8-K 1 cs03cpn1.txt MAY 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 : May 16, 2003 (Date of earliest event reported) Commission File No.: 333-97955-03 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2003-CPN1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2102404 54-2102405 54-6535289 (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 May 16, 2003 a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2003-CPN1. 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-CPN1, relating to the May 16, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2003-CPN1. By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: May 16, 2003 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-CPN1, relating to the May 16, 2003 distribution. EX-99.1 Wells Fargo Bank MN, N.A. Corporate Trust Services Credit Suisse First Boston Mortgage Securities Corp. 9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2003-CPN1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 05/16/2003 Record Date: 04/30/2003 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, 5th Floor New York, NY 10010 Contact: General Information Number Phone Number (212) 325-2000 General Master & Special Servicer Midland Loan Services, Inc. 10851 Mastin Street, Suite 700 Overland Park, KS 66210 Contact: Brad Hauger Phone Number (913) 253-9000 Co-Op Master & Special Servicer National Cooperative Bank, FSB 1725 Eye Street, NW Washington, DC 20006 Contact: Kathleen Luzik Phone Number (202) 336-7633 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 22541NA25 3.727000% 271,248,000.00 ~~271~~270,~~248~~525,~~000~~042.0016 ~~722~~871,~~957~~972.8461 A-2 22541NA33 4.597000% 533,863,000.00 533,863,000.00 0.00 B 22541NA41 4.723000% 30,192,000.00 30,192,000.00 0.00 C 22541NA58 4.763000% 10,064,000.00 10,064,000.00 0.00 D 22541NA66 4.822000% 30,191,000.00 30,191,000.00 0.00 E 22541NA74 4.891000% 10,064,000.00 10,064,000.00 0.00 F 22541NL23 5.405000% 10,064,000.00 10,064,000.00 0.00 G 22541NL31 5.510000% 17,612,000.00 17,612,000.00 0.00 H 22541NL49 5.841000% 10,064,000.00 10,064,000.00 0.00 J 22541NL56 4.750000% 20,127,000.00 20,127,000.00 0.00 K 22541NL64 4.750000% 15,096,000.00 15,096,000.00 0.00 L 22541NL72 4.750000% 7,548,000.00 7,548,000.00 0.00 M 22541NL80 4.750000% 7,548,000.00 7,548,000.00 0.00 N 22541NL98 4.750000% 6,290,000.00 6,290,000.00 0.00 O 22541NM22 4.750000% 5,032,000.00 5,032,000.00 0.00 P 22541NM30 4.750000% 8,806,000.00 8,806,000.00 0.00 Q 22541NM48 4.750000% 12,580,300.84 12,580,300.84 0.00 R N/A 0.000000% 0.00 0.00 0.00 L-R N/A 0.000000% 0.00 0.00 0.00 V N/A 0.000000% 0.00 0.00 0.00 Totals 1,006,389,300.84 1,~~006~~005,~~389~~666,~~300~~343.8400 ~~722~~871,~~957~~972.8461

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22541NA25 ~~842~~840,~~451~~205.0869 0.00 0.00 1,~~565~~712,~~408~~178.9230 ~~270~~269,~~525~~653,~~042~~069.1655 20.0103% A-2 22541NA33 2,045,140.18 0.00 0.00 2,045,140.18 533,863,000.00 20.0103% B 22541NA41 118,830.68 0.00 0.00 118,830.68 30,192,000.00 17.0103% C 22541NA58 39,945.69 0.00 0.00 39,945.69 10,064,000.00 16.0103% D 22541NA66 121,317.50 0.00 0.00 121,317.50 30,191,000.00 13.0102% E 22541NA74 41,019.19 0.00 0.00 41,019.19 10,064,000.00 12.0102% F 22541NL23 45,329.93 0.00 0.00 45,329.93 10,064,000.00 11.0102% G 22541NL31 80,868.43 0.00 0.00 80,868.43 17,612,000.00 9.26% H 22541NL49 48,986.52 0.00 0.00 48,986.52 10,064,000.00 8.26% J 22541NL56 79,669.38 0.00 0.00 79,669.38 20,127,000.00 6.2526% K 22541NL64 59,755.00 0.00 0.00 59,755.00 15,096,000.00 4.7576% L 22541NL72 29,877.50 0.00 0.00 29,877.50 7,548,000.00 4.0001% M 22541NL80 29,877.50 0.00 0.00 29,877.50 7,548,000.00 3.2526% N 22541NL98 24,897.92 0.00 0.00 24,897.92 6,290,000.00 2.63% O 22541NM22 19,918.33 0.00 0.00 19,918.33 5,032,000.00 2.13% P 22541NM30 34,857.08 0.00 0.00 34,857.08 8,806,000.00 1.25% Q 22541NM48 49,797.02 0.00 0.00 49,797.02 12,580,300.84 0.00% R N/A 0.00 0.00 0.00 0.00 0.00 0.00% L-R N/A 0.00 0.00 0.00 0.00 0.00 0.00% V N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 3,~~712~~710,~~538~~293.9354 0.00 0.00 4,~~435~~582,~~496~~266.7715 1,~~005~~004,~~666~~794,~~343~~370.0039

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22541NM55 0.~~174804~~153691% 1,006,389,300.84 1,~~006~~005,~~389~~666,~~300~~343.8400 A-SP 22541NM63 1.~~810180~~617030% 904,449,000.00 904,449,000.00 A-Y 22541NM71 1.~~040568~~014495% 105,510,837.24 105,~~510~~419,~~837~~838.2446

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22541NM55 ~~146~~128,~~601~~801.0289 0.00 ~~146~~128,~~601~~801.0289 1,~~005~~004,~~666~~794,~~343~~370.0039 A-SP 22541NM63 1,~~364~~218,~~346~~767.3373 0.00 1,~~364~~218,~~346~~767.3373 904,449,000.00 A-Y 22541NM71 9189,~~492~~123.6929 0.00 9189,~~492~~123.6929 105,~~419~~315,~~838~~449.4645 (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 22541NA25 ~~1,000~~997.~~00000000~~33469799 23.~~66530201~~21466927 3.~~10583333~~09755534 0.00000000 0.00000000 ~~997~~994.~~33469799~~12002872 A-2 22541NA33 1,000.00000000 0.00000000 3.83083334 0.00000000 0.00000000 1,000.00000000 B 22541NA41 1,000.00000000 0.00000000 3.93583333 0.00000000 0.00000000 1,000.00000000 C 22541NA58 1,000.00000000 0.00000000 3.96916634 0.00000000 0.00000000 1,000.00000000 D 22541NA66 1,000.00000000 0.00000000 4.01833328 0.00000000 0.00000000 1,000.00000000 E 22541NA74 1,000.00000000 0.00000000 4.07583366 0.00000000 0.00000000 1,000.00000000 F 22541NL23 1,000.00000000 0.00000000 4.50416634 0.00000000 0.00000000 1,000.00000000 G 22541NL31 1,000.00000000 0.00000000 4.59166648 0.00000000 0.00000000 1,000.00000000 H 22541NL49 1,000.00000000 0.00000000 4.86750000 0.00000000 0.00000000 1,000.00000000 J 22541NL56 1,000.00000000 0.00000000 3.95833358 0.00000000 0.00000000 1,000.00000000 K 22541NL64 1,000.00000000 0.00000000 3.95833333 0.00000000 0.00000000 1,000.00000000 L 22541NL72 1,000.00000000 0.00000000 3.95833333 0.00000000 0.00000000 1,000.00000000 M 22541NL80 1,000.00000000 0.00000000 3.95833333 0.00000000 0.00000000 1,000.00000000 N 22541NL98 1,000.00000000 0.00000000 3.95833386 0.00000000 0.00000000 1,000.00000000 O 22541NM22 1,000.00000000 0.00000000 3.95833267 0.00000000 0.00000000 1,000.00000000 P 22541NM30 1,000.00000000 0.00000000 3.95833295 0.00000000 0.00000000 1,000.00000000 Q 22541NM48 1,000.00000000 0.00000000 3.95833300 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 L-R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount A-X 22541NM55 ~~1,000~~999.~~00000000~~28163203 0.~~14567029~~12798416 0.00000000 ~~999~~998.~~28163203~~41519534 A-SP 22541NM63 1,000.00000000 1.~~50848343~~34752510 0.00000000 1,000.00000000 A-Y 22541NM71 ~~1,000~~999.~~00000000~~13754092 0.~~86714021~~84468375 0.00000000 ~~999~~998.~~13754092~~14817326

Reconciliation Detail Advance Summary P & I Advances Outstanding 0441,458.0062 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 5957,~~729~~842.5781 Less Delinquent Servicing Fees 02,858.0024 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 0(186.0028) Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5954,~~729~~798.5729

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 ~~842~~840,~~451~~205.0869 0.00 ~~842~~840,~~451~~205.0869 0.00 0.00 ~~842~~840,~~451~~205.0869 0.00 A-2 2,045,140.18 0.00 2,045,140.18 0.00 0.00 2,045,140.18 0.00 A-X ~~146~~128,~~601~~801.0289 0.00 ~~146~~128,~~601~~801.0289 0.00 0.00 ~~146~~128,~~601~~801.0289 0.00 A-SP 1,~~364~~218,~~346~~767.3373 0.00 1,~~364~~218,~~346~~767.3373 0.00 0.00 1,~~364~~218,~~346~~767.3373 0.00 A-Y 9189,~~492~~123.6929 0.00 9189,~~492~~123.6929 0.00 0.00 9189,~~492~~123.6929 0.00 B 118,830.68 0.00 118,830.68 0.00 0.00 118,830.68 0.00 C 39,945.69 0.00 39,945.69 0.00 0.00 39,945.69 0.00 D 121,317.50 0.00 121,317.50 0.00 0.00 121,317.50 0.00 E 41,019.19 0.00 41,019.19 0.00 0.00 41,019.19 0.00 F 45,329.93 0.00 45,329.93 0.00 0.00 45,329.93 0.00 G 80,868.43 0.00 80,868.43 0.00 0.00 80,868.43 0.00 H 48,986.52 0.00 48,986.52 0.00 0.00 48,986.52 0.00 J 79,669.38 0.00 79,669.38 0.00 0.00 79,669.38 0.00 K 59,755.00 0.00 59,755.00 0.00 0.00 59,755.00 0.00 L 29,877.50 0.00 29,877.50 0.00 0.00 29,877.50 0.00 M 29,877.50 0.00 29,877.50 0.00 0.00 29,877.50 0.00 N 24,897.92 0.00 24,897.92 0.00 0.00 24,897.92 0.00 O 19,918.33 0.00 19,918.33 0.00 0.00 19,918.33 0.00 P 34,857.08 0.00 34,857.08 0.00 0.00 34,857.08 0.00 Q 49,797.02 0.00 49,797.02 0.00 0.00 49,797.02 0.00 Total 5,~~314~~146,~~978~~986.9745 0.00 5,~~314~~146,~~978~~986.9745 0.00 0.00 5,~~314~~146,~~978~~986.9745 0.00

Other Required Information Available Distribution Amount (1) 6,~~037~~018,~~936~~959.8106 Aggregate Number of Outstanding Loans 171 Aggregate Unpaid Principal Balance of Loans 1,~~005~~004,~~666~~865,~~343~~473.0035 Aggregate Stated Principal Balance of Loans 1,~~005~~004,~~666~~794,~~343~~370.0039 Aggregate Amount of Servicing Fee 5954,~~729~~798.5729 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~076~~011.9433 Aggregate Trust Fund Expenses 0.00 Amounts held in Excess Liquidation Proceeds Account 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 (1) The Available Distribution Amount includes any Prepayment Premiums.

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 5,~~376~~206,~~785~~840.4057 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 5,~~376~~206,~~785~~840.4057 Principal: Scheduled Principal ~~722~~871,~~958~~972.0261 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 ~~722~~871,~~958~~972.0261 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 6,~~099~~078,~~743~~813.4218 Total Funds Distributed Fees: Master Servicing Fee 5957,~~729~~842.5781 Trustee Fee 2,~~076~~011.9433 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 6159,~~806~~854.5114 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 5,~~314~~146,~~978~~986.9745 Principal Distribution ~~722~~871,~~957~~972.8461 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 6,~~037~~018,~~936~~959.8106 Total Funds Distributed 6,~~099~~078,~~743~~813.3220

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 250,000 6 1,~~166~~164,~~149~~804.1892 0.12 ~~113~~112 6.~~8298~~8296 11.~~517852~~518070 250,001 to 500,000 12 4,~~440~~430,~~680~~519.8362 0.44 ~~136~~135 6.~~9623~~9624 11.~~841248~~849128 500,001 to 750,000 17 10,~~617~~602,~~218~~199.7392 1.06 ~~121~~120 6.~~3939~~3940 13.~~885557~~892407 750,001 to 1,000,000 10 8,~~925~~911,~~356~~076.9915 0.89 ~~120~~119 6.~~3799~~3801 7.~~488546~~490046 1,000,001 to 1,250,000 11 12,~~767~~756,~~761~~828.4908 1.27 ~~115~~114 6.2537 5.~~567132~~567971 1,250,001 to 1,500,000 8 11,~~144~~131,~~508~~941.2439 1.11 ~~115~~114 6.~~4425~~4426 6.~~679422~~679317 1,500,001 to 2,000,000 13 23,~~061~~041,~~851~~103.4917 2.29 ~~106~~105 6.3443 3.~~774236~~774765 2,000,001 to 2,500,000 6 13,~~877~~865,~~823~~991.3744 1.38 ~~114~~113 6.5387 3.~~343681~~344496 2,500,001 to 3,000,000 10 27,~~285~~252,~~618~~753.8459 2.71 ~~114~~113 6.3730 4.~~020986~~019703 3,000,001 to 4,000,000 13 43,~~401~~367,~~458~~277.1230 4.32 ~~115~~114 6.~~0432~~0431 5.~~962659~~907696 4,000,001 to 4,500,000 8 33,~~625~~591,~~309~~120.2940 3.34 ~~116~~115 6.2559 1.~~967048~~999750 4,500,001 to 5,000,000 8 38,~~755~~722,~~838~~358.0583 3.85 ~~115~~114 6.1437 1.~~440566~~434388 5,000,001 to 7,500,000 13 79,~~295~~222,~~045~~428.7322 7.88 ~~115~~114 6.~~2689~~2690 1.~~798628~~725884 7,500,001 to 10,000,000 7 59,~~954~~893,~~933~~554.2576 5.96 ~~115~~114 6.0579 1.~~585955~~607158 10,000,001 to 12,500,000 8 92,~~444~~351,~~953~~398.6377 9.19 ~~116~~115 6.0263 1.~~574732~~540392 12,500,001 to 15,000,000 5 70,~~780~~710,~~294~~103.1674 7.04 ~~108~~107 6.1542 1.~~456950~~454832 15,000,001 to 23,000,000 8 154,~~586~~452,~~952~~028.6054 15.37 ~~141~~140 6.0535 1.~~456698~~460683 23,000,001 to 30,000,000 5 134,~~936~~830,~~244~~183.0669 13.42 ~~116~~115 6.3576 1.~~398132~~387913 30,000,001 to 50,000,000 1 3130,~~009~~983,~~886~~202.2991 3.08 ~~112~~111 7.0000 1.270000 50,000,001 or Greater 2 153,~~588~~513,~~458~~494.6695 15.2728 8786 6.~~1687~~1685 1.~~618763~~618845 Totals 171 1,~~005~~004,~~666~~794,~~343~~370.0039 100.00 ~~114~~113 6.2130 2.~~225366~~215243

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Arizona 1 2,~~540~~538,~~983~~584.3182 0.25 ~~116~~115 6.4000 2.700000 California 14 100,~~374~~297,~~530~~669.4725 9.98 ~~109~~108 6.3168 1.~~485006~~446027 Colorado 1 4,~~944~~938,~~017~~835.9674 0.49 ~~115~~114 5.8800 1.540000 Delaware 1 12,~~988~~975,~~649~~150.8947 1.29 ~~119~~118 5.8000 1.690000 Florida 10 64,~~203~~136,~~028~~165.0732 6.38 ~~113~~112 6.2171 1.~~415275~~415260 Georgia 2 19,~~556~~537,~~270~~093.1835 1.94 ~~114~~113 6.2594 1.361284 Hawaii 1 7,~~315~~308,~~710~~492.6603 0.73 ~~115~~114 6.2000 1.240000 Illinois 4 103,~~533~~503,~~951~~689.5718 10.30 7473 5.~~8670~~8669 1.~~679157~~679243 Indiana 1 1,~~983~~981,~~212~~456.9092 0.20 ~~109~~108 6.9400 1.300000 Maine 1 20,~~865~~846,~~208~~438.8550 2.07 ~~352~~351 6.7700 1.470000 Maryland 8 75,~~975~~919,~~651~~026.2155 7.5556 ~~116~~115 5.9112 1.~~408934~~441973 Massachusetts 3 17,~~844~~825,~~363~~983.0695 1.77 ~~116~~115 5.9472 1.~~491160~~491151 Michigan 18 35,~~123~~087,~~816~~495.6269 3.49 ~~118~~117 6.~~5118~~5119 1.~~422785~~422388 Minnesota 1 1,~~117~~115,~~042~~389.5306 0.11 ~~115~~114 6.0400 1.410000 Missouri 1 2,~~634~~631,~~191~~484.7337 0.26 ~~118~~117 5.9000 1.310000 Nevada 5 17,~~328~~310,~~055~~852.5595 1.72 ~~117~~116 6.1356 1.~~429808~~429806 New Hampshire 1 4,~~981~~976,~~564~~679.6427 0.50 ~~116~~115 6.2000 1.520000 New Jersey 4 24,~~114~~086,~~892~~396.9118 2.40 ~~118~~117 5.6787 1.~~544018~~543745 New York 71 ~~102~~101,~~065~~971,~~995~~106.4120 10.15 ~~117~~116 6.2068 8.~~794986~~771514 North Carolina 5 46,~~703~~664,~~385~~112.5133 4.64 ~~115~~114 6.5006 1.~~398840~~398829 Ohio 3 123,~~556~~437,~~445~~729.5245 12.2928 ~~115~~114 6.3611 1.~~469266~~469265 Oklahoma 3 26,~~864~~835,~~069~~142.9476 2.67 ~~117~~116 5.9500 1.~~957428~~826054 Pennsylvania 5 16,~~314~~296,~~747~~614.9445 1.62 ~~116~~115 6.2977 1.~~212947~~212926 South Carolina 1 4,175,000.00 0.42 ~~115~~114 6.0000 1.460000 Tennessee 1 14,~~884~~869,~~042~~205.0249 1.48 ~~112~~111 6.2500 1.580000 Texas 17 95,~~807~~716,~~035~~791.9430 9.53 ~~114~~113 6.5907 1.~~416880~~353262 Utah 1 15,~~912~~896,~~453~~672.3363 1.58 5453 6.2000 1.610000 Virginia 2 39,~~918~~877,~~535~~646.7597 3.97 ~~117~~116 5.9449 1.~~245467~~327896 Wisconsin 2 2,~~039~~037,~~489~~465.3503 0.20 ~~114~~113 6.1841 1.~~468718~~468720 Totals 188 1,~~005~~004,~~666~~794,~~343~~370.0039 100.00 ~~114~~113 6.2130 2.~~225366~~215243

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 87 6234,~~718~~545,~~026~~011.3716 63.2444 ~~117~~115 6.~~0631~~1555 1.~~082588~~001533 1.26 to 1.30 910 87116,~~313~~117,~~204~~095.97 811.6856 ~~115~~114 6.~~6736~~5061 1.~~276535~~274909 1.31 to 1.35 1011 6883,~~182~~058,~~206~~318.7861 68.7827 ~~114~~107 6.~~3992~~3544 1.~~326032~~330344 1.36 to 1.40 12 ~~111~~101,~~863~~203,~~380~~713.0065 1110.1207 ~~110~~114 6.~~2021~~2227 1.~~374971~~379895 1.41 to 1.45 1213 ~~157~~181,~~792~~638,~~458~~652.8084 1518.6908 ~~115~~114 6.~~3309~~3532 1.~~441999~~441735 1.46 to 1.50 1210 ~~119~~86,~~673~~851,~~987~~250.5697 118.9064 ~~156~~171 6.~~1561~~1917 1.~~479811~~474873 1.51 to 1.70 2728 ~~181~~189,~~281~~849,~~243~~639.3077 18.0389 ~~110~~109 6.~~1353~~0765 1.~~602605~~586480 1.71 to 2.00 6 97103,~~116~~676,~~770~~653.3415 910.6632 7173 5.~~7915~~7641 1.~~815954~~814041 2.01 to 3.00 87 3018,~~649~~866,~~826~~087.7478 31.0588 ~~115~~114 6.~~1797~~3228 2.~~547045~~769454 3.01 to 4.00 11 21,~~578~~558,~~108~~226.3834 2.15 ~~115~~114 6.~~3727~~3728 3.~~724940~~724944 4.01 to 7.00 18 23,~~231~~203,~~749~~486.7096 2.31 ~~120~~119 6.~~2166~~2167 5.~~276867~~276969 7.01 to 10.00 15 17,~~190~~173,~~396~~127.0333 1.71 ~~118~~117 6.~~3324~~3322 8.~~501584~~501954 10.01 to 30.00 19 23,~~910~~890,~~656~~722.3241 2.38 ~~117~~116 6.~~0668~~0667 15.~~549427~~445690 30.01 to 81.95 4 3,~~164~~162,~~327~~383.7145 0.31 ~~113~~112 6.~~1774~~1776 45.~~478415~~483072 Totals 171 1,~~005~~004,~~666~~794,~~343~~370.0039 100.00 ~~114~~113 6.2130 2.~~225366~~215243

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 5 14,~~798~~783,~~926~~980.4854 1.47 ~~116~~115 6.3351 1.~~461260~~461269 Mixed Use 4 38,~~052~~016,~~636~~599.5079 3.78 ~~246~~245 6.4437 1.~~663907~~571150 Multi-Family 108 ~~305~~304,~~232~~941,~~017~~955.7715 30.35 ~~115~~114 6.1445 3.~~921011~~893174 Office 40 312,~~264~~027,~~611~~943.2396 31.05 9897 6.1326 1.~~500092~~518730 Retail 30 330,~~923~~634,~~232~~875.1842 32.91 ~~114~~113 6.3162 1.~~458359~~443611 Self Storage 1 4,~~394~~389,~~918~~015.6635 0.44 ~~119~~118 6.5000 1.~~180000~~400000 Totals 188 1,~~005~~004,~~666~~794,~~343~~370.0039 100.00 ~~114~~113 6.2130 2.~~225366~~215243

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.750% or less 17 160,~~910~~847,~~165~~350.8403 16.0001 8887 5.6591 3.~~347890~~330788 5.751% to 6.000% 37 280,~~903~~615,~~260~~780.8509 27.93 ~~116~~115 5.9015 1.~~857015~~864349 6.001% to 6.250% 37 150,~~238~~079,~~621~~193.3641 14.94 ~~106~~105 6.1676 2.~~046146~~045021 6.251% to 6.500% 23 113,~~353~~260,~~380~~833.6187 11.27 ~~115~~114 6.3868 1.~~697279~~667557 6.501% to 6.750% 23 178,~~940~~777,~~069~~089.6983 17.79 ~~115~~114 6.6145 2.~~145153~~111301 6.751% to 7.250% 25 111,~~595~~499,~~249~~489.7782 11.10 ~~158~~157 6.9183 2.~~095999~~096134 7.251% or greater 9 9,~~725~~714,~~594~~633.8834 0.97 ~~117~~116 7.5711 6.~~175977~~175792 Totals 171 1,~~005~~004,~~666~~794,~~343~~370.0039 100.00 ~~114~~113 6.2130 2.~~225366~~215243

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~165~~163 ~~823~~819,~~093~~698,~~964~~013.3519 81.8558 ~~121~~120 6.~~2279~~2253 2.~~360674~~321857 13 to 24 months 13 ~~128~~2,~~364~~756,652.9503 0.0127 ~~106~~108 67.~~7800~~0147 1210.~~820000~~709528 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 5 182,~~444~~339,~~013~~705.7017 18.1415 8685 6.~~1456~~1454 1.~~607473~~607548 Totals 171 1,~~005~~004,~~666~~794,~~343~~370.0039 100.00 ~~114~~113 6.2130 2.~~225366~~215243

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) 84 Months or Less 5 91,~~066~~047,~~579~~523.0141 9.06 5958 5.7851 1.~~716621~~715054 85 Months to 117 Months ~~138~~149 ~~672~~762,~~925~~826,~~925~~369.6785 6675.9192 ~~115~~114 6.~~2060~~2165 2.~~507984~~364519 118 Months or Greater 154 ~~129~~38,~~224~~594,~~492~~260.6671 123.8584 ~~156~~244 6.~~3301~~4138 1.~~459669~~580338 Totals 158 ~~893~~892,~~216~~468,~~997~~153.3497 88.82 ~~115~~114 6.1810 2.~~275639~~264351

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 84 Months or Less 0 0.00 0.00 0 0.0000 0.000000 85 Months to 117 Months 2 1,~~267~~258,~~067~~988.3057 0.13 ~~116~~115 6.1884 5.~~595969~~595881 118 Months or Greater 8 4,~~102~~088,~~939~~722.9863 0.41 ~~175~~174 6.5736 9.~~831838~~831939 Totals 13 112,~~449~~326,~~345~~216.6642 11.18 ~~109~~108 6.4671 1.~~826038~~825070

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 7 81,515,000.00 8.11 6261 5.7187 4.~~033301~~002871 250 Months or Less 5 4,~~530~~520,~~917~~019.3438 0.45 ~~120~~119 6.~~1049~~1048 10.~~050909~~050869 251 Months to 300 Months 16 34,~~622~~573,~~442~~891.8198 3.44 ~~114~~113 6.4791 2.~~248245~~276163 301 Months to 355 Months 7494 ~~424~~578,~~515~~612,~~424~~501.2792 4257.2159 ~~126~~121 6.~~3177~~2170 1.~~950512~~833434 356 Months to 360 Months 3515 ~~310~~155,~~301~~533,~~118~~115.2707 3015.8648 ~~115~~116 6.~~0656~~1897 1.~~482477~~397010 361 Months or Greater 21 37,~~732~~713,~~094~~625.6562 3.75 ~~114~~113 6.3273 7.~~750655~~750816 Totals 158 ~~893~~892,~~216~~468,~~997~~153.3497 88.82 ~~115~~114 6.1810 2.~~275639~~264351

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 68 ~~630~~629,~~129~~609,~~064~~548.3438 62.66 ~~114~~113 6.~~2348~~2347 1.~~481046~~481079 1 Year or Less 96100 ~~366~~334,~~924~~267,~~183~~513.3420 3633.4927 ~~115~~114 6.~~1548~~1531 3.~~270684~~686888 1 to 2 Years 73 840,~~613~~917,~~095~~308.3281 04.8607 ~~112~~114 76.~~0989~~3673 121.~~148073~~489722 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 171 1,~~005~~004,~~666~~794,~~343~~370.0039 100.00 ~~114~~113 6.2130 2.~~225366~~215243 (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 30235599 1 RT Cincinnati OH 448,736.52 74,963.71 6.600% 30235616 2 OF Chicago IL 340,800.00 0.00 5.680% 30235570 3 OF Various TX 180,891.00 26,683.38 7.000% 30235638 4 Various Various MI 162,370.00 26,728.30 6.580% 940930691 5 OF Vienna VA 144,564.77 29,304.88 6.000% 30235626 6 RT Willoughby OH 136,913.33 29,219.00 5.870% 940929089 7 RT Mooresville NC 141,040.76 20,808.19 6.930% 940930043 8 RT San Diego CA 130,000.00 0.00 6.500% 30235628 9 RT East Windsor NJ 98,558.20 23,620.84 5.550% 30235571 10 MU Portland ME 117,714.55 18,770.35 6.770% 940930852 11 OF Rockville MD 99,208.07 21,604.38 5.800% 30235615 12 MF Elkridge MD 96,862.50 0.00 5.670% 30235614 13 MF Miami FL 94,062.95 19,485.44 5.970% 30235592 14 MF Marietta GA 95,987.00 18,041.03 6.260% 30235601 15 RT Cerritos CA 95,222.28 17,621.32 6.290% 30235591 16 OF Salt Lake City UT 82,214.34 15,780.70 6.200% 940930051 17 RT Chula Vista CA 76,650.77 14,733.45 6.150% 30235572 18 OF Chattanooga TN 77,521.05 14,836.53 6.250% 30235642 19 MF West Carrollton OH 69,312.00 14,533.36 5.950% 30235639 20 RT Chicago IL 76,732.12 12,587.66 6.590% 940930854 21 MF Rehoboth Beach DE 62,778.47 13,499.42 5.800% 940930182 22 MF Houston TX 66,283.25 11,461.12 6.500% 940931062 23 MF Clearwater FL 60,170.11 12,007.57 6.030% 940930957 24 OF Tulsa OK 59,319.70 12,241.07 5.950% 30235586 25 OF Raleigh NC 60,158.26 12,174.01 6.050% 940930958 26 MU Tulsa OK 58,331.04 12,037.05 5.950% 30235635 27 RT Rockford IL 56,266.21 11,487.33 5.980% 940930848 28 OF Fairfax VA 53,193.64 11,583.90 5.800% 940931010 29 MF Port Richey FL 50,530.25 10,562.81 5.900% 30235637 30 RT Las Vegas NV 46,056.27 10,088.75 5.770% 940930850 31 OF Rockville MD 43,942.57 9,569.31 5.800% 30235568 32 RT Ocala FL 50,176.80 7,721.16 6.890% 30235618 33 RT Taunton MA 40,095.78 9,184.40 5.690% 470025050 34 MF Ossining NY 40,156.42 9,604.88 5.700% 30235584 35 RT Oceanside CA 44,180.08 7,230.07 6.660% 30235589 36 MF Addison TX 38,057.51 7,979.92 5.950% 30235624 37 RT Rolling Hills Estates CA 37,043.12 7,682.36 5.950% 30235605 38 MF Honolulu HI 37,797.84 7,218.63 6.200% 940930690 39 OF Billerica MA 34,264.97 6,553.32 6.150% 30235644 40 OF Glen Burnie MD 34,950.49 6,365.96 6.350% 30235573 41 OF Pearland TX 37,126.02 5,569.62 6.950% 30235603 42 RT Chicago IL 32,398.15 6,187.40 6.200% 940930617 43 MF Shippensburg PA 29,336.36 5,917.21 6.000% 30235621 44 RT Rancho Cordova CA 29,857.60 5,583.54 6.260% 470023380 45 MF New York NY 30,729.18 2,824.02 6.600% 470022210 46 MF Islip NY 30,610.23 2,861.47 6.580% 940930847 47 OF Gaithersburg MD 26,596.82 5,791.95 5.800% 30235611 48 OF Las Vegas NV 10,539.59 1,721.94 6.650% 30235609 49 OF Las Vegas NV 9,546.33 1,559.66 6.650% 30235610 50 OF Las Vegas NV 9,435.96 1,541.64 6.650% 940930003 51 MF Tyler TX 28,864.67 4,689.78 6.700% 940930849 52 OF Silver Spring MD 24,669.51 5,372.25 5.800% 30235633 53 IN Manchester NH 25,738.08 4,885.37 6.200% 30235597 54 RT Corona CA 25,691.98 4,931.47 6.200% 30235665 55 RT Jacksonville NC 24,875.00 0.00 6.000% 30235608 56 OF Highlands Ranch CO 24,225.69 5,182.22 5.880% 940930739 57 MF Texarkana TX 22,906.98 5,104.52 5.750% 940930756 58 MF Benbrook TX 24,727.15 4,611.77 6.250% 940930430 59 MU Grosse Pointe Farms MI 24,225.84 4,633.30 6.150% 30235596 60 OF Hurst TX 26,029.24 4,130.57 6.750% 940930455 61 SS San Francisco CA 23,805.81 5,903.31 6.500% 30235569 62 OF Silver Spring MD 27,134.05 3,371.19 7.530% 940930841 63 OF Gaithersburg MD 20,891.99 4,549.62 5.800% 940930610 64 RT Conoga Park CA 20,725.62 4,401.16 5.870% 30235613 65 RT Columbia SC 20,875.00 0.00 6.000% 470024870 66 MF Yonkers NY 20,075.91 4,242.69 5.900% 30235594 67 MF Tallahassee FL 20,839.76 5,953.81 6.150% 30235607 68 OF Swarthmore PA 20,949.50 5,767.11 6.250% 940929812 69 MF Dallas TX 22,354.93 3,588.99 6.750% 30235623 70 RT Raleigh NC 17,690.62 3,708.39 5.920% 470025500 71 MF Kew Gardens NY 16,877.35 3,903.14 5.650% 470025170 72 MF New York NY 15,980.00 0.00 5.640% 30235634 73 RT Avon Park FL 16,542.99 3,475.37 5.900% 470025680 74 MF New York NY 15,904.60 2,037.93 5.710% 470022910 75 MF Bayside NY 18,605.29 3,218.71 6.700% 940930857 76 MF Baytown TX 16,472.18 3,222.65 6.100% 470025290 77 MF New York NY 14,647.51 604.49 5.430% 940930995 78 MF Edmond OK 15,550.27 4,649.06 5.950% 940930856 79 MF Baytown TX 15,838.64 3,098.70 6.100% 30235574 80 RT Philadelphia PA 17,611.49 2,673.39 6.900% 470025580 81 MF New York NY 14,494.79 0.00 5.750% 30235645 82 OF San Francisco CA 15,916.13 2,849.05 6.400% 470021910 83 MF Merritt Island FL 19,303.27 3,649.26 7.790% 30235598 84 MF Dallas TX 14,843.43 2,703.62 6.350% 470024790 85 MF New York NY 13,111.20 6,362.58 5.820% 940930142 86 IN West Bridgewater MA 14,075.33 2,641.39 6.250% 470024280 87 MF New York NY 13,981.54 2,795.56 6.250% 470022100 88 MF Brooklyn NY 14,921.35 3,824.06 6.710% 940930937 89 MF Blue Springs MO 12,951.44 2,707.36 5.900% 470025560 90 MF Jackson Heights NY 12,253.70 2,933.88 5.680% 940930441 91 MF Phoenix AZ 13,551.91 2,398.49 6.400% 470023300 92 MF Brooklyn NY 14,181.64 1,170.04 6.950% 30235588 93 OF Henderson NV 13,020.26 2,290.61 6.450% 470023290 94 MF New York NY 13,870.60 974.07 6.960% 30235620 95 MF El Paso TX 12,151.96 2,280.45 6.250% 30235627 96 MF Wilmer TX 11,487.90 3,092.90 6.300% 940927192 97 MF Erie PA 10,906.20 2,023.86 6.250% 30235640 98 IN Carlsbad CA 10,811.71 1,829.65 6.500% 470024380 99 MF New York NY 9,806.52 1,172.59 5.900% 30235567 100 MF Speedway IN 11,469.58 1,755.98 6.940% 30235612 101 IN Charlotte NC 9,235.89 2,582.59 6.200% 30235593 102 MF Vero Beach FL 9,631.42 1,608.98 6.600% 470025730 103 MF Brooklyn NY 8,352.17 1,057.56 5.740% 470025760 104 MF Bronx NY 8,237.65 1,754.31 6.010% 30235587 105 MF Fontana CA 8,202.90 1,689.68 6.000% 470025780 106 MF New York NY 7,816.33 933.08 5.870% 470023710 107 MF New Rochelle NY 8,839.57 1,540.66 6.660% 470023810 108 MF New York NY 8,591.64 714.25 6.890% 30235632 109 MF Kennedale TX 8,157.77 2,026.65 6.560% 30235619 110 RT Ventnor NJ 8,080.66 1,919.25 6.730% 30235585 111 MF Clearwater FL 7,632.43 1,374.86 6.400% 470024680 112 MF Mount Vernon NY 6,553.97 1,651.01 5.550% 470023430 113 MF Freeport NY 7,186.54 1,962.18 6.450% 30235625 114 MF Broomall PA 6,817.18 1,751.92 6.450% 30235636 115 RT Truckee CA 6,812.30 1,166.73 6.480% 470025260 116 MF Brooklyn NY 5,975.47 1,382.73 5.750% 470024650 117 MF New York NY 6,445.95 606.79 6.200% 470023670 118 MF New York NY 6,810.00 0.00 6.810% 470022340 119 MF Staten Island NY 6,204.31 656.32 6.220% 470025360 120 MF New York NY 5,519.63 1,331.53 5.550% 30235590 121 RT Atlanta GA 6,021.91 1,135.80 6.250% 30235595 122 RT Fond du Lac WI 5,957.16 1,123.59 6.250% 30235604 123 OF Bloomington MN 5,622.45 1,653.47 6.040% 470023730 124 MF New York NY 6,371.01 518.18 6.970% 470020020 125 MF New York NY 5,753.12 1,055.58 6.300% 30235617 126 MF Cheektowaga NY 5,856.60 1,469.42 6.550% 470025630 127 MF New York NY 5,148.06 547.65 6.190% 470026040 128 MF New York NY 4,934.97 1,022.02 5.940% 470023520 129 MF New York NY 5,683.07 914.41 6.970% 470022860 130 MF New York NY 5,377.24 1,322.35 6.880% 470024940 131 MF New York NY 4,665.03 876.42 6.250% 30235602 132 MF Whitefish Bay WI 4,553.22 900.73 6.100% 470026210 133 MF New York NY 4,096.55 2,964.39 5.950% 470024240 134 MF New York NY 4,413.92 773.54 6.450% 470025700 135 MF Saline MI 4,004.89 4,959.33 6.120% 470022740 136 MF New York NY 4,575.42 0.00 6.950% 30235622 137 MF Orlando FL 3,742.62 1,023.49 6.250% 470025980 138 MF New York NY 3,436.41 1,550.38 5.930% 30235575 139 MU Turnersville NJ 4,061.11 596.01 7.000% 470023280 140 MF New York NY 3,737.87 704.84 6.450% 470025270 141 MF Elizabeth NJ 3,417.88 2,360.63 6.140% 470024330 142 MF New York NY 3,330.69 323.03 6.170% 470019790 143 MF New York NY 3,932.06 293.25 7.290% 470026310 144 MF New York NY 3,291.29 2,273.20 6.140% 470025200 145 MF New York NY 2,905.10 398.90 5.550% 30235629 146 MF Redding CA 3,447.78 1,239.43 6.780% 470022220 147 MF New York NY 3,270.00 0.00 6.540% 470024060 148 MF New York NY 3,360.31 531.28 6.750% 470024350 149 MF Brooklyn NY 3,266.98 2,023.09 6.600% 470024170 150 MF New York NY 2,986.20 313.55 6.250% 470024930 151 MF Brooklyn NY 2,741.57 316.61 6.000% 470024740 152 MF Riverdale NY 2,715.91 593.17 5.950% 470023220 153 MF New York NY 2,927.56 477.95 6.940% 470024400 154 MF New York NY 2,533.33 0.00 6.080% 470022960 155 MF New York NY 3,047.57 41.17 7.320% 470022980 156 MF New York NY 2,923.40 1,660.74 7.220% 470024500 157 MF New York NY 2,529.42 3,119.40 6.300% 470023360 158 MF Mount Vernon NY 2,215.90 389.95 6.700% 470021410 159 MF New York NY 2,191.03 1,298.04 6.830% 470023660 160 MF New York NY 1,984.32 1,056.10 7.400% 470022890 161 MF Brooklyn NY 1,835.71 971.79 7.550% 470026240 162 MF Brooklyn NY 1,593.00 248.94 6.970% 470023940 163 MF New York NY 1,650.97 243.83 7.250% 470023690 164 MF Brooklyn NY 1,659.67 907.41 7.320% 470023170 165 MF Brooklyn NY 1,600.03 223.84 7.430% 470026030 166 MF New York NY 1,334.56 248.78 6.430% 470024220 167 MF New York NY 1,346.73 248.31 6.500% 470023340 168 MF Brooklyn NY 1,330.05 104.08 7.120% 470024540 169 MF New York NY 1,036.28 166.89 6.950% 470023640 170 MF Brooklyn NY 864.26 447.53 7.570% 470020660 171 MF Brooklyn NY 725.26 128.67 6.780% Totals 5,206,840.57 871,972.61

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 30235599 11/11/2012 10/11/2032 N 81,~~648~~588,~~125~~458.3866 81,~~588~~513,~~458~~494.6695 0405/11/2003 30235616 11/11/2007 11/11/2032 N 72,000,000.00 72,000,000.00 0405/11/2003 30235570 N/A 08/11/2012 N 31,~~030~~009,~~416~~886.2229 3130,~~009~~983,~~886~~202.2991 0405/11/2003 30235638 N/A 02/11/2013 N 29,~~632~~611,~~746~~550.1730 29,~~611~~584,~~550~~822.3000 0405/11/2003 940930691 N/A 01/01/2013 N 28,~~937~~912,~~315~~955.1900 28,~~912~~883,~~955~~650.0012 0405/01/2003 30235626 N/A 12/11/2012 N 2827,~~013~~989,~~628~~096.1492 27,~~989~~959,~~096~~877.92 0405/11/2003 940929089 N/A 12/01/2012 N 24,~~438~~422,~~653~~641.1384 24,~~422~~401,~~641~~833.8465 0405/01/2003 940930043 N/A 10/01/2012 N 24,000,000.00 24,000,000.00 0405/01/2003 30235628 12/11/2012 11/11/2012 N 21,~~330~~309,~~120~~881.5066 21,~~309~~286,~~881~~260.6682 0405/11/2003 30235571 N/A 08/11/2032 N 20,~~879~~865,~~969~~208.3385 20,~~865~~846,~~208~~438.8550 04/11/2003 940930852 N/A 01/01/2013 N 20,~~544~~525,~~013~~806.3987 20,~~525~~504,~~806~~202.8749 0405/01/2003 30235615 N/A 11/11/2012 N 20,500,000.00 20,500,000.00 0405/11/2003 30235614 N/A 11/11/2012 N 18,~~923~~907,~~391~~125.7334 18,~~907~~887,~~125~~639.3490 0405/11/2003 30235592 N/A 10/11/2012 N 18,~~414~~400,~~825~~063.3041 18,~~400~~382,~~063~~022.4138 0405/11/2003 30235601 N/A 11/11/2012 N 18,~~180~~166,~~782~~413.5514 18,~~166~~148,~~413~~791.1482 0405/11/2003 30235591 10/11/2007 10/11/2032 N 15,~~925~~912,~~424~~453.3033 15,~~912~~896,~~453~~672.3363 0405/11/2003 940930051 N/A 01/01/2010 N 14,~~968~~956,~~361~~247.9164 14,~~956~~941,~~247~~514.6419 0405/01/2003 30235572 N/A 08/11/2012 N 14,~~898~~884,~~801~~042.6702 14,~~884~~869,~~042~~205.0249 0405/11/2003 30235642 N/A 10/11/2012 N 13,~~991~~978,~~050~~889.6094 13,~~978~~964,~~889~~356.9458 04/11/2003 30235639 N/A 02/11/2013 N 13,~~982~~972,~~438~~464.0067 13,~~972~~959,~~464~~877.6701 0405/11/2003 940930854 N/A 03/01/2013 N 1312,~~000~~988,~~000~~649.0089 12,~~988~~975,~~649~~150.8947 0405/01/2003 940930182 N/A 10/01/2012 N 12,~~246~~236,~~107~~907.9072 12,~~236~~225,~~907~~446.7260 0405/01/2003 940931062 N/A 02/01/2013 N 11,~~984~~974,~~102~~152.3209 11,~~974~~962,~~152~~144.0952 0405/01/2003 940930957 N/A 01/01/2013 N 11,~~973~~963,~~848~~637.4906 11,~~963~~951,~~637~~395.0699 0405/01/2003 30235586 N/A 10/11/2012 N 11,~~942~~932,~~332~~216.2521 11,~~932~~920,~~216~~042.2120 0405/11/2003 940930958 N/A 01/01/2013 N 11,~~774~~764,~~284~~243.3511 11,~~764~~752,~~243~~206.1106 0405/01/2003 30235635 N/A 01/11/2013 N 11,~~300~~290,~~440~~877.3378 11,~~290~~279,~~877~~390.7845 0405/11/2003 940930848 N/A 01/01/2013 N 11,~~015~~005,~~342~~580.7775 1110,~~005~~993,~~580~~996.7585 0405/01/2003 940931010 N/A 02/01/2013 N 10,~~286~~277,~~172~~338.5091 10,~~277~~266,~~338~~776.9110 0405/01/2003 30235637 02/11/2013 02/11/2033 N 9,~~586~~578,~~937~~426.6539 9,~~578~~568,~~426~~337.3964 0405/11/2003 940930850 N/A 01/01/2013 N 9,~~099~~091,~~630~~566.9870 9,~~091~~081,~~566~~997.7039 0405/01/2003 30235568 N/A 07/11/2012 N 8,~~745~~739,~~077~~064.8390 8,~~739~~731,~~064~~343.9074 0405/11/2003 30235618 N/A 11/11/2012 N 8,~~463~~456,~~862~~052.5595 8,~~456~~446,~~052~~868.9555 0405/11/2003 470025050 N/A 11/01/2012 N 8,~~462~~453,~~209~~983.4751 8,~~453~~444,~~983~~378.5163 0405/01/2003 30235584 N/A 10/11/2012 N 7,~~966~~960,~~098~~374.9336 7,~~960~~953,~~374~~144.3629 0405/11/2003 30235589 N/A 10/11/2012 N 7,~~682~~675,~~141~~464.5644 7,~~675~~667,~~464~~484.4452 0405/11/2003 30235624 N/A 12/11/2012 N 7,~~477~~470,~~295~~880.3461 7,~~470~~463,~~880~~198.6125 0405/11/2003 30235605 N/A 11/11/2012 N 7,~~321~~315,~~637~~710.7266 7,~~315~~308,~~710~~492.6603 04/11/2003 940930690 N/A 02/01/2013 N 6,~~691~~685,~~230~~847.0439 6,~~685~~679,~~847~~294.3907 0405/01/2003 30235644 N/A 10/11/2012 N 6,~~609~~604,~~990~~817.0034 6,~~604~~598,~~817~~451.3438 0405/11/2003 30235573 N/A 08/11/2012 N 6,~~414~~410,~~554~~247.1886 6,~~410~~404,~~247~~678.8624 0405/11/2003 30235603 N/A 11/11/2012 N 6,~~275~~270,~~689~~609.4612 6,~~270~~264,~~609~~421.1272 0405/11/2003 940930617 N/A 02/01/2013 N 5,~~872~~867,~~186~~272.4349 5,~~867~~861,~~272~~355.4928 0405/01/2003 30235621 N/A 11/11/2012 N 5,~~728~~723,~~065~~502.7406 5,~~723~~717,~~502~~918.0652 0405/11/2003 470023380 N/A 11/01/2012 N 5,~~588~~587,~~913~~124.9440 5,~~587~~584,~~124~~300.4038 0405/01/2003 470022210 N/A 09/01/2012 N 5,~~584~~582,~~244~~413.2146 5,~~582~~579,~~413~~551.4699 0405/01/2003 940930847 N/A 01/01/2013 N 5,~~507~~502,~~671~~790.3837 5,~~502~~496,~~790~~998.3742 0405/01/2003 30235611 N/A 11/11/2012 N 1,~~903~~901,~~242~~880.8503 1,~~901~~900,~~880~~158.0309 0405/11/2003 30235609 N/A 11/11/2012 N 1,~~723~~722,~~879~~645.6729 1,~~722~~721,~~645~~085.2963 0405/11/2003 30235610 N/A 11/11/2012 N 1,~~703~~702,~~950~~730.4230 1,~~702~~701,~~730~~188.3066 0405/11/2003 940930003 N/A 09/01/2012 N 5,~~173~~169,~~498~~792.7753 5,~~169~~165,~~792~~102.5375 0405/01/2003 940930849 N/A 01/01/2013 N 5,~~108~~104,~~564~~037.7644 5,~~104~~098,~~037~~665.4419 0405/01/2003 30235633 N/A 12/11/2012 N 4,~~985~~981,~~570~~564.6864 4,~~981~~976,~~564~~679.6427 0405/11/2003 30235597 N/A 10/11/2012 N 4,~~976~~972,~~695~~641.0966 4,~~972~~967,~~641~~710.6619 0405/11/2003 30235665 N/A 11/11/2012 N 4,975,000.00 4,975,000.00 0405/11/2003 30235608 N/A 11/11/2012 N 4,~~948~~944,~~370~~017.6296 4,~~944~~938,~~017~~835.9674 0405/11/2003 940930739 N/A 12/01/2012 N 4,~~784~~780,~~906~~586.4386 4,~~780~~775,~~586~~482.8634 0405/01/2003 940930756 N/A 12/01/2012 N 4,~~751~~747,~~380~~613.4722 4,~~747~~743,~~613~~001.2245 0405/01/2003 940930430 N/A 02/01/2013 N 4,~~730~~726,~~799~~993.5190 4,~~726~~722,~~993~~360.9060 0405/01/2003 30235596 N/A 10/11/2012 N 4,~~630~~627,~~663~~419.8981 4,~~627~~623,~~419~~289.8124 04/11/2003 940930455 N/A 03/01/2013 N 4,~~400~~394,~~000~~918.0066 4,~~394~~389,~~918~~015.6635 0405/01/2003 30235569 N/A 07/11/2012 N 4,~~326~~324,~~601~~150.7794 4,~~324~~320,~~150~~779.9475 0403/11/2003 940930841 N/A 01/01/2013 N 4,~~326~~322,~~315~~481.7972 4,~~322~~317,~~481~~932.7210 0405/01/2003 940930610 N/A 01/01/2013 N 4,~~240~~236,~~615~~924.9834 4,~~236~~232,~~924~~523.3418 0405/01/2003 30235613 N/A 11/11/2012 N 4,175,000.00 4,175,000.00 0405/11/2003 470024870 N/A 12/01/2012 N 4,~~087~~083,~~457~~235.7380 4,~~083~~078,~~235~~993.8011 0405/01/2003 30235594 N/A 10/11/2012 N 4,~~071~~066,~~525~~293.1469 4,~~066~~060,~~293~~339.6988 04/11/2003 30235607 N/A 11/11/2012 N 4,~~027~~022,~~345~~304.8014 4,~~022~~016,~~304~~537.1403 04/11/2003 940929812 N/A 08/01/2012 N 3,~~977~~974,~~037~~210.6223 3,~~974~~970,~~210~~621.2324 0405/01/2003 30235623 N/A 12/11/2012 N 3,~~589~~585,~~039~~936.3142 3,~~585~~582,~~936~~228.4203 0405/11/2003 470025500 N/A 12/01/2012 N 3,~~588~~584,~~454~~569.3348 3,~~584~~580,~~569~~666.4834 0405/01/2003 470025170 N/A 11/01/2012 N 3,400,000.00 3,400,000.00 0405/01/2003 30235634 01/11/2013 01/11/2033 N 3,~~367~~364,~~584~~675.4832 3,~~364~~361,~~675~~199.3295 0405/11/2003 470025680 N/A 12/01/2012 N 3,~~343~~342,~~973~~472.3393 3,~~342~~340,~~472~~435.9300 0405/01/2003 470022910 N/A 10/01/2012 N 3,~~334~~332,~~875~~291.0543 3,~~332~~329,~~291~~072.4372 0405/01/2003 940930857 N/A 01/01/2013 N 3,~~243~~240,~~088~~429.8727 3,~~240~~237,~~429~~206.2762 0405/01/2003 470025290 N/A 11/01/2012 N 3,237,~~619~~018.9114 3,~~237~~236,~~018~~413.1465 0405/01/2003 940930995 N/A 01/01/2013 N 3,~~140~~136,~~299~~189.4377 3,~~136~~131,~~189~~540.7771 0405/01/2003 940930856 N/A 01/01/2013 N 3,~~118~~115,~~354~~797.6735 3,~~115~~112,~~797~~698.3565 0405/01/2003 30235574 N/A 09/11/2012 N 3,~~064~~062,~~941~~867.8078 3,~~062~~060,~~867~~194.7839 0405/11/2003 470025580 N/A 12/01/2012 N 3,025,000.00 3,025,000.00 0405/01/2003 30235645 N/A 10/11/2012 N 2,~~986~~984,~~580~~274.3858 2,~~984~~981,~~274~~425.5853 04/11/2003 470021910 N/A 08/01/2012 N 2,~~976~~973,~~532~~546.2243 2,~~973~~969,~~546~~897.4317 0405/01/2003 30235598 N/A 10/11/2012 N 2,~~807~~805,~~254~~057.7087 2,~~805~~802,~~057~~354.8725 0405/11/2003 470024790 N/A 10/01/2012 N 2,~~709~~703,~~235~~339.5556 2,~~703~~696,~~339~~976.5698 0405/01/2003 940930142 N/A 11/01/2012 N 2,~~704~~702,~~623~~462.3172 2,~~702~~699,~~462~~821.7233 0405/01/2003 470024280 N/A 10/01/2012 N 2,~~686~~684,~~771~~454.9894 2,~~684~~681,~~454~~659.9438 0405/01/2003 470022100 N/A 07/01/2012 N 2,~~671~~668,~~805~~497.1154 2,~~668~~664,~~497~~673.5448 0405/01/2003 940930937 N/A 02/01/2013 N 2,~~636~~634,~~455~~191.8773 2,~~634~~631,~~191~~484.7337 0405/01/2003 470025560 N/A 12/01/2012 N 2,~~591~~588,~~323~~810.2916 2,~~588~~585,~~810~~876.1628 0405/01/2003 940930441 N/A 12/01/2012 N 2,~~542~~540,~~919~~983.4031 2,~~540~~538,~~983~~584.3182 0405/01/2003 470023300 N/A 07/01/2012 N 2,~~449~~448,~~321~~628.9881 2,~~448~~447,~~628~~458.8177 0405/01/2003 30235588 N/A 10/11/2012 N 2,~~424~~422,~~219~~373.8954 2,~~422~~420,~~373~~082.5493 0405/11/2003 470023290 N/A 07/01/2012 N 2,~~392~~391,~~450~~482.7226 2,~~391~~390,~~482~~508.2619 0405/01/2003 30235620 N/A 11/11/2012 N 2,~~335~~333,~~041~~175.2691 2,~~333~~330,~~175~~895.9146 0405/11/2003 30235627 N/A 12/11/2012 N 2,~~190~~188,~~867~~171.2590 2,~~188~~185,~~171~~079.9000 0405/11/2003 940927192 N/A 01/01/2013 N 2,~~095~~093,~~642~~990.3895 2,~~093~~091,~~990~~967.9509 0405/01/2003 30235640 N/A 02/11/2013 N 1,~~997~~996,~~469~~008.7567 1,~~996~~994,~~008~~179.6702 0405/11/2003 470024380 N/A 11/01/2012 N 1,~~995~~994,~~388~~546.2279 1,~~994~~993,~~546~~374.7920 0405/01/2003 30235567 N/A 05/11/2012 N 1,~~984~~983,~~578~~212.4090 1,~~983~~981,~~212~~456.9092 0405/11/2003 30235612 N/A 11/11/2012 N 1,~~789~~787,~~853~~591.6904 1,~~787~~785,~~591~~008.0445 0405/11/2003 30235593 N/A 10/11/2007 N 1,~~752~~751,~~447~~166.5589 1,~~751~~749,~~166~~557.8991 0405/11/2003 470025730 N/A 12/01/2012 N 1,746,~~872~~097.7643 1,~~746~~745,~~097~~039.4387 0405/01/2003 470025760 N/A 01/01/2013 N 1,~~646~~644,~~261~~789.3323 1,~~644~~643,~~789~~034.2392 0405/01/2003 30235587 N/A 10/11/2007 N 1,~~641~~640,~~989~~580.9295 1,~~640~~638,~~580~~891.9527 0405/11/2003 470025780 N/A 02/01/2013 N 1,~~598~~597,~~555~~886.4832 1,~~597~~596,~~886~~953.3224 0405/01/2003 470023710 N/A 11/01/2012 N 1,~~593~~592,~~954~~715.5565 1,~~592~~591,~~715~~174.6599 0405/01/2003 470023810 N/A 10/01/2012 N 1,496,~~791~~366.9359 1,~~496~~495,~~366~~652.5934 0405/01/2003 30235632 N/A 12/11/2012 N 1,~~494~~492,~~019~~274.5669 1,~~492~~490,~~274~~248.69 04 05/11/2003 30235619 N/A 11/11/2012 N 1,~~442~~440,~~471~~830.0768 1,~~440~~438,~~830~~911.6843 0405/11/2003 30235585 N/A 09/11/2012 N 1,~~432~~431,~~195~~080.2797 1,~~431~~429,~~080~~706.9711 0405/11/2003 470024680 N/A 11/01/2012 N 1,~~418~~417,~~501~~075.3663 1,~~417~~415,~~075~~424.6362 0405/01/2003 470023430 N/A 09/01/2012 N 1,~~338~~337,~~743~~029.0694 1,~~337~~335,~~029~~067.9476 0405/01/2003 30235625 N/A 12/11/2012 N 1,~~269~~268,~~828~~312.8458 1,~~268~~266,~~312~~560.5866 0405/11/2003 30235636 N/A 01/11/2013 N 1,~~262~~261,~~471~~537.6016 1,~~261~~260,~~537~~370.1643 04/11/2003 470025260 N/A 02/01/2013 N 1,~~248~~247,~~232~~054.0836 1,~~247~~245,~~054~~671.3663 0405/01/2003 470024650 N/A 12/01/2012 N 1,~~248~~247,~~207~~603.5588 1,~~247~~246,~~603~~997.8809 04/01/2003 470023670 N/A 07/01/2012 N 1,200,000.00 1,200,000.00 0405/01/2003 470022340 N/A 11/01/2012 N 1,~~197~~196,~~420~~973.9483 1,196,~~973~~317.8351 0405/01/2003 470025360 N/A 11/01/2012 N 1,~~194~~193,~~759~~433.1474 1,~~193~~192,~~433~~102.7421 0405/01/2003 30235590 N/A 10/11/2012 N 1,~~157~~156,~~136~~206.8377 1,~~156~~155,~~206~~070.7797 0405/11/2003 30235595 N/A 10/11/2012 N 1,~~144~~143,~~694~~774.4740 1,~~143~~142,~~774~~650.4081 0405/11/2003 30235604 N/A 11/11/2012 N 1,~~118~~117,~~501~~042.0053 1,~~117~~115,~~042~~389.5306 0405/11/2003 470023730 N/A 09/01/2012 N 1,~~097~~096,~~177~~873.7273 1,096,~~873~~355.7355 0405/01/2003 470020020 N/A 12/01/2012 N 1,~~096~~095,~~882~~832.5952 1,~~095~~094,~~832~~776.5294 0405/01/2003 30235617 N/A 11/11/2012 N 1,~~074~~072,~~232~~965.7873 1,~~072~~071,~~965~~496.7331 0405/11/2003 470025630 N/A 12/01/2012 N 998,~~382~~008.4035 ~~998~~997,~~008~~460.3570 0405/01/2003 470026040 N/A 01/01/2013 N ~~997,981.04~~ 996,964.06 995,942.04 04/01/2003 470023520 N/A 08/01/2012 N ~~979,154.24~~ 978,433.59 04977,519.18 05/01/2003 470022860 N/A 06/01/2012 N ~~939,026.34~~ 937,889.96 04936,567.61 05/01/2003 470024940 N/A 11/01/2012 N ~~896,557.42~~ 895,685.54 04894,809.12 05/01/2003 30235602 N/A 11/11/2012 N ~~896,459.99~~ 895,714.95 04894,814.22 05/11/2003 470026210 N/A 01/01/2018 N ~~829,007.66~~ 826,194.23 04823,229.84 05/01/2003 470024240 N/A 11/01/2012 N 821,~~963~~193.3089 ~~821~~820,~~193~~420.8935 0405/01/2003 470025700 N/A 01/01/2013 N ~~790,072.96~~ 785,272.42 04780,313.09 05/01/2003 470022740 N/A 07/01/2012 N 790,000.00 790,000.00 0405/01/2003 30235622 N/A 12/11/2007 N ~~719,477.45~~ 718,583.53 717,560.04 05/11/2003 470025980 N/A 01/01/2013 N ~~696,937.21~~ 695,394.45 04693,844.07 05/01/2003 30235575 N/A 09/11/2012 N 696,~~648~~190.5264 ~~696~~695,~~190~~594.6463 0405/11/2003 470023280 N/A 09/01/2012 N 695,~~993~~416.8480 ~~695~~694,~~416~~711.8096 0405/01/2003 470025270 N/A 01/01/2018 N ~~670,224.81~~ 667,989.93 04665,629.30 05/01/2003 470024330 N/A 09/01/2012 N ~~648~~647,~~105~~784.9759 647,~~784~~461.5956 0405/01/2003 470019790 N/A 04/01/2012 N 647,~~413~~252.2508 ~~647~~646,~~252~~958.0883 0405/01/2003 470026310 N/A 01/01/2018 N ~~645,401.66~~ 643,249.55 04640,976.35 05/01/2003 470025200 N/A 11/01/2012 N 628,~~429~~128.6299 ~~628~~627,~~128~~730.9909 0405/01/2003 30235629 N/A 12/11/2012 N ~~611,344.62~~ 610,226.64 608,987.21 04/11/2003 470022220 N/A 07/01/2012 N 600,000.00 600,000.00 0405/01/2003 470024060 N/A 11/01/2012 N 597,~~916~~387.1382 ~~597~~596,~~387~~856.8254 0405/01/2003 470024350 N/A 01/01/2018 N ~~595,900.21~~ 593,996.84 591,973.75 04/01/2003 470024170 N/A 10/01/2012 N 573,~~562~~349.8497 573,~~349~~036.9742 0405/01/2003 470024930 N/A 10/01/2012 N 548,~~538~~314.6256 ~~548~~547,~~314~~997.5695 0405/01/2003 470024740 N/A 12/01/2012 N ~~548~~547,~~246~~746.9486 547,~~746~~153.8669 0405/01/2003 470023220 N/A 07/01/2012 N 506,~~583~~205.5948 ~~506~~505,~~205~~727.4853 0405/01/2003 470024400 N/A 10/01/2012 N 500,000.00 500,000.00 0405/01/2003 470022960 N/A 06/01/2012 N 499,~~642~~601.7280 499,~~601~~560.8063 0405/01/2003 470022980 N/A 07/01/2017 N ~~487,437.58~~ 485,883.95 04484,223.21 05/01/2003 470024500 N/A 10/01/2012 N ~~484,813.59~~ 481,794.88 04478,675.48 05/01/2003 470023360 N/A 07/01/2012 N ~~397~~396,~~192~~878.6538 396,~~878~~488.3843 0405/01/2003 470021410 N/A 12/01/2017 N ~~386,172.27~~ 384,954.43 04383,656.39 05/01/2003 470023660 N/A 08/01/2017 N ~~322,830.50~~ 321,780.87 04320,724.77 05/01/2003 470022890 N/A 07/01/2017 N ~~292,672.41~~ 291,767.69 04290,795.90 05/01/2003 470026240 N/A 01/01/2013 N 274,~~456~~261.4275 274,~~261~~012.7581 0405/01/2003 470023940 N/A 08/01/2012 N 273,~~451~~264.8927 273,~~264~~020.2744 0405/01/2003 470023690 N/A 07/01/2017 N 272,~~978~~076.8392 ~~272~~271,~~076~~169.9251 0405/01/2003 470023170 N/A 08/01/2012 N 258,~~585~~415.3289 258,~~415~~192.8905 0405/01/2003 470026030 N/A 12/01/2012 N 249,~~265~~062.6346 ~~249~~248,~~062~~813.4668 0405/01/2003 470024220 N/A 10/01/2012 N 248,~~829~~627.5021 248,~~627~~378.2190 0405/01/2003 470023340 N/A 06/01/2012 N 224,~~225~~165.1274 224,~~165~~061.7466 0405/01/2003 470024540 N/A 09/01/2012 N ~~179~~178,~~058~~926.1256 178,~~926~~759.5667 0405/01/2003 470023640 N/A 09/01/2012 N 137,~~418~~002.2726 ~~137~~136,~~002~~554.2673 0405/01/2003 470020660 N/A 02/01/2012 N 128,~~468~~364.8495 128,~~364~~236.9528 0405/01/2003 Totals 1,~~006~~005,~~389~~666,~~301~~343.0200 1,~~005~~004,~~666~~794,~~343~~370.0039

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

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 05/16/2003 1 $4,320,779.75 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/17/2003 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 05/16/2003 0 $0.00 0 $0.00 04/17/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 05/16/2003 6.212977% 6.143116% 113 04/17/2003 6.213004% 6.141583% 114 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) No30235571 ~~Delinquent~~10 ~~Loans~~0 ~~this~~04/11/2003 ~~Period~~136,484.90 136,484.90 A 30235642 19 0 04/11/2003 83,845.36 83,845.36 A 30235605 38 0 04/11/2003 45,016.47 45,016.47 A 30235596 60 0 04/11/2003 30,159.81 30,159.81 A 30235569 62 1 03/11/2003 30,325.07 61,010.48 1 30235594 67 0 04/11/2003 26,793.57 26,793.57 A 30235607 68 0 04/11/2003 26,716.61 26,716.61 A 30235645 82 0 04/11/2003 18,765.18 18,765.18 A 30235636 115 0 04/11/2003 7,979.03 7,979.03 A 470024650 117 0 04/01/2003 0.00 0.00 B 470026040 128 0 04/01/2003 0.00 0.00 B 30235629 146 0 04/11/2003 4,687.21 4,687.21 A 470024350 149 0 04/01/2003 0.00 0.00 B Totals 13 410,773.21 441,458.62

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances No30235571 ~~Delinquent~~20,865,208.85 ~~Loans~~0.00 ~~this~~30235642 ~~Period~~13,978,889.94 0.00 30235605 7,315,710.66 0.00 30235596 4,627,419.81 0.00 30235569 4,326,601.77 0.00 30235594 4,066,293.69 0.00 30235607 4,022,304.14 0.00 30235645 2,984,274.58 0.00 30235636 1,261,537.16 0.00 470024650 1,247,603.88 0.00 470026040 996,964.06 0.00 30235629 610,226.64 0.00 470024350 593,996.84 0.00 Totals 66,897,032.02 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: NoTotal ~~Delinquent~~for ~~Loans~~Status ~~this~~Code ~~Period~~= 1 (1 loan) 30,325.07 61,010.48 4,326,601.77 0.00 Total for Status Code = A (9 loan) 380,448.14 380,448.14 59,731,865.47 0.00 Total for Status Code = B (3 loan) 0.00 0.00 2,838,564.78 0.00 (1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD **Outstanding P & I Advances include the current period advance.

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

Filing Compare · CSFB MORTGAGE SEC CORP COMM MORT PASS THR CERT SER 2003-CPN1