8-K 1 cs03ck2.txt JUNE 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 : June 17, 2003 (Date of earliest event reported) Commission File No.: 333-97955-04 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2003-CK2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2105552 54-2105553 54-2105554 54-2105555 (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 June 17, 2003 a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2003-CK2. 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-CK2, relating to the June 17, 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-CK2. By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: June 17, 2003 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-CK2, relating to the June 17, 2003 distribution. 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-CK2. For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 06/17/2003 Record Date: 05/30/2003 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 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 Depositor Credit Suisse First Boston Mortgage Securities Corp. 11 Madison Avenue, 5th Floor New York, NY 10010 Contact: General Information Number Phone Number (212) 325-2000 Master Servicer KeyCorp Real Estate Capital Markets, Inc. 911 Main Street, Suite 1500 Kansas City, MO 64105 Contact: Marty O'Conner Phone Number: (816) 221-8800 Special Servicer KeyCorp Real Estate Capital Markets, Inc. 911 Main Street, Suite 1500 Kansas City, MO 64105 Contact: Marty O'Conner Phone Number: (816) 221-8800 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~~22541NS59 3.~~727000~~006000% ~~271~~104,~~248~~000,000.00 ~~270~~103,~~525~~100,~~042~~504.1602 ~~871~~767,~~972~~793.6164 A-2 ~~22541NA33~~22541NS67 3.861000% 196,000,000.00 196,000,000.00 0.00 A-3 22541NS75 4.~~597000~~666000% ~~533~~109,~~863~~000,000.00 ~~533~~109,~~863~~000,000.00 0.00 A-4 22541NS83 4.801000% 364,293,000.00 364,293,000.00 0.00 B ~~22541NA41~~22541NS91 4.~~723000~~918000% 3032,~~192~~118,000.00 3032,~~192~~118,000.00 0.00 C ~~22541NA58~~22541NT25 4.~~763000~~958000% 1012,~~064~~353,000.00 1012,~~064~~353,000.00 0.00 D ~~22541NA66~~22541NT33 45.~~822000~~027000% 3029,~~191~~647,000.00 3029,~~191~~647,000.00 0.00 E ~~22541NA74~~22541NT41 45.~~891000~~118000% 1012,~~064~~353,000.00 1012,~~064~~353,000.00 0.00 F ~~22541NL23~~22541N2H1 5.~~405000~~641000% 1012,~~064~~353,000.00 1012,~~064~~353,000.00 0.00 G ~~22541NL31~~22541N2J7 5.~~510000~~744000% 1719,~~612~~764,000.00 1719,~~612~~764,000.00 0.00 H ~~22541NL49~~22541N2K4 56.~~841000~~266048% 1014,~~064~~824,000.00 1014,~~064~~824,000.00 0.00 J ~~22541NL56~~22541N2L2 4.~~750000~~898000% 2017,~~127~~294,000.00 2017,~~127~~294,000.00 0.00 K ~~22541NL64~~22541N2M0 4.~~750000~~898000% 1517,~~096~~294,000.00 1517,~~096~~294,000.00 0.00 L ~~22541NL72~~22541N2N8 4.~~750000~~898000% 74,~~548~~941,000.00 74,~~548~~941,000.00 0.00 M ~~22541NL80~~22541N2P3 4.~~750000~~898000% 713,~~548~~589,000.00 713,~~548~~589,000.00 0.00 N ~~22541NL98~~22541N2Q1 4.~~750000~~898000% 6,~~290~~176,000.00 6,~~290~~176,000.00 0.00 O ~~22541NM22~~22541N2R9 4.~~750000~~898000% 54,~~032~~941,000.00 54,~~032~~941,000.00 0.00 P ~~22541NM30~~22541N2S7 4.~~750000~~898000% 817,~~806~~294,~~000~~824.0044 817,~~806~~294,~~000~~824.0044 0.00 QGLC ~~22541NM48~~22541N2T5 46.~~750000~~036733% 123,~~580~~612,~~300~~273.8479 123,~~580~~608,~~300~~110.8439 3,594.09 RCKB 22541N2U2 6.528497% 15,000,000.00 15,000,000.00 0.00 RV-1 ~~N/A~~NA 0.000000% 0.00 0.00 0.00 LV-R2 ~~N/A~~NA 0.000000% 0.00 0.00 0.00 V-3 ~~N/A~~NA 0.000000% 0.00 0.00 0.00 ~~Totals~~V-4 NA 0.000000% 0.00 0.00 0.00 1,006,~~389~~847,~~300~~098.8423 1,005,~~666~~943,~~343~~438.0085 ~~871~~771,~~972~~387.6173

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 ~~22541NA25~~22541NS59 ~~840~~258,~~205~~266.6976 0.00 0.00 1,~~712~~026,~~178~~060.3040 ~~269~~102,~~653~~332,~~069~~710.5538 2023.0323% A-2 ~~22541NA33~~22541NS67 2630,~~045~~630.00 0.00 0.00 630,~~140~~630.1800 196,000,000.00 23.23% A-3 22541NS75 423,828.33 0.00 0.00 2423,~~045~~828.33 109,~~140~~000,000.1800 ~~533~~23.23% A-4 22541NS83 1,~~863~~457,475.58 0.00 0.00 1,457,475.58 364,293,000.00 2023.0323% B ~~22541NA41~~22541NS91 ~~118~~131,~~830~~630.6827 0.00 0.00 ~~118~~131,~~830~~630.6827 3032,~~192~~118,000.00 1720.0304% C ~~22541NA58~~22541NT25 3951,~~945~~038.6948 0.00 0.00 3951,~~945~~038.6948 1012,~~064~~353,000.00 1618.0381% D ~~22541NA66~~22541NT33 ~~121~~124,~~317~~196.5022 0.00 0.00 ~~121~~124,~~317~~196.5022 3029,~~191~~647,000.00 1315.0286% E ~~22541NA74~~22541NT41 4152,~~019~~685.1955 0.00 0.00 4152,~~019~~685.1955 1012,~~064~~353,000.00 1214.0263% F ~~22541NL23~~22541N2H1 4558,~~329~~069.9339 0.00 0.00 4558,~~329~~069.9339 1012,~~064~~353,000.00 1113.0240% G ~~22541NL31~~22541N2J7 8094,~~868~~603.4368 0.00 0.00 8094,~~868~~603.4368 1719,~~612~~764,000.00 911.2644% H ~~22541NL49~~22541N2K4 4877,~~986~~406.5258 0.00 0.00 4877,~~986~~406.5258 1014,~~064~~824,000.00 89.2696% J ~~22541NL56~~22541N2L2 7970,~~669~~588.3834 0.00 0.00 7970,~~669~~588.3834 2017,~~127~~294,000.00 68.2624% K ~~22541NL64~~22541N2M0 5970,~~755~~588.0034 0.00 0.00 5970,~~755~~588.0034 1517,~~096~~294,000.00 46.7652% L ~~22541NL72~~22541N2N8 2920,~~877~~167.5051 0.00 0.00 2920,~~877~~167.5051 74,~~548~~941,000.00 46.0103% M ~~22541NL80~~22541N2P3 2955,~~877~~465.5077 0.00 0.00 2955,~~877~~465.5077 713,~~548~~589,000.00 34.2668% N ~~22541NL98~~22541N2Q1 2425,~~897~~208.9237 0.00 0.00 2425,~~897~~208.9237 6,~~290~~176,000.00 24.6306% O ~~22541NM22~~22541N2R9 1920,~~918~~167.3351 0.00 0.00 1920,~~918~~167.3351 54,~~032~~941,000.00 23.1357% P ~~22541NM30~~22541N2S7 3470,~~857~~591.0871 0.00 0.00 3470,~~857~~591.0871 817,~~806~~294,~~000~~824.0044 1.2585% QGLC ~~22541NM48~~22541N2T5 4918,~~797~~151.0200 0.00 0.00 4921,~~797~~745.0209 123,~~580~~604,~~300~~516.8430 0.00% RRCKB ~~N/A~~22541N2U2 81,606.21 0.00 0.00 81,606.21 15,000,000.00 0.00% V-1 NA 0.00 0.00 0.00 0.00 0.00 0.00% LV-R2 ~~N/A~~NA 0.00 0.00 0.00 0.00 0.00 0.00% V-3 ~~N/A~~NA 0.00 0.00 0.00 0.00 0.00 0.00% ~~Totals~~V-4 NA 0.00 0.00 0.00 0.00 0.00 0.00% 3,~~710~~792,~~293~~365.5460 0.00 0.00 4,~~582~~563,~~266~~753.1533 1,~~004~~005,~~794~~172,~~370~~051.3912

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X ~~22541NM55~~22541N2V0 0.~~153691~~168164% 1988,~~006~~234,~~389,300~~824.8444 1987,~~005~~335,~~666,343~~328.0046 A-SP ~~22541NM63~~22541N2W8 1.~~617030~~801394% ~~904~~882,~~449~~387,000.00 ~~904~~882,~~449~~387,000.00 ~~A-Y 22541NM71 1.014495% 105,510,837.24 105,419,838.46~~

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X ~~22541NM55~~22541N2V0 ~~128~~138,~~801~~361.8973 0.00 ~~128~~138,~~801~~361.8973 1986,~~004~~567,~~794,370~~596.3918 A-SP ~~22541NM63~~22541N2W8 1,~~218~~324,~~767~~605.7349 0.00 1,~~218~~324,~~767~~605.7349 ~~904~~882,~~449~~387,000.00 ~~A-Y 22541NM71 89,123.29 0.00 89,123.29 105,315,449.45~~ (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~~22541NS59 ~~997~~991.~~33469799~~35100019 37.~~21466927~~38263115 32.~~09755534~~48333423 0.00000000 0.00000000 ~~994~~983.~~12002872~~96836904 A-2 ~~22541NA33~~22541NS67 1,000.00000000 0.00000000 3.~~83083334~~21750000 0.00000000 0.00000000 1,000.00000000 BA-3 ~~22541NA41~~22541NS75 1,000.00000000 0.00000000 3.~~93583333~~88833330 0.00000000 0.00000000 1,000.00000000 A-4 22541NS83 1,000.00000000 0.00000000 4.00083334 0.00000000 0.00000000 1,000.00000000 B 22541NS91 1,000.00000000 0.00000000 4.09833333 0.00000000 0.00000000 1,000.00000000 C ~~22541NA58~~22541NT25 1,000.00000000 0.00000000 34.~~96916634~~13166680 0.00000000 0.00000000 1,000.00000000 D ~~22541NA66~~22541NT33 1,000.00000000 0.00000000 4.~~01833328~~18916653 0.00000000 0.00000000 1,000.00000000 E ~~22541NA74~~22541NT41 1,000.00000000 0.00000000 4.~~07583366~~26500040 0.00000000 0.00000000 1,000.00000000 F ~~22541NL23~~22541N2H1 1,000.00000000 0.00000000 4.~~50416634~~70083300 0.00000000 0.00000000 1,000.00000000 G ~~22541NL31~~22541N2J7 1,000.00000000 0.00000000 4.~~59166648~~78666667 0.00000000 0.00000000 1,000.00000000 H ~~22541NL49~~22541N2K4 1,000.00000000 0.00000000 45.~~86750000~~22170669 0.00000000 0.00000000 1,000.00000000 J ~~22541NL56~~22541N2L2 1,000.00000000 0.00000000 34.~~95833358~~08166647 0.00000000 0.00000000 1,000.00000000 K ~~22541NL64~~22541N2M0 1,000.00000000 0.00000000 34.~~95833333~~08166647 0.00000000 0.00000000 1,000.00000000 L ~~22541NL72~~22541N2N8 1,000.00000000 0.00000000 34.~~95833333~~08166565 0.00000000 0.00000000 1,000.00000000 M ~~22541NL80~~22541N2P3 1,000.00000000 0.00000000 34.~~95833333~~08166679 0.00000000 0.00000000 1,000.00000000 N ~~22541NL98~~22541N2Q1 1,000.00000000 0.00000000 34.~~95833386~~08166613 0.00000000 0.00000000 1,000.00000000 O ~~22541NM22~~22541N2R9 1,000.00000000 0.00000000 34.~~95833267~~08166565 0.00000000 0.00000000 1,000.00000000 P ~~22541NM30~~22541N2S7 1,000.00000000 0.00000000 34.~~95833295~~08166676 0.00000000 0.00000000 1,000.00000000 QGLC ~~22541NM48~~22541N2T5 998.84742956 0.99496611 5.02481292 0.00000000 0.00000000 997.85246345 RCKB 22541N2U2 1,000.00000000 0.00000000 35.~~95833300~~44041400 0.00000000 0.00000000 1,000.00000000 RV-1 ~~N/A~~NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LV-R2 ~~N/A~~NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V-3 ~~N/A~~NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V-4 NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount A-X ~~22541NM55~~22541N2V0 999.~~28163203~~08979530 0.~~12798416~~14000896 0.00000000 998.~~41519534~~31292298 A-SP ~~22541NM63~~22541N2W8 1,000.00000000 1.~~34752510~~50116161 0.00000000 1,000.00000000 ~~A-Y 22541NM71 999.13754092 0.84468375 0.00000000 998.14817326~~

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~441~~901,~~458~~510.6241 Servicing Advances Outstanding 43.50 Reimbursement for Interest on P&I Advances 0.00 paid from general collections Reimbursement for Interest on ~~Advances~~Servicing Advance 0.00 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 5738,~~842~~825.8182 Less Delinquent Servicing Fees 26,~~858~~446.2461 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~(186~~5,613.28) Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5437,~~798~~992.2949

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 ~~840~~258,~~205~~266.6976 0.00 ~~840~~258,~~205~~266.6976 0.00 0.00 ~~840~~258,~~205~~266.6976 0.00 A-2 2630,~~045,140~~630.1800 0.00 2630,~~045,140~~630.1800 0.00 0.00 2630,~~045,140~~630.1800 0.00 A-X3 ~~128~~423,~~801~~828.8933 0.00 ~~128~~423,~~801~~828.8933 0.00 0.00 ~~128~~423,~~801~~828.8933 0.00 A-SP4 1,~~218~~457,~~767~~475.7358 0.00 1,~~218~~457,~~767~~475.7358 0.00 0.00 1,~~218~~457,~~767~~475.7358 0.00 ~~A-Y~~B 89131,~~123~~630.2927 0.00 89131,~~123~~630.2927 0.00 0.00 89131,~~123~~630.2927 0.00 BC ~~118~~51,~~830~~038.6848 0.00 ~~118~~51,~~830~~038.6848 0.00 0.00 ~~118~~51,~~830~~038.6848 0.00 CD 39124,~~945~~196.6922 0.00 39124,~~945~~196.6922 0.00 0.00 39124,~~945~~196.6922 0.00 DE ~~121~~52,~~317~~685.5055 0.00 ~~121~~52,~~317~~685.5055 0.00 0.00 ~~121~~52,~~317~~685.5055 0.00 EF 4158,~~019~~069.1939 0.00 4158,~~019~~069.1939 0.00 0.00 4158,~~019~~069.1939 0.00 FG 4594,~~329~~603.9368 0.00 4594,~~329~~603.9368 0.00 0.00 4594,~~329~~603.9368 0.00 GH 8077,~~868~~406.4358 0.00 8077,~~868~~406.4358 0.00 0.00 8077,~~868~~406.4358 0.00 HJ 4870,~~986~~588.5234 0.00 4870,~~986~~588.5234 0.00 0.00 4870,~~986~~588.5234 0.00 JK 7970,~~669~~588.3834 0.00 7970,~~669~~588.3834 0.00 0.00 7970,~~669~~588.3834 0.00 KL 5920,~~755~~167.0051 0.00 5920,~~755~~167.51 0.00 0.00 20,167.51 0.00 59M 55,~~755~~465.77 0.00 55,465.77 0.00 L0.00 2955,~~877~~465.5077 0.00 29N 25,~~877~~208.5037 0.00 25,208.37 0.00 290.00 25,~~877~~208.5037 0.00 MO 2920,~~877~~167.5051 0.00 2920,~~877~~167.5051 0.00 0.00 2920,~~877~~167.5051 0.00 NP 2470,~~897~~591.9271 0.00 2470,~~897~~591.9271 0.00 0.00 2470,~~897~~591.9271 0.00 OGLC 1918,~~918~~151.3300 0.00 1918,~~918~~151.3300 0.00 0.00 1918,~~918~~151.3300 0.00 PRCKB 3481,~~857~~606.0821 0.00 3481,~~857~~606.0821 0.00 0.00 3481,~~857~~606.0821 0.00 QA-X 49138,~~797~~361.0273 0.00 49138,~~797~~361.0273 0.00 0.00 138,361.73 0.00 A-SP 1,324,605.49 0.00 1,~~797~~324,605.0249 0.00 0.00 1,324,605.49 0.00 Total 5,~~146~~255,~~986~~332.4582 0.00 5,~~146~~255,~~986~~332.4582 0.00 0.00 5,~~146~~255,~~986~~332.4582 0.00

Other Required Information Available Distribution Amount (1) 6,~~018~~026,~~959~~720.0655 Aggregate Number of Outstanding Loans ~~171~~101 Aggregate Unpaid Principal Balance of Loans 1986,~~004~~613,~~865,473~~906.3524 Aggregate Stated Principal Balance of Loans 1986,~~004~~567,~~794,370~~534.3983 Aggregate Amount of Servicing Fee 5437,~~798~~992.2949 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 21,~~011~~784.3353 Aggregate Amount of Primary Servicing Fee 0.00 Aggregate Trust Fund Expenses 0.00 ~~Amounts~~Interest ~~held~~Reserve inDeposit ~~Excess~~0.00 ~~Liquidation~~Interest ~~Proceeds~~Reserve ~~Account~~Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0.00 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,~~206~~196,~~840~~186.5704 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 099,757.0021 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,~~206~~295,~~840~~943.5725 Principal: Scheduled Principal ~~871~~767,~~972~~793.6164 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 03,594.0009 Total Principal Collected ~~871~~771,~~972~~387.6173 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~~067,~~813~~330.1898 Total Funds Distributed Fees: Master Servicing Fee 5738,~~842~~825.8182 Trustee Fee 21,~~011~~784.3353 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 5940,~~854~~610.1435 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,~~146~~255,~~986~~332.4582 Principal Distribution ~~871~~771,~~972~~387.6173 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~~026,~~959~~720.0655 Total Funds Distributed 6,~~078~~067,~~813~~330.2090

Ratings Detail Original Ratings Current Ratings Class CUSIP Fitch Moody's S&P Fitch Moody's S&P A-1 ~~22541NA25~~22541NS59 XAAA Aaa XX AAA X Aaa ~~AAA~~XX A-2 ~~22541NA33~~22541NS67 ~~X Aaa~~ AAA X Aaa ~~AAA~~XX ~~A-X 22541NM55 X Aaa~~ AAA X Aaa ~~AAA~~XX A-SP3 ~~22541NM63~~22541NS75 XAAA Aaa XX AAA X Aaa ~~AAA~~XX A-Y4 ~~22541NM71~~22541NS83 XAAA Aaa XX AAA X Aaa ~~AAA~~XX B ~~22541NA41~~22541NS91 XAA Aa2 XX AA X Aa2 AAXX C ~~22541NA58~~22541NT25 XAA- Aa3 XX AA- X Aa3 ~~AA-~~XX D ~~22541NA66~~22541NT33 XA A2 XX A X A2 AXX E ~~22541NA74~~22541NT41 XA- A3 XX A- X A3 A-XX F ~~22541NL23~~22541N2H1 XBBB+ Baa1 XX BBB+ X Baa1 ~~BBB+~~XX G ~~22541NL31~~22541N2J7 XBBB Baa2 XX BBB X Baa2 ~~BBB~~XX H ~~22541NL49~~22541N2K4 XBBB- Baa3 XX BBB- X Baa3 ~~BBB-~~XX J ~~22541NL56~~22541N2L2 XBB+ Ba1 XX BB+ X Ba1 ~~BB+~~XX K ~~22541NL64~~22541N2M0 XBB Ba2 XX BB X Ba2 BBXX L ~~22541NL72~~22541N2N8 XBB- Ba3 XX BB- X Ba3 ~~BB-~~XX M ~~22541NL80~~22541N2P3 ~~X B1~~ B+ XNR B1XX B+ NR XX N ~~22541NL98~~22541N2Q1 XB B2 XX B X B2 BXX O ~~22541NM22~~22541N2R9 XB- B3 XX B- X B3 B-XX P ~~22541NM30~~22541N2S7 XNR ~~Caa2~~NR ~~CCC~~XX XNR ~~Caa2~~NR ~~CCC~~XX QGLC ~~22541NM48~~22541N2T5 XBBB+ Baa3 XX BBB+ Baa3 XX RCKB 22541N2U2 NR NR XXX NR NR XX A-X 22541N2V0 AAA Aaa XX AAA Aaa XX A-SP 22541N2W8 AAA Aaa XX AAA Aaa XX NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % Of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below ~~250~~2,000 ~~6 1~~,~~164,804.92 0.12 112 6.8296 11.518070 250,001 to 500,~~000 12 ~~4,430,519.62 0.44 135 6.9624 11.849128 500,001 to 750,000~~ 17 10,~~602~~786,~~199~~356.9270 1.0680 ~~120~~110 6.~~3940~~4208 ~~13.892407 750,001 to~~ 1~~,000,000 10 8,911,076~~.15576538 ~~0.89 119 6.3801 7.490046 1~~2,000,001 to 13,~~250,~~000 ~~11 12~~,~~756,828.08 1.27 114 6.2537 5.567971 1,250,001 to 1,500,~~000 819 1146,~~131~~116,~~941~~684.3994 14.1167 ~~114~~109 6.~~4426~~3204 ~~6.679317~~ 1~~,500,001 to 2,000,000 13 23,041,103~~.17467996 ~~2.29 105 6.3443~~ 3~~.774765 2~~,000,001 to 24,~~500,~~000 ~~6 13~~,~~865,991.44 1.38 113 6.5387 3.344496 2,500,001 to 3,~~000~~,000~~ 108 27,~~252~~084,~~753~~891.5951 2.7175 ~~113~~101 6.~~3730~~0667 41.~~019703~~328851 34,000,001 to 45,000,000 1314 4362,~~367~~390,~~277~~369.3094 46.32 ~~114~~106 6.~~0431~~2174 51.~~907696~~379692 45,000,001 to ~~4,500,000 8 33,591,120.40 3.34 115~~ 6~~.2559 1.999750 4~~,~~500,001 to 5,~~000,000 89 3849,~~722~~777,~~358~~905.8325 35.8505 114 6.~~1437~~2320 1.~~434388~~427752 56,000,001 to 78,~~500~~000,000 139 7959,~~222~~860,~~428~~616.2237 76.8807 ~~114~~103 6.~~2690~~0966 1.~~725884~~643672 78,~~500~~000,001 to 10,000,000 74 5934,~~893~~813,~~554~~957.7694 53.9653 ~~114~~115 65.~~0579~~9809 1.~~607158~~544536 10,000,001 to 1215,~~500~~000,000 8 9297,~~351~~000,~~398~~944.7754 9.1983 115 6.~~0263~~2331 1.~~540392~~323379 1215,~~500~~000,001 to 1525,000,000 58 70141,~~710~~229,~~103~~334.7440 714.0432 107 6.~~1542~~1185 1.~~454832~~296607 1525,000,001 to 2330,000,000 83 ~~154~~82,~~452~~823,~~028~~196.5477 158.3740 ~~140~~103 6.~~0535~~2074 1.~~460683~~475734 2330,000,001 to 3040,000,000 52 ~~134~~66,~~830~~385,~~183~~497.6933 136.4273 ~~115~~82 6.~~3576~~8977 1.~~387913~~801528 3040,000,001 to 5060,000,000 13 30149,~~983~~190,~~202~~179.9107 315.0812 ~~111~~93 75.~~0000~~9146 1.~~270000~~651305 5060,000,001 or Greater 2 ~~153~~152,~~513~~107,~~494~~600.9507 15.2842 8692 65.~~1685~~7093 12.~~618845~~149068 Totals ~~171~~101 1986,~~004~~567,~~794,370~~534.3983 100.00 ~~113~~102 6.~~2130~~1150 21.~~215243~~588944

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) ~~Arizona~~Alabama 1 28,~~538~~998,~~584~~959.8291 0.2591 ~~115~~114 6.~~4000~~0600 1.450000 Arizona 5 24,059,819.76 2.~~700000~~44 95 6.1915 1.513755 California 1418 ~~100~~214,~~297~~635,~~669~~928.2559 921.9876 ~~108~~104 6.~~3168~~0521 1.~~446027~~531416 Colorado 1 42,~~938~~004,~~835~~913.7423 0.4920 ~~114~~64 5.~~8800~~9900 12.~~540000~~800000 ~~Delaware~~Connecticut 12 125,~~975~~214,~~150~~917.4795 10.2953 ~~118~~108 56.~~8000~~6362 1.~~690000~~662456 Florida 106 6488,~~136~~933,~~165~~456.3281 69.3801 ~~112~~70 6.~~2171~~2743 1.~~415260~~807379 Georgia 29 1958,~~537~~492,~~093~~151.3566 15.9493 113 6.~~2594~~2171 1.~~361284~~380937 Hawaii 1 712,~~308~~982,~~492~~442.0357 01.7332 ~~114~~115 6.~~2000~~3900 1.~~240000~~170000 Illinois 42 ~~103~~6,~~503~~945,~~689~~189.1858 100.3070 73115 56.~~8669~~2406 1.~~679243~~515719 Indiana 16 116,~~981~~010,~~456~~853.9293 01.2062 ~~108~~111 6.~~9400~~3761 1.~~300000~~554560 ~~Maine~~Kentucky 1 202,~~846~~723,~~438~~376.5037 20.0728 ~~351~~113 6.~~7700~~5000 1.~~470000~~420000 Maryland 82 7529,~~919~~914,~~026~~221.5533 73.5603 ~~115~~114 5.~~9112~~8467 1.~~441973~~208632 Massachusetts 34 1711,~~825~~874,~~983~~695.9513 1.7720 ~~115~~116 56.~~9472~~0807 1.~~491151~~416885 Michigan 1819 35139,~~087~~648,~~495~~458.6934 314.4915 117 65.~~5119~~6125 1.~~422388~~866699 ~~Minnesota~~Mississippi 1 12,~~115~~924,~~389~~074.0667 0.1130 114 6.~~0400~~2500 1.~~410000~~320000 Missouri 1 21,~~631~~989,~~484~~999.3709 0.2620 ~~117~~127 5.~~9000~~8600 1.~~310000~~880000 ~~Nevada~~Nebraska 56 1740,~~310~~275,~~852~~422.9591 4.08 114 6.1400 1.560000 Nevada 2 7,067,275.69 0.72 ~~116~~113 6.~~1356~~3016 1.~~429806~~215772 New Hampshire 12 412,~~976~~698,~~679~~502.2797 01.5029 ~~115~~116 65.~~2000~~9700 12.~~520000~~010000 New Jersey 42 2441,~~086~~955,~~396~~894.1801 24.4025 ~~117~~115 56.~~6787~~0309 1.~~543745~~489799 New York 712 ~~101~~8,~~971~~477,~~106~~464.2097 100.1586 ~~116~~115 6.~~2068~~1459 82.~~771514~~049102 North Carolina 56 4632,~~664~~549,~~112~~911.3353 43.6430 ~~114~~101 6.~~5006~~2363 1.~~398829~~378101 Ohio 3 ~~123~~18,~~437~~968,~~729~~028.4585 121.2892 ~~114~~116 6.~~3611~~0255 1.~~469265~~226646 ~~Oklahoma~~Oregon 31 262,~~835~~311,~~142~~832.7604 20.6723 ~~116~~114 56.~~9500~~0400 1.~~826054~~090000 Pennsylvania 51 166,~~296~~453,~~614~~113.4517 10.6265 115 65.~~2977~~9200 1.~~212926~~670000 South ~~Carolina~~Dakota 1 41,~~175~~583,~~000~~796.0018 0.4216 ~~114~~115 6.~~0000~~5000 10.~~460000~~880000 Tennessee 12 144,~~869~~434,~~205~~054.4962 10.4845 ~~111~~113 6.~~2500~~3500 10.~~580000~~845150 Texas 177 9540,~~716~~590,~~791~~080.3036 94.5311 ~~113~~106 6.~~5907~~3240 1.~~353262~~374925 ~~Utah~~Virginia 16 15128,~~896~~365,~~672~~279.6383 113.5801 5373 6.~~2000~~4920 1.~~610000~~701955 ~~Virginia~~Washington 23 394,~~877~~778,~~646~~396.9792 0.48 114 6.3728 1.703326 Washington,DC 1 3,483,459.9790 ~~116~~0.35 5115 6.~~9449~~1400 1.~~327896~~420000 Wisconsin 21 25,~~037~~221,~~465~~561.0396 0.2053 ~~113~~114 6.~~1841~~2500 1.~~468720~~370000 Totals ~~188~~125 1986,~~004~~567,~~794,370~~534.3983 100.00 ~~113~~102 6.~~2130~~1150 21.~~215243~~588944

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~~Less 719 34135,~~545~~531,~~011~~916.1630 313.4474 ~~115~~111 6.~~1555~~0879 1.~~001533~~052805 1.26 to 1.30 106 ~~116~~59,~~117~~835,~~095~~637.9734 116.5607 ~~114~~99 6.~~5061~~2748 1.~~274909~~280451 1.31 to 1.35 1110 8357,~~058~~173,~~318~~821.6151 85.2780 107 6.~~3544~~3259 1.~~330344~~324318 1.36 to 1.40 1211 ~~101~~88,~~203~~430,~~713~~143.6514 108.0796 ~~114~~112 6.~~2227~~2062 1.~~379895~~374813 1.41 to 1.45 1310 ~~181~~95,~~638~~454,~~652~~812.8478 189.0868 ~~114~~111 6.~~3532~~0645 1.~~441735~~445307 1.46 to 1.50 105 8641,~~851~~042,~~250~~222.9773 84.6416 ~~171~~113 6.~~1917~~2863 1.~~474873~~493069 1.51 to 1.7055 283 ~~189~~42,~~849~~828,~~639~~253.7783 184.8934 ~~109~~115 65.~~0765~~7947 1.~~586480~~518294 1.7156 to 21.0060 6 ~~103~~61,~~676~~812,~~653~~817.1567 106.3227 73114 56.~~7641~~1424 1.~~814041~~567729 21.0161 to 31.0065 7 1885,~~866~~717,~~087~~068.7827 18.8869 ~~114~~78 6.~~3228~~8237 21.~~769454~~632598 31.0166 to 41.0099 ~~11 21,558,226.34 2.15 114 6.3728 3.724944 4.01 to 7.00~~ 18 23170,~~203~~728,~~486~~201.9695 217.31 ~~119~~74 6.~~2167~~1846 51.~~276969~~885247 72.~~01 to 10.~~00 15or ~~17,173,127.33~~Greater ~~1.71 117~~ 6~~.3322~~ ~~8.501954 10.01 to 30.00 19 23~~148,~~890~~012,~~722~~639.4131 ~~2.38 116 6.0667~~ 15.~~445690~~00 ~~30.01~~113 ~~to 81~~5.955148 ~~4 3,162,383~~2.45216201 ~~0.31 112 6.1776 45.483072~~ Totals ~~171~~101 1986,~~004~~567,~~794,370~~534.3983 100.00 ~~113~~102 6.~~2130~~1150 21.~~215243~~588944

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 57 1434,~~783~~773,~~980~~071.5457 3.52 110 6.2333 1.47433962 ~~115~~Lodging 1 65,000,000.00 6.~~3351~~59 58 6.3600 1.~~461269~~920000 Mixed Use 45 3828,~~016~~306,~~599~~472.7923 32.7887 ~~245~~106 6.~~4437~~3375 1.~~571150~~339332 Multi-Family ~~108~~23 ~~304~~99,~~941~~563,~~955~~625.1564 3010.3509 ~~114~~101 65.~~1445~~9507 31.~~893174~~506604 Office 4046 ~~312~~394,~~027~~663,~~943~~611.9619 3140.0500 97101 6.~~1326~~0743 1.~~518730~~570389 Retail 3040 ~~330~~354,~~634~~842,~~875~~293.4212 3235.9197 ~~113~~108 6.~~3162~~1293 1.~~443611~~608188 Self Storage 13 49,~~389~~418,~~015~~461.3508 0.4495 ~~118~~115 6.~~5000~~2236 1.~~400000~~549533 Totals ~~188~~125 1986,~~004~~567,~~794,370~~534.3983 100.00 ~~113~~102 6.~~2130~~1150 21.~~215243~~588944

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.~~750~~224% orto ~~less~~5.700% 174 ~~160~~31,~~847~~826,~~350~~749.0393 163.0123 87100 5.~~6591~~6099 31.~~330788~~216547 5.~~751~~701% to 5.900% 11 228,114,161.08 23.12 100 5.8434 1.581611 5.901% to 6.000% 3714 ~~280~~103,~~615~~699,~~780~~738.0941 2710.9351 ~~115~~102 5.~~9015~~9738 1.~~864349~~501281 6.001% to 6.~~250~~100% 3715 ~~150~~68,~~079~~533,~~193~~908.4103 146.9495 ~~105~~110 6.~~1676~~0612 21.~~045021~~509082 6.~~251~~101% to 6.~~500~~200% 238 ~~113~~70,~~260~~447,~~833~~081.8738 117.2714 ~~114~~112 6.~~3868~~1530 1.~~667557~~533546 6.~~501~~201% to 6.~~750~~300% 2314 ~~178~~91,~~777~~886,~~089~~984.8348 179.7931 ~~114~~104 6.~~6145~~2648 21.~~111301~~495343 6.~~751~~301% to 76.~~250~~400% 259 ~~111~~118,~~499~~196,~~489~~717.39 11.98 82 6.3564 1.662121 6.401% to 6.500% 11 60,893,978.1032 ~~157~~6.17 112 6.~~9183~~4809 21.~~096134~~345419 6.501% to 6.700% 6 69,462,754.92 7.~~251~~04 115 6.5898 1.382970 6.701% orto ~~greater~~7.760% 98 956,~~714~~397,~~633~~860.3482 05.9772 ~~116~~73 7.~~5711~~4226 61.~~175792~~542830 Totals ~~171~~101 1986,~~004~~567,~~794,370~~534.3983 100.00 ~~113~~102 6.~~2130~~1150 21.~~215243~~588944

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 ~~months~~Months or ~~less~~Less ~~163~~98 ~~819~~947,~~698~~153,~~013~~506.1987 8196.5800 ~~120~~103 6.~~2253~~0503 21.~~321857~~584436 13 to 24 ~~months~~Months 31 21,~~756~~799,~~652~~290.0361 0.2718 ~~108~~98 7.~~0147~~7300 101.~~709528~~800000 25 to 36 ~~months~~Months 0 0.00 0.00 0 0.0000 0.000000 37 toMonths 48or ~~months~~Greater 02 ~~0.00 0.00 0 0.0000 0.000000 49 months and greater 5 182~~37,~~339~~614,~~705~~737.1735 183.1581 8555 67.~~1454~~6657 1.~~607548~~692362 Totals ~~171~~101 1986,~~004~~567,~~794,370~~534.3983 100.00 ~~113~~102 6.~~2130~~1150 21.~~215243~~588944

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 orior Less 515 91228,~~047~~557,~~523~~208.4140 923.0617 58 56.~~7851~~3541 1.~~715054~~749502 85 ~~Months~~ to ~~117~~120 Months ~~149~~85 ~~762~~756,~~826~~020,~~369~~327.8534 7576.9263 ~~114~~115 6.~~2165~~0434 21.~~364519~~539639 ~~118~~121 Months or Greater 41 381,~~594~~989,~~260~~999.7109 30.8420 ~~244~~127 65.~~4138~~8600 1.~~580338~~880000 Totals ~~158~~101 ~~892~~986,~~468~~567,~~153~~534.9783 88100.8200 ~~114~~102 6.~~1810~~1150 21.~~264351~~588944

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 20 ~~1,258,988~~0.5700 0.1300 ~~115~~0 60.~~1884~~0000 50.~~595881~~000000 118 Months or Greater 80 ~~4,088,722~~0.6300 0.4100 ~~174~~0 60.~~5736~~0000 90.~~831939~~000000 Totals 130 ~~112,326,216~~0.4200 110.1800 ~~108~~0 60.~~4671~~0000 10.~~825070~~000000

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 74 81167,~~515~~210,000.00 816.1195 6168 56.~~7187~~1670 41.~~002871~~823420 ~~250~~290 Months or Less 5 4 29,~~520~~242,~~019~~489.3894 02.4596 ~~119~~109 6.~~1048~~4685 101.~~050869~~282868 ~~251~~291 ~~Months~~ to 300 Months 1621 34123,~~573~~946,~~891~~413.9814 312.4456 ~~113~~94 6.~~4791~~5579 21.~~276163~~627953 301 ~~Months~~ to ~~355~~320 Months 942 ~~578~~17,~~612~~180,~~501~~063.9281 571.5974 ~~121~~112 6.~~2170~~3881 1.~~833434~~366687 ~~356~~321 ~~Months~~ to ~~360~~350 Months 152 ~~155~~7,~~533~~496,~~115~~811.0705 150.4876 ~~116~~108 6.~~1897~~9624 1.~~397010~~442804 ~~361~~351 Months or Greater 2168 37641,~~713~~491,~~625~~756.6289 365.7502 ~~113~~111 65.~~3273~~9825 71.~~750816~~541902 Totals ~~158~~101 ~~892~~986,~~468~~567,~~153~~534.9783 88100.8200 ~~114~~102 6.~~1810~~1150 21.~~264351~~588944

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 6826 ~~629~~377,~~609~~436,~~548~~425.3859 6238.6626 ~~113~~98 6.~~2347~~1307 1.~~481079~~748185 1 Year or Less ~~100~~74 ~~334~~605,~~267~~980,~~513~~390.20 3361.2742 ~~114~~104 6.~~1531~~1081 31.~~686888~~492615 1 to 2 Years 31 403,~~917~~150,~~308~~719.8104 40.0732 ~~114~~55 65.~~3673~~5500 1.~~489722~~040000 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals ~~171~~101 1986,~~004~~567,~~794,370~~534.3983 100.00 ~~113~~102 6.~~2130~~1150 21.~~215243~~588944 (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 10019849 1 RT Auburn Hills MI 392,228.45 88,401.03 5.224% 10019465 2 LO Key Biscayne FL 355,983.33 0.00 6.360% 10018945 3 OF Los Angeles CA 286,191.18 50,439.10 5.860% 10020695 4 OF Alexandria VA 260,959.72 0.00 5.800% 10019186 5 OF Omaha NE 213,121.46 33,353.80 6.140% 10020697 6 RT Chantilly VA 238,158.27 30,755.51 7.760% 10016215 7 OF El Segundo CA 156,567.22 41,275.55 5.900% 10017258 8 MF Hoboken NJ 149,208.99 26,816.92 5.800% 10019500 9 Various Various MI 157,150.43 20,125.24 6.580% 10020698 10 OF Dublin CA 136,600.47 0.00 6.280% 10020699 11 OF Reston VA 134,422.89 0.00 6.320% 10016968 12 RT Troy MI 110,615.48 19,171.53 5.850% 10018769 13 Various Various Various 77,635.39 12,904.51 5.970% 10019386 14 IN Methuen MA 28,312.58 4,706.10 5.970% 10019357 15 OF Pacific Palisades CA 86,529.52 14,468.79 5.970% 10017927 16 OF Tucson AZ 33,315.30 5,013.10 6.250% 10017591 17 OF Tucson AZ 29,435.21 4,429.24 6.250% 10017926 18 OF Tucson AZ 26,357.89 3,966.18 6.250% 10015927 19 OF Orange CA 85,781.72 12,733.03 6.250% 10019187 20 OF Rockville MD 77,438.83 14,918.90 5.650% 10016988 21 RT Asheboro NC 83,877.93 22,129.59 6.500% 10018058 22 RT Costa Mesa CA 85,562.19 11,899.23 6.450% 10019313 23 OF Towson MD 73,304.01 11,747.41 6.070% 10019261 24 MU Lahaina HI 71,490.89 9,995.97 6.390% 10019246 25 RT Roswell GA 65,777.16 11,330.59 5.900% 10019448 26 RT E Orange NJ 68,862.21 8,798.70 6.600% 10017110 27 RT Columbus OH 60,407.24 10,538.95 5.870% 10017678 28 RT Alpharetta GA 65,599.68 11,372.87 6.625% 10019619 29 OF Goleta CA 58,467.25 9,734.99 5.980% 10019967 30 IN Forney TX 57,235.56 19,246.04 6.510% 10020052 31 RT Highland CA 48,967.28 7,379.87 6.200% 10018807 32 RT Hoover AL 46,999.28 7,609.64 6.060% 10018845 33 IN Alpharetta GA 43,556.80 7,295.75 5.980% 10019035 34 MF Atlanta GA 39,929.40 7,692.55 5.650% 10019248 35 RT Rocky Mount VA 38,593.51 6,425.95 5.980% 10019199 36 MF Melbourne FL 37,822.64 6,244.32 6.000% 10019361 37 OF New York NY 36,504.07 5,825.18 6.080% 10019134 38 MF Denton TX 37,801.47 5,526.63 6.300% 10019320 39 RT Altoona PA 32,940.49 8,621.81 5.920% 10019198 40 RT Coral Springs FL 35,415.82 4,826.32 6.450% 10019257 41 MF Greensboro NC 30,339.16 5,452.78 5.800% 10019447 42 MF Lubbock TX 31,805.94 5,032.48 6.100% 10019315 43 MU Houston TX 34,288.38 4,269.24 6.660% 10020700 44 OF Atlanta GA 32,993.50 4,121.64 6.720% 10017129 45 RT Clovis CA 29,002.88 6,417.84 5.910% 10017742 46 MF Arlington TX 28,684.58 7,396.30 6.000% 10017446 47 OF Riverside CA 29,331.02 7,040.85 6.180% 10016610 48 RT Burlington WI 28,124.76 4,200.39 6.250% 10019314 49 RT Tallahassee FL 27,206.92 4,304.81 6.100% 10017521 50 RT Loveland OH 27,106.48 3,758.89 6.370% 10018280 51 RT Bolingbrook IL 24,762.70 4,046.59 6.010% 10019516 52 OF Decatur GA 26,768.72 3,570.55 6.500% 10018352 53 SS Corona CA 24,519.11 5,995.24 6.110% 10019247 54 MF Sorrento FL 21,452.38 4,493.01 5.440% 10019345 55 MU Mesa AZ 22,642.13 3,738.09 6.000% 10017390 56 RT El Paso TX 24,140.34 3,381.92 6.400% 10017595 57 RT Las Vegas NV 21,851.67 3,629.23 6.000% 10017463 58 RT Fort Wayne IN 23,522.60 3,182.27 6.500% 10016998 59 RT Martinsville VA 24,310.90 2,930.22 6.750% 10017716 60 RT Goldsboro NC 22,349.21 5,198.58 6.250% 10017741 61 RT Colonial Heights VA 21,431.34 3,502.20 6.010% 10017465 62 RT Fort Wayne IN 23,105.04 3,125.78 6.500% 10019321 63 IN Taunton MA 21,617.79 3,141.12 6.300% 10019262 64 MU Washington DC 18,432.99 2,867.34 6.140% 10018244 65 RT Waterbury CT 17,838.95 2,888.30 6.060% 10018164 66 RT Lancaster CA 17,547.65 2,897.02 6.000% 10016827 67 RT Albany GA 17,986.42 4,211.45 6.250% 10017685 68 RT Raleigh NC 16,494.57 2,711.63 6.010% 10019342 69 MF Visalia CA 15,079.38 4,512.82 5.550% 10019501 70 IN Scottsdale AZ 16,630.32 2,560.64 6.150% 10017817 71 RT Olive Branch MS 15,749.87 2,352.22 6.250% 10018344 72 RT Grand Rapids MI 15,547.94 2,307.86 6.250% 10017570 73 OF Las Vegas NV 16,528.26 2,021.65 6.750% 10017686 74 RT Wilmington NC 14,149.37 3,585.73 6.010% 10017464 75 RT Burlington KY 15,254.89 2,063.77 6.500% 10017967 76 MF Bremerton WA 14,285.35 3,321.19 6.270% 10017784 77 SS Oakley CA 14,050.54 3,348.89 6.200% 10017466 78 RT Anderson IN 14,614.63 1,977.16 6.500% 10018685 79 RT Clovis CA 14,802.66 2,777.70 6.900% 10019002 80 MF Salem OR 12,034.32 1,965.08 6.040% 10017494 81 OF Franklin TN 12,436.93 1,793.60 6.350% 10019758 82 OF Stockton CA 11,746.71 2,874.11 6.090% 10018286 83 RT Indianapolis IN 11,241.19 1,924.96 5.900% 10017401 84 IN Mundelein IL 12,589.57 1,517.44 6.750% 10018681 85 RT Nashville TN 11,827.86 1,705.81 6.350% 10016685 86 SS Maple Valley WA 11,969.22 2,547.73 6.500% 10020701 87 MF Barberton OH 10,987.41 1,738.48 6.100% 10017860 88 OF El Dorado Hills CA 11,064.45 2,590.71 6.250% 4162633 89 MF Greeley CO 10,361.06 3,800.13 5.990% 10019338 90 MF Breckenridge Hills MO 10,050.64 1,760.95 5.860% 10019264 91 RT Athens GA 11,409.75 2,295.03 6.660% 10013895 92 MF Middletown CT 11,983.92 1,072.54 7.730% 10019494 93 MF Atlanta GA 9,406.00 1,133.72 6.750% 10019346 94 MF Elkhart IN 8,547.13 2,023.84 6.200% 10019445 95 MF Rapid City SD 8,881.92 3,047.25 6.500% 10018809 96 OF Saratoga Springs NY 8,402.33 1,846.98 6.450% 10019104 97 MF Waco TX 7,337.44 1,378.07 5.710% 10018961 98 MU Santa Monica CA 7,746.49 1,954.74 6.040% 10018570 99 MF Logansport IN 6,953.22 1,577.79 6.360% 10019362 100 MF Wilmington NC 5,006.27 798.88 6.080% 10019232 101 MF Miami Beach FL 2,721.66 389.52 6.350% Totals 5,196,186.04 767,793.64

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 81,588,458.66 81,513,494.95 05/11/2003 30235616 11/11/2007 11/11/2032 N 72,000,000.00 72,000,000.00 05/11/2003 30235570 N/A 08/11/2012 N 31,009,886.29 30,983,202.91 05/11/2003 30235638 N/A 02/11/2013 N 29,611,550.30 29,584,822.00 05/11/2003 940930691 N/A 01/01/2013 N 28,912,955.00 28,883,650.12 05/01/2003 30235626 N/A 12/11/2012 N 27,989,096.92 27,959,877.92 05/11/2003 940929089 N/A 12/01/2012 N 24,422,641.84 24,401,833.65 05/01/2003 940930043 N/A 10/01/2012 N 24,000,000.00 24,000,000.00 05/01/2003 30235628 12/11/2012 11/11/2012 N 21,309,881.66 21,286,260.82 05/11/2003 30235571 N/A 08/11/2032 N 20,865,208.85 20,846,438.50 04/11/2003 940930852 N/A 01/01/2013 N 20,525,806.87 20,504,202.49 05/01/2003 30235615 N/A 11/11/2012 N 20,500,000.00 20,500,000.00 05/11/2003 30235614 N/A 11/11/2012 N 18,907,125.34 18,887,639.90 05/11/2003 30235592 N/A 10/11/2012 N 18,400,063.41 18,382,022.38 05/11/2003 30235601 N/A 11/11/2012 N 18,166,413.14 18,148,791.82 05/11/2003 30235591 10/11/2007 10/11/2032 N 15,912,453.33 15,896,672.63 05/11/2003 940930051 N/A 01/01/2010 N 14,956,247.64 14,941,514.19 05/01/2003 30235572 N/A 08/11/2012 N 14,884,042.02 14,869,205.49 05/11/2003 30235642 N/A 10/11/2012 N 13,978,889.94 13,964,356.58 04/11/2003 30235639 N/A 02/11/2013 N 13,972,464.67 13,959,877.01 05/11/2003 940930854 N/A 03/01/2013 N 12,988,649.89 12,975,150.47 05/01/2003 940930182 N/A 10/01/2012 N 12,236,907.72 12,225,446.60 05/01/2003 940931062 N/A 02/01/2013 N 11,974,152.09 11,962,144.52 05/01/2003 940930957 N/A 01/01/2013 N 11,963,637.06 11,951,395.99 05/01/2003 30235586 N/A 10/11/2012 N 11,932,216.21 11,920,042.20 05/11/2003 940930958 N/A 01/01/2013 N 11,764,243.11 11,752,206.06 05/01/2003 30235635 N/A 01/11/2013 N 11,290,877.78 11,279,390.45 05/11/2003 940930848 N/A 01/01/2013 N 11,005,580.75 10,993,996.85 05/01/2003 940931010 N/A 02/01/2013 N 10,277,338.91 10,266,776.10 05/01/2003 30235637 02/11/2013 02/11/2033 N 9,578,426.39 9,568,337.64 05/11/2003 940930850 N/A 01/01/2013 N 9,091,566.70 9,081,997.39 05/01/2003 30235568 N/A 07/11/2012 N 8,739,064.90 8,731,343.74 05/11/2003 30235618 N/A 11/11/2012 N 8,456,052.95 8,446,868.55 05/11/2003 470025050 N/A 11/01/2012 N 8,453,983.51 8,444,378.63 05/01/2003 30235584 N/A 10/11/2012 N 7,960,374.36 7,953,144.29 05/11/2003 30235589 N/A 10/11/2012 N 7,675,464.44 7,667,484.52 05/11/2003 30235624 N/A 12/11/2012 N 7,470,880.61 7,463,198.25 05/11/2003 30235605 N/A 11/11/2012 N 7,315,710.66 7,308,492.03 04/11/2003 940930690 N/A 02/01/2013 N 6,685,847.39 6,679,294.07 05/01/2003 30235644 N/A 10/11/2012 N 6,604,817.34 6,598,451.38 05/11/2003 30235573 N/A 08/11/2012 N 6,410,247.86 6,404,678.24 05/11/2003 30235603 N/A 11/11/2012 N 6,270,609.12 6,264,421.72 05/11/2003 940930617 N/A 02/01/2013 N 5,867,272.49 5,861,355.28 05/01/2003 30235621 N/A 11/11/2012 N 5,723,502.06 5,717,918.52 05/11/2003 470023380 N/A 11/01/2012 N 5,587,124.40 5,584,300.38 05/01/2003 470022210 N/A 09/01/2012 N 5,582,413.46 5,579,551.99 05/01/2003 940930847 N/A 01/01/2013 N 5,502,790.37 5,496,998.42 05/01/2003 30235611 N/A 11/11/2012 N 1,901,880.03 1,900,158.09 05/11/2003 30235609 N/A 11/11/2012 N 1,722,645.29 1,721,085.63 05/11/2003 30235610 N/A 11/11/2012 N 1,702,730.30 1,701,188.66 05/11/2003 940930003 N/A 09/01/2012 N 5,169,792.53 5,165,102.75 05/01/2003 940930849 N/A 01/01/2013 N 5,104,037.44 5,098,665.19 05/01/2003 30235633 N/A 12/11/2012 N 4,981,564.64 4,976,679.27 05/11/2003 30235597 N/A 10/11/2012 N 4,972,641.66 4,967,710.19 05/11/2003 30235665 N/A 11/11/2012 N 4,975,000.00 4,975,000.00 05/11/2003 30235608 N/A 11/11/2012 N 4,944,017.96 4,938,835.74 05/11/2003 940930739 N/A 12/01/2012 N 4,780,586.86 4,775,482.34 05/01/2003 940930756 N/A 12/01/2012 N 4,747,613.22 4,743,001.45 05/01/2003 940930430 N/A 02/01/2013 N 4,726,993.90 4,722,360.60 05/01/2003 30235596 N/A 10/11/2012 N 4,627,419.81 4,623,289.24 04/11/2003 940930455 N/A 03/01/2013 N 4,394,918.66 4,389,015.35 05/01/2003 30235569 N/A 07/11/2012 N 4,324,150.94 4,320,779.75 03/11/2003 940930841 N/A 01/01/2013 N 4,322,481.72 4,317,932.10 05/01/2003 940930610 N/A 01/01/2013 N 4,236,924.34 4,232,523.18 05/01/2003 30235613 N/A 11/11/2012 N 4,175,000.00 4,175,000.00 05/11/2003 470024870 N/A 12/01/2012 N 4,083,235.80 4,078,993.11 05/01/2003 30235594 N/A 10/11/2012 N 4,066,293.69 4,060,339.88 04/11/2003 30235607 N/A 11/11/2012 N 4,022,304.14 4,016,537.03 04/11/2003 940929812 N/A 08/01/2012 N 3,974,210.23 3,970,621.24 05/01/2003 30235623 N/A 12/11/2012 N 3,585,936.42 3,582,228.03 05/11/2003 470025500 N/A 12/01/2012 N 3,584,569.48 3,580,666.34 05/01/2003 470025170 N/A 11/01/2012 N 3,400,000.00 3,400,000.00 05/01/2003 30235634 01/11/2013 01/11/2033 N 3,364,675.32 3,361,199.95 05/11/2003 470025680 N/A 12/01/2012 N 3,342,472.93 3,340,435.00 05/01/2003 470022910 N/A 10/01/2012 N 3,332,291.43 3,329,072.72 05/01/2003 940930857 N/A 01/01/2013 N 3,240,429.27 3,237,206.62 05/01/2003 470025290 N/A 11/01/2012 N 3,237,018.14 3,236,413.65 05/01/2003 940930995 N/A 01/01/2013 N 3,136,189.77 3,131,540.71 05/01/2003 940930856 N/A 01/01/2013 N 3,115,797.35 3,112,698.65 05/01/2003 30235574 N/A 09/11/2012 N 3,062,867.78 3,060,194.39 05/11/2003 470025580 N/A 12/01/2012 N 3,025,000.00 3,025,000.00 05/01/2003 30235645 N/A 10/11/2012 N 2,984,274.58 2,981,425.53 04/11/2003 470021910 N/A 08/01/2012 N 2,973,546.43 2,969,897.17 05/01/2003 30235598 N/A 10/11/2012 N 2,805,057.87 2,802,354.25 05/11/2003 470024790 N/A 10/01/2012 N 2,703,339.56 2,696,976.98 05/01/2003 940930142 N/A 11/01/2012 N 2,702,462.72 2,699,821.33 05/01/2003 470024280 N/A 10/01/2012 N 2,684,454.94 2,681,659.38 05/01/2003 470022100 N/A 07/01/2012 N 2,668,497.54 2,664,673.48 05/01/2003 940930937 N/A 02/01/2013 N 2,634,191.73 2,631,484.37 05/01/2003 470025560 N/A 12/01/2012 N 2,588,810.16 2,585,876.28 05/01/2003 940930441 N/A 12/01/2012 N 2,540,983.31 2,538,584.82 05/01/2003 470023300 N/A 07/01/2012 N 2,448,628.81 2,447,458.77 05/01/2003 30235588 N/A 10/11/2012 N 2,422,373.54 2,420,082.93 05/11/2003 470023290 N/A 07/01/2012 N 2,391,482.26 2,390,508.19 05/01/2003 30235620 N/A 11/11/2012 N 2,333,175.91 2,330,895.46 05/11/2003 30235627 N/A 12/11/2012 N 2,188,171.90 2,185,079.00 05/11/2003 940927192 N/A 01/01/2013 N 2,093,990.95 2,091,967.09 05/01/2003 30235640 N/A 02/11/2013 N 1,996,008.67 1,994,179.02 05/11/2003 470024380 N/A 11/01/2012 N 1,994,546.79 1,993,374.20 05/01/2003 30235567 N/A 05/11/2012 N 1,983,212.90 1,981,456.92 05/11/2003 30235612 N/A 11/11/2012 N 1,787,591.04 1,785,008.45 05/11/2003 30235593 N/A 10/11/2007 N 1,751,166.89 1,749,557.91 05/11/2003 470025730 N/A 12/01/2012 N 1,746,097.43 1,745,039.87 05/01/2003 470025760 N/A 01/01/2013 N 1,644,789.23 1,643,034.92 05/01/2003 30235587 N/A 10/11/2007 N 1,640,580.95 1,638,891.27 05/11/2003 470025780 N/A 02/01/2013 N 1,597,886.32 1,596,953.24 05/01/2003 470023710 N/A 11/01/2012 N 1,592,715.65 1,591,174.99 05/01/2003 470023810 N/A 10/01/2012 N 1,496,366.59 1,495,652.34 05/01/2003 30235632 N/A 12/11/2012 N 1,492,274.69 1,490,248.04 05/11/2003 30235619 N/A 11/11/2012 N 1,440,830.68 1,438,911.43 05/11/2003 30235585 N/A 09/11/2012 N 1,431,080.97 1,429,706.11 05/11/2003 470024680 N/A 11/01/2012 N 1,417,075.63 1,415,424.62 05/01/2003 470023430 N/A 09/01/2012 N 1,337,029.94 1,335,067.76 05/01/2003 30235625 N/A 12/11/2012 N 1,268,312.58 1,266,560.66 05/11/2003 30235636 N/A 01/11/2013 N 1,261,537.16 1,260,370.43 04/11/2003 470025260 N/A 02/01/2013 N 1,247,054.36 1,245,671.63 05/01/2003 470024650 N/A 12/01/2012 N 1,247,603.88 1,246,997.09 04/01/2003 470023670 N/A 07/01/2012 N 1,200,000.00 1,200,000.00 05/01/2003 470022340 N/A 11/01/2012 N 1,196,973.83 1,196,317.51 05/01/2003 470025360 N/A 11/01/2012 N 1,193,433.74 1,192,102.21 05/01/2003 30235590 N/A 10/11/2012 N 1,156,206.77 1,155,070.97 05/11/2003 30235595 N/A 10/11/2012 N 1,143,774.40 1,142,650.81 05/11/2003 30235604 N/A 11/11/2012 N 1,117,042.53 1,115,389.06 05/11/2003 470023730 N/A 09/01/2012 N 1,096,873.73 1,096,355.55 05/01/2003 470020020 N/A 12/01/2012 N 1,095,832.52 1,094,776.94 05/01/2003 30235617 N/A 11/11/2012 N 1,072,965.73 1,071,496.31 05/11/2003 470025630 N/A 12/01/2012 N 998,008.35 997,460.70 05/01/2003 470026040 N/A 01/01/2013 N 996,964.06 995,942.04 04/01/2003 470023520 N/A 08/01/2012 N 978,433.59 977,519.18 05/01/2003 470022860 N/A 06/01/2012 N 937,889.96 936,567.61 05/01/2003 470024940 N/A 11/01/2012 N 895,685.54 894,809.12 05/01/2003 30235602 N/A 11/11/2012 N 895,714.95 894,814.22 05/11/2003 470026210 N/A 01/01/2018 N 826,194.23 823,229.84 05/01/2003 470024240 N/A 11/01/2012 N 821,193.89 820,420.35 05/01/2003 470025700 N/A 01/01/2013 N 785,272.42 780,313.09 05/01/2003 470022740 N/A 07/01/2012 N 790,000.00 790,000.00 05/01/2003 30235622 N/A 12/11/2007 N 718,583.53 717,560.04 05/11/2003 470025980 N/A 01/01/2013 N 695,394.45 693,844.07 05/01/2003 30235575 N/A 09/11/2012 N 696,190.64 695,594.63 05/11/2003 470023280 N/A 09/01/2012 N 695,416.80 694,711.96 05/01/2003 470025270 N/A 01/01/2018 N 667,989.93 665,629.30 05/01/2003 470024330 N/A 09/01/2012 N 647,784.59 647,461.56 05/01/2003 470019790 N/A 04/01/2012 N 647,252.08 646,958.83 05/01/2003 470026310 N/A 01/01/2018 N 643,249.55 640,976.35 05/01/2003 470025200 N/A 11/01/2012 N 628,128.99 627,730.09 05/01/2003 30235629 N/A 12/11/2012 N 610,226.64 608,987.21 04/11/2003 470022220 N/A 07/01/2012 N 600,000.00 600,000.00 05/01/2003 470024060 N/A 11/01/2012 N 597,387.82 596,856.54 05/01/2003 470024350 N/A 01/01/2018 N 593,996.84 591,973.75 04/01/2003 470024170 N/A 10/01/2012 N 573,349.97 573,036.42 05/01/2003 470024930 N/A 10/01/2012 N 548,314.56 547,997.95 05/01/2003 470024740 N/A 12/01/2012 N 547,746.86 547,153.69 05/01/2003 470023220 N/A 07/01/2012 N 506,205.48 505,727.53 05/01/2003 470024400 N/A 10/01/2012 N 500,000.00 500,000.00 05/01/2003 470022960 N/A 06/01/2012 N 499,601.80 499,560.63 05/01/2003 470022980 N/A 07/01/2017 N 485,883.95 484,223.21 05/01/2003 470024500 N/A 10/01/2012 N 481,794.88 478,675.48 05/01/2003 470023360 N/A 07/01/2012 N 396,878.38 396,488.43 05/01/2003 470021410 N/A 12/01/2017 N 384,954.43 383,656.39 05/01/2003 470023660 N/A 08/01/2017 N 321,780.87 320,724.77 05/01/2003 470022890 N/A 07/01/2017 N 291,767.69 290,795.90 05/01/2003 470026240 N/A 01/01/2013 N 274,261.75 274,012.81 05/01/2003 470023940 N/A 08/01/2012 N 273,264.27 273,020.44 05/01/2003 470023690 N/A 07/01/2017 N 272,076.92 271,169.51 05/01/2003 470023170 N/A 08/01/2012 N 258,415.89 258,192.05 05/01/2003 470026030 N/A 12/01/2012 N 249,062.46 248,813.68 05/01/2003 470024220 N/A 10/01/2012 N 248,627.21 248,378.90 05/01/2003 470023340 N/A 06/01/2012 N 224,165.74 224,061.66 05/01/2003 470024540 N/A 09/01/2012 N 178,926.56 178,759.67 05/01/2003 470023640 N/A 09/01/2012 N 137,002.26 136,554.73 05/01/2003 470020660 N/A 02/01/2012 N 128,364.95 128,236.28 05/01/2003 Totals 1,005,666,343.00 1,004,794,370.39

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 0506/1617/2003 10 $~~4,320,779~~0.7500 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0405/1716/2003 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 0506/1617/2003 0 $0.00 0 $0.00 0405/1716/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 0506/1617/2003 6.~~212977~~114996% 6.~~143116~~067205% ~~113~~102 0405/1716/2003 6.~~213004~~114971% 6.~~141583~~067180% ~~114~~103 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) ~~30235571~~10020695 104 0 0405/11/2003 ~~136~~260,~~484~~959.9072 ~~136~~260,~~484~~959.9072 AB ~~30235642~~10019500 199 0 0405/11/2003 83177,~~845~~275.3667 83177,~~845~~275.3667 AB ~~30235605~~10020698 3810 0 0405/11/2003 45136,~~016~~600.47 45136,~~016~~600.47 AB ~~30235596~~10020699 6011 0 0405/11/2003 30134,~~159~~422.8189 30134,~~159~~422.8189 AB ~~30235569~~10019313 6223 10 0305/11/2003 3085,~~325~~051.0742 6185,~~010~~051.4842 1B ~~30235594~~10019315 6743 0 0405/11/2003 2638,~~793~~557.5762 2638,~~793~~557.5762 AB ~~30235607~~10019262 6864 0 0405/11/2003 2621,~~716~~300.6133 2621,~~716~~300.6133 AB ~~30235645~~10019501 8270 0 0405/11/2003 1819,~~765~~190.1896 1819,~~765~~190.1896 AB ~~30235636~~10018685 ~~115~~79 0 0405/11/2003 717,~~979~~580.0336 717,~~979~~580.0336 ~~A 470024650 117 0 04/01/2003 0.00 0.00~~ B ~~470026040~~10019346 ~~128~~94 0 0405/~~01/2003 0.00 0.00 B 30235629 146 0 04/~~11/2003 410,~~687~~570.2197 410,~~687~~570.2197 ~~A 470024350 149 0 04/01/2003 0.00 0.00~~ B Totals 1310 ~~410~~901,~~773~~510.2141 ~~441~~901,~~458~~510.6241

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~30235571~~10020695 2052,~~865~~250,~~208~~000.8500 0.00 ~~30235642~~10019500 1327,~~978~~735,~~889~~147.9443 0.00 ~~30235605~~10020698 725,~~315~~260,~~710~~000.6600 0.00 ~~30235596~~10020699 424,~~627~~700,~~419~~000.8100 0.00 ~~30235569~~10019313 414,~~326~~024,~~601~~257.7736 0.00 ~~30235594~~10019315 45,~~066~~978,~~293~~793.6922 0.00 ~~30235607~~10019262 43,~~022~~486,~~304~~327.1424 0.00 ~~30235645~~10019501 23,~~984~~140,~~274~~264.5885 0.00 ~~30235636~~10018685 12,~~261~~491,~~537~~330.1661 0.00 ~~470024650~~10019346 1,~~247~~600,~~603~~919.8825 0.00 ~~470026040 996,964.06 0.00 30235629 610,226.64 0.00 470024350 593,996.84 0.00~~ Totals 66160,~~897~~667,~~032~~039.0296 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = 1B (110 ~~loan~~Loans) 30901,~~325~~510.0741 61901,~~010~~510.4841 4160,~~326~~667,~~601~~039.7796 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