8-K 1 cs03cpn1.txt NOVEMBER 8K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : November 18, 2003 (Date of earliest event reported) Commission File No.: 333-97955-03 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 November 18, 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 November 18, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2003-CPN1. By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: November 18, 2003 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-CPN1, relating to the November 18, 2003 distribution. EX-99.1 Wells Fargo Bank MN, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2003-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: 11/18/2003 Record Date: 10/31/2003 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 10 Mortgage Loan Detail 11 - 16 Principal Prepayment Detail 17 Historical Detail 18 Delinquency Loan Detail 19 Specially Serviced Loan Detail 20 - 21 Modified Loan Detail 22 Liquidated Loan Detail 23 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, Bldg. 82 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 ~~266~~265,~~556~~664,~~956~~357.9675 ~~892~~752,~~599~~909.2160 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,~~001~~000,~~698~~805,~~257~~658.8059 ~~892~~752,~~599~~909.2160

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22541NA25 ~~827~~825,~~881~~109.4822 0.00 0.00 1,~~720~~578,~~480~~018.6982 ~~265~~264,~~664~~911,~~357~~448.7515 20.1113% A-2 22541NA33 2,045,140.18 0.00 0.00 2,045,140.18 533,863,000.00 20.1113% B 22541NA41 118,830.68 0.00 0.00 118,830.68 30,192,000.00 17.0911% C 22541NA58 39,945.69 0.00 0.00 39,945.69 10,064,000.00 16.0910% D 22541NA66 121,317.50 0.00 0.00 121,317.50 30,191,000.00 13.0708% E 22541NA74 41,019.19 0.00 0.00 41,019.19 10,064,000.00 12.0708% F 22541NL23 45,329.93 0.00 0.00 45,329.93 10,064,000.00 11.0607% G 22541NL31 80,868.43 0.00 0.00 80,868.43 17,612,000.00 9.3031% H 22541NL49 48,986.52 0.00 0.00 48,986.52 10,064,000.00 8.30% J 22541NL56 79,669.38 0.00 0.00 79,669.38 20,127,000.00 6.2829% K 22541NL64 59,755.00 0.00 0.00 59,755.00 15,096,000.00 4.78% L 22541NL72 29,877.50 0.00 0.00 29,877.50 7,548,000.00 4.0203% M 22541NL80 29,877.50 0.00 0.00 29,877.50 7,548,000.00 3.27% N 22541NL98 24,897.92 0.00 0.00 24,897.92 6,290,000.00 2.64% O 22541NM22 19,918.33 0.00 0.00 19,918.33 5,032,000.00 2.14% P 22541NM30 34,857.08 0.00 0.00 34,857.08 8,806,000.00 1.26% Q 22541NM48 48,~~895~~869.8262 0.00 0.00 48,~~895~~869.8262 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,~~697~~694,~~068~~269.1367 0.00 0.00 4,~~589~~447,~~667~~179.3427 1,000,~~805~~052,~~658~~748.5999

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22541NM55 0.~~145155~~161817% 1,006,389,300.84 1,~~001~~000,~~698~~805,~~257~~658.8059 A-SP 22541NM63 1.~~617020~~810170% 904,449,000.00 904,449,000.00 A-Y 22541NM71 1.~~014418~~040441% 105,510,837.24 104,~~931~~824,~~281~~342.5954

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22541NM55 ~~121~~134,~~168~~955.3195 0.00 ~~121~~134,~~168~~955.3195 1,000,~~805~~052,~~658~~748.5999 A-SP 22541NM63 1,~~218~~364,~~760~~338.1979 0.00 1,~~218~~364,~~760~~338.1979 904,449,000.00 A-Y 22541NM71 8890,~~703~~886.4830 0.00 8890,~~703~~886.4830 104,~~824~~729,~~342~~664.5458 (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 ~~982~~979.~~70570460~~41499200 32.~~29071260~~77572406 3.~~05212013~~04189974 0.00000000 0.00000000 ~~979~~976.~~41499200~~63926794 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.~~88669720~~88461457 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 ~~995~~994.~~33873916~~45180683 0.~~12039904~~13409915 0.00000000 ~~994~~993.~~45180683~~70367725 A-SP 22541NM63 1,000.00000000 1.~~34751676~~50847509 0.00000000 1,000.00000000 A-Y 22541NM71 ~~994~~993.~~50714576~~49360959 0.~~84070492~~86139303 0.00000000 ~~993~~992.~~49360959~~59628034

Reconciliation Detail Advance Summary P & I Advances Outstanding 91196,~~134~~648.3553 Servicing Advances Outstanding 014,760.0027 Reimbursement for Interest on Advances 30.3234 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 5759,~~609~~390.2239 Less Delinquent Servicing Fees ~~589~~1,377.5817 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~6,655~~410.3301 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 6358,~~674~~423.9723

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-1 825,109.22 0.00 825,109.22 0.00 0.00 825,109.22 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 ~~121~~134,~~168~~955.3195 0.00 ~~121~~134,~~168~~955.3195 0.00 0.00 ~~121~~134,~~168~~955.3195 0.00 A-SP 1,~~218~~364,~~760~~338.1979 0.00 1,~~218~~364,~~760~~338.1979 0.00 0.00 1,~~218~~364,~~760~~338.1979 0.00 A-Y 8890,~~703~~886.4830 0.00 8890,~~703~~886.4830 0.00 0.00 8890,~~703~~886.4830 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 ~~901~~927.2040 48,~~895~~869.8262 34,~~826~~754.8222 Total 5,~~126~~285,~~601~~378.3111 0.00 5,~~126~~285,~~601~~378.3111 0.00 ~~901~~927.2040 5,~~125~~284,~~700~~450.1171 34,~~826~~754.8222

Other Required Information Available Distribution Amount (1) 6,~~018~~037,~~299~~360.3231 Aggregate Number of Outstanding Loans 171 Aggregate Unpaid Principal Balance of Loans 1,000,~~818~~074,~~573~~862.2680 Aggregate Stated Principal Balance of Loans 1,000,~~805~~052,~~658~~748.5999 Aggregate Amount of Servicing Fee 6358,~~674~~423.9723 Aggregate Amount of Special Servicing Fee ~~897~~927.8806 Aggregate Amount of Trustee Fee 2,~~003~~065.4042 Aggregate Trust Fund Expenses 30.3234 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,~~186~~346,~~213~~833.9782 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,~~186~~346,~~213~~833.9782 Principal: Scheduled Principal ~~892~~752,~~599~~909.2160 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 ~~892~~752,~~599~~909.2160 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,~~078~~099,~~813~~743.1842 Total Funds Distributed Fees: Master Servicing Fee 5759,~~609~~390.2239 Trustee Fee 2,~~003~~065.4042 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 5961,~~612~~455.6181 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 30.3234 ASER Amount 0.00 Special Servicing Fee ~~897~~927.8806 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 ~~901~~927.2040 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 5,~~125~~284,~~700~~450.1171 Principal Distribution ~~892~~752,~~599~~909.2160 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,~~018~~037,~~299~~360.3231 Total Funds Distributed 6,~~078~~099,~~813~~743.1352

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,~~158~~157,~~636~~467.1593 0.12 ~~107~~106 6.~~8288~~8286 11.~~519101~~519303 250,001 to 500,000 12 4,~~380~~370,~~491~~524.2793 0.44 ~~130~~129 6.~~9628~~9629 11.~~887963~~895740 500,001 to 750,000 17 10,~~530~~516,~~262~~211.4727 1.05 ~~115~~114 6.~~3944~~3945 14.~~107236~~113878 750,001 to 1,000,000 10 8,~~841~~827,~~459~~694.8367 0.88 ~~114~~113 6.~~3814~~3817 7.~~443242~~444749 1,000,001 to 1,250,000 11 12,~~705~~695,~~557~~699.7811 1.27 ~~109~~108 6.~~2542~~2543 5.~~708250~~708711 1,250,001 to 1,500,000 8 11,~~074~~063,~~134~~173.0209 1.11 ~~109~~108 6.~~4427~~4428 6.~~708605~~735609 1,500,001 to 2,000,000 13 22,~~948~~930,~~014~~705.0226 2.29 ~~100~~99 6.3441 3.~~802620~~813761 2,000,001 to 2,500,000 6 13,~~812~~801,~~112~~976.3417 1.38 ~~108~~107 6.~~5392~~5393 3.~~412641~~413323 2,500,001 to 3,000,000 10 27,~~100~~071,~~431~~385.1450 2.71 ~~108~~107 6.~~3732~~3733 4.~~101648~~100314 3,000,001 to 4,000,000 14 47,~~198~~163,~~901~~684.8599 4.72 ~~109~~108 6.0603 5.~~624097~~678657 4,000,001 to 4,500,000 7 29,~~441~~416,~~688~~184.6057 2.94 ~~110~~109 6.~~2568~~2569 2.~~218822~~170519 4,500,001 to 5,000,000 8 38,~~569~~541,~~892~~213.1245 3.85 ~~109~~108 6.1437 1.~~544857~~544917 5,000,001 to 7,500,000 13 78,~~895~~834,~~485~~535.6804 7.88 ~~109~~108 6.~~2691~~2692 1.~~722384~~751309 7,500,001 to 10,000,000 7 59,~~612~~559,~~560~~497.5256 5.96 ~~109~~108 6.~~0581~~0582 1.~~367574~~554572 10,000,001 to 12,500,000 8 91,~~923~~842,~~390~~607.4637 9.18 ~~110~~109 6.0264 1.470687 12,500,001 to 15,000,000 5 70,~~382~~319,~~545~~782.0864 7.03 ~~102~~101 6.1542 1.~~590550~~584618 15,000,001 to 23,000,000 8 153,~~836~~719,~~012~~920.7917 15.37 ~~135~~134 6.0534 1.~~358433~~362502 23,000,001 to 30,000,000 5 134,~~350~~260,~~555~~820.6784 13.4243 ~~110~~109 6.3579 1.~~481552~~515417 30,000,001 to 50,000,000 1 30,~~865~~844,~~731~~208.1049 3.08 ~~106~~105 7.0000 1.350000 50,000,001 or Greater 2 153,~~177~~115,~~795~~455.7094 15.31 8180 6.~~1676~~1674 1.~~312810~~312856 Totals 171 1,000,~~805~~052,~~658~~748.5999 100.00 ~~108~~107 6.2129 2.~~176102~~195846

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Arizona 1 2,~~527~~525,~~768~~748.0546 0.25 ~~110~~109 6.4000 2.700000 California 14 99,~~947~~881,~~528~~643.4493 9.99 ~~103~~102 6.3170 1.~~444714~~476553 Colorado 1 4,~~914~~910,~~985~~463.1747 0.49 ~~109~~108 5.8800 1.200000 Delaware 1 12,~~913~~901,~~000~~216.7310 1.29 ~~113~~112 5.8000 1.690000 Florida 10 63,~~830~~772,~~202~~432.0740 6.38 ~~107~~106 6.2172 1.~~366774~~370575 Georgia 2 19,~~449~~433,~~998~~649.6733 1.94 ~~108~~107 6.2594 0.~~972821~~972820 Hawaii 1 7,~~275~~269,~~651~~479.7215 0.73 ~~109~~108 6.2000 1.460000 Illinois 4 103,~~366~~341,~~689~~035.0086 10.33 6867 5.~~8664~~8663 1.~~521252~~521201 Indiana 1 1,~~973~~972,~~683~~252.5190 0.20 ~~103~~102 6.9400 1.250000 Maine 1 20,~~762~~747,~~887~~444.1612 2.07 ~~346~~345 6.7700 1.~~430000~~460000 Maryland 8 75,~~659~~610,648.3771 7.56 ~~110~~109 5.9110 1.~~538981~~481990 Massachusetts 3 17,~~741~~725,~~639~~683.4239 1.77 ~~110~~109 5.~~9472~~9473 1.~~274287~~274302 Michigan 18 34,~~922~~891,~~189~~100.3160 3.49 ~~112~~111 6.5122 1.~~631296~~630911 Minnesota 1 1,~~107~~106,~~562~~047.7438 0.11 ~~109~~108 6.0400 1.520000 Missouri 1 2,~~619~~616,~~053~~700.2974 0.26 ~~112~~111 5.9000 1.180000 Nevada 5 17,~~232~~217,~~462~~710.0438 1.72 ~~111~~110 6.1358 1.~~570709~~570714 New Hampshire 1 4,~~954~~950,~~469~~297.8273 0.50 ~~110~~109 6.2000 1.640000 New Jersey 4 23,~~953~~927,~~370~~883.1726 2.39 ~~111~~110 5.6785 1.~~577686~~577409 New York 71 101,~~526~~440,~~196~~642.1117 10.14 ~~111~~110 6.2067 8.~~783985~~809107 North Carolina 5 46,~~487~~454,~~578~~700.2519 4.65 ~~109~~108 6.5006 1.~~394568~~394618 Ohio 3 122,~~900~~800,~~827~~366.7502 12.28 ~~109~~108 6.3612 1.~~289417~~299599 Oklahoma 3 26,~~701~~676,~~779~~460.5589 2.67 ~~111~~110 5.9500 1.~~466777~~466758 Pennsylvania 5 16,~~213~~197,~~156~~327.3138 1.62 ~~110~~109 6.2978 1.~~264589~~293315 South Carolina 1 4,175,000.00 0.42 ~~109~~108 6.0000 2.190000 Tennessee 1 14,~~793~~778,~~855~~549.6641 1.48 ~~106~~105 6.2500 1.790000 Texas 17 95,~~311~~235,~~290~~788.6107 9.52 ~~108~~107 6.~~5908~~5909 1.~~253460~~419670 Utah 1 15,~~824~~811,~~838~~330.1011 1.58 4847 6.2000 1.750000 Virginia 2 39,~~690~~654,~~099~~633.4152 3.97 ~~111~~110 5.9449 1.~~487243~~487244 Wisconsin 2 2,~~028~~026,~~246~~513.9814 0.20 ~~108~~107 6.1841 1.~~164290~~164296 Totals 188 1,000,~~805~~052,~~658~~748.5999 100.00 ~~108~~107 6.2129 2.~~176102~~195846

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 20 ~~223~~224,~~588~~806,~~594~~538.1702 22.3448 ~~109~~108 6.~~2861~~2780 1.~~049174~~110687 1.26 to 1.30 34 3549,~~661~~519,~~002~~614.2358 34.5695 ~~111~~109 6.~~6817~~4766 1.~~283634~~282616 1.31 to 1.35 65 7761,~~091~~737,~~059~~969.3374 76.7017 ~~108~~107 6.~~4062~~5412 1.~~337710~~343664 1.36 to 1.40 3 18,~~528~~512,~~859~~196.0778 1.85 ~~109~~108 6.4764 1.~~390612~~390611 1.41 to 1.45 97 ~~151~~109,~~845~~613,~~687~~210.9088 1510.1796 ~~112~~68 65.~~0024~~7986 1.~~436712~~437575 1.46 to 1.50 56 6787,~~249~~940,~~497~~370.6434 68.7279 ~~111~~165 6.~~2012~~3354 1.~~478925~~474460 1.51 to 1.70 2729 ~~211~~237,~~858~~431,~~421~~832.0700 2123.1774 ~~108~~106 6.~~1067~~1500 1.~~591114~~594983 1.71 to 2.00 1412 7872,~~022~~392,~~016~~042.7960 7.8024 9593 6.~~2307~~1492 1.~~784230~~783512 2.01 to 3.00 1718 4849,~~385~~603,~~517~~900.6870 4.8396 ~~108~~107 6.~~1923~~1995 2.~~410117~~401716 3.01 to 4.00 11 21,~~467~~449,~~107~~883.5545 2.14 ~~109~~108 6.~~3731~~3732 3.~~724939~~724935 4.01 to 7.00 18 23,~~067~~041,~~707~~136.5766 2.30 ~~114~~113 6.~~2170~~2171 5.~~277476~~277578 7.01 to 10.00 15 17,~~091~~075,~~501~~705.0114 1.71 ~~112~~111 6.~~3313~~3311 8.~~503698~~504036 10.01 to 30.00 19 23,~~795~~776,~~107~~417.6535 2.38 ~~111~~110 6.~~0663~~0662 15.~~445525~~549792 30.01 to 81.95 4 3,~~153~~151,~~578~~930.9375 0.32 ~~107~~106 6.~~1787~~1790 45.~~504336~~508346 Totals 171 1,000,~~805~~052,~~658~~748.5999 100.00 ~~108~~107 6.2129 2.~~176102~~195846

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 5 14,~~715~~703,~~951~~157.0980 1.47 ~~110~~109 6.3352 1.~~584051~~584040 Mixed Use 4 37,~~854~~823,~~146~~824.5637 3.78 ~~240~~239 6.~~4438~~4439 1.~~314427~~330894 Multi-Family 108 303,~~600~~345,~~736~~491.9395 30.3433 ~~109~~108 6.1443 3.~~814117~~875589 Office 40 310,~~944~~740,~~945~~465.2049 31.07 9291 6.1322 1.~~512683~~498795 Retail 30 329,~~328~~083,~~460~~688.3621 32.91 ~~108~~107 6.3164 1.~~428214~~442959 Self Storage 1 4,~~361~~356,~~418~~120.2899 0.44 ~~113~~112 6.5000 1.400000 Totals 188 1,000,~~805~~052,~~658~~748.5999 100.00 ~~108~~107 6.2129 2.~~176102~~195846

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.750% or less 17 160,~~554~~498,~~397~~316.2162 16.0405 8281 5.6592 3.~~148293~~163517 5.751% to 6.000% 37 279,~~288~~036,~~926~~830.6535 27.9190 ~~110~~109 5.9015 1.~~833669~~879601 6.001% to 6.250% 37 149,~~338~~196,~~078~~476.8603 14.92 ~~100~~99 6.1676 2.~~142086~~141914 6.251% to 6.500% 23 112,~~837~~757,~~461~~530.6061 11.2728 ~~109~~108 6.3869 1.~~543633~~571668 6.501% to 6.750% 23 ~~178~~177,~~047~~912,~~625~~218.4138 17.79 ~~109~~108 6.6145 2.~~074875~~086555 6.751% to 7.250% 25 ~~111~~110,~~074~~996,~~856~~601.8468 11.10 ~~152~~151 6.9183 2.~~127515~~133188 7.251% or greater 9 9,~~664~~654,~~312~~775.0232 0.97 ~~111~~110 7.5710 6.~~254377~~106886 Totals 171 1,000,~~805~~052,~~658~~748.5999 100.00 ~~108~~107 6.2129 2.~~176102~~195846

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~113~~83 ~~574~~444,~~741~~735,~~683~~733.0225 5744.4347 ~~110~~109 6.~~0767~~0613 2.~~414663~~468397 13 to 24 months 5383 ~~244~~373,~~194~~535,~~300~~046.9444 2437.4035 ~~127~~120 6.~~5843~~4266 2.~~212414~~271558 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 5 181,~~869~~781,~~674~~969.6330 18.1718 8079 6.~~1446~~1445 1.~~373447~~373462 Totals 171 1,000,~~805~~052,~~658~~748.5999 100.00 ~~108~~107 6.2129 2.~~176102~~195846

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 90,~~960~~944,~~679~~335.8902 9.09 5352 5.~~7847~~7846 1.~~497816~~500453 85 Months to 117 Months 151 776,~~943~~330,~~409~~424.1742 77.63 ~~109~~108 6.~~2112~~2113 2.~~347497~~372014 118 Months or Greater 2 21,~~140~~123,~~161~~448.7655 2.11 ~~343~~342 6.7711 1.~~510309~~539567 Totals 158 ~~889~~888,~~044~~398,~~250~~207.8299 88.8384 ~~109~~108 6.1809 2.~~240657~~263000

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,~~218~~210,~~615~~496.7458 0.12 ~~110~~109 6.1884 5.~~595417~~595318 118 Months or Greater 8 4,~~018~~004,~~351~~286.5152 0.40 ~~169~~168 6.5739 9.~~831977~~831921 Totals 13 111,~~761~~654,~~407~~541.7700 11.1716 ~~103~~102 6.4672 1.~~662575~~661517

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 8.1415 5655 5.7187 3.~~676060~~706490 250 Months or Less 5 4,~~466~~456,~~660~~078.2208 0.45 ~~114~~113 6.~~1045~~1044 10.~~144094~~144188 251 Months to 300 Months 16 34,~~346~~302,~~054~~198.1823 3.43 ~~108~~107 6.4793 2.~~377857~~377852 301 Months to 355 Months 109 ~~731~~730,~~080~~502,~~787~~919.5902 73.05 ~~115~~114 6.2114 1.~~742197~~765806 356 Months to 360 Months 0 0.00 0.00 0 0.0000 0.000000 361 Months or Greater 21 37,~~635~~622,~~748~~012.8366 3.76 ~~108~~107 6.3274 7.~~751184~~751200 Totals 158 ~~889~~888,~~044~~398,~~250~~207.8299 88.8384 ~~109~~108 6.1809 2.~~240657~~263000

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 2 27,~~556~~531,~~540~~054.0523 2.75 ~~108~~107 5.~~8741~~8742 1.~~451576~~451579 1 Year or Less ~~137~~133 ~~705~~719,~~707~~906,~~810~~851.6679 7071.5199 ~~101~~100 6.~~2221~~2158 2.~~465935~~471331 1 to 2 Years 3236 ~~267~~252,~~541~~614,~~307~~842.8897 2625.7326 128 6.~~2235~~2414 1.~~486217~~491877 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 171 1,000,~~805~~052,~~658~~748.5999 100.00 ~~108~~107 6.2129 2.~~176102~~195846 (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 461,360.47 62,339.76 6.600% 30235616 2 OF Chicago IL 352,160.00 0.00 5.680% 30235570 3 OF Various TX 186,051.77 21,522.61 7.000% 30235638 4 Various Various MI 166,954.09 22,144.21 6.580% 940930691 5 OF Vienna VA 148,539.09 25,330.56 6.000% 30235626 6 RT Willoughby OH 140,649.85 25,482.48 5.870% 940929089 7 RT Mooresville NC 145,071.37 16,777.58 6.930% 940930043 8 RT San Diego CA 134,333.33 0.00 6.500% 30235628 9 RT East Windsor NJ 101,205.75 20,973.29 5.550% 30235571 10 MU Portland ME 121,041.86 15,443.04 6.770% 940930852 11 OF Rockville MD 101,909.69 18,902.76 5.800% 30235615 12 MF Elkridge MD 100,091.25 0.00 5.670% 30235614 13 MF Miami FL 96,638.62 16,909.77 5.970% 30235592 14 MF Marietta GA 98,647.64 15,380.39 6.260% 30235601 15 RT Cerritos CA 97,868.22 14,975.38 6.290% 30235591 16 OF Salt Lake City UT 84,487.05 13,507.99 6.200% 940930051 17 RT Chula Vista CA 78,772.58 12,611.64 6.150% 30235572 18 OF Chattanooga TN 77,051.33 15,306.25 6.250% 30235642 19 MF West Carrollton OH 71,205.87 12,639.49 5.950% 30235639 20 RT Chicago IL 78,899.35 10,420.43 6.590% 940930854 21 MF Rehoboth Beach DE 64,493.26 11,784.63 5.800% 940930182 22 MF Houston TX 68,140.02 9,604.35 6.500% 940931062 23 MF Clearwater FL 61,828.49 10,349.19 6.030% 940930957 24 OF Tulsa OK 60,946.68 10,614.09 5.950% 30235586 25 OF Raleigh NC 61,809.79 10,522.48 6.050% 940930958 26 MU Tulsa OK 59,930.91 10,437.18 5.950% 30235635 27 RT Rockford IL 57,811.61 9,941.93 5.980% 940930848 28 OF Fairfax VA 54,642.21 10,135.33 5.800% 940931010 29 MF Port Richey FL 51,914.52 9,178.54 5.900% 30235637 30 RT Las Vegas NV 47,310.15 8,834.87 5.770% 940930850 31 OF Rockville MD 45,139.21 8,372.67 5.800% 30235568 32 RT Ocala FL 51,600.63 6,297.33 6.890% 30235618 33 RT Taunton MA 41,178.89 8,101.29 5.690% 470025050 34 MF Ossining NY 41,228.60 8,532.70 5.700% 30235584 35 RT Oceanside CA 45,426.09 5,984.06 6.660% 30235589 36 MF Addison TX 39,097.39 6,940.04 5.950% 30235624 37 RT Rolling Hills Estates CA 38,057.92 6,667.56 5.950% 30235605 38 MF Honolulu HI 38,843.90 6,172.57 6.200% 940930690 39 OF Billerica MA 35,214.53 5,603.76 6.150% 30235644 40 OF Glen Burnie MD 35,923.17 5,393.28 6.350% 30235573 41 OF Pearland TX 38,183.11 4,512.53 6.950% 30235603 42 RT Chicago IL 33,294.77 5,290.78 6.200% 940930617 43 MF Shippensburg PA 30,143.80 5,109.77 6.000% 30235621 44 RT Rancho Cordova CA 30,686.15 4,754.99 6.260% 470023380 45 MF New York NY 31,673.53 1,879.67 6.600% 470022210 46 MF Islip NY 31,549.50 1,922.20 6.580% 940930847 47 OF Gaithersburg MD 27,321.10 5,067.67 5.800% 30235611 48 OF Las Vegas NV 10,837.02 1,424.51 6.650% 30235609 49 OF Las Vegas NV 9,815.73 1,290.26 6.650% 30235610 50 OF Las Vegas NV 9,702.25 1,275.35 6.650% 940930003 51 MF Tyler TX 29,679.04 3,875.41 6.700% 940930849 52 OF Silver Spring MD 25,341.31 4,700.45 5.800% 30235633 53 IN Manchester NH 26,451.36 4,172.09 6.200% 30235597 54 RT Corona CA 26,402.20 4,221.25 6.200% 30235665 55 RT Jacksonville NC 25,704.17 0.00 6.000% 30235608 56 OF Highlands Ranch CO 24,886.21 4,521.70 5.880% 940930739 57 MF Texarkana TX 23,528.51 4,482.99 5.750% 940930756 58 MF Benbrook TX 25,413.95 3,924.97 6.250% 940930430 59 MU Grosse Pointe Farms MI 24,897.20 3,961.94 6.150% 30235596 60 OF Hurst TX 26,766.08 3,393.73 6.750% 940930455 61 SS San Francisco CA 24,411.83 5,297.29 6.500% 30235569 62 OF Silver Spring MD 27,923.10 2,582.14 7.530% 940930841 63 OF Gaithersburg MD 21,460.92 3,980.69 5.800% 940930610 64 RT Conoga Park CA 21,291.92 3,834.86 5.870% 30235613 65 RT Columbia SC 21,570.83 0.00 6.000% 470024870 66 MF Yonkers NY 19,949.20 4,369.40 5.900% 30235594 67 MF Tallahassee FL 21,353.92 5,439.65 6.150% 30235607 68 OF Swarthmore PA 21,470.52 5,246.09 6.250% 940929812 69 MF Dallas TX 22,986.29 2,957.63 6.750% 30235623 70 RT Raleigh NC 18,174.57 3,224.44 5.920% 470025500 71 MF Kew Gardens NY 16,765.78 4,014.71 5.650% 470025170 72 MF New York NY 15,980.00 0.00 5.640% 30235634 73 RT Avon Park FL 16,995.65 3,022.71 5.900% 470025680 74 MF New York NY 16,381.81 1,560.72 5.710% 470022910 75 MF Bayside NY 19,123.33 2,700.67 6.700% 940930857 76 MF Baytown TX 16,927.12 2,767.71 6.100% 470025290 77 MF New York NY 14,630.91 621.09 5.430% 940930995 78 MF Edmond OK 15,931.94 4,267.39 5.950% 940930856 79 MF Baytown TX 16,276.08 2,661.26 6.100% 30235574 80 RT Philadelphia PA 18,112.44 2,172.44 6.900% 470025580 81 MF New York NY 14,977.95 0.00 5.750% 30235645 82 OF San Francisco CA 16,360.06 2,405.12 6.400% 470021910 83 MF Merritt Island FL 19,810.54 3,141.99 7.790% 30235598 84 MF Dallas TX 15,256.53 2,290.52 6.350% 470024790 85 MF New York NY 13,361.18 6,112.60 5.820% 940930142 86 IN West Bridgewater MA 14,465.74 2,250.98 6.250% 470024280 87 MF New York NY 14,363.73 2,413.37 6.250% 470022100 88 MF Brooklyn NY 15,292.99 3,452.42 6.710% 940930937 89 MF Blue Springs MO 13,306.25 2,352.55 5.900% 470025560 90 MF Jackson Heights NY 12,581.08 2,606.50 5.680% 940930441 91 MF Phoenix AZ 13,930.81 2,019.59 6.400% 470023300 92 MF Brooklyn NY 14,620.33 731.35 6.950% 30235588 93 OF Henderson NV 13,384.20 1,926.67 6.450% 470023290 94 MF New York NY 13,836.20 1,008.47 6.960% 30235620 95 MF El Paso TX 12,489.02 1,943.39 6.250% 30235627 96 MF Wilmer TX 11,775.11 2,805.69 6.300% 940927192 97 MF Erie PA 11,209.46 1,720.60 6.250% 30235640 98 IN Carlsbad CA 11,115.93 1,525.43 6.500% 470024380 99 MF New York NY 10,102.25 876.86 5.900% 30235567 100 MF Speedway IN 11,794.95 1,430.61 6.940% 30235612 101 IN Charlotte NC 9,464.92 2,353.56 6.200% 30235593 102 MF Vero Beach FL 9,902.37 1,338.03 6.600% 470025730 103 MF Brooklyn NY 8,603.00 806.73 5.740% 470025760 104 MF Bronx NY 8,461.38 1,530.58 6.010% 30235587 105 MF Fontana CA 8,427.57 1,465.01 6.000% 470025780 106 MF New York NY 8,052.22 697.19 5.870% 470023710 107 MF New Rochelle NY 9,085.59 1,294.64 6.660% 470023810 108 MF New York NY 8,857.39 448.50 6.890% 30235632 109 MF Kennedale TX 8,364.71 1,819.71 6.560% 30235619 110 RT Ventnor NJ 8,287.06 1,712.85 6.730% 30235585 111 MF Clearwater FL 7,845.02 1,162.27 6.400% 470024680 112 MF Mount Vernon NY 6,727.70 1,477.28 5.550% 470023430 113 MF Freeport NY 7,363.84 1,784.88 6.450% 30235625 114 MF Broomall PA 6,989.07 1,580.03 6.450% 30235636 115 RT Truckee CA 7,003.62 975.41 6.480% 470025260 116 MF Brooklyn NY 6,136.06 1,222.14 5.750% 470024650 117 MF New York NY 6,426.90 625.84 6.200% 470023670 118 MF New York NY 6,810.00 0.00 6.810% 470022340 119 MF Staten Island NY 6,393.12 467.51 6.220% 470025360 120 MF New York NY 5,482.25 1,368.91 5.550% 30235590 121 RT Atlanta GA 6,188.76 968.95 6.250% 30235595 122 RT Fond du Lac WI 6,122.21 958.54 6.250% 30235604 123 OF Bloomington MN 5,760.56 1,515.36 6.040% 470023730 124 MF New York NY 6,568.31 320.88 6.970% 470020020 125 MF New York NY 5,719.43 1,089.27 6.300% 30235617 126 MF Cheektowaga NY 6,004.75 1,321.27 6.550% 470025630 127 MF New York NY 5,304.69 391.02 6.190% 470026040 128 MF New York NY 4,904.24 1,052.75 5.940% 470023520 129 MF New York NY 5,842.54 754.94 6.970% 470022860 130 MF New York NY 5,512.01 1,187.58 6.880% 470024940 131 MF New York NY 4,637.28 904.17 6.250% 30235602 132 MF Whitefish Bay WI 4,678.65 775.30 6.100% 470026210 133 MF New York NY 4,142.93 2,918.01 5.950% 470024240 134 MF New York NY 4,388.63 798.83 6.450% 470025700 135 MF Saline MI 3,981.66 4,982.56 6.120% 470022740 136 MF New York NY 4,575.42 0.00 6.950% 30235622 137 MF Orlando FL 3,835.92 930.19 6.250% 470025980 138 MF New York NY 3,389.87 1,596.92 5.930% 30235575 139 MU Turnersville NJ 4,177.09 480.03 7.000% 470023280 140 MF New York NY 3,840.75 601.96 6.450% 470025270 141 MF Elizabeth NJ 3,457.77 2,320.74 6.140% 470024330 142 MF New York NY 3,320.60 333.12 6.170% 470019790 143 MF New York NY 4,054.41 170.90 7.290% 470026310 144 MF New York NY 3,329.71 2,234.78 6.140% 470025200 145 MF New York NY 2,991.76 312.24 5.550% 30235629 146 MF Redding CA 3,520.70 1,166.51 6.780% 470022220 147 MF New York NY 3,270.00 0.00 6.540% 470024060 148 MF New York NY 3,342.12 549.47 6.750% 470024350 149 MF Brooklyn NY 3,307.80 1,982.27 6.600% 470024170 150 MF New York NY 3,077.10 222.65 6.250% 470024930 151 MF Brooklyn NY 2,824.45 233.73 6.000% 470024740 152 MF Riverdale NY 2,789.38 519.70 5.950% 470023220 153 MF New York NY 3,009.52 395.99 6.940% 470024400 154 MF New York NY 2,533.33 0.00 6.080% 470022960 155 MF New York NY 3,046.04 42.70 7.320% 470022980 156 MF New York NY 2,959.78 1,624.36 7.220% 470024500 157 MF New York NY 2,512.22 3,136.60 6.300% 470023360 158 MF Mount Vernon NY 2,277.37 328.48 6.700% 470021410 159 MF New York NY 2,218.90 1,270.17 6.830% 470023660 160 MF New York NY 1,944.63 1,095.79 7.400% 470022890 161 MF Brooklyn NY 1,859.59 947.91 7.550% 470026240 162 MF Brooklyn NY 1,637.97 203.97 6.970% 470023940 163 MF New York NY 1,697.77 197.03 7.250% 470023690 164 MF Brooklyn NY 1,625.95 941.13 7.320% 470023170 165 MF Brooklyn NY 1,645.67 178.20 7.430% 470026030 166 MF New York NY 1,371.41 211.93 6.430% 470024220 167 MF New York NY 1,383.93 211.11 6.500% 470023340 168 MF Brooklyn NY 1,371.33 62.80 7.120% 470024540 169 MF New York NY 1,065.37 137.80 6.950% 470023640 170 MF Brooklyn NY 875.85 435.94 7.570% 470020660 171 MF Brooklyn NY 745.29 108.64 6.780% Totals 5,346,833.82 752,909.60

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,~~254~~177,~~595~~795.6570 81,~~177~~115,~~795~~455.7094 1011/11/2003 30235616 11/11/2007 11/11/2032 N 72,000,000.00 72,000,000.00 1011/11/2003 30235570 N/A 08/11/2012 N 30,~~893~~865,~~095~~731.7510 30,~~865~~844,~~731~~208.1049 1011/11/2003 30235638 N/A 02/11/2013 N 29,~~492~~465,~~754~~375.8516 29,~~465~~443,~~375~~230.1695 1011/11/2003 940930691 N/A 01/01/2013 N 28,~~779~~749,~~474~~501.2395 28,~~749~~724,~~501~~171.9539 1011/01/2003 30235626 N/A 12/11/2012 N 27,~~855~~825,~~310~~436.3793 27,~~825~~799,~~436~~954.9345 1011/11/2003 940929089 N/A 12/01/2012 N 24,~~331~~310,~~575~~241.7363 24,~~310~~293,~~241~~464.6305 1011/01/2003 940930043 N/A 10/01/2012 N 24,000,000.00 24,000,000.00 1011/01/2003 30235628 N/A 11/11/2012 N 21,~~200~~176,~~568~~442.8948 21,~~176~~155,~~442~~469.4819 1011/11/2003 30235571 N/A 08/11/2032 N 20,~~782~~762,~~126~~887.2316 20,~~762~~747,~~887~~444.1612 1011/11/2003 940930852 N/A 01/01/2013 N 20,~~426~~404,~~694~~610.1774 20,~~404~~385,~~610~~707.7498 1011/01/2003 30235615 N/A 11/11/2012 N 20,500,000.00 20,500,000.00 1011/11/2003 30235614 N/A 11/11/2012 N 18,~~818~~798,~~168~~240.30 18,~~798~~781,~~240~~330.3053 1011/11/2003 30235592 N/A 10/11/2012 N 18,~~318~~300,~~554~~088.2400 18,~~300~~284,~~088~~707.0061 1011/11/2003 30235601 N/A 11/11/2012 N 18,~~086~~068,~~943~~906.8801 18,~~068~~053,~~906~~930.0163 1011/11/2003 30235591 10/11/2007 10/11/2032 N 15,~~840~~824,~~988~~838.0410 15,~~824~~811,~~838~~330.1011 1011/11/2003 940930051 N/A 01/01/2010 N 14,~~889~~874,~~520~~444.0663 14,~~874~~861,~~444~~832.6399 1011/01/2003 30235572 N/A 08/11/2012 N 14,~~809~~793,~~082~~855.6066 14,~~793~~778,~~855~~549.6641 1011/11/2003 30235642 N/A 10/11/2012 N 13,~~912~~897,~~457~~595.8812 13,~~897~~884,~~595~~955.1263 1011/11/2003 30235639 N/A 02/11/2013 N 13,~~916~~903,~~543~~648.7094 13,~~903~~893,~~648~~228.9451 1011/11/2003 940930854 N/A 03/01/2013 N 12,~~926~~913,~~799~~000.0973 12,~~913~~901,~~000~~216.73 10 11/01/2003 940930182 N/A 10/01/2012 N 12,~~185~~173,~~638~~899.8198 12,~~173~~164,~~899~~295.9863 1011/01/2003 940931062 N/A 02/01/2013 N 11,~~919~~907,~~550~~268.0814 11,~~907~~896,~~268~~918.1495 1011/01/2003 940930957 N/A 01/01/2013 N 11,~~907~~895,~~777~~259.7268 11,~~895~~884,~~259~~645.6859 1011/01/2003 30235586 N/A 10/11/2012 N 11,~~876~~864,~~770~~316.1863 11,~~864~~853,~~316~~794.6315 1011/11/2003 940930958 N/A 01/01/2013 N 11,~~709~~697,~~314~~005.7737 11,~~697~~686,~~005~~568.3719 1011/01/2003 30235635 N/A 01/11/2013 N 11,~~238~~226,~~515~~767.4821 11,~~226~~216,~~767~~825.2128 1011/11/2003 940930848 N/A 01/01/2013 N 10,~~952~~940,~~438~~597.2246 10,~~940~~930,~~597~~462.4613 1011/01/2003 940931010 N/A 02/01/2013 N 10,~~229~~218,~~076~~275.0999 10,~~218~~209,~~275~~097.9945 1011/01/2003 30235637 02/11/2013 02/11/2033 N 9,~~532~~521,~~118~~806.1472 9,~~521~~512,~~806~~971.7285 1011/11/2003 940930850 N/A 01/01/2013 N 9,~~047~~037,~~666~~884.3485 9,~~037~~029,~~884~~512.8518 1011/01/2003 30235568 N/A 07/11/2012 N 8,~~705~~697,~~058~~142.4907 8,~~697~~690,~~142~~844.0774 1011/11/2003 30235618 N/A 11/11/2012 N 8,~~413~~404,~~717~~332.3420 8,~~404~~396,~~332~~230.2091 10/11/2003 470025050 N/A 11/01/2012 N 8,~~409~~399,~~530~~714.2522 8,~~399~~391,~~714~~181.2252 1011/01/2003 30235584 N/A 10/11/2012 N 7,~~928~~920,~~261~~853.3505 7,~~920~~914,~~853~~868.0599 1011/11/2003 30235589 N/A 10/11/2012 N 7,~~638~~630,~~988~~827.1941 7,~~630~~623,~~827~~887.4137 1011/11/2003 30235624 N/A 12/11/2012 N 7,~~435~~427,~~805~~948.2597 7,~~427~~421,~~948~~281.9741 1011/11/2003 30235605 N/A 11/11/2012 N 7,~~283~~275,~~039~~651.1572 7,~~275~~269,~~651~~479.7215 1011/11/2003 940930690 N/A 02/01/2013 N 6,~~656~~649,~~184~~479.7541 6,~~649~~643,~~479~~875.4165 1011/01/2003 30235644 N/A 10/11/2012 N 6,~~576~~569,~~160~~642.2565 6,~~569~~564,~~642~~249.6537 1011/11/2003 30235573 N/A 08/11/2012 N 6,~~385~~380,~~808~~097.7357 6,~~380~~375,~~097~~585.5704 1011/11/2003 30235603 N/A 11/11/2012 N 6,~~242~~236,~~604~~272.9485 6,~~236~~230,~~272~~982.8507 1011/11/2003 940930617 N/A 02/01/2013 N 5,~~840~~834,~~334~~283.9101 5,~~834~~829,~~283~~173.0124 1011/01/2003 30235621 N/A 11/11/2012 N 5,~~698~~692,~~290~~575.8680 5,~~692~~687,~~575~~820.8081 1011/11/2003 470023380 N/A 11/01/2012 N 5,~~575~~573,~~940~~054.0855 5,~~573~~571,~~054~~174.5588 1011/01/2003 470022210 N/A 09/01/2012 N 5,~~571~~568,~~028~~104.1929 5,~~568~~566,~~104~~182.2909 1011/01/2003 940930847 N/A 01/01/2013 N 5,~~476~~470,~~219~~298.1072 5,~~470~~465,~~298~~231.7205 1011/01/2003 30235611 N/A 11/11/2012 N 1,~~894~~892,~~233~~469.7543 1,~~892~~891,~~469~~044.4392 1011/11/2003 30235609 N/A 11/11/2012 N 1,~~715~~714,~~719~~121.6359 1,~~714~~712,~~121~~831.5933 1011/11/2003 30235610 N/A 11/11/2012 N 1,~~695~~694,~~884~~305.6811 1,~~694~~693,~~305~~029.1176 1011/11/2003 940930003 N/A 09/01/2012 N 5,~~148~~144,~~981~~175.8790 5,~~144~~140,~~175~~300.9049 1011/01/2003 940930849 N/A 01/01/2013 N 5,~~079~~073,~~391~~900.6124 5,~~073~~069,~~900~~199.2479 1011/01/2003 30235633 N/A 12/11/2012 N 4,~~959~~954,469.3582 4,~~954~~950,~~469~~297.8273 1011/11/2003 30235597 N/A 10/11/2012 N 4,~~950~~945,~~308~~261.7590 4,~~945~~941,~~261~~040.9065 1011/11/2003 30235665 N/A 11/11/2012 N 4,975,000.00 4,975,000.00 10/11/2003 30235608 N/A 11/11/2012 N 4,~~920~~914,~~283~~985.6917 4,~~914~~910,~~985~~463.1747 1011/11/2003 940930739 N/A 12/01/2012 N 4,~~757~~751,~~117~~900.6668 4,~~751~~747,~~900~~417.6869 1011/01/2003 940930756 N/A 12/01/2012 N 4,~~726~~722,~~796~~076.8566 4,~~722~~718,~~076~~151.6669 1011/01/2003 940930430 N/A 02/01/2013 N 4,~~706~~701,~~021~~281.9719 4,~~701~~697,~~281~~319.1925 1011/01/2003 30235596 N/A 10/11/2012 N 4,~~609~~604,~~150~~916.0470 4,~~604~~601,~~916~~522.7097 0910/11/2003 940930455 N/A 03/01/2013 N 4,~~367~~361,~~470~~418.2728 4,~~361~~356,~~418~~120.2899 1011/01/2003 30235569 N/A 07/11/2012 N 4,~~309~~306,~~813~~352.1903 4,~~306~~303,~~352~~769.0389 09/11/2003 940930841 N/A 01/01/2013 N 4,~~301~~296,~~609~~959.8131 4,~~296~~292,~~959~~978.3162 1011/01/2003 940930610 N/A 01/01/2013 N 4,~~216~~212,~~782~~283.8719 4,~~212~~208,~~283~~448.1933 1011/01/2003 30235613 N/A 11/11/2012 N 4,175,000.00 4,175,000.00 1011/11/2003 470024870 N/A 12/01/2012 N 4,~~061~~057,~~812~~464.7270 4,~~057~~053,~~464~~095.7030 1011/01/2003 30235594 N/A 10/11/2012 N 4,~~038~~032,~~308~~211.3309 4,~~032~~026,~~211~~771.0944 1011/11/2003 30235607 N/A 11/11/2012 N 3,~~995~~989,~~268~~360.4957 3,~~989~~984,~~360~~114.5748 1011/11/2003 940929812 N/A 08/01/2012 N 3,~~958~~954,~~309~~631.5815 3,~~954~~951,~~631~~673.1552 1011/01/2003 30235623 N/A 12/11/2012 N 3,~~568~~565,~~986~~194.7372 3,~~565~~561,~~194~~970.7228 1011/11/2003 470025500 N/A 12/01/2012 N 3,~~564~~560,~~869~~873.1424 3,~~560~~556,~~873~~858.2453 1011/01/2003 470025170 N/A 11/01/2012 N 3,400,000.00 3,400,000.00 1011/01/2003 30235634 01/11/2013 01/11/2033 N 3,~~348~~345,~~787~~234.6011 3,~~345~~342,~~234~~211.1140 1011/11/2003 470025680 N/A 12/01/2012 N 3,~~333~~331,~~784~~704.0881 3,~~331~~330,~~704~~144.8109 1011/01/2003 470022910 N/A 10/01/2012 N 3,~~317~~314,~~887~~587.1299 3,~~314~~311,~~587~~887.9932 1011/01/2003 940930857 N/A 01/01/2013 N 3,~~225~~222,~~805~~508.6769 3,~~222~~219,~~508~~740.6998 1011/01/2003 470025290 N/A 11/01/2012 N 3,233,~~968~~349.1990 3,~~233~~232,~~349~~728.9081 1011/01/2003 940930995 N/A 01/01/2013 N 3,~~114~~109,~~272~~514.2350 3,~~109~~105,~~514~~247.5011 1011/01/2003 940930856 N/A 01/01/2013 N 3,~~101~~098,~~736~~566.1800 3,~~098~~095,~~566~~904.0074 1011/01/2003 30235574 N/A 09/11/2012 N 3,~~051~~048,~~117~~376.1317 3,~~048~~046,~~376~~203.1773 0911/11/2003 470025580 N/A 12/01/2012 N 3,025,000.00 3,025,000.00 1011/01/2003 30235645 N/A 10/11/2012 N 2,~~971~~968,~~475~~558.7544 2,~~968~~966,~~558~~153.4432 10/11/2003 470021910 N/A 08/01/2012 N 2,~~957~~953,~~002~~246.8520 2,~~953~~950,~~246~~104.2021 1011/01/2003 30235598 N/A 10/11/2012 N 2,~~792~~790,~~887~~119.2220 2,~~790~~787,~~119~~828.2068 1011/11/2003 470024790 N/A 10/01/2012 N 2,~~672~~666,~~528~~016.1008 2,~~666~~659,~~016~~903.0848 1011/01/2003 940930142 N/A 11/01/2012 N 2,~~690~~687,~~531~~827.3581 2,~~687~~685,~~827~~576.8183 1011/01/2003 470024280 N/A 10/01/2012 N 2,~~671~~668,~~734~~873.9817 2,~~668~~666,~~873~~459.1780 1011/01/2003 470022100 N/A 07/01/2012 N 2,~~650~~646,~~660~~736.0222 2,~~646~~643,~~736~~283.2280 1011/01/2003 940930937 N/A 02/01/2013 N 2,~~621~~619,~~821~~053.4729 2,~~619~~616,~~053~~700.2974 1011/01/2003 470025560 N/A 12/01/2012 N 2,~~575~~572,~~230~~232.8368 2,~~572~~569,~~232~~626.6818 1011/01/2003 940930441 N/A 12/01/2012 N 2,~~530~~527,~~223~~768.9205 2,~~527~~525,~~768~~748.0546 1011/01/2003 470023300 N/A 07/01/2012 N 2,~~444~~442,~~138~~942.0803 2,442,~~942~~210.0368 1011/01/2003 30235588 N/A 10/11/2012 N 2,~~412~~409,~~105~~759.0019 2,~~409~~407,~~759~~832.1952 1011/11/2003 470023290 N/A 07/01/2012 N 2,~~386~~385,~~555~~552.0843 2,~~385~~384,~~552~~543.4396 1011/01/2003 30235620 N/A 11/11/2012 N 2,~~322~~320,~~874~~540.9484 2,~~320~~318,~~540~~597.8445 1011/11/2003 30235627 N/A 12/11/2012 N 2,~~173~~170,~~696~~527.8798 2,~~170~~167,~~527~~722.9829 1011/11/2003 940927192 N/A 01/01/2013 N 2,~~084~~082,~~861~~789.2887 2,~~082~~081,~~789~~069.8727 1011/01/2003 30235640 N/A 02/11/2013 N 1,~~987~~985,~~847~~973.3348 1,~~985~~984,~~973~~448.4805 1011/11/2003 470024380 N/A 11/01/2012 N 1,~~989~~988,~~611~~414.6277 1,~~988~~987,~~414~~537.7791 1011/01/2003 30235567 N/A 05/11/2012 N 1,~~975~~973,~~484~~683.1951 1,~~973~~972,~~683~~252.5190 10/11/2003 30235612 N/A 11/11/2012 N 1,~~775~~772,~~470~~825.4927 1,~~772~~770,~~825~~471.2771 1011/11/2003 30235593 N/A 10/11/2007 N 1,~~744~~742,~~001~~352.0263 1,~~742~~741,~~352~~014.6360 1011/11/2003 470025730 N/A 12/01/2012 N 1,~~741~~740,~~598~~519.1203 1,~~740~~739,~~519~~712.0330 1011/01/2003 470025760 N/A 01/01/2013 N 1,~~636~~634,~~756~~961.4490 1,~~634~~633,~~961~~431.9032 1011/01/2003 30235587 N/A 10/11/2007 N 1,~~632~~631,~~871~~143.3008 1,~~631~~629,~~143~~678.0807 1011/11/2003 470025780 N/A 02/01/2013 N 1,593,~~960~~008.7041 1,~~593~~592,~~008~~311.4122 1011/01/2003 470023710 N/A 11/01/2012 N 1,~~585~~584,~~814~~235.7781 1,~~584~~582,~~235~~941.8117 1011/01/2003 470023810 N/A 10/01/2012 N 1,~~493~~492,~~618~~888.9289 1,492,~~888~~440.8939 1011/01/2003 30235632 N/A 12/11/2012 N 1,~~482~~480,~~848~~770.9476 1,~~480~~478,~~770~~951.7605 0911/11/2003 30235619 N/A 11/11/2012 N 1,~~431~~429,~~937~~968.5744 1,~~429~~428,~~968~~255.4459 1011/11/2003 30235585 N/A 09/11/2012 N 1,~~424~~423,~~899~~491.8199 1,~~423~~422,~~491~~329.9972 1011/11/2003 470024680 N/A 11/01/2012 N 1,~~409~~407,~~401~~714.3989 1,~~407~~406,~~714~~237.8961 1011/01/2003 470023430 N/A 09/01/2012 N 1,~~327~~325,~~834~~822.1049 1,~~325~~324,~~822~~037.4961 1011/01/2003 30235625 N/A 12/11/2012 N 1,~~260~~258,~~142~~346.5269 1,~~258~~256,~~346~~766.6966 1011/11/2003 30235636 N/A 01/11/2013 N 1,~~256~~255,~~324~~129.7587 1,~~255~~254,~~129~~154.8746 1011/11/2003 470025260 N/A 02/01/2013 N 1,~~240~~239,~~673~~260.8252 1,~~239~~238,~~260~~038.5238 1011/01/2003 470024650 N/A 12/01/2012 N 1,~~244~~243,~~538~~915.4482 1,243,~~915~~289.8298 1011/01/2003 470023670 N/A 07/01/2012 N 1,200,000.00 1,200,000.00 1011/01/2003 470022340 N/A 11/01/2012 N 1,~~194~~193,~~281~~611.9871 1,193,~~611~~144.7120 1011/01/2003 470025360 N/A 11/01/2012 N 1,~~186~~185,~~714~~351.2362 1,~~185~~183,~~351~~982.6271 1011/01/2003 30235590 N/A 10/11/2012 N 1,~~151~~149,~~073~~910.2167 1,~~149~~148,~~910~~941.6772 1011/11/2003 30235595 N/A 10/11/2012 N 1,~~138~~137,~~696~~545.0298 1,~~137~~136,~~545~~587.9844 1011/11/2003 30235604 N/A 11/11/2012 N 1,~~109~~107,~~255~~562.4174 1,~~107~~106,~~562~~047.7438 1011/11/2003 470023730 N/A 09/01/2012 N 1,094,~~893~~364.9224 1,094,~~364~~043.2436 1011/01/2003 470020020 N/A 12/01/2012 N 1,~~090~~089,~~498~~415.9234 1,~~089~~088,~~415~~326.3407 1011/01/2003 30235617 N/A 11/11/2012 N 1,~~066~~064,~~125~~619.8914 1,~~064~~063,~~619~~297.1487 1011/11/2003 470025630 N/A 12/01/2012 N 995,~~759~~200.3914 ~~995~~994,~~200~~809.1412 1011/01/2003 470026040 N/A 01/01/2013 N ~~991,803.13~~ 990,755.57 10989,702.82 11/01/2003 470023520 N/A 08/01/2012 N ~~974,379.52~~ 973,441.56 10972,686.62 11/01/2003 470022860 N/A 06/01/2012 N ~~931,741.86~~ 930,384.26 10929,196.68 11/01/2003 470024940 N/A 11/01/2012 N ~~891,257.55~~ 890,358.07 10889,453.90 11/01/2003 30235602 N/A 11/11/2012 N ~~891,622.54~~ 890,701.00 10889,925.70 11/11/2003 470026210 N/A 01/01/2018 N ~~811,633.04~~ 808,596.45 10805,678.44 11/01/2003 470024240 N/A 11/01/2012 N ~~817,284.38~~ 816,489.82 10815,690.99 11/01/2003 470025700 N/A 01/01/2013 N ~~760,618.03~~ 755,532.96 10750,550.40 11/01/2003 470022740 N/A 07/01/2012 N 790,000.00 790,000.00 1011/01/2003 30235622 N/A 12/11/2007 N ~~713,788.01~~ 712,739.55 10711,809.36 11/11/2003 470025980 N/A 01/01/2013 N ~~687,565.55~~ 685,976.48 10684,379.56 11/01/2003 30235575 N/A 09/11/2012 N ~~693~~692,~~584~~972.0584 692,~~972~~492.8481 1011/11/2003 470023280 N/A 09/01/2012 N ~~692,230.02~~ 691,508.05 690,906.09 10/01/2003 470025270 N/A 01/01/2018 N ~~656,406.31~~ 653,986.41 10651,665.67 11/01/2003 470024330 N/A 09/01/2012 N ~~646~~645,~~152~~821.7533 645,~~821~~488.3321 1011/01/2003 470019790 N/A 04/01/2012 N ~~646~~645,~~163~~864.9004 645,~~864~~693.0414 1011/01/2003 470026310 N/A 01/01/2018 N ~~632,094.96~~ 629,764.69 10627,529.91 11/01/2003 470025200 N/A 11/01/2012 N 626,~~407~~000.8094 ~~626~~625,~~000~~688.9470 1011/01/2003 30235629 N/A 12/11/2012 N ~~604,304.63~~ 603,031.74 10601,865.23 11/11/2003 470022220 N/A 07/01/2012 N 600,000.00 600,000.00 1011/01/2003 470024060 N/A 11/01/2012 N 594,~~701~~154.3596 ~~594~~593,~~154~~605.9649 1011/01/2003 470024350 N/A 01/01/2018 N ~~584,095.68~~ 582,018.14 10580,035.87 11/01/2003 470024170 N/A 10/01/2012 N ~~572~~571,~~066~~745.1187 571,~~745~~523.8722 1011/01/2003 470024930 N/A 10/01/2012 N 546,~~991~~668.2200 546,~~668~~434.0027 1011/01/2003 470024740 N/A 12/01/2012 N ~~545,024.09~~ 544,417.42 10543,897.72 11/01/2003 470023220 N/A 07/01/2012 N ~~504~~503,~~082~~592.2401 503,~~592~~196.0102 1011/01/2003 470024400 N/A 10/01/2012 N 500,000.00 500,000.00 1011/01/2003 470022960 N/A 06/01/2012 N 499,~~393~~350.4399 499,~~350~~308.9929 1011/01/2003 470022980 N/A 07/01/2017 N ~~477,771.78~~ 476,062.23 10474,437.87 11/01/2003 470024500 N/A 10/01/2012 N ~~466,283.61~~ 463,082.78 10459,946.18 11/01/2003 470023360 N/A 07/01/2012 N ~~395~~394,~~129~~729.4675 394,~~729~~401.7527 1011/01/2003 470021410 N/A 12/01/2017 N ~~378,608.76~~ 377,274.60 10376,004.43 11/01/2003 470023660 N/A 08/01/2017 N ~~316,434.82~~ 315,345.75 10314,249.96 11/01/2003 470022890 N/A 07/01/2017 N ~~287,030.70~~ 286,029.10 10285,081.19 11/01/2003 470026240 N/A 01/01/2013 N ~~273~~272,~~162~~907.7139 272,~~907~~703.3942 1011/01/2003 470023940 N/A 08/01/2012 N ~~272~~271,~~196~~946.3709 271,~~946~~749.0906 1011/01/2003 470023690 N/A 07/01/2017 N ~~267,484.17~~ 266,548.74 10265,607.61 11/01/2003 470023170 N/A 08/01/2012 N 257,~~443~~213.7185 257,~~213~~035.8565 0911/01/2003 470026030 N/A 12/01/2012 N 247,~~939~~684.2343 247,~~684~~472.4350 1011/01/2003 470024220 N/A 10/01/2012 N 247,~~507~~253.4508 247,~~253~~041.0897 1011/01/2003 470023340 N/A 06/01/2012 N 223,~~773~~666.0564 223,~~666~~603.6484 1011/01/2003 470024540 N/A 09/01/2012 N 178,~~186~~015.5942 ~~178~~177,~~015~~877.4262 0910/01/2003 470023640 N/A 09/01/2012 N 134,~~822~~361.6032 ~~134~~133,~~361~~925.3238 1011/01/2003 470020660 N/A 02/01/2012 N 127,~~787~~655.1926 127,~~655~~546.2662 1011/01/2003 Totals 1,~~001~~000,~~698~~805,~~257~~658.8059 1,000,~~805~~052,~~658~~748.5999

Appraisal Appraisal Res Mod Loan Number Reduction Reduction Strat. Code Date Amount (2) (3) 30235569 9 Totals 0.00 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 11/18/2003 1 $4,303,769.89 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/20/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2003 1 $4,309,813.19 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/17/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/17/2003 0 $0.00 1 $4,318,291.17 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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 11/18/2003 0 $0.00 0 $0.00 10/20/2003 0 $0.00 0 $0.00 09/17/2003 0 $0.00 0 $0.00 08/15/2003 0 $0.00 0 $0.00 07/17/2003 0 $0.00 0 $0.00 06/17/2003 0 $0.00 0 $0.00 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 11/18/2003 6.212862% 6.141451% 107 10/20/2003 6.212878% 6.141465% 108 09/17/2003 6.212906% 6.141492% 109 08/15/2003 6.212921% 6.141506% 110 07/17/2003 6.212936% 6.141519% 111 06/17/2003 6.212963% 6.141545% 112 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) 30235618 33 0 10/11/2003 48,773.59 48,773.59 B 30235665 55 0 10/11/2003 25,489.97 25,489.97 A 30235596 60 0 0910/11/2003 3029,~~159~~961.8154 3029,~~159~~961.8154 B 30235569 62 01 09/11/2003 30,~~505~~319.2483 3060,~~505~~645.2449 B1 ~~30235574~~30235645 8082 0 0910/11/2003 2018,~~284~~637.8836 2018,~~284~~637.8836 B ~~30235632~~30235567 ~~109~~100 0 0910/11/2003 1013,~~184~~140.4258 1013,~~184~~140.4258 B ~~470023170~~470023280 ~~165~~140 0 0910/01/2003 0.00 0.00 B 470024540 169 0 0910/01/2003 0.00 0.00 B Totals 68 91166,~~134~~322.3587 91196,~~134~~648.3553

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances 30235618 8,404,332.20 0.00 30235665 4,975,000.00 0.00 30235596 4,~~609~~604,~~150~~916.0470 0.00 30235569 9 06/04/2003 4,309,813.19 0.00 ~~30235574~~30235645 32,~~051~~968,~~117~~558.1344 0.00 ~~30235632~~30235567 1,~~482~~973,~~848~~683.9451 04,562.0096 ~~470023170~~470023280 ~~257~~691,~~443~~508.7105 0.00 470024540 178,~~186~~015.5942 0.00 Totals 1328,~~888~~105,~~559~~827.6051 04,562.0096

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = B1 (61 loan) 9130,~~134~~319.3583 9160,~~134~~645.3549 134,~~888~~309,~~559~~813.6019 0.00 Total for Status Code = A (1 loan) 25,489.97 25,489.97 4,975,000.00 0.00 Total for Status Code = B (6 loans) 110,513.07 110,513.07 18,821,014.32 4,562.96 (1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD **Outstanding P & I Advances include the current period advance. Specially Serviced Loan Detail - Part 1 Offering Servicing Resolution Loan Document Transfer Strategy Scheduled Property Interest Actual Number Cross-Reference Date Code(1) Balance Type(2) State Rate Balance 30235569 62 06/04/2003 9 4,~~306~~303,~~352~~769.0389 OF MD 7.530% 4,309,813.19

Net Remaining Loan Operating DSCR Note Maturity Amortization Number Income Date DSCR Date Date Term 30235569 ~~650~~353,~~689~~896.0037 0908/3031/~~2002~~2003 1.7845 08/11/2002 07/11/2012 ~~344~~343 (1) 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 (2) 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

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