolina 3 14,~~262~~241,~~857~~719.6136 0.87 ~~117~~116 5.4934 1.~~519772~~519834 Ohio 9 53,~~105~~099,~~810~~996.8678 3.25 9291 5.6225 1.~~419091~~419114 Oklahoma 4 16,~~881~~865,~~552~~045.2257 1.03 ~~117~~116 5.4231 1.~~339768~~339770 Pennsylvania 3 21,~~102~~084,~~262~~584.5380 1.29 ~~117~~116 5.~~9458~~9457 1.~~536276~~536201 Tennessee 1 2,~~741~~738,~~246~~747.5357 0.17 ~~118~~117 5.6800 1.310000 Texas 7 60,~~606~~583,~~274~~822.7305 3.70 ~~118~~117 5.~~6903~~6902 1.~~310554~~310559 Virginia 1 7,~~039~~033,~~521~~103.0775 0.43 ~~118~~117 5.6800 1.310000 Washington 3 11,~~867~~855,~~423~~777.1794 0.7372 ~~117~~116 5.5868 1.~~533279~~533270 Wisconsin 4 25,~~650~~632,~~383~~893.5963 1.57 ~~116~~115 5.~~9330~~9328 1.~~523407~~523287 Totals 149 1,233,~~645~~110,~~455~~045.7326 75.40 ~~108~~107 5.4927 2.~~112432~~112379

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or less 2 7,~~202~~191,~~117~~437.3566 0.44 ~~115~~114 5.4169 1.200000 1.21 to 1.30 27 ~~526~~525,~~071~~874,~~842~~364.9120 32.1516 ~~102~~101 5.~~4256~~4257 1.~~239269~~239268 1.31 to 1.35 21 177,~~185~~128,~~161~~046.4248 10.83 ~~100~~99 5.3779 1.~~334065~~334066 1.36 to 1.40 6 40,~~791~~779,~~791~~411.9679 2.49 ~~116~~115 5.3691 1.~~370205~~370206 1.41 to 1.45 6 31,~~440~~410,~~304~~519.3809 1.92 ~~139~~138 5.6255 1.~~442063~~442062 1.46 to 1.50 11 125,~~390~~353,~~595~~142.1399 7.6667 ~~102~~101 5.6985 1.~~474226~~474224 1.51 to 1.60 12 68,~~528~~487,~~563~~601.2995 4.19 ~~113~~112 5.7090 1.~~561444~~561446 1.61 to 1.70 2 45,100,000.00 2.76 ~~118~~117 5.5766 1.653902 1.71 to 2.00 6 54,~~975~~910,~~032~~222.3124 3.36 ~~116~~115 6.1175 1.~~742620~~742623 2.01 or greater 44 156,~~960~~875,~~046~~298.9886 9.59 ~~125~~124 5.3540 7.~~298337~~298641 Totals 137 1,233,~~645~~110,~~455~~045.7326 75.40 ~~108~~107 5.4927 2.~~112432~~112379

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 7 53,~~399~~343,~~829~~866.0235 3.26 ~~108~~107 6.~~1538~~1537 1.~~657805~~657749 Lodging 15 104,~~229~~196,~~424~~705.7684 6.37 9594 5.7610 1.~~518475~~518468 Mixed Use 2 21,100,000.00 1.29 ~~118~~117 5.7649 1.470142 Multi-Family 42 160,~~343~~252,~~236~~381.2547 9.80 ~~129~~128 5.~~3560~~3559 6.~~417678~~418694 Office 25 475,~~911~~855,~~094~~355.2372 29.0910 ~~111~~110 5.5272 1.~~478822~~478670 Retail 52 ~~396~~395,~~075~~797,~~148~~677.9109 24.2120 9897 5.3275 1.~~415862~~415741 Self Storage 6 22,~~586~~564,~~722~~058.5679 1.38 ~~118~~117 5.5765 1.530500 Totals 149 1,233,~~645~~110,~~455~~045.7326 75.40 ~~108~~107 5.4927 2.~~112432~~112379

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.0000% or less 2 ~~134~~133,~~028~~902,~~422~~078.2870 8.19 6564 4.9763 1.~~233848~~233861 5.001% to 5.5000% 63 530,~~887~~711,~~763~~130.1556 32.45 ~~110~~109 5.3365 2.~~633892~~633839 5.501% to 5.7500% 39 370,~~526~~413,~~754~~361.9206 22.65 ~~122~~121 5.6529 1.~~744047~~743826 5.751% to 6.2500% 26 152,~~550~~487,~~239~~099.4219 9.32 ~~102~~101 5.8426 2.~~044934~~044701 6.251% to 6.5000% 3 44,~~660,~~605,993.4565 2.73 ~~116~~115 6.3473 1.~~728186~~728134 6.501% or greater 4 ~~991~~990,~~670~~382.5110 0.06 ~~137~~136 6.6921 7.~~025576~~026437 Totals 137 1,233,~~645~~110,~~455~~045.7326 75.40 ~~108~~107 5.4927 2.~~112432~~112379

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 137 1,233,~~645~~110,~~455~~045.7326 75.40 ~~108~~107 5.4927 2.~~112432~~112379 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 137 1,233,~~645~~110,~~455~~045.7326 75.40 ~~108~~107 5.4927 2.~~112432~~112379

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 11 263,~~251~~117,~~121~~418.7577 16.09 6564 5.~~2739~~2740 1.~~314194~~314233 85 to 114 months 1427 51139,~~773~~586,~~890~~145.7985 38.1654 114 5.~~4267~~7143 74.~~311424~~896380 115 to 120 months ~~100~~87 ~~885~~796,~~073~~902,~~530~~663.9791 5448.1073 ~~117~~116 5.~~5575~~5215 1.~~908570~~736132 121 months or greater 6 19,~~700~~693,~~910~~100.6764 1.20 ~~174~~173 5.~~5862~~5861 5.~~250441~~250288 Totals 131 1,219,~~799~~299,~~454~~329.1817 74.56 ~~107~~106 5.4912 2.~~063591~~063633

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 12 198,930,000.00 12.16 ~~117~~116 5.6321 3.260044 Less than 250 months 3 5,~~943~~929,~~018~~345.5620 0.36 ~~121~~120 5.~~7337~~7338 1.~~446342~~446425 251 to 300 months 16 ~~160~~159,~~009~~920,~~780~~913.5158 9.78 ~~105~~104 5.~~8800~~8799 1.~~646834~~646717 301 to 355 months 2341 ~~244~~299,~~986~~938,~~368~~474.4288 1418.9734 8590 5.~~2592~~3143 1.~~978222~~936030 356 months or greater 7759 ~~609~~554,~~930~~580,~~286~~595.6951 3733.2891 ~~112~~111 5.~~4341~~4217 1.~~823003~~830312 Totals 131 1,219,~~799~~299,~~454~~329.1817 74.56 ~~107~~106 5.4912 2.~~063591~~063633

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information 95 1,~~065~~064,~~365~~906,~~659~~947.0309 65.12 ~~105~~104 5.5105 1.~~363901~~363877 1 year or less 42 168,~~279~~203,~~796~~098.7017 10.29 ~~123~~122 5.3801 6.~~851323~~851201 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 137 1,233,~~645~~110,~~455~~045.7326 75.40 ~~108~~107 5.4927 2.~~112432~~112379 (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: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. Less than 750,000 7 3,~~159~~154,~~999~~399.5636 0.19 ~~122~~121 5.~~7204~~7205 9.~~680891~~671238 750,001 to 1,000,000 4 3,~~744~~740,~~628~~724.5328 0.23 ~~148~~147 5.~~9233~~9231 3.~~019221~~019939 1,000,001 to 1,500,000 3 4,~~232~~227,~~038~~284.5774 0.26 ~~139~~137 5.~~5649~~5646 8.~~045359~~052989 1,500,001 to 2,000,000 7 11,~~757~~746,~~240~~497.6927 0.72 ~~117~~116 5.7351 2.~~076773~~076642 2,000,001 to 3,000,000 7 18,~~745~~732,~~814~~409.6224 1.15 ~~116~~115 5.~~4789~~4790 3.~~895033~~895708 3,000,001 to 4,000,000 6 21,~~169~~156,~~370~~013.1815 1.29 ~~144~~143 5.~~5633~~5632 2.~~377145~~376693 4,000,001 to 5,000,000 3 13,~~900~~891,~~670~~547.4064 0.85 ~~114~~113 5.6990 1.~~937347~~937394 5,000,001 to 6,000,000 3 16,~~273~~267,~~112~~966.2776 0.99 8483 5.4984 1.~~345427~~345448 6,000,001 to 7,000,000 3 20,~~938~~924,~~450~~932.9464 1.28 9695 5.~~4835~~4836 1.~~470279~~470320 7,000,001 to 8,000,000 1 7,~~369~~361,~~001~~713.1068 0.45 ~~116~~115 5.4000 1.430000 8,000,001 to 10,000,000 2 17,~~072~~064,~~390~~006.8893 1.04 ~~100~~99 5.~~2791~~2789 1.~~328994~~329008 10,000,001 to 12,000,000 4 45,~~801~~783,~~248~~619.8586 2.80 ~~117~~116 5.~~3290~~3289 2.~~901329~~900646 12,000,001 to 15,000,000 5 71,~~762~~733,~~794~~581.6549 4.39 9998 5.3584 1.~~253433~~253418 15,000,001 to 20,000,000 2 32,500,000.00 1.99 8786 5.2832 1.371231 20,000,001 to 40,000,000 3 69,~~990~~962,~~805~~552.0929 4.28 ~~117~~116 5.2961 1.~~197344~~197327 Above 40,000,000 1 44,000,000.00 2.69 ~~116~~115 5.2852 1.200000 Totals 61 402,~~417~~247,~~566~~249.33 24.60 ~~110~~109 5.3891 1.~~840229~~839955

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 3 3,~~225~~222,~~783~~948.3070 0.20 ~~117~~116 5.8503 1.318814 Connecticut 4 3,~~993~~989,~~213~~743.9008 0.24 ~~117~~116 5.8878 1.~~575153~~575136 Florida 3 19,~~535~~533,~~722~~211.1695 1.19 6564 5.3604 1.~~474040~~474063 Georgia 3 14,~~157~~151,~~527~~622.1670 0.87 ~~114~~113 5.~~3745~~3743 1.~~694033~~693833 Illinois 2 39,~~340~~312,~~805~~552.0929 2.40 9897 5.1981 1.~~282704~~282734 Indiana 1 2,~~718~~715,~~293~~533.6233 0.17 ~~116~~115 5.2900 1.340000 Kansas 1 4,~~789~~785,~~906~~180.2760 0.29 ~~118~~117 5.3600 1.350000 Maryland 1 44,000,000.00 2.69 ~~116~~115 5.2852 1.200000 Michigan 1 5,~~203~~197,~~112~~966.2776 0.32 8079 5.4000 1.280000 Missouri 1 4,800,000.00 0.29 5554 5.7400 2.090000 New Hampshire 1 ~~996~~994,~~097~~219.5286 0.06 ~~238~~237 6.5100 1.630000 New York 14 30,~~982~~960,~~776~~582.0815 1.89 ~~157~~156 5.~~5623~~5622 6.~~546770~~545808 North Carolina 4 73,~~117~~102,~~573~~337.7201 4.47 ~~118~~117 5.2815 1.~~223660~~223630 Ohio 7 27,~~165~~145,~~394~~617.3375 1.66 ~~121~~120 5.5778 1.~~418420~~418449 Pennsylvania 1 11,~~686~~675,~~857~~472.8227 0.71 ~~119~~118 5.6000 5.370000 South Carolina 2 25,085,000.00 1.53 ~~119~~118 5.3100 1.224301 Tennessee 1 2,~~858~~855,~~722~~851.23 0.17 ~~115~~114 5.3700 1.410000 Texas 8 69,~~734~~708,~~789~~783.1266 4.26 8786 5.4543 1.~~312395~~312396 Virginia 1 7,~~369~~361,~~001~~713.1068 0.45 ~~116~~115 5.4000 1.430000 Washington 3 9,~~862~~855,~~124~~576.5533 0.60 ~~118~~117 5.~~2083~~2082 1.~~295856~~295857 Wisconsin 1 1,~~794~~793,~~866~~335.0998 0.11 ~~117~~116 5.9700 1.310000 Totals 63 402,~~417~~247,~~566~~249.33 24.60 ~~110~~109 5.3891 1.~~840229~~839955

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or less 6 117,~~074~~058,~~049~~643.1816 7.16 ~~117~~116 5.3099 1.~~189071~~189070 1.21 to 1.30 15 119,~~396~~336,~~560~~362.6936 7.30 ~~102~~101 5.3653 1.~~256304~~256301 1.31 to 1.35 6 17,~~478~~465,~~710~~196.3970 1.07 ~~118~~117 5.4759 1.~~337195~~337193 1.36 to 1.40 4 37,~~417~~402,~~573~~337.7201 2.29 9190 5.~~1374~~1373 1.~~371002~~371003 1.40 to 1.45 4 13,~~234~~223,~~678~~114.3893 0.81 ~~116~~115 5.4602 1.~~429017~~429020 1.45 to 1.50 3 23,~~666~~665,~~763~~255.0366 1.45 7574 5.4057 1.~~495159~~495161 1.51 to 1.60 3 15,~~833~~826,~~952~~138.9372 0.97 9089 5.6698 1.~~554169~~554179 1.61 to 1.70 1 ~~996~~994,~~097~~219.5286 0.06 ~~238~~237 6.5100 1.630000 1.71 to 2.00 2 5,~~538~~533,~~782~~559.4647 0.34 ~~118~~117 5.5445 1.818200 2.0101or or greater 17 51,~~780~~742,~~398~~421.0346 3.16 ~~140~~139 5.6262 5.~~524476~~523760 Totals 61 402,~~417~~247,~~566~~249.33 24.60 ~~110~~109 5.3891 1.~~840229~~839955

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mixed Use 3 6,~~909~~906,~~528~~006.3002 0.42 ~~117~~116 5.~~2464~~2462 1.~~269043~~269058 Multi-Family 60 395,~~508~~341,~~038~~243.0331 24.17 ~~110~~109 5.3916 1.~~850207~~849928 Totals 63 402,~~417~~247,~~566~~249.33 24.60 ~~110~~109 5.3891 1.~~840229~~839955

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.0000% or less 2 11,450,000.00 0.70 9291 4.9776 1.343231 5.001% to 5.5000% 32 ~~309~~308,~~052~~942,~~519~~868.0390 18.89 ~~107~~106 5.3104 1.~~632500~~632291 5.501% to 5.7500% 12 58,~~966~~931,~~176~~708.5926 3.60 ~~107~~106 5.6000 2.~~379865~~379584 5.751% to 6.2500% 11 17,~~876~~858,~~870~~340.1932 1.09 ~~135~~134 6.~~0152~~0153 3.~~229122~~229823 6.251% to 6.5000% 3 4,~~075~~070,~~903~~111.0099 0.25 ~~256~~255 6.4423 5.~~140034~~139769 6.501% or greater 1 ~~996~~994,~~097~~219.5286 0.06 ~~238~~237 6.5100 1.630000 Totals 61 402,~~417~~247,~~566~~249.33 24.60 ~~110~~109 5.3891 1.~~840229~~839955

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 6160 ~~402~~399,~~417~~054,~~566~~645.3376 24.6040 ~~110~~108 5.~~3891~~3805 1.~~840229~~808193 13 to 24 months 01 03,192,603.0057 0.0020 0287 06.~~0000~~4700 05.~~000000~~810000 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 61 402,~~417~~247,~~566~~249.33 24.60 ~~110~~109 5.3891 1.~~840229~~839955

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 9 88,~~253~~247,~~112~~966.2776 5.3940 6564 5.3733 1.~~400540~~400547 85 to 114 months 69 739,~~132~~826,~~389~~879.1084 02.44 114 5.~~6231~~3368 92.~~127629~~666304 115 to 120 months 4037 ~~284~~251,~~816~~979,~~431~~410.3089 1715.41 117 5.~~3614~~3726 1.~~674658~~728458 121 months or greater 2 16,~~265~~254,~~155~~514.1663 0.99 ~~174~~173 5.5155 3.~~147620~~147716 Totals 57 396,~~467~~308,~~087~~772.8312 24.23 ~~108~~107 5.~~3751~~3750 1.~~808146~~807899

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 0 0.00 0.00 0 0.0000 0.000000 85 to 114 months 0 0.00 0.00 0 0.0000 0.000000 115 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months or greater 4 5,~~950~~938,~~478~~477.5021 0.36 ~~248~~247 6.~~3271~~3273 3.~~977820~~979231 Totals 4 5,~~950~~938,~~478~~477.5021 0.36 ~~248~~247 6.~~3271~~3273 3.~~977820~~979231

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 4 35,200,000.00 2.15 6059 5.3080 2.338182 Less than 250 months 2 1,~~009~~006,~~952~~601.0073 0.06 ~~114~~113 5.~~4208~~4210 20.~~156225~~150694 251 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 to 360 months 44 ~~337~~336,~~004~~860,~~231~~781.9304 20.60 ~~110~~109 5.3749 1.~~471107~~470981 361 months or greater 7 23,~~252~~241,~~903~~389.9035 1.42 ~~146~~145 5.4768 5.~~093571~~093618 Totals 57 396,~~467~~308,~~087~~772.8312 24.23 ~~108~~107 5.~~3751~~3750 1.~~808146~~807899

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information 44 353,~~740~~609,~~563~~800.1565 21.62 ~~105~~104 5.3582 1.~~303793~~303784 1 year or less 17 48,~~677~~637,~~003~~448.1868 2.9897 ~~148~~147 5.~~6141~~6140 5.~~738561~~738089 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 61 402,~~417~~247,~~566~~249.33 24.60 ~~110~~109 5.3891 1.~~840229~~839955 (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: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 30251755 1 OF San Diego CA ~~631~~652,~~750~~808.0033 0.00 5.700% 30250223 2 RT Taylor MI ~~479~~494,~~059~~421.4735 ~~141~~126,~~705~~343.4860 4.973% 30251733 3 OF New York NY ~~422~~436,~~375~~454.0017 0.00 5.450% 940951700 4 OF Billerica MA 8183,~~066~~768.0020 0.00 5.310% 940951477 5 OF Boston MA 7173,~~450~~832.4816 0.00 5.310% 940951702 6 IN Chicopee MA 29,~~028~~995.0060 0.00 5.310% 940951699 7 OF Billerica MA 2829,~~320~~264.00 0.00 5.310% 940951701 8 OF Billerica MA 21,~~240~~948.00 0.00 5.310% 940951698 9 RT Boston MA 11,~~120~~490.0369 0.00 5.310% 30251777 10 LO Various Various ~~255~~263,~~146~~651.8272 0.00 5.785% 30251713 11 MF Laurel MD ~~193~~200,~~791~~250.6636 0.00 5.285% 30251665 12 IN Various Various ~~217~~223,~~026~~945.6490 5750,~~632~~712.1293 6.347% 940951538 13 OF Houston TX ~~166~~172,~~850~~411.0067 0.00 5.640% 30251745 14 OF Centennial CO ~~153~~158,~~725~~849.0017 0.00 5.590% 47004011 15 MF New York NY 135,366.67 0.00 5.240% 940951099 16 RT Clearwater FL ~~120~~124,~~083~~086.3311 0.00 5.240% 30251672 17 MF Champaign-Urbana IL ~~119~~123,~~756~~603.4622 3228,~~099~~252.5680 5.250% 30251703 18 RT Winter Park FL ~~105~~109,~~868~~271.4642 2724,~~553~~150.7478 5.310% 47004114 19 MF Rego Park NY 9396,~~516~~567.9421 1512,~~216~~166.6437 5.110% 30251786 20 RT San Diego CA 99102,~~190~~496.0033 0.00 5.450% 30251778 21 MF Concord NC 98101,~~083~~352.3378 0.00 5.500% 30251743 22 MF Charlotte NC 9194,~~197~~237.9285 0.00 5.150% 940951715 23 OF Las Vegas NV 7779,~~333~~911.3311 0.00 5.000% 30251704 24 RT Various NY 7477,~~820~~314.00 0.00 5.160% 30251772 25 MF Tampa FL 7578,~~791~~318.6706 0.00 5.350% 30251800 26 MF Fayetteville NC 6769,~~295~~539.8303 0.00 5.210% 47900142 27 RT Baltimore MD 7174,~~750~~030.0033 ~~94,275~~0.3300 5.740% 940951713 28 MF Pasadena TX 6871,~~750~~041.0067 0.00 5.500% 30251793 29 MF Asheville NC 6567,~~309~~408.2313 1715,~~335~~236.6171 5.230% 30251799 30 MF Mt. Pleasant SC 6668,~~043~~244.1356 0.00 5.310% 30251702 31 OF Chandler AZ 6668,~~517~~734.5075 0.00 5.430% 30251757 32 OF Tucson AZ 6668,~~551~~770.6706 0.00 5.470% 30251771 33 MF Irving TX 6162,~~012~~973.3169 1513,~~937~~976.8345 5.273% 940951765 34 OF Naples FL 6164,~~987~~053.5075 0.00 5.510% 30251671 35 MF Houston TX 5961,~~475~~457.0050 0.00 5.490% 940951545 36 LO Scottsdale AZ 5557,~~861~~723.6772 0.00 5.540% 30251752 37 RT Broken Arrow OK 1920,~~990~~633.8676 54,~~081~~439.9303 5.360% 30251753 38 RT Glendale AZ 17,~~115~~666.9237 43,~~351~~800.0863 5.360% 30251751 39 RT Tulsa OK 1617,~~937~~482.6334 43,~~305~~761.7605 5.360% 30251782 40 MF Aurora IL 5052,~~800~~493.0033 0.00 5.080% 47003838 41 MF Flushing NY 5354,~~132~~867.8633 76,~~977~~243.9144 5.330% 47004137 42 MF Warminster PA 5456,~~600~~356.0063 1311,~~142~~385.1855 5.600% 30251783 43 RT Clive IA 5354,~~144~~915.0047 0.00 5.460% 47004059 44 MF New York NY 4748,~~109~~619.5644 1312,~~577~~067.0315 5.170% 30251775 45 MU Longwood FL 5153,~~360~~072.00 0.00 5.760% 30251725 46 MU Royal Oak MI 5051,~~006~~673.6756 0.00 5.770% 30251759 47 RT Pickerington OH 4445,~~375~~855.8303 0.00 5.170% 30251785 48 MF North Charleston SC 4446,~~958~~456.0060 0.00 5.310% 30251798 49 RT Bristol Various 4647,~~344~~838.9182 108,~~410~~916.1928 5.680% 30251717 50 OF Houston TX 4648,~~590~~092.5276 108,~~201~~698.0480 5.780% 47004075 51 MF New York NY 40,350.00 0.00 5.380% 47003988 52 MF Suffern NY 4041,~~354~~672.8149 54,~~911~~593.5284 5.400% 47900134 53 OF New York NY 4041,~~201~~494.5846 108,~~052~~759.8092 5.450% 30251742 54 MF Houston TX 4042,~~774~~087.8171 98,~~696~~383.8595 5.540% 30251723 55 RT Prince Frederick MD 4142,~~516~~854.6569 97,~~323~~985.8581 5.710% 30251661 56 MF Brunswick ME 3840,~~884~~135.4013 98,~~676~~425.0128 5.450% 30251701 57 LO Manchester NH 4143,~~974~~329.9648 87,~~713~~359.9240 5.950% 30251748 58 LO Greensboro NC 3840,~~896~~131.8641 1211,~~768~~534.6712 5.640% 30251770 59 MF Gainesville GA 3435,~~375~~520.0083 0.00 5.000% 30251700 60 MF Loch Sheldrake NY 3738,~~117~~265.9825 1817,~~829~~682.8861 5.550% 47004063 61 MF New York NY 3435,~~800~~960.00 0.00 5.220% 940951075 62 OF Henderson NV 3435,~~831~~951.5900 98,~~245~~126.6625 5.230% 940951375 63 OF Pittsburgh PA 3435,~~342~~448.6335 87,~~241~~135.5583 5.500% 30251710 64 MF Richmond VA 3334,~~198~~265.1086 87,~~355~~287.1842 5.400% 30251715 65 MF Houston TX 3132,~~908~~971.3394 0.00 5.470% 30251744 66 MF Middletown OH 3334,~~418~~495.4588 76,~~387~~309.1976 5.740% 30251662 67 MF Columbus OH 3031,~~425~~402.1437 87,~~185~~208.7754 5.240% 30251711 68 LO Orlando FL 3334,~~920~~999.1340 98,~~933~~854.9467 6.010% 30251729 69 SS Centennial CO 2728,~~292~~168.7357 76,~~799~~923.5773 5.050% 30251664 70 OF Brookfield WI 2829,~~402~~349.5025 0.00 5.410% 30251728 71 RT Henderson NV 2930,~~108~~046.4002 65,~~771~~833.5492 5.600% 30251760 72 MF Houston TX 2728,~~700~~623.0033 0.00 5.540% 30251794 73 OF Duluth GA 2728,~~274~~151.0394 65,~~642~~764.8897 5.460% 30251663 74 RT Medina OH 26,~~157~~998.9296 65,~~655~~814.1208 5.390% 30251699 75 RT Marysville WA 2627,~~591~~447.5315 65,~~496~~640.3775 5.500% 30251696 76 LO Lincoln NE 2829,~~835~~765.1790 54,~~901~~970.4873 5.990% 30251730 77 OF Warrenville IL 24,~~058~~859.0093 0.00 5.230% 30251796 78 RT Delray Beach FL 2526,~~964~~800.0593 5,~~853~~016.4961 5.670% 30251801 79 RT Houston TX 25,~~157~~996.6726 0.00 5.680% 940951185 80 RT Overland Park KS 25,~~080~~916.00 04,729.0014 5.700% 30251709 81 MF East Lansing MI 2324,~~440~~194.5547 5,~~899~~145.4351 5.400% 940951546 82 LO Colorado Springs CO 24,~~006~~806.6789 0.00 5.540% 30251712 83 RT Las Vegas NV 23,~~225~~972.6798 54,~~716~~969.7645 5.460% 30251737 84 RT West Chester PA 2526,~~202~~042.5058 0.00 5.930% 940951605 85 SS West Covina CA 2425,~~480~~269.0064 54,~~314~~524.6298 5.760% 940951608 86 RT Poulsbo WA 24,~~033~~807.2484 54,~~438~~663.0343 5.660% 30251790 87 MF North College Hill OH 2324,~~448~~230.7538 0.00 5.550% 30251756 88 OF Brookfield WI 2223,~~400~~146.0067 0.00 5.600% 30251698 89 MF Kansas City MO 2223,~~960~~725.0033 0.00 5.740% 940951764 90 MF Olathe KS 2122,~~419~~108.1008 54,~~414~~725.6567 5.360% 30251765 91 RT Los Angeles CA 1314,~~723~~166.8922 32,~~089~~647.3502 5.690% 30251763 92 RT Los Angeles CA 89,~~991~~281.5232 21,~~024~~734.0525 5.690% 940951544 93 LO Colorado Springs CO 2122,~~929~~660.1614 0.00 5.540% 30251714 94 RT Highlands Ranch CO 2021,~~790~~483.00 0.00 5.280% 47004056 95 MF Ossining NY 1920,~~619~~248.7603 5,~~927~~299.7750 5.040% 30251762 96 RT Wilkesboro NC 20,~~096~~742.8555 54,~~384~~738.2252 5.220% 47900132 97 OF Lanham MD 21,~~258~~943.6903 54,~~061~~377.9965 5.570% 940951664 98 RT Midwest City OK 2021,~~747~~416.5904 4,~~798~~130.9247 5.600% 47003944 99 MF Conley GA 21,~~683~~661.5759 4,~~375~~397.1109 6.030% 940951304 100 IN Los Angeles CA 2021,~~858~~531.3043 43,~~388~~715.9784 5.860% 30251769 101 OF Frisco TX 1920,~~981~~605.9523 8,~~687~~064.3810 5.720% 30251718 102 RT Tulsa OK 1819,~~702~~303.0843 4,~~777~~176.4510 5.360% 940951696 103 OF Chandler AZ 19,~~101~~738.3304 0.00 5.510% 30251787 104 RT Richmond MI 1920,~~662~~296.6478 43,~~289~~655.9076 5.760% 30251727 105 RT Gainesville FL 1819,~~470~~055.1021 65,~~536~~951.3827 5.430% 47003929 106 MF New York NY 1718,~~617~~204.5075 0.00 5.220% 30251768 107 RT Hauppauge NY 19,~~263~~884.0126 43,~~181~~560.6540 5.790% 940950992 108 MF Vancouver WA 17,~~180~~753.3705 03,798.0025 5.330% 30251766 109 MF Houston TX 1718,~~693~~263.4015 43,~~214~~645.8106 5.520% 30251719 110 RT Fishers IN 1718,~~698~~288.3328 0.00 5.740% 30251670 111 RT East Peoria IL 16,~~418~~966.7504 0.00 5.325% 47004106 112 MF Bronx NY 1617,~~894~~446.3677 21,~~211~~658.1271 5.640% 30251788 113 MF Wyoming OH 16,~~048~~583.7571 0.00 5.550% 30251695 114 MF Aptos CA 16,~~014~~530.9495 3,~~624~~108.0201 5.710% 30251746 115 OF Lafeyette LA 17,~~432~~997.9913 32,~~100~~536.7965 6.350% 47004044 116 MF Mt. Vernon NY 1415,~~694~~173.1186 21,~~179~~699.3661 5.360% 47003732 117 MF Howard Beach NY 17,~~262~~810.3094 4,~~803~~255.6501 6.470% 30251791 118 MU Seattle WA 13,~~120~~557.0033 0.00 4.920% 47003750 119 MF New York NY 16,613.33 0.00 6.230% 47004135 120 MF New York NY 13,893.33 0.00 5.210% 30251735 121 SS San Jose CA 1415,~~930~~411.1813 32,~~460~~979.5358 5.610% 940951533 122 SS Mesa AZ 15,~~337~~832.2603 32,~~298~~803.0225 5.800% 30251761 123 SS Cleburne TX 15,~~284~~770.1524 4,~~595~~109.6556 5.910% 30251708 124 RT Boise ID 1314,~~795~~254.0083 0.00 5.340% 30251734 125 RT Bloomington IN 1516,~~626~~131.7457 32,~~079~~574.0825 6.060% 47004070 126 MF White Plains NY 13,~~933~~922.9858 2,~~524~~536.7818 5.420% 47003861 127 MF Brooklyn NY 15,~~410~~915.6149 1,~~655~~150.0719 6.180% 30251657 128 MF Clarksville TN 1213,~~807~~219.4721 32,~~282~~871.7400 5.370% 30251781 129 MU Seattle WA 12,~~517~~920.8250 32,~~152~~749.6597 5.370% 30251707 130 MF Indianapolis IN 1112,~~997~~382.0158 32,~~145~~760.8629 5.290% 47004208 131 MF New York NY 1112,~~660~~040.0074 1,~~744~~363.4672 5.280% 47004032 132 MF New York NY 12,~~504~~502.2316 ~~434~~436.3441 5.710% 30251697 133 MF Tallahassee FL 11,~~487~~856.1761 2,~~879~~510.6521 5.430% 30251774 134 RT Woodland Hills CA 11,~~239~~600.1476 2,~~799~~437.1351 5.400% 47004040 135 MF Great Neck Plaza NY 11,~~091~~453.3094 1,~~445~~083.9531 5.680% 30251731 136 RT Corona CA 10,~~391~~698.0717 8,~~353~~045.0797 5.460% 30251792 137 MF Greenville TX 910,~~780~~106.8386 0.00 5.335% 30251779 138 MF Bloomington IN 910,~~926~~246.6934 2,~~364~~045.6702 5.520% 30251716 139 RT Louisville CO 8,~~659~~948.7541 0.00 5.170% 30251749 140 MF New Carlisle OH 9,~~531~~839.1524 1,~~812~~504.5445 6.160% 30251750 141 MF Sheboygan Falls WI 89,~~938~~227.5111 1,~~818~~530.7111 5.970% 30251754 142 RT Temecula CA 89,~~938~~227.5111 1,~~818~~530.7111 5.970% 47004091 143 MF New York NY 8,093.75 0.00 5.550% 30251776 144 RT Grand Prairie TX 8,~~319~~587.6488 1,~~848~~580.4622 5.710% 47900137 145 MF Hamden CT 78,~~926~~181.0541 1,~~833~~577.2993 5.600% 47004050 146 MF New York NY 8,~~028~~024.9243 ~~948~~952.3382 5.680% 30251726 147 RT Atlanta GA 8,~~126~~397.2513 0.00 5.910% 30251736 148 RT Marshfield WI 78,~~767~~017.1544 1,~~767~~517.6738 5.660% 30251720 149 MF Tucson AZ 78,~~989~~247.5330 1,~~687~~429.3457 5.880% 47900146 150 IN Prescott AZ 7,~~266~~500.6759 1,~~767~~533.8290 5.450% 30251780 151 MF Payson AZ 78,~~753~~003.2641 1,~~655~~405.1803 5.820% 30251784 152 MF Athens GA 7,~~379~~617.7845 1,~~745~~507.0437 5.540% 30251767 153 OF Seminole FL 7,~~309~~541.7051 2,~~506~~274.1534 5.490% 47004027 154 MF Great Neck NY 6,~~732~~948.3701 21,~~004~~788.6096 5.080% 30251724 155 RT Buford GA 7,~~104~~329.5863 2,~~522~~297.6661 5.420% 30251732 156 SS Orlando FL 78,~~759~~010.7127 1,~~573~~322.2367 5.980% 47004123 157 MF New York NY 6,~~368~~572.5766 1,~~859~~655.8677 5.120% 47003824 158 MF New Rochelle NY 7,~~301~~293.0249 1,~~513~~521.9245 5.970% 30251740 159 MU New Haven CT 4,~~589~~737.2647 ~~920~~772.5231 6.010% 30251741 160 MF Norwalk CT 2,~~869~~962.9986 ~~514~~421.0821 6.330% 30251773 161 RT Dixon CA 67,~~978~~203.0412 1,~~511~~286.4234 5.780% 30251802 162 MF Stow OH 67,~~980~~188.4101 4,~~961~~753.4383 5.870% 30251789 163 MF Cincinnati OH 6,~~521~~738.2563 0.00 5.550% 47004139 164 MF New York NY 6,148.33 0.00 5.270% 47004133 165 MF New York NY 6,~~195~~401.0050 0.00 5.310% 47004164 166 MF White Plains NY 56,~~994~~186.5982 1,~~711~~519.5936 5.150% 30251764 167 RT Elizabethtown NC 6,~~406~~595.3784 54,~~055~~865.1061 5.530% 47900129 168 RT Brooklyn NY 56,~~984~~170.9590 2,~~619~~433.1520 6.010% 30251758 169 RT Tempe AZ 5,~~529~~713.5890 0.00 5.770% 30251747 170 MF Port Aransas TX 5,~~325~~503.8336 0.00 5.810% 47004052 171 MF New York NY 4,~~628~~777.8447 1,~~207~~058.5390 5.450% 30251795 172 MF Nashua NH 5,~~414~~583.9396 21,~~046~~877.6966 6.510% 47004025 173 MF Yonkers NY 4,~~275~~414.2669 ~~694~~554.3491 5.150% 47003971 174 MF Brooklyn NY 4,~~537~~530.9367 1,~~591~~598.0127 5.480% 47004116 175 MF New York NY 4,~~751~~740.1532 2,~~263~~274.9881 5.740% 47004176 176 MF New York NY 4,~~683~~822.8221 3,~~625~~486.0465 5.680% 30251797 177 RT Lakewood WA 4,~~688~~837.8480 1,~~490~~341.0105 5.720% 47004143 178 MF New York NY 4,271.17 0.00 5.230% 30251739 179 RT Madisonville KY 4,~~250~~386.0380 ~~1,041~~904.0124 5.460% 47004120 180 MF New York NY 4,~~131~~126.0327 1,~~072~~077.6945 5.320% 47004079 181 MF New York NY 4,~~166~~299.1290 ~~1,089~~955.0729 5.430% 47003828 182 MF Kew Gardens NY 4,~~285~~425.2741 ~~547~~407.7258 5.730% 47004105 183 MF New York NY 4,~~115~~252.4260 0.00 5.810% 30251738 184 MF Hamden CT 4,~~227~~363.3489 ~~835~~699.9237 6.050% 47004008 185 MF Hollis Queens Village NY 32,~~005~~994.9144 2,~~621~~632.2370 5.250% 47004013 186 MF New York NY 3,~~073~~173.1857 ~~434~~333.0869 5.480% 47004098 187 MF New York NY 2,~~884~~979.5707 ~~313~~218.3282 6.140% 47004030 188 MF Rockville Centre NY 2,~~462~~543.7820 ~~360~~280.8240 5.390% 47004061 189 MF Rockville Centre NY 2,~~358~~435.6569 ~~340~~263.2218 5.400% 47003963 190 MF New York NY 2,241.67 0.00 5.380% 47004130 191 MF New York NY 2,~~098~~091.6850 1,~~355~~362.0422 6.360% 47004018 192 MF Great Neck NY 2,~~077~~141.1072 ~~808~~743.2765 6.640% 47004152 193 MF New York NY 1,~~784~~837.2533 1,~~167~~114.8779 6.360% 47004066 194 MF New York NY 1,~~571~~620.5613 ~~766~~717.1457 5.780% 47004131 195 MF Brooklyn NY 1,~~519~~568.8295 ~~272~~223.2512 6.530% 47003997 196 MF New York NY 1,~~038~~072.8740 ~~203~~170.8835 6.250% 47004166 197 MF Brooklyn NY ~~995~~1,028.8712 ~~160~~128.7853 6.840% 47004016 198 MF New York NY ~~945~~975.6584 ~~223~~193.3011 6.930% Totals 7,~~457~~692,~~995~~442.4446 ~~887~~705,~~411~~727.7149

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 30251755 N/A 04/11/2015 N 133,000,000.00 133,000,000.00 0708/11/2005 30250223 N/A 03/05/2010 N 115,~~610~~468,~~127~~422.7630 115,~~468~~342,~~422~~078.2870 0708/05/2005 30251733 N/A 04/11/2015 N 93,000,000.00 93,000,000.00 0708/11/2005 940951700 N/A 06/01/2010 N 18,320,000.00 18,320,000.00 0708/01/2005 940951477 N/A 06/01/2010 N 16,147,000.00 16,147,000.00 0708/01/2005 940951702 N/A 06/01/2010 N 6,560,000.00 6,560,000.00 0708/01/2005 940951699 N/A 06/01/2010 N 6,400,000.00 6,400,000.00 0708/01/2005 940951701 N/A 06/01/2010 N 4,800,000.00 4,800,000.00 0708/01/2005 940951698 N/A 06/01/2010 N 2,513,000.00 2,513,000.00 0708/01/2005 30251777 N/A 05/11/2012 N 52,925,875.00 52,925,875.00 0708/11/2005 30251713 N/A 03/11/2015 N 44,000,000.00 44,000,000.00 0708/11/2005 30251665 N/A 02/11/2015 N 4140,~~032~~974,~~293~~660.0795 40,~~974~~923,~~660~~948.9502 0708/11/2005 940951538 N/A 05/01/2015 N 35,500,000.00 35,500,000.00 0708/01/2005 30251745 N/A 04/11/2015 N 33,000,000.00 33,000,000.00 0708/11/2005 47004011 N/A 04/01/2015 N 31,000,000.00 31,000,000.00 0708/01/2005 940951099 N/A 07/01/2012 N 27,500,000.00 27,500,000.00 0708/01/2005 30251672 N/A 02/11/2015 N 27,~~372~~340,~~904~~805.6509 27,~~340~~312,~~805~~552.0929 0708/11/2005 30251703 N/A 03/11/2015 N 23,~~925~~897,~~075~~521.3763 23,~~897~~873,~~521~~370.6385 0708/11/2005 47004114 N/A 03/01/2015 N 21,~~960~~945,~~925~~708.0945 21,~~945~~933,~~708~~542.4508 0708/01/2005 30251786 N/A 05/11/2015 N 21,840,000.00 21,840,000.00 0708/11/2005 30251778 N/A 05/11/2015 N 21,400,000.00 21,400,000.00 0708/11/2005 30251743 N/A 05/11/2015 N 21,250,000.00 21,250,000.00 0708/11/2005 940951715 N/A 07/01/2015 N 18,560,000.00 18,560,000.00 0708/01/2005 30251704 N/A 03/11/2015 N 17,400,000.00 17,400,000.00 0708/11/2005 30251772 N/A 05/11/2010 N 17,000,000.00 17,000,000.00 0708/11/2005 30251800 N/A 06/11/2015 N 15,500,000.00 15,500,000.00 0708/11/2005 47900142 N/A 06/01/2015 N 1514,~~000~~905,~~000~~724.0067 14,905,724.67 0608/01/2005 940951713 N/A 05/01/2012 N 15,000,000.00 15,000,000.00 0708/01/2005 30251793 N/A 05/11/2015 N 14,~~984~~967,~~909~~573.3372 14,~~967~~952,~~573~~337.7201 0708/11/2005 30251799 N/A 06/11/2015 N 14,925,000.00 14,925,000.00 0708/11/2005 30251702 N/A 03/11/2015 N 14,700,000.00 14,700,000.00 0708/11/2005 30251757 N/A 04/11/2015 N 14,600,000.00 14,600,000.00 0708/11/2005 30251771 N/A 05/11/2015 N 13,~~886~~870,~~158~~220.7693 13,~~870~~856,~~220~~244.9348 0708/11/2005 940951765 N/A 06/01/2015 N 13,500,000.00 13,500,000.00 0708/01/2005 30251671 N/A 02/11/2010 N 13,000,000.00 13,000,000.00 0708/11/2005 940951545 N/A 07/01/2015 N 12,100,000.00 12,100,000.00 0708/01/2005 30251752 N/A 04/11/2015 N 4,~~475~~470,~~564~~483.9300 4,~~470~~466,~~483~~043.0097 0708/11/2005 30251753 N/A 04/11/2015 N 3,~~831~~827,~~921~~570.8274 3,~~827~~823,~~570~~770.7411 0708/11/2005 30251751 N/A 04/11/2015 N 3,~~792~~787,~~005~~700.9519 3,~~787~~783,~~700~~939.1914 0708/11/2005 30251782 N/A 05/11/2010 N 12,000,000.00 12,000,000.00 07/11/2005 47003838 N/A 01/01/2020 N 11,~~962~~954,~~368~~391.9403 11,~~954~~948,~~391~~147.0359 0608/01/2005 47004137 N/A 06/01/2015 N 11,~~700~~686,~~000~~857.0082 11,~~686~~675,~~857~~472.8227 0708/01/2005 30251783 N/A 05/11/2015 N 11,680,000.00 11,680,000.00 0708/11/2005 47004059 N/A 01/01/2015 N 10,~~934~~920,~~521~~944.5148 10,~~920~~908,~~944~~877.4833 0708/01/2005 30251775 N/A 05/11/2015 N 10,700,000.00 10,700,000.00 0708/11/2005 30251725 N/A 04/11/2015 N 10,400,000.00 10,400,000.00 0708/11/2005 30251759 N/A 04/11/2015 N 10,300,000.00 10,300,000.00 0708/11/2005 30251785 N/A 06/11/2015 N 10,160,000.00 10,160,000.00 0708/11/2005 30251798 N/A 05/11/2015 N 9,~~791~~780,~~177~~767.7960 9,~~780~~771,~~767~~851.6032 0708/11/2005 30251717 N/A 03/11/2015 N 9,~~672~~662,~~771~~570.4036 9,~~662~~653,~~570~~871.3656 0708/11/2005 47004075 N/A 01/01/2015 N 9,000,000.00 9,000,000.00 0708/01/2005 47003988 N/A 12/01/2019 N 8,~~967~~961,~~736~~824.3684 8,~~961~~957,~~824~~231.8400 0708/01/2005 47900134 N/A 01/01/2015 N 8,~~851~~841,~~724~~671.4060 8,~~841~~832,~~671~~911.6068 0708/01/2005 30251742 N/A 04/11/2015 N 8,~~832~~822,~~087~~390.7388 8,~~822~~814,~~390~~006.8893 0708/11/2005 30251723 N/A 03/11/2015 N 8,~~725~~715,~~039~~715.3651 8,~~715~~707,~~715~~729.5170 0708/11/2005 30251661 N/A 02/11/2015 N 8,~~561~~552,~~701~~025.8079 8,~~552~~543,~~025~~600.7951 0708/11/2005 30251701 N/A 02/11/2010 N 8,~~465~~456,~~538~~824.3947 8,~~456~~449,~~824~~465.47 07 08/11/2005 30251748 N/A 04/11/2015 N 8,~~275~~263,~~927~~159.8114 8,~~263~~251,~~159~~625.1402 0708/11/2005 30251770 N/A 05/11/2012 N 8,250,000.00 8,250,000.00 0708/11/2005 30251700 N/A 02/11/2025 N 8,~~025~~006,~~508~~678.7284 87,~~006~~988,~~678~~996.8423 07/11/2005 47004063 N/A 02/01/2015 N 8,000,000.00 8,000,000.00 0708/01/2005 940951075 N/A 05/01/2015 N 7,~~991~~982,~~951~~705.6498 7,~~982~~974,~~705~~579.9873 0708/01/2005 940951375 N/A 05/01/2015 N 7,~~492~~484,~~936~~695.6510 7,~~484~~477,~~695~~559.1027 0708/01/2005 30251710 N/A 03/11/2015 N 7,~~377~~369,~~356~~001.2810 7,~~369~~361,~~001~~713.1068 0708/11/2005 30251715 N/A 03/11/2010 N 7,000,000.00 7,000,000.00 0708/11/2005 30251744 N/A 04/11/2015 N 6,~~986~~979,~~435~~048.3011 6,~~979~~972,~~048~~738.1135 0708/11/2005 30251662 N/A 03/11/2015 N 6,~~967~~959,~~588~~402.6083 6,~~959~~952,~~402~~194.8329 07/11/2005 30251711 03/11/2015 03/11/2030 N 6,~~772~~762,~~739~~805.0915 6,~~762~~753,~~805~~950.1548 0708/11/2005 30251729 N/A 04/11/2015 N 6,~~485~~477,~~401~~602.8932 6,~~477~~470,~~602~~678.3259 07/11/2005 30251664 N/A 03/11/2015 N 6,300,000.00 6,300,000.00 0708/11/2005 30251728 N/A 04/11/2015 N 6,~~237~~230,~~513~~741.3177 6,~~230~~224,~~741~~907.7785 0708/11/2005 30251760 N/A 05/11/2010 N 6,000,000.00 6,000,000.00 0708/11/2005 30251794 N/A 05/11/2015 N 5,~~994~~987,~~293~~650.0921 5,~~987~~981,~~650~~885.2124 0708/11/2005 30251663 N/A 02/11/2015 N 5,~~823~~817,~~655~~000.9886 5,~~817~~811,~~000~~186.8678 0708/11/2005 30251699 N/A 02/11/2015 N 5,~~801~~795,~~789~~292.2083 5,~~795~~789,~~292~~652.8308 0708/11/2005 30251696 N/A 02/11/2015 N 5,~~776~~770,~~662~~761.4800 5,~~770~~765,~~761~~790.0027 0708/11/2005 30251730 N/A 05/11/2015 N 5,520,000.00 5,520,000.00 0708/11/2005 30251796 N/A 05/11/2015 N 5,~~495~~489,~~036~~182.2172 5,~~489~~484,~~182~~166.7211 0708/11/2005 30251801 N/A 06/11/2015 N 5,315,000.00 5,315,000.00 0708/11/2005 940951185 N/A 07/01/2015 N 5,280,000.00 5,~~280~~275,~~000~~270.0086 0708/01/2005 30251709 N/A 03/11/2012 N 5,~~209~~203,~~011~~112.7027 5,~~203~~197,~~112~~966.2776 0708/11/2005 940951546 N/A 07/01/2015 N 5,200,000.00 5,200,000.00 0708/01/2005 30251712 N/A 03/11/2015 N 5,~~104~~098,~~542~~825.0630 5,~~098~~093,~~825~~855.3085 07/11/2005 30251737 N/A 04/11/2015 N 5,100,000.00 5,100,000.00 0708/11/2005 940951605 N/A 06/01/2015 N 5,~~100~~094,~~000~~685.0038 5,~~094~~090,~~685~~160.3840 0708/01/2005 940951608 N/A 05/01/2015 N 5,~~095~~089,~~385~~947.5653 5,~~089~~085,~~947~~284.5310 0708/01/2005 30251790 N/A 06/11/2015 N 5,070,000.00 5,070,000.00 0708/11/2005 30251756 N/A 04/11/2015 N 4,800,000.00 4,800,000.00 0708/11/2005 30251698 N/A 02/11/2010 N 4,800,000.00 4,800,000.00 07/11/2005 940951764 N/A 05/01/2015 N 4,~~795~~789,~~320~~906.9227 4,~~789~~785,~~906~~180.2760 0708/01/2005 30251765 N/A 04/11/2015 N 2,~~894~~891,~~318~~229.5419 2,~~891~~888,~~229~~582.1917 0708/11/2005 30251763 N/A 04/11/2015 N 1,~~896~~894,~~277~~253.6762 1,~~894~~892,~~253~~519.6237 0708/11/2005 940951544 N/A 07/01/2015 N 4,750,000.00 4,750,000.00 0708/01/2005 30251714 N/A 04/11/2015 N 4,725,000.00 4,725,000.00 0708/11/2005 47004056 N/A 01/01/2015 N 4,~~671~~665,~~371~~444.8710 4,~~665~~660,~~444~~144.1060 0708/01/2005 30251762 N/A 03/11/2015 N 4,~~619~~614,~~966~~581.2098 4,~~614~~609,~~581~~843.9846 0708/11/2005 47900132 N/A 02/01/2015 N 4,~~579~~574,~~968~~906.4142 4,~~574~~570,~~906~~528.4277 0708/01/2005 940951664 N/A 05/01/2015 N 4,~~445~~441,~~912~~113.3846 4,~~441~~436,~~113~~982.4699 0708/01/2005 47003944 N/A 02/01/2020 N 4,~~315~~310,~~139~~764.2413 4,~~310~~306,~~764~~367.1304 0708/01/2005 940951304 N/A 05/01/2015 N 4,~~271~~266,~~324~~935.8689 4,~~266~~263,~~935~~220.8905 0708/01/2005 30251769 N/A 05/11/2015 N 4,~~192~~183,~~018~~330.0062 4,~~183~~175,~~330~~266.6252 0708/11/2005 30251718 N/A 04/11/2015 N 4,~~187~~182,~~033~~255.0257 4,~~182~~178,~~255~~079.5747 0708/11/2005 940951696 N/A 06/01/2010 N 4,160,000.00 4,160,000.00 07/01/2005 30251787 N/A 05/11/2015 N 4,~~096~~092,~~383~~093.4656 4,~~092~~088,~~093~~437.5680 0708/11/2005 30251727 N/A 04/11/2015 N 4,~~081~~075,~~790~~254.9052 4,~~075~~069,~~254~~303.5225 0708/11/2005 47003929 N/A 01/01/2015 N 4,050,000.00 4,050,000.00 0608/01/2005 30251768 N/A 04/11/2015 N 3,~~992~~988,~~333~~151.3570 3,~~988~~984,~~151~~591.7030 0708/11/2005 940950992 N/A 07/01/2015 N 3,868,000.00 3,~~868~~864,~~000~~201.0075 0708/01/2005 30251766 N/A 05/11/2015 N 3,~~846~~842,~~392~~177.1231 3,~~842~~838,~~177~~532.3125 0708/11/2005 30251719 N/A 04/11/2020 N 3,700,000.00 3,700,000.00 0708/11/2005 30251670 N/A 04/11/2015 N 3,700,000.00 3,700,000.00 0708/11/2005 47004106 N/A 03/01/2015 N 3,~~594~~592,~~545~~334.4129 3,~~592~~590,~~334~~675.2958 0708/01/2005 30251788 N/A 06/11/2015 N 3,470,000.00 3,470,000.00 0708/11/2005 30251695 N/A 03/11/2015 N 3,~~365~~362,~~662~~038.2018 3,~~362~~358,~~038~~930.1817 0708/11/2005 30251746 N/A 04/11/2015 N 3,~~294~~291,~~422~~321.7394 3,~~291~~288,~~321~~785.9429 0708/11/2005 47004044 N/A 01/01/2015 N 3,~~289~~287,~~726~~547.7741 3,~~287~~285,~~547~~847.4180 0708/01/2005 47003732 N/A 07/01/2029 N 3,~~201~~196,~~662~~858.2358 3,~~196~~192,~~858~~603.5857 0708/01/2005 30251791 N/A 04/11/2015 N 3,200,000.00 3,200,000.00 0708/11/2005 47003750 N/A 01/01/2015 N 3,200,000.00 3,200,000.00 0708/01/2005 47004135 N/A 03/01/2015 N 3,200,000.00 3,200,000.00 0708/01/2005 30251735 N/A 04/11/2015 N 3,~~193~~190,~~620~~160.6714 3,~~190~~187,~~160~~180.1456 0708/11/2005 940951533 N/A 05/01/2015 N 3,~~173~~169,~~227~~929.0806 3,~~169~~167,~~929~~125.0681 0708/01/2005 30251761 N/A 06/11/2015 N 3,~~103~~098,~~381~~785.3166 3,~~098~~094,~~785~~676.6610 0708/11/2005 30251708 N/A 03/11/2015 N 3,100,000.00 3,100,000.00 0708/11/2005 30251734 N/A 11/11/2014 N 3,~~094~~091,~~404~~325.2719 3,~~091~~088,~~325~~750.1994 0708/11/2005 47004070 N/A 02/01/2015 N 3,~~085~~082,~~013~~489.8810 3,~~082~~079,~~489~~952.1092 0708/01/2005 47003861 N/A 01/01/2015 N 2,~~992~~990,~~351~~696.5952 2,~~990~~989,~~696~~546.5233 0708/01/2005 30251657 N/A 02/11/2015 N 2,~~862~~858,~~004~~722.9723 2,~~858~~855,~~722~~851.23 0708/11/2005 30251781 N/A 05/11/2015 N 2,~~797~~794,~~277~~124.2055 2,~~794~~791,~~124~~374.5558 0708/11/2005 30251707 N/A 03/11/2015 N 2,~~721~~718,~~439~~293.4862 2,~~718~~715,~~293~~533.6233 07/11/2005 47004208 N/A 06/01/2015 N 2,~~650~~648,~~000~~255.0054 2,~~648~~646,~~255~~891.5482 0708/01/2005 47004032 N/A 01/01/2020 N 2,627,~~858~~424.9662 2,~~627~~626,~~424~~988.6221 0708/01/2005 30251697 N/A 02/11/2015 N 2,~~538~~535,~~601~~722.8116 2,~~535~~533,~~722~~211.1695 0708/11/2005 30251774 N/A 05/11/2015 N 2,~~497~~494,~~586~~787.7360 2,~~494~~492,~~787~~350.6009 0708/11/2005 47004040 N/A 01/01/2020 N 2,~~343~~341,~~232~~786.8893 2,~~341~~340,~~786~~703.9362 0708/01/2005 30251731 N/A 04/11/2020 N 2,~~283~~275,~~751~~398.6356 2,~~275~~267,~~398~~352.5659 0708/11/2005 30251792 N/A 05/11/2015 N 2,200,000.00 2,200,000.00 0708/11/2005 30251779 N/A 05/11/2015 N 2,~~157~~155,~~975~~611.8417 2,~~155~~153,~~611~~566.1715 0708/11/2005 30251716 N/A 04/11/2015 N 2,010,000.00 2,010,000.00 0708/11/2005 30251749 N/A 04/11/2015 N 1,~~856~~854,~~717~~904.3682 1,~~854~~853,~~904~~400.8237 0708/11/2005 30251750 N/A 04/11/2015 N 1,~~796~~794,~~684~~866.8009 1,~~794~~793,~~866~~335.0998 0708/11/2005 30251754 N/A 04/11/2015 N 1,~~796~~794,~~684~~866.8009 1,~~794~~793,~~866~~335.0998 0708/11/2005 47004091 N/A 03/01/2015 N 1,750,000.00 1,750,000.00 0708/01/2005 30251776 N/A 05/11/2015 N 1,~~748~~746,~~436~~588.5509 1,~~746~~745,~~588~~007.0987 07/11/2005 47900137 N/A 05/01/2015 N 1,~~698~~696,~~438~~605.4415 1,~~696~~695,~~605~~027.1522 0708/01/2005 47004050 N/A 02/01/2020 N 1,~~696~~695,~~251~~302.1683 1,~~695~~694,~~302~~350.8301 0708/01/2005 30251726 N/A 03/11/2015 N 1,650,000.00 1,650,000.00 0708/11/2005 30251736 N/A 04/11/2015 N 1,~~646~~644,~~746~~978.2457 1,~~644~~643,~~978~~461.5719 0708/11/2005 30251720 N/A 03/11/2015 N 1,~~630~~628,~~515~~828.5925 1,~~628~~627,~~828~~398.2568 0708/11/2005 47900146 N/A 06/01/2015 N 1,~~600~~598,~~000~~232.0018 1,~~598~~596,~~232~~698.1828 0708/01/2005 30251780 N/A 05/11/2015 N 1,~~598~~596,~~610~~955.2305 1,~~596~~595,~~955~~550.0502 0708/11/2005 30251784 N/A 05/11/2015 N 1,~~598~~596,~~508~~763.0703 1,~~596~~595,~~763~~255.0366 0708/11/2005 30251767 N/A 05/11/2015 N 1,~~597~~595,~~748~~242.1500 1,~~595~~592,~~242~~967.0066 0708/11/2005 47004027 N/A 01/01/2015 N 1,~~590~~588,~~322~~318.9030 1,~~588~~586,~~318~~529.3034 0708/01/2005 30251724 N/A 04/11/2015 N 1,~~572~~570,~~970~~448.6701 1,~~570~~568,~~448~~150.0140 0708/11/2005 30251732 N/A 04/11/2015 N 1,~~557~~555,~~133~~560.2300 1,~~555~~554,~~560~~237.0033 0708/11/2005 47004123 N/A 02/01/2015 N 1,~~492~~490,~~634~~774.5367 1,~~490~~489,~~774~~118.6790 0708/01/2005 47003824 N/A 01/01/2015 N 1,~~467~~466,~~542~~028.0917 1,~~466~~464,~~028~~506.1772 0708/01/2005 30251740 N/A 04/11/2015 N ~~916,324.27~~ 915,403.75 07914,631.44 08/11/2005 30251741 N/A 04/11/2015 N ~~544~~543,~~074~~560.6759 543,~~560~~139.5938 0708/11/2005 30251773 N/A 05/11/2015 N 1,~~448~~447,~~727~~216.5109 1,~~447~~445,~~216~~929.0975 0708/11/2005 30251802 N/A 07/11/2020 N 1,~~427~~422,~~000~~038.0057 1,~~422~~417,~~038~~284.5774 0708/11/2005 30251789 N/A 06/11/2015 N 1,410,000.00 1,410,000.00 0708/11/2005 47004139 N/A 03/01/2015 N 1,400,000.00 1,400,000.00 0708/01/2005 47004133 N/A 02/01/2015 N 1,400,000.00 1,400,000.00 0708/01/2005 47004164 N/A 04/01/2015 N 1,~~396~~395,~~797~~085.0546 1,~~395~~393,~~085~~566.4610 0708/01/2005 30251764 N/A 04/11/2015 N 1,~~390~~385,~~171~~116.5949 1,~~385~~380,~~116~~250.4988 07/11/2005 47900129 N/A 04/01/2025 N 1,~~194~~192,~~998~~379.7156 1,~~192~~189,~~379~~946.5636 0708/01/2005 30251758 N/A 04/11/2015 N 1,150,000.00 1,150,000.00 0708/11/2005 30251747 N/A 05/11/2015 N 1,100,000.00 1,100,000.00 0708/11/2005 47004052 N/A 01/01/2015 N 1,~~019~~017,~~194~~987.6916 1,~~017~~016,~~987~~928.1626 0708/01/2005 30251795 N/A 05/11/2025 N ~~998,144.21~~ 996,097.52 07994,219.86 08/11/2005 47004025 N/A 12/01/2014 N ~~996,177.19~~ 995,482.85 07994,927.94 08/01/2005 47003971 N/A 02/01/2015 N ~~993,707.98~~ 992,116.97 07990,518.70 08/01/2005 47004116 N/A 03/01/2025 N ~~993,272.53~~ 991,008.55 07988,733.74 08/01/2005 47004176 N/A 03/01/2020 N ~~989,538.52~~ 985,913.48 07982,426.83 08/01/2005 30251797 N/A 05/11/2015 N ~~983,672.82~~ 982,182.81 07980,841.76 08/11/2005 47004143 N/A 04/01/2015 N 980,000.00 980,000.00 0708/01/2005 30251739 N/A 05/11/2015 N ~~934,072.63~~ 933,031.62 07932,127.38 08/11/2005 47004120 N/A 03/01/2015 N ~~931,810.24~~ 930,737.55 07929,660.10 08/01/2005 47004079 N/A 02/01/2015 N ~~920,689.36~~ 919,600.29 07918,645.00 08/01/2005 47003828 N/A 01/01/2015 N ~~897~~896,~~439~~891.6997 896,~~891~~484.9739 0607/01/2005 47004105 N/A 04/01/2015 N 850,000.00 850,000.00 0708/01/2005 30251738 N/A 04/11/2015 N ~~838,480.33~~ 837,644.41 07836,945.04 08/11/2005 47004008 N/A 01/01/2015 N ~~687,064.10~~ 684,442.87 07681,810.17 08/01/2005 47004013 N/A 01/01/2015 N 672,~~959~~525.1608 672,~~525~~191.0839 0708/01/2005 47004098 N/A 02/01/2015 N 563,~~760~~447.4109 563,~~447~~228.0927 0708/01/2005 47004030 N/A 01/01/2015 N ~~548~~547,~~300~~939.2543 547,~~939~~659.4303 0708/01/2005 47004061 N/A 03/01/2015 N ~~524~~523,~~144~~804.4624 523,~~804~~541.2406 0708/01/2005 47003963 N/A 01/01/2015 N 500,000.00 500,000.00 0708/01/2005 47004130 N/A 03/01/2020 N ~~395,977.60~~ 394,622.56 07393,260.34 08/01/2005 47004018 N/A 12/01/2019 N ~~375,379.72~~ 374,571.45 07373,827.80 08/01/2005 47004152 N/A 03/01/2020 N ~~336,651.70~~ 335,483.83 07334,369.04 08/01/2005 47004066 N/A 01/01/2015 N ~~326,275.27~~ 325,509.13 07324,791.56 08/01/2005 47004131 N/A 03/01/2015 N 279,~~292~~020.4520 ~~279~~278,~~020~~797.2008 0708/01/2005 47003997 N/A 03/01/2015 N 199,~~463~~259.3547 199,~~259~~089.4712 0708/01/2005 47004166 N/A 04/01/2015 N 174,~~714~~553.0123 174,~~553~~424.2370 07/01/2005 47004016 N/A 12/01/2014 N 163,~~748~~525.9363 163,~~525~~332.6352 0708/01/2005 Totals 1,636,~~950~~063,~~433~~022.7708 1,~~636~~635,~~063~~357,~~022~~294.0659

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 08/17/2005 0 $0.00 0 $0.00 0 $0.00 07/15/2005 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 08/17/2005 0 $0.00 0 $0.00 0 $0.00 07/15/2005 0 $0.00 0 $0.00 0 $0.00

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 08/17/2005 0 $0.00 0 $0.00 5.467205% 5.428971% 107 07/15/2005 0 $0.00 0 $0.00 5.467212% 5.428979% 108 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference ~~47900142~~30251782 2740 0 0607/0111/2005 ~~166~~52,~~025~~286.3366 ~~166~~52,~~025~~286.3366 BA ~~47003838~~30251700 4160 0 0607/0111/2005 6155,~~110~~809.7797 6155,~~110~~809.7797 BA ~~47003929~~30251662 ~~106~~67 0 0607/11/2005 38,491.05 38,491.05 A 30251729 69 0 07/11/2005 34,980.74 34,980.74 A 30251712 83 0 07/11/2005 28,854.62 28,854.62 A 30251698 89 0 07/11/2005 23,642.66 23,642.66 A 940951696 103 0 07/01/2005 1719,~~617~~738.5004 1719,~~617~~738.5004 B 30251707 130 0 07/11/2005 15,096.05 15,096.05 A 30251776 144 0 07/11/2005 10,138.02 10,138.02 A 30251764 167 0 07/11/2005 11,437.62 11,437.62 A 47003828 182 0 0607/01/2005 4,832.99 4,832.99 B 47004166 197 0 07/01/2005 1,156.65 1,156.65 B Totals 412 ~~249~~296,~~586~~465.5907 ~~249~~296,~~586~~465.5907

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~47900142~~30251782 1412,~~906~~000,~~349~~000.6700 0.00 ~~47003838~~30251700 118,~~962~~006,~~368~~678.9484 0.00 ~~47003929~~30251662 6,959,402.83 0.00 30251729 6,477,602.32 407.96 30251712 5,098,825.30 0.00 30251698 4,~~050~~800,000.00 0.00 ~~47003828~~940951696 ~~897~~4,~~439~~160,000.6900 0.00 ~~Totals~~30251707 312,~~816~~718,~~158~~293.3062 0.00 30251776 1,746,588.09 0.00 30251764 1,385,116.50 0.00 47003828 896,891.97 0.00 47004166 174,553.23 0.00 Totals 54,423,952.70 407.96

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (9 loans) 270,737.39 270,737.39 49,192,507.50 407.96 Total for Status Code = B (43 loans) ~~249~~25,~~586~~727.5968 ~~249~~25,~~586~~727.5968 315,~~816~~231,~~158~~445.3020 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 Bond/Collateral Realized Loss Reconciliation No Realized Losses this Period

Filing Compare · CSFB COMMERCIAL MORT PASS THR CERT 2005 C3