8-K 1 cs03cpn1.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.: 333-97955-03 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 June 17, 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 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-CPN1. 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-CPN1, relating to the June 17, 2003 distribution. EX-99.1 Wells Fargo Bank MN, N.A. Corporate Trust Services Credit Suisse First Boston Mortgage Securities Corp. 9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2003-CPN1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 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 - 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, 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 ~~22541NS59~~22541NA25 3.~~006000~~727000% ~~104~~271,~~000~~248,000.00 ~~104~~269,~~000~~653,~~000~~069.0055 ~~899~~731,~~495~~514.9818 A-2 ~~22541NS67~~22541NA33 ~~3.861000% 196,000,000.00 196,000,000.00 0.00 A-3 22541NS75~~ 4.~~666000~~597000% ~~109~~533,~~000~~863,000.00 ~~109~~533,~~000~~863,000.00 0.00 ~~A-4 22541NS83 4.801000% 364,293,000.00 364,293,000.00 0.00~~ B ~~22541NS91~~22541NA41 4.~~918000~~723000% 3230,~~118~~192,000.00 3230,~~118~~192,000.00 0.00 C ~~22541NT25~~22541NA58 4.~~958000~~763000% 1210,~~353~~064,000.00 1210,~~353~~064,000.00 0.00 D ~~22541NT33~~22541NA66 54.~~027000~~822000% 2930,~~647~~191,000.00 2930,~~647~~191,000.00 0.00 E ~~22541NT41~~22541NA74 54.~~118000~~891000% 1210,~~353~~064,000.00 1210,~~353~~064,000.00 0.00 F ~~22541N2H1~~22541NL23 5.~~641000~~405000% 1210,~~353~~064,000.00 1210,~~353~~064,000.00 0.00 G ~~22541N2J7~~22541NL31 5.~~744000~~510000% 1917,~~764~~612,000.00 1917,~~764~~612,000.00 0.00 H ~~22541N2K4~~22541NL49 65.~~067158~~841000% 1410,~~824~~064,000.00 1410,~~824~~064,000.00 0.00 J ~~22541N2L2~~22541NL56 4.~~898000~~750000% 1720,~~294~~127,000.00 1720,~~294~~127,000.00 0.00 K ~~22541N2M0~~22541NL64 4.~~898000~~750000% 1715,~~294~~096,000.00 1715,~~294~~096,000.00 0.00 L ~~22541N2N8~~22541NL72 4.~~898000~~750000% 47,~~941~~548,000.00 47,~~941~~548,000.00 0.00 M ~~22541N2P3~~22541NL80 4.~~898000~~750000% 137,~~589~~548,000.00 137,~~589~~548,000.00 0.00 N ~~22541N2Q1~~22541NL98 4.~~898000~~750000% 6,~~176~~290,000.00 6,~~176~~290,000.00 0.00 O ~~22541N2R9~~22541NM22 4.~~898000~~750000% 45,~~941~~032,000.00 45,~~941~~032,000.00 0.00 P ~~22541N2S7~~22541NM30 4.~~898000~~750000% 178,~~294~~806,~~824~~000.4400 178,~~294~~806,~~824~~000.4400 0.00 ~~GLC~~Q ~~22541N2T5~~22541NM48 ~~5.842000% 3,612,273.79 3,612,273.79~~ 4~~,163~~.~~40 RCKB 22541N2U2 6.317900~~750000% 1512,~~000~~580,~~000~~300.0084 1512,~~000~~580,~~000~~300.0084 0.00 ~~V-1~~R NAN/A 0.000000% 0.00 0.00 0.00 VL-2R NAN/A 0.000000% 0.00 0.00 0.00 V-3 NAN/A 0.000000% 0.00 0.00 0.00 ~~V-4~~Totals ~~NA 0.000000% 0.00 0.00 0.00~~ 1,006,~~847~~389,~~098~~300.2384 1,~~006~~004,~~847~~794,~~098~~370.2339 ~~903~~731,~~659~~514.3818

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 ~~22541NS59~~22541NA25 ~~260~~837,~~520~~497.0049 0.00 0.00 1,~~160~~569,~~015~~011.9867 ~~103~~268,~~100~~921,~~504~~555.0237 2320.2205% A-2 ~~22541NS67~~22541NA33 ~~630~~2,~~630.00 0.00 0.00 630~~045,~~630~~140.0018 ~~196,000,000.00 23.22% A-3 22541NS75 423,828.33~~ 0.00 0.00 ~~423~~2,~~828.33 109~~045,~~000,000~~140.0018 ~~23.22% A-4 22541NS83 1~~533,~~457~~863,~~475.58 0.00 0.00 1,457,475.58 364,293,~~000.00 2320.2205% B ~~22541NS91~~22541NA41 ~~131~~118,~~630~~830.2768 0.00 0.00 ~~131~~118,~~630~~830.2768 3230,~~118~~192,000.00 2017.0204% C ~~22541NT25~~22541NA58 5139,~~038~~945.4869 0.00 0.00 5139,~~038~~945.4869 1210,~~353~~064,000.00 1816.8004% D ~~22541NT33~~22541NA66 ~~124~~121,~~196~~317.2250 0.00 0.00 ~~124~~121,~~196~~317.2250 2930,~~647~~191,000.00 1513.8503% E ~~22541NT41~~22541NA74 5241,~~685~~019.5519 0.00 0.00 5241,~~685~~019.5519 1210,~~353~~064,000.00 1412.6203% F ~~22541N2H1~~22541NL23 5845,~~069~~329.3993 0.00 0.00 5845,~~069~~329.3993 1210,~~353~~064,000.00 1311.3903% G ~~22541N2J7~~22541NL31 9480,~~603~~868.6843 0.00 0.00 9480,~~603~~868.6843 1917,~~764~~612,000.00 119.4327% H ~~22541N2K4~~22541NL49 7448,~~949~~986.6352 0.00 0.00 7448,~~949~~986.6352 1410,~~824~~064,000.00 98.9527% J ~~22541N2L2~~22541NL56 7079,~~588~~669.3438 0.00 0.00 7079,~~588~~669.3438 1720,~~294~~127,000.00 86.2426% K ~~22541N2M0~~22541NL64 7059,~~588~~755.3400 0.00 0.00 7059,~~588~~755.3400 1715,~~294~~096,000.00 64.5276% L ~~22541N2N8~~22541NL72 2029,~~167~~877.5150 0.00 0.00 2029,~~167~~877.5150 47,~~941~~548,000.00 64.0301% M ~~22541N2P3~~22541NL80 5529,~~465~~877.7750 0.00 0.00 5529,~~465~~877.7750 137,~~589~~548,000.00 43.6726% N ~~22541N2Q1~~22541NL98 2524,~~208~~897.3792 0.00 0.00 2524,~~208~~897.3792 6,~~176~~290,000.00 42.0663% O ~~22541N2R9~~22541NM22 2019,~~167~~918.5133 0.00 0.00 2019,~~167~~918.5133 45,~~941~~032,000.00 32.5713% P ~~22541N2S7~~22541NM30 7034,~~591~~857.7108 0.00 0.00 7034,~~591~~857.7108 178,~~294~~806,~~824~~000.4400 1.8525% ~~GLC~~Q ~~22541N2T5~~22541NM48 1749,~~585~~586.7598 0.00 0.00 2149,~~749~~586.1598 312,~~608~~580,~~110~~300.3984 0.00% ~~RCKB~~R ~~22541N2U2~~N/A ~~78,973.75~~ 0.00 0.00 ~~78,973.75 15,000,000.00~~ 0.00% ~~V-1 NA~~ 0.00 0.00 0.00 ~~0.00 0.00 0.00~~% VL-2R NAN/A 0.00 0.00 0.00 0.00 0.00 0.00% V-3 NAN/A 0.00 0.00 0.00 0.00 0.00 0.00% ~~V-4~~Totals ~~NA 0.00 0.00 0.00 0.00 0.00 0.00%~~ 3,~~788~~707,~~964~~375.1830 0.00 0.00 4,~~692~~438,~~623~~889.5648 1,~~005~~004,~~943~~062,~~438~~856.8521

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X ~~22541N2V0~~22541NM55 0.~~152659~~171105% ~~988~~1,~~234~~006,~~824~~389,300.4484 ~~988~~1,~~234~~004,~~824~~794,370.4439 A-SP ~~22541N2W8~~22541NM63 1.~~602504~~810180% ~~882~~904,~~387~~449,000.00 ~~882~~904,~~387~~449,000.00 A-Y 22541NM71 1.040531% 105,510,837.24 105,315,449.45

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X ~~22541N2V0~~22541NM55 ~~125~~143,~~718~~271.9923 0.00 ~~125~~143,~~718~~271.9923 ~~987~~1,~~335~~004,~~328~~062,856.4621 A-SP ~~22541N2W8~~22541NM63 1,~~178~~364,~~357~~346.2033 0.00 1,~~178~~364,~~357~~346.2033 ~~882~~904,~~387~~449,000.00 A-Y 22541NM71 91,320.02 0.00 91,320.02 105,223,403.40 (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 ~~22541NS59~~22541NA25 ~~1,000~~994.~~00000000~~12002872 82.~~64899981~~69684635 23.~~50500000~~08757112 0.00000000 0.00000000 991.~~35100019~~42318236 A-2 ~~22541NS67~~22541NA33 1,000.00000000 0.00000000 3.~~21750000~~83083334 0.00000000 0.00000000 1,000.00000000 ~~A-3~~B ~~22541NS75~~22541NA41 1,000.00000000 0.00000000 3.~~88833330~~93583333 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 ~~22541NT25~~22541NA58 1,000.00000000 0.00000000 43.~~13166680~~96916634 0.00000000 0.00000000 1,000.00000000 D ~~22541NT33~~22541NA66 1,000.00000000 0.00000000 4.~~18916653~~01833328 0.00000000 0.00000000 1,000.00000000 E ~~22541NT41~~22541NA74 1,000.00000000 0.00000000 4.~~26500040~~07583366 0.00000000 0.00000000 1,000.00000000 F ~~22541N2H1~~22541NL23 1,000.00000000 0.00000000 4.~~70083300~~50416634 0.00000000 0.00000000 1,000.00000000 G ~~22541N2J7~~22541NL31 1,000.00000000 0.00000000 4.~~78666667~~59166648 0.00000000 0.00000000 1,000.00000000 H ~~22541N2K4~~22541NL49 1,000.00000000 0.00000000 54.~~05596533~~86750000 0.00000000 0.00000000 1,000.00000000 J ~~22541N2L2~~22541NL56 1,000.00000000 0.00000000 43.~~08166647~~95833358 0.00000000 0.00000000 1,000.00000000 K ~~22541N2M0~~22541NL64 1,000.00000000 0.00000000 43.~~08166647~~95833333 0.00000000 0.00000000 1,000.00000000 L ~~22541N2N8~~22541NL72 1,000.00000000 0.00000000 43.~~08166565~~95833333 0.00000000 0.00000000 1,000.00000000 M ~~22541N2P3~~22541NL80 1,000.00000000 0.00000000 43.~~08166679~~95833333 0.00000000 0.00000000 1,000.00000000 N ~~22541N2Q1~~22541NL98 1,000.00000000 0.00000000 43.~~08166613~~95833386 0.00000000 0.00000000 1,000.00000000 O ~~22541N2R9~~22541NM22 1,000.00000000 0.00000000 43.~~08166565~~95833267 0.00000000 0.00000000 1,000.00000000 P ~~22541N2S7~~22541NM30 1,000.00000000 0.00000000 43.~~08166676~~95833295 0.00000000 0.00000000 1,000.00000000 ~~GLC~~Q ~~22541N2T5~~22541NM48 1,000.00000000 ~~1.15257044 4.86833253~~ 0.00000000 03.~~00000000~~94163706 ~~998.84742956 RCKB 22541N2U2 1,000.00000000~~ 0.00000000 ~~5.26491667~~ 0.00000000 ~~0.00000000~~ 1,000.00000000 ~~V-1~~R NAN/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 VL-2R NAN/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V-3 NAN/A 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 ~~22541N2V0~~22541NM55 ~~1,000~~998.~~00000000~~41519534 0.~~12721571~~14236164 0.00000000 ~~999~~997.~~08979530~~68832535 A-SP ~~22541N2W8~~22541NM63 1,000.00000000 1.~~33541995~~50848343 0.00000000 1,000.00000000 A-Y 22541NM71 998.14817326 0.86550370 0.00000000 997.27578846

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~811~~596,~~849~~541.8230 Servicing Advances Outstanding ~~11,552.50 Reimbursement for Interest on P&I Advances~~ 0.00 ~~paid from general collections~~ Reimbursement for Interest on ~~Servicing~~Advances ~~Advance~~ 0.00 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 3759,~~629~~632.2569 Less Delinquent Servicing Fees 54,~~613~~271.2825 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 02,678.0007 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3258,~~015~~039.9751

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 ~~260~~837,~~520~~497.0049 0.00 ~~260~~837,~~520~~497.0049 0.00 0.00 ~~260~~837,~~520~~497.0049 0.00 A-2 ~~630~~2,~~630~~045,140.0018 0.00 ~~630~~2,~~630~~045,140.0018 0.00 0.00 ~~630~~2,~~630~~045,140.0018 0.00 A-3X ~~423~~143,~~828~~271.3323 0.00 ~~423~~143,~~828~~271.3323 0.00 0.00 ~~423~~143,~~828~~271.3323 0.00 A-4SP 1,~~457~~364,~~475~~346.5833 0.00 1,~~457~~364,~~475~~346.5833 0.00 0.00 1,~~457~~364,~~475~~346.5833 0.00 BA-Y ~~131~~91,~~630~~320.2702 0.00 ~~131~~91,~~630~~320.2702 0.00 0.00 ~~131~~91,~~630~~320.2702 0.00 CB 51118,~~038~~830.4868 0.00 51118,~~038~~830.4868 0.00 0.00 51118,~~038~~830.4868 0.00 DC ~~124~~39,~~196~~945.2269 0.00 ~~124~~39,~~196~~945.2269 0.00 0.00 ~~124~~39,~~196~~945.2269 0.00 ED 52121,~~685~~317.5550 0.00 52121,~~685~~317.5550 0.00 0.00 52121,~~685~~317.5550 0.00 FE 5841,~~069~~019.3919 0.00 5841,~~069~~019.3919 0.00 0.00 5841,~~069~~019.3919 0.00 GF 9445,~~603~~329.6893 0.00 9445,~~603~~329.6893 0.00 0.00 9445,~~603~~329.6893 0.00 HG 7480,~~949~~868.6343 0.00 7480,~~949~~868.6343 0.00 0.00 7480,~~949~~868.6343 0.00 JH 7048,~~588~~986.3452 0.00 7048,~~588~~986.3452 0.00 0.00 7048,~~588~~986.3452 0.00 KJ 7079,~~588~~669.3438 0.00 7079,~~588~~669.3438 0.00 0.00 7079,~~588~~669.3438 0.00 LK 2059,~~167~~755.~~51 0.~~00 ~~20,167.51~~ 0.00 ~~0.00 20~~59,~~167~~755.~~51 0.~~00 ~~M 55,465.77~~ 0.00 ~~55,465.77~~ 0.00 ~~0.00 55~~59,~~465~~755.~~77 0.~~00 ~~N 25,208.37~~ 0.00 ~~25,208.37~~L ~~0.00 0.00 25~~29,~~208~~877.3750 0.00 ~~O 20~~29,~~167~~877.5150 0.00 ~~20,167.51~~ 0.00 ~~0.00 20~~29,~~167~~877.5150 0.00 PM 7029,~~591~~877.7150 0.00 7029,~~591~~877.7150 0.00 0.00 7029,~~591~~877.7150 0.00 ~~GLC~~N 1724,~~585~~897.7592 0.00 1724,~~585~~897.7592 0.00 0.00 1724,~~585~~897.7592 0.00 ~~RCKB~~O 7819,~~973~~918.7533 0.00 7819,~~973~~918.7533 0.00 0.00 7819,~~973~~918.7533 0.00 ~~A-X~~P ~~125~~34,~~718~~857.9908 0.00 ~~125~~34,~~718~~857.9908 0.00 0.00 ~~125~~34,~~718~~857.9908 0.00 ~~A-SP~~Q 149,~~178,357~~797.2002 0.00 149,~~178,357~~797.2002 0.00 0210.0004 149,~~178,357~~586.2098 0210.0004 Total 5,~~093~~306,~~040~~522.3792 0.00 5,~~093~~306,~~040~~522.3792 0.00 0210.0004 5,~~093~~306,~~040~~312.3788 0210.0004

Other Required Information Available Distribution Amount (1) 56,~~996~~037,~~699~~827.7506 Aggregate Number of Outstanding Loans ~~101~~171 Aggregate Unpaid Principal Balance of Loans ~~987~~1,~~375~~004,~~840~~132,147.4912 Aggregate Stated Principal Balance of Loans ~~987~~1,~~335~~004,~~328~~062,856.4721 Aggregate Amount of Servicing Fee 3258,~~015~~039.9751 Aggregate Amount of Special Servicing Fee 0210.0004 Aggregate Amount of Trustee Fee 12,~~729~~073.4165 Aggregate ~~Amount of Primary Servicing Fee 0.00 Aggregate~~ Trust Fund Expenses 0.00 ~~Interest~~Amounts ~~Reserve~~held ~~Deposit~~in ~~0.00~~Excess ~~Interest~~Liquidation ~~Reserve~~Proceeds ~~Withdrawal~~Account 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,~~035~~368,~~839~~229.6424 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments ~~96,559~~0.5000 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,~~132~~368,~~399~~229.1424 Principal: Scheduled Principal ~~899~~731,~~495~~514.9718 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 ~~4,163~~0.4100 Total Principal Collected ~~903~~731,~~659~~514.3818 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,~~036~~099,~~058~~743.5242 Total Funds Distributed Fees: Master Servicing Fee 3759,~~629~~632.2569 Trustee Fee 12,~~729~~073.4165 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 3961,~~358~~706.6634 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0210.0004 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 0210.0004 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 5,~~093~~306,~~040~~312.3788 Principal Distribution ~~903~~731,~~659~~514.3818 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 56,~~996~~037,~~699~~827.7506 Total Funds Distributed 6,~~036~~099,~~058~~743.4144

Ratings Detail Original Ratings Current Ratings Class CUSIP Fitch Moody's S&P Fitch Moody's S&P A-1 ~~22541NS59~~22541NA25 ~~AAA~~X Aaa XX AAA X Aaa XXAAA A-2 ~~22541NS67~~22541NA33 ~~AAA~~X Aaa XX AAA X Aaa XXAAA A-3X ~~22541NS75~~22541NM55 ~~AAA~~X Aaa XX AAA X Aaa XXAAA A-4SP ~~22541NS83~~22541NM63 X Aaa AAA X Aaa XXAAA A-Y 22541NM71 X Aaa AAA X Aaa XXAAA B ~~22541NS91~~22541NA41 AAX Aa2 XX AA X Aa2 XXAA C ~~22541NT25~~22541NA58 ~~AA-~~X Aa3 XX AA- X Aa3 XXAA- D ~~22541NT33~~22541NA66 AX A2 XX A X A2 XXA E ~~22541NT41~~22541NA74 A-X A3 XX A- X A3 XXA- F ~~22541N2H1~~22541NL23 ~~BBB+~~X Baa1 XX BBB+ X Baa1 XXBBB+ G ~~22541N2J7~~22541NL31 ~~BBB~~X Baa2 XX BBB X Baa2 XXBBB H ~~22541N2K4~~22541NL49 ~~BBB-~~X Baa3 XX BBB- X Baa3 XXBBB- J ~~22541N2L2~~22541NL56 ~~BB+~~X Ba1 XX BB+ X Ba1 XXBB+ K ~~22541N2M0~~22541NL64 BBX Ba2 XX BB X Ba2 XXBB L ~~22541N2N8~~22541NL72 ~~BB-~~X Ba3 XX BB- X Ba3 XXBB- M ~~22541N2P3~~22541NL80 X B1 B+ NRX XXB1 B+ ~~NR XX~~ N ~~22541N2Q1~~22541NL98 BX B2 XX B X B2 XXB O ~~22541N2R9~~22541NM22 B-X B3 XX B- X B3 XXB- P ~~22541N2S7~~22541NM30 NRX NRCaa2 XXCCC NRX NRCaa2 XXCCC ~~GLC~~Q ~~22541N2T5~~22541NM48 ~~BBB+~~X ~~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 2250,000 6 1,163,673.84 0.12 111 6.8295 11.518257 250,001 to 500,000 12 4,420,849.52 0.44 134 6.9624 11.856504 500,001 to 750,000 17 10,~~805~~588,~~636~~538.0170 1.8005 ~~111~~119 6.~~4207~~3941 13.898763 750,001 to 1,000,000 10 8,897,681.~~507038~~31 20.89 118 6.3804 7.491531 1,000,001 to 31,250,000 11 12,747,237.62 1.27 113 6.2538 5.568447 1,250,001 to 1,500,000 198 4611,~~162~~121,~~899~~299.1655 41.6811 ~~110~~113 6.~~3203~~4426 6.679104 1,500,001 to 2,000,000 13 23,024,305.~~450976~~20 2.29 104 6.3442 3.775276 2,000,001 to 42,500,000 6 13,856,152.45 1.38 112 6.5388 3.345111 2,500,001 to 3,000,000 810 27,~~110~~224,~~681~~539.8312 2.7571 ~~102~~112 6.~~0667~~3731 14.~~314949~~018391 43,000,001 to 54,000,000 1413 6243,~~444~~338,~~888~~135.6947 64.32 ~~107~~113 6.~~2174~~0431 15.~~443128~~966807 54,000,001 to 4,500,000 8 33,561,226.43 3.34 114 6.2560 1.999682 4,500,001 to 5,000,000 98 4938,~~824~~694,~~791~~487.6615 53.0585 ~~115~~113 6.~~2319~~1437 1.~~332432~~434379 65,000,001 to 87,~~000~~500,000 913 5979,~~913~~163,~~584~~229.9436 67.0788 ~~104~~113 6.~~0966~~2690 1.~~603689~~726064 87,~~000~~500,001 to 10,000,000 47 3459,~~843~~841,~~935~~946.7590 35.5396 ~~116~~113 56.~~9809~~0579 1.~~456651~~607130 10,000,001 to 1512,~~000~~500,000 8 9792,~~093~~272,~~710~~834.0601 9.8319 ~~116~~114 6.~~2331~~0263 1.~~363319~~533721 1512,~~000~~500,001 to 2515,000,000 85 ~~141~~70,~~337~~649,~~559~~060.9848 147.3204 ~~108~~106 6.~~1184~~1542 1.~~371271~~454823 2515,000,001 to 3023,000,000 38 82154,~~870~~339,~~138~~162.9373 815.3937 ~~104~~139 6.~~2074~~0535 1.~~475697~~500820 3023,000,001 to 4030,000,000 25 66134,~~457~~743,~~528~~044.3990 613.7342 83114 6.~~8975~~3577 1.~~801572~~387915 4030,000,001 to 6050,000,000 31 ~~149~~30,~~273~~962,~~971~~388.9739 153.1208 94110 57.~~9146~~0000 1.~~689211~~270000 6050,000,001 or Greater 2 ~~152~~153,~~196~~453,~~001~~063.1008 15.4128 9385 56.~~7090~~1683 21.~~029585~~618912 Totals ~~101~~171 ~~987~~1,~~335~~004,~~328~~062,856.4721 100.00 ~~103~~112 6.~~1150~~2130 12.~~582094~~223265

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) ~~Alabama~~Arizona 1 92,~~006~~536,~~569~~624.5584 0.9125 ~~115~~114 6.~~0600~~4000 ~~1.110000 Arizona 5 24,079,527.01~~ 2.44700000 ~~96 6.1915 1.513753~~ California 1814 ~~214~~100,~~824~~233,~~269~~672.0754 219.7698 ~~105~~107 6.~~0521~~3168 1.~~579244~~446024 Colorado 1 24,~~008~~934,~~713~~434.3680 0.2049 65113 5.~~9900~~8800 21.~~190000~~540000 ~~Connecticut~~Delaware 21 512,~~218~~963,~~878~~676.7925 01.5329 ~~109~~117 65.~~6361~~8000 1.~~552053~~690000 Florida 610 8864,~~953~~080,~~714~~032.7944 96.0138 71111 6.~~2743~~2171 1.~~607339~~405641 Georgia 92 5819,~~545~~521,~~175~~213.8145 51.9394 ~~114~~112 6.~~2171~~2594 1.~~430793~~361284 Hawaii 1 127,~~992~~302,~~438~~494.5479 10.3273 ~~116~~113 6.~~3900~~2000 1.~~170000~~240000 Illinois 24 6103,~~950~~478,~~753~~776.6137 010.7031 ~~116~~72 65.~~2406~~8668 1.~~490793~~679314 Indiana 61 161,~~024~~980,~~665~~072.7377 10.6220 ~~112~~107 6.~~3761~~9400 1.~~494667~~300000 ~~Kentucky~~Maine 1 220,~~725~~831,~~440~~482.1455 02.2807 ~~114~~350 6.~~5000~~7700 1.~~520000~~470000 Maryland 28 2975,~~940~~871,~~887~~357.6450 37.0356 ~~115~~114 5.~~8467~~9111 1.~~208623~~441982 Massachusetts 43 1117,~~884~~810,~~586~~458.6379 1.2077 ~~117~~114 65.~~0806~~9472 1.~~416889~~491142 Michigan 1918 ~~139~~35,~~778~~057,~~464~~326.00 143.1649 ~~118~~116 56.~~6125~~5119 1.~~866757~~421988 ~~Mississippi~~Minnesota 1 21,~~926~~113,~~426~~914.8940 0.3011 ~~115~~113 6.~~2500~~0400 1.~~340000~~410000 Missouri 1 12,~~991~~629,~~760~~194.0497 0.2026 ~~128~~116 5.~~8600~~9000 1.~~880000~~310000 ~~Nebraska~~Nevada 65 4017,~~308~~296,~~776~~513.7115 41.0872 115 6.~~1400~~1357 1.~~560000~~429804 ~~Nevada~~New 2Hampshire 71 4,~~072~~972,~~926~~625.5776 0.7250 114 6.~~3015~~2000 1.~~388652~~520000 New ~~Hampshire~~Jersey 24 1224,~~709~~061,~~363~~563.2030 ~~1.29 117 5.9700~~ 2.~~010000~~40 ~~New Jersey 2 41,991,509.63 4.25~~ 116 65.~~0308~~6786 1.~~489802~~543471 New York 271 8101,~~485~~887,~~137~~919.1311 010.8615 ~~116~~115 6.~~1460~~2068 18.~~621783~~796506 North Carolina 65 3246,~~589~~632,~~788~~223.7203 34.3064 ~~102~~113 6.~~2363~~5006 1.~~557415~~398817 Ohio 3 18123,~~984~~340,~~065~~197.1724 112.9228 ~~117~~113 6.~~0255~~3611 1.~~358835~~469263 ~~Oregon~~Oklahoma 13 226,~~313~~810,~~797~~507.1241 02.2367 115 65.~~0400~~9500 1.~~070000~~826055 Pennsylvania 15 616,~~461~~281,~~734~~236.9887 01.6562 ~~116~~114 56.~~9200~~2977 1.~~610000~~212907 South ~~Dakota~~Carolina 1 14,~~586~~175,~~843~~000.4300 0.1642 ~~116~~113 6.~~5000~~0000 1.~~280000~~460000 Tennessee 21 414,~~437~~854,~~554~~291.0369 01.4548 ~~114~~110 6.~~3500~~2500 01.~~845150~~580000 Texas 717 4095,~~636~~643,~~311~~576.0470 49.1253 ~~107~~112 6.~~3241~~5907 1.~~282611~~353258 ~~Virginia~~Utah 61 ~~128~~15,~~408~~883,~~893~~548.7116 131.0158 7452 6.~~4923~~2000 12.~~715588~~000000 ~~Washington~~Virginia 32 439,~~784~~843,~~265~~140.8488 03.4897 115 65.~~3728~~9449 1.~~570606~~327894 ~~Washington,DC 1 3,486,327.24 0.35 116 6.1400 1.420000~~ Wisconsin 12 52,~~225~~035,~~762~~780.3527 0.5320 ~~115~~112 6.~~2500~~1841 1.~~370000~~468722 Totals ~~125~~188 ~~987~~1,~~335~~004,~~328~~062,856.4721 100.00 ~~103~~112 6.~~1150~~2130 12.~~582094~~223265

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 178 ~~113~~44,~~103~~773,~~263~~648.7775 114.46 ~~111~~114 6.~~0620~~0969 1.~~001340~~047000 1.26 to 1.30 69 53105,~~249~~770,~~348~~585.3243 510.3953 ~~117~~113 6.~~2885~~5649 1.~~277009~~276356 1.31 to 1.35 711 4082,~~612~~992,~~207~~419.6081 48.1127 90106 6.~~1529~~3544 1.~~328299~~330343 1.36 to 1.40 1012 74101,~~639~~121,~~059~~530.0750 710.5607 ~~111~~113 6.~~2578~~2227 1.~~377303~~379894 1.41 to 1.45 813 53181,~~356~~511,~~679~~760.8099 518.4008 ~~108~~113 6.~~3190~~3533 1.~~424648~~441735 1.46 to 1.50 710 4786,~~210~~801,~~631~~924.5893 48.7865 ~~108~~170 6.~~2455~~1916 1.~~489555~~474872 1.51 to 1.5570 27 173,800,255.89 17.31 113 6.0653 ~~109~~1.584330 1.71 to 2.00 7 119,~~275~~530,~~457~~701.9567 11.0790 ~~115~~69 5.~~8784~~8220 1.~~534901~~838749 12.5601 to 13.6000 87 6718,~~339~~849,~~149~~802.6884 61.8288 ~~115~~113 6.~~1703~~3228 12.~~569896~~769446 13.6101 to 14.6500 1211 ~~183~~21,~~738~~541,~~314~~493.5077 2.15 113 6.3729 3.724940 4.01 to 7.00 18 23,177,629.6133 782.31 118 6.~~5611~~2167 15.~~632214~~277067 17.6601 to 110.9900 15 ~~103~~17,~~613~~157,~~257~~788.4883 101.4971 85116 6.~~0797~~3321 18.~~854479~~502278 210.0001 orto ~~Greater~~30.00 519 ~~141~~23,~~197~~872,~~958~~534.7248 142.38 115 6.0666 15.549540 30.01 ~~114~~to 581.~~4869~~95 24 3,160,778.~~211282~~99 0.31 111 6.1778 45.486954 Totals ~~101~~171 ~~987~~1,~~335~~004,~~328~~062,856.4721 100.00 ~~103~~112 6.~~1150~~2130 12.~~582094~~223265

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 75 3414,~~812~~771,~~688~~557.5750 ~~3.53 111 6.2333~~ 1.~~428967~~47 ~~Lodging~~114 ~~1 65,000,000.00~~ 6.583352 ~~59 6.3600~~ 1.~~640000~~461279 Mixed Use 54 2837,~~329~~987,~~297~~174.6194 23.8778 ~~107~~244 6.~~3375~~4437 1.~~339335~~571139 Multi-Family 23108 99304,~~660~~693,~~800~~830.8972 1030.0935 ~~102~~113 56.~~9507~~1445 13.~~446410~~899433 Office 4640 ~~394~~311,~~928~~829,~~435~~259.7922 4031.0006 ~~102~~96 6.~~0743~~1325 1.~~593825~~538647 Retail 4030 ~~355~~330,~~173~~397,~~752~~161.6713 3532.9791 ~~109~~112 6.~~1292~~3162 1.~~632577~~443605 Self Storage 31 94,~~430~~383,~~352~~872.9452 0.9644 ~~116~~117 6.~~2236~~5000 1.~~518837~~400000 Totals ~~125~~188 ~~987~~1,~~335~~004,~~328~~062,856.4721 100.00 ~~103~~112 6.~~1150~~2130 12.~~582094~~223265

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.~~224~~750% toor ~~5.700%~~less 417 31160,~~858~~792,~~367~~685.2181 316.2301 ~~101~~86 5.~~6099~~6592 13.~~229477~~346027 5.~~701~~751% to ~~5.900% 11 228,284,250.48 23.12 101 5.8435 1.630447 5.901% to~~ 6.000% 1437 ~~103~~280,~~798~~370,~~019~~415.2471 1027.5192 ~~103~~114 5.~~9738~~9015 1.~~415781~~861996 6.001% to 6.~~100~~250% 1537 68149,~~594~~941,~~493~~511.2910 614.9593 ~~111~~104 6.~~0612~~1676 12.~~416202~~086173 6.~~101~~251% to 6.~~200~~500% 823 70113,~~511~~183,~~651~~218.8569 711.1427 113 6.~~1530~~3868 1.~~566955~~667367 6.~~201~~501% to 6.~~300~~750% 1423 91178,~~945~~645,~~976~~838.1836 917.3179 ~~105~~113 6.~~2648~~6145 12.~~510821~~111492 6.~~301~~751% to 67.~~400~~250% 925 ~~118~~111,~~219~~423,~~320~~763.8959 11.9710 83156 6.~~3564~~9183 12.~~504008~~096200 67.~~401~~251% toor ~~6.500%~~greater 119 609,~~954~~705,~~194~~422.95 60.1797 ~~113~~115 ~~6.4809 1.550641 6.501% to 6.700% 6 69,528,862.04~~ 7.045710 ~~116~~ 6.~~5898~~175382 ~~1.359817 6.701% to 7.760% 8 56,444,191.24 5.72 74 7.4226 1.559408~~ Totals ~~101~~171 ~~987~~1,~~335~~004,~~328~~062,856.4721 100.00 ~~103~~112 6.~~1150~~2130 12.~~582094~~223265

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 ~~Months~~months or ~~Less~~less 98163 ~~947~~819,~~885~~053,~~672~~254.3304 9681.0057 ~~104~~119 6.~~0503~~2253 12.~~579199~~324142 13 to 24 ~~Months~~months 13 12,~~800~~754,~~363~~998.1561 0.1827 99107 7.~~7300~~0147 110.~~480000~~712484 25 to 36 ~~Months~~months 0 0.00 0.00 0 0.0000 0.000000 37 ~~Months~~to or48 ~~Greater~~months 20 370.00 0.00 0 0.0000 0.000000 49 months and greater 5 182,~~649~~254,~~292~~603.9956 318.8115 5684 76.~~6656~~1453 1.~~659878~~641597 Totals ~~101~~171 ~~987~~1,~~335~~004,~~328~~062,856.4721 100.00 ~~103~~112 6.~~1150~~2130 12.~~582094~~223265

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 155 ~~228~~91,~~636~~031,~~767~~640.66 239.1607 5957 65.~~3542~~7850 1.~~670809~~715116 85 Months to ~~120~~117 Months 85151 ~~756~~779,~~706~~594,~~800~~826.7734 7677.64 ~~116~~113 6.~~0434~~2112 12.~~554505~~350426 ~~121~~118 Months or Greater 12 121,~~991~~213,~~760~~906.0430 02.2011 ~~128~~347 56.~~8600~~7711 1.~~880000~~550401 Totals ~~101~~158 ~~987~~891,~~335~~840,~~328~~373.4730 ~~100~~88.0082 ~~103~~113 6.~~1150~~1810 12.~~582094~~266549

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 02 01,251,084.0059 0.0012 0114 06.~~0000~~1884 05.~~000000~~595794 118 Months or Greater 08 04,075,053.0011 0.0041 0173 06.~~0000~~5737 09.~~000000~~831885 Totals 013 0112,222,482.0091 011.0018 0107 06.~~0000~~4671 01.~~000000~~879280

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 47 ~~167~~81,~~210~~515,000.00 168.9412 6960 65.~~1670~~7187 14.~~714574~~033301 ~~290~~250 Months or Less 45 294,~~290~~509,~~712~~717.9589 20.9745 ~~110~~118 6.~~4685~~1048 110.~~442505~~050906 ~~291~~251 Months to 300 Months 2116 ~~124~~34,~~092~~531,~~165~~302.6930 123.5744 95112 6.~~5578~~4792 12.~~605362~~276162 301 Months to ~~320~~355 Months 2104 17666,~~197~~970,~~854~~366.5269 166.7443 ~~113~~120 6.~~3881~~2284 1.~~127274~~764661 ~~321~~356 Months to ~~350~~360 Months 15 166,~~800~~613,~~363~~676.1525 06.1863 99113 76.~~7300~~0397 1.~~480000~~493910 ~~351~~361 Months or Greater 6921 ~~647~~37,~~744~~700,~~232~~310.1617 653.6175 112 56.~~9890~~3273 17.~~562110~~750829 Totals ~~101~~158 ~~987~~891,~~335~~840,~~328~~373.4730 ~~100~~88.0082 ~~103~~113 6.~~1150~~1810 12.~~582094~~266549

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 3966 ~~520~~603,~~599~~036,~~275~~253.1054 5260.7306 94114 6.~~1479~~2413 1.~~690886~~481472 1 Year or Less 61102 ~~463~~360,~~580~~123,~~821~~202.5190 4635.9587 ~~113~~111 6.~~0818~~1480 13.~~463611~~548738 1 to 2 Years 1 3 40,~~155~~903,~~231~~399.8677 04.3207 56113 56.~~5500~~3673 1.~~040000~~489685 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals ~~101~~171 ~~987~~1,~~335~~004,~~328~~062,856.4721 100.00 ~~103~~112 6.~~1150~~2130 12.~~582094~~223265 (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 463,268.36 60,431.87 6.600% 30235616 2 OF Chicago IL 352,160.00 0.00 5.680% 30235570 3 OF Various TX 186,759.86 20,814.52 7.000% 30235638 4 Various Various MI 167,630.89 21,467.41 6.580% 940930691 5 OF Vienna VA 149,232.19 24,637.46 6.000% 30235626 6 RT Willoughby OH 141,329.42 24,802.91 5.870% 940929089 7 RT Mooresville NC 145,617.94 16,231.01 6.930% 940930043 8 RT San Diego CA 134,333.33 0.00 6.500% 30235628 9 RT East Windsor NJ 101,730.59 20,448.45 5.550% 30235571 10 MU Portland ME 121,528.95 14,955.95 6.770% 940930852 11 OF Rockville MD 102,407.10 18,405.35 5.800% 30235615 12 MF Elkridge MD 100,091.25 0.00 5.670% 30235614 13 MF Miami FL 97,098.21 16,450.18 5.970% 30235592 14 MF Marietta GA 99,089.31 14,938.72 6.260% 30235601 15 RT Cerritos CA 98,300.91 14,542.69 6.290% 30235591 16 OF Salt Lake City UT 84,870.57 13,124.47 6.200% 940930051 17 RT Chula Vista CA 79,127.77 12,256.45 6.150% 30235572 18 OF Chattanooga TN 77,443.78 14,913.80 6.250% 30235642 19 MF West Carrollton OH 71,547.93 12,297.43 5.950% 30235639 20 RT Chicago IL 79,218.42 10,101.36 6.590% 940930854 21 MF Rehoboth Beach DE 64,803.67 11,474.22 5.800% 940930182 22 MF Houston TX 68,428.54 9,315.83 6.500% 940931062 23 MF Clearwater FL 62,113.44 10,064.24 6.030% 940930957 24 OF Tulsa OK 61,234.31 10,326.46 5.950% 30235586 25 OF Raleigh NC 62,100.11 10,232.16 6.050% 940930958 26 MU Tulsa OK 60,213.73 10,154.36 5.950% 30235635 27 RT Rockford IL 58,082.59 9,670.95 5.980% 940930848 28 OF Fairfax VA 54,908.91 9,868.63 5.800% 940931010 29 MF Port Richey FL 52,160.93 8,932.13 5.900% 30235637 30 RT Las Vegas NV 47,541.35 8,603.67 5.770% 940930850 31 OF Rockville MD 45,359.53 8,152.35 5.800% 30235568 32 RT Ocala FL 51,803.55 6,094.41 6.890% 30235618 33 RT Taunton MA 41,387.31 7,892.87 5.690% 470025050 34 MF Ossining NY 41,447.83 8,313.47 5.700% 30235584 35 RT Oceanside CA 45,611.28 5,798.87 6.660% 30235589 36 MF Addison TX 39,285.21 6,752.22 5.950% 30235624 37 RT Rolling Hills Estates CA 38,238.53 6,486.95 5.950% 30235605 38 MF Honolulu HI 39,019.23 5,997.24 6.200% 940930690 39 OF Billerica MA 35,372.43 5,445.86 6.150% 30235644 40 OF Glen Burnie MD 36,080.70 5,235.75 6.350% 30235573 41 OF Pearland TX 38,330.22 4,365.42 6.950% 30235603 42 RT Chicago IL 33,445.05 5,140.50 6.200% 940930617 43 MF Shippensburg PA 30,283.67 4,969.90 6.000% 30235621 44 RT Rancho Cordova CA 30,822.76 4,618.38 6.260% 470023380 45 MF New York NY 31,737.44 1,815.76 6.600% 470022210 46 MF Islip NY 31,614.36 1,857.34 6.580% 940930847 47 OF Gaithersburg MD 27,454.45 4,934.32 5.800% 30235611 48 OF Las Vegas NV 10,881.04 1,380.49 6.650% 30235609 49 OF Las Vegas NV 9,855.61 1,250.38 6.650% 30235610 50 OF Las Vegas NV 9,741.67 1,235.93 6.650% 940930003 51 MF Tyler TX 29,799.77 3,754.68 6.700% 940930849 52 OF Silver Spring MD 25,465.00 4,576.76 5.800% 30235633 53 IN Manchester NH 26,569.94 4,053.51 6.200% 30235597 54 RT Corona CA 26,522.05 4,101.40 6.200% 30235665 55 RT Jacksonville NC 25,704.17 0.00 6.000% 30235608 56 OF Highlands Ranch CO 25,006.97 4,400.94 5.880% 940930739 57 MF Texarkana TX 23,645.27 4,366.23 5.750% 940930756 58 MF Benbrook TX 25,526.57 3,812.35 6.250% 940930430 59 MU Grosse Pointe Farms MI 25,008.83 3,850.31 6.150% 30235596 60 OF Hurst TX 26,872.87 3,286.94 6.750% 940930455 61 SS San Francisco CA 24,566.29 5,142.83 6.500% 30235569 62 OF Silver Spring MD 28,016.66 2,488.58 7.530% 940930841 63 OF Gaithersburg MD 21,565.67 3,875.94 5.800% 940930610 64 RT Conoga Park CA 21,394.23 3,732.55 5.870% 30235613 65 RT Columbia SC 21,570.83 0.00 6.000% 470024870 66 MF Yonkers NY 20,055.05 4,263.55 5.900% 30235594 67 MF Tallahassee FL 21,502.88 5,290.69 6.150% 30235607 68 OF Swarthmore PA 21,616.78 5,099.83 6.250% 940929812 69 MF Dallas TX 23,079.24 2,864.68 6.750% 30235623 70 RT Raleigh NC 18,261.40 3,137.61 5.920% 470025500 71 MF Kew Gardens NY 16,858.97 3,921.52 5.650% 470025170 72 MF New York NY 15,980.00 0.00 5.640% 30235634 73 RT Avon Park FL 17,076.76 2,941.60 5.900% 470025680 74 MF New York NY 16,424.73 1,517.80 5.710% 470022910 75 MF Bayside NY 19,206.90 2,617.10 6.700% 940930857 76 MF Baytown TX 17,004.33 2,690.50 6.100% 470025290 77 MF New York NY 14,644.77 607.23 5.430% 940930995 78 MF Edmond OK 16,044.80 4,154.53 5.950% 940930856 79 MF Baytown TX 16,350.31 2,587.03 6.100% 30235574 80 RT Philadelphia PA 18,182.65 2,102.23 6.900% 470025580 81 MF New York NY 14,977.95 0.00 5.750% 30235645 82 OF San Francisco CA 16,430.97 2,334.21 6.400% 470021910 83 MF Merritt Island FL 19,922.24 3,030.29 7.790% 30235598 84 MF Dallas TX 15,323.43 2,223.62 6.350% 470024790 85 MF New York NY 13,516.35 5,957.43 5.820% 940930142 86 IN West Bridgewater MA 14,530.29 2,186.43 6.250% 470024280 87 MF New York NY 14,432.54 2,344.56 6.250% 470022100 88 MF Brooklyn NY 15,396.63 3,348.78 6.710% 940930937 89 MF Blue Springs MO 13,369.40 2,289.40 5.900% 470025560 90 MF Jackson Heights NY 12,647.81 2,539.77 5.680% 940930441 91 MF Phoenix AZ 13,990.42 1,959.98 6.400% 470023300 92 MF Brooklyn NY 14,647.36 704.32 6.950% 30235588 93 OF Henderson NV 13,441.54 1,869.33 6.450% 470023290 94 MF New York NY 13,864.95 979.72 6.960% 30235620 95 MF El Paso TX 12,544.75 1,887.66 6.250% 30235627 96 MF Wilmer TX 11,854.05 2,726.75 6.300% 940927192 97 MF Erie PA 11,258.85 1,671.21 6.250% 30235640 98 IN Carlsbad CA 11,161.86 1,479.50 6.500% 470024380 99 MF New York NY 10,127.45 851.66 5.900% 30235567 100 MF Speedway IN 11,841.41 1,384.15 6.940% 30235612 101 IN Charlotte NC 9,529.96 2,288.52 6.200% 30235593 102 MF Vero Beach FL 9,943.32 1,297.08 6.600% 470025730 103 MF Brooklyn NY 8,625.34 784.39 5.740% 470025760 104 MF Bronx NY 8,503.16 1,488.80 6.010% 30235587 105 MF Fontana CA 8,467.60 1,424.98 6.000% 470025780 106 MF New York NY 8,072.16 677.25 5.870% 470023710 107 MF New Rochelle NY 9,125.39 1,254.84 6.660% 470023810 108 MF New York NY 8,873.79 432.10 6.890% 30235632 109 MF Kennedale TX 8,418.25 1,766.17 6.560% 30235619 110 RT Ventnor NJ 8,338.89 1,661.02 6.730% 30235585 111 MF Clearwater FL 7,879.27 1,128.02 6.400% 470024680 112 MF Mount Vernon NY 6,764.55 1,440.43 5.550% 470023430 113 MF Freeport NY 7,415.19 1,733.53 6.450% 30235625 114 MF Broomall PA 7,034.69 1,534.41 6.450% 30235636 115 RT Truckee CA 7,032.87 946.16 6.480% 470025260 116 MF Brooklyn NY 6,167.80 1,190.40 5.750% 470024650 117 MF New York NY 6,442.82 609.92 6.200% 470023670 118 MF New York NY 6,810.00 0.00 6.810% 470022340 119 MF Staten Island NY 6,407.61 453.02 6.220% 470025360 120 MF New York NY 5,513.47 1,337.69 5.550% 30235590 121 RT Atlanta GA 6,216.53 941.18 6.250% 30235595 122 RT Fond du Lac WI 6,149.68 931.07 6.250% 30235604 123 OF Bloomington MN 5,801.26 1,474.66 6.040% 470023730 124 MF New York NY 6,580.27 308.92 6.970% 470020020 125 MF New York NY 5,747.58 1,061.12 6.300% 30235617 126 MF Cheektowaga NY 6,043.54 1,282.48 6.550% 470025630 127 MF New York NY 5,316.74 378.97 6.190% 470026040 128 MF New York NY 4,929.91 1,027.08 5.940% 470023520 129 MF New York NY 5,867.02 730.46 6.970% 470022860 130 MF New York NY 5,548.64 1,150.95 6.880% 470024940 131 MF New York NY 4,660.46 880.99 6.250% 30235602 132 MF Whitefish Bay WI 4,700.26 753.69 6.100% 470026210 133 MF New York NY 4,217.91 2,843.03 5.950% 470024240 134 MF New York NY 4,409.76 777.70 6.450% 470025700 135 MF Saline MI 4,112.25 4,851.97 6.120% 470022740 136 MF New York NY 4,575.42 0.00 6.950% 30235622 137 MF Orlando FL 3,861.87 904.24 6.250% 470025980 138 MF New York NY 3,428.75 1,558.04 5.930% 30235575 139 MU Turnersville NJ 4,192.89 464.23 7.000% 470023280 140 MF New York NY 3,858.55 584.16 6.450% 470025270 141 MF Elizabeth NJ 3,519.33 2,259.18 6.140% 470024330 142 MF New York NY 3,329.03 324.69 6.170% 470019790 143 MF New York NY 4,061.28 164.03 7.290% 470026310 144 MF New York NY 3,388.98 2,175.51 6.140% 470025200 145 MF New York NY 3,000.03 303.97 5.550% 30235629 146 MF Redding CA 3,555.47 1,131.74 6.780% 470022220 147 MF New York NY 3,270.00 0.00 6.540% 470024060 148 MF New York NY 3,357.32 534.27 6.750% 470024350 149 MF Brooklyn NY 3,364.38 1,925.69 6.600% 470024170 150 MF New York NY 3,084.05 215.70 6.250% 470024930 151 MF Brooklyn NY 2,831.32 226.86 6.000% 470024740 152 MF Riverdale NY 2,803.40 505.68 5.950% 470023220 153 MF New York NY 3,022.28 383.23 6.940% 470024400 154 MF New York NY 2,533.33 0.00 6.080% 470022960 155 MF New York NY 3,047.32 41.42 7.320% 470022980 156 MF New York NY 3,010.52 1,573.62 7.220% 470024500 157 MF New York NY 2,596.81 3,052.01 6.300% 470023360 158 MF Mount Vernon NY 2,287.52 318.33 6.700% 470021410 159 MF New York NY 2,256.43 1,232.64 6.830% 470023660 160 MF New York NY 1,977.80 1,062.62 7.400% 470022890 161 MF Brooklyn NY 1,890.58 916.92 7.550% 470026240 162 MF Brooklyn NY 1,644.61 197.33 6.970% 470023940 163 MF New York NY 1,704.48 190.32 7.250% 470023690 164 MF Brooklyn NY 1,654.13 912.95 7.320% 470023170 165 MF Brooklyn NY 1,651.93 171.94 7.430% 470026030 166 MF New York NY 1,377.67 205.67 6.430% 470024220 167 MF New York NY 1,390.23 204.81 6.500% 470023340 168 MF Brooklyn NY 1,373.75 60.38 7.120% 470024540 169 MF New York NY 1,069.83 133.34 6.950% 470023640 170 MF Brooklyn NY 890.15 421.64 7.570% 470020660 171 MF Brooklyn NY 748.69 105.24 6.780% Totals 5,368,229.24 731,514.18

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 10019849 03/11/2013 03/11/2033 N 87,296,616.67 87,196,001.10 05/11/2003 10019465 N/A 04/11/2008 N 65,000,000.00 65,000,000.00 05/11/2003 10018945 12/11/2012 12/11/2032 N 56,774,576.36 56,715,195.26 05/11/2003 10020695 01/11/2008 01/11/2033 N 52,250,000.00 52,250,000.00 04/11/2003 10019186 12/11/2012 12/11/2032 N 40,348,800.61 40,308,776.71 05/11/2003 10020697 12/11/2007 12/11/2027 N 35,678,770.69 35,640,579.63 05/11/2003 10016215 01/01/2013 01/01/2028 N 30,863,048.21 30,816,948.76 05/01/2003 10017258 N/A 01/01/2013 N 29,906,469.47 29,874,991.50 05/01/2003 10019500 N/A 02/11/2013 N 27,760,204.64 27,735,147.43 05/11/2003 10020698 10/11/2009 10/11/2032 N 25,260,000.00 25,260,000.00 04/11/2003 10020699 N/A 10/11/2012 N 24,700,000.00 24,700,000.00 04/11/2003 10016968 N/A 03/01/2013 N 21,981,037.99 21,958,408.54 05/01/2003 10018769 02/01/2013 02/01/2033 N 15,117,046.51 15,101,713.92 05/01/2003 10019386 02/01/2013 02/01/2033 N 5,512,982.31 5,507,390.72 05/01/2003 10019357 N/A 01/11/2008 N 16,848,983.29 16,831,808.67 05/11/2003 10017927 N/A 11/01/2012 N 6,196,254.28 6,190,198.04 05/01/2003 10017591 N/A 11/01/2012 N 5,474,602.16 5,469,251.26 05/01/2003 10017926 N/A 11/01/2012 N 4,902,257.42 4,897,465.94 05/01/2003 10015927 01/01/2013 01/01/2033 N 15,954,216.77 15,938,796.90 05/01/2003 10019187 N/A 12/11/2012 N 15,933,965.59 15,916,630.28 05/11/2003 10016988 N/A 07/11/2012 N 15,507,166.88 15,485,156.51 05/11/2003 10018058 N/A 10/11/2012 N 15,419,626.09 15,405,045.16 05/11/2003 10019313 N/A 01/11/2013 N 14,038,298.39 14,024,257.36 04/11/2003 10019261 01/11/2013 01/11/2033 N 13,004,675.50 12,992,438.54 05/11/2003 10019246 N/A 01/11/2013 N 12,960,230.87 12,946,844.26 05/11/2003 10019448 N/A 01/11/2013 N 12,127,477.91 12,116,518.13 04/11/2003 10017110 N/A 01/01/2013 N 11,963,080.53 11,950,653.74 05/01/2003 10017678 N/A 09/01/2012 N 11,512,324.91 11,498,909.99 05/01/2003 10019619 N/A 01/11/2013 N 11,365,651.80 11,354,088.39 05/11/2003 10019967 N/A 03/11/2013 N 10,230,978.19 10,209,999.65 05/11/2003 10020052 N/A 02/11/2013 N 9,180,723.95 9,171,810.54 05/11/2003 10018807 N/A 12/11/2012 N 9,015,649.44 9,006,569.55 05/11/2003 10018845 12/11/2012 12/11/2032 N 8,467,200.81 8,458,543.14 05/11/2003 10019035 N/A 12/11/2012 N 8,215,951.03 8,207,012.52 05/11/2003 10019248 N/A 01/11/2013 N 7,502,327.18 7,494,694.32 05/11/2003 10019199 N/A 01/11/2013 N 7,327,938.61 7,320,511.34 05/11/2003 10019361 N/A 01/11/2013 N 6,979,307.20 6,972,339.77 05/11/2003 10019134 N/A 12/11/2012 N 6,974,723.46 6,968,012.66 06/11/2003 10019320 N/A 01/11/2013 N 6,471,371.85 6,461,734.98 05/11/2003 10019198 N/A 01/11/2013 N 6,382,378.63 6,376,441.78 05/11/2003 10019257 N/A 01/11/2008 N 6,080,982.11 6,074,581.58 05/11/2003 10019447 N/A 01/11/2008 N 6,061,098.31 6,055,070.47 05/11/2003 10019315 N/A 01/11/2013 N 5,984,138.87 5,978,793.22 04/11/2003 10020700 N/A 09/11/2012 N 5,706,799.14 5,701,642.08 04/11/2003 10017129 01/01/2013 01/01/2030 N 5,706,261.91 5,698,944.53 05/01/2003 10017742 N/A 11/01/2012 N 5,560,135.13 5,551,854.93 05/01/2003 10017446 N/A 12/01/2012 N 5,519,568.09 5,511,622.00 05/01/2003 10016610 N/A 12/01/2012 N 5,230,843.52 5,225,762.35 05/01/2003 10019314 N/A 01/11/2013 N 5,184,686.81 5,179,530.57 05/11/2003 10017521 03/01/2013 03/01/2033 N 4,946,286.76 4,941,677.93 05/01/2003 10018280 02/01/2013 02/01/2033 N 4,789,627.11 4,784,805.87 05/01/2003 10019516 N/A 01/11/2013 N 4,786,911.11 4,782,500.94 05/11/2003 10018352 N/A 01/01/2013 N 4,666,948.75 4,660,196.95 05/01/2003 10019247 N/A 01/11/2008 N 4,584,654.17 4,579,492.55 05/11/2003 10019345 N/A 01/11/2008 N 4,386,793.17 4,382,346.92 05/11/2003 10017390 12/01/2012 12/01/2032 N 4,384,441.80 4,380,303.23 04/01/2003 10017595 12/01/2012 12/01/2032 N 4,233,667.72 4,229,355.16 05/01/2003 10017463 11/01/2012 11/01/2032 N 4,206,468.95 4,202,549.12 05/01/2003 10016998 12/01/2012 12/01/2032 N 4,186,213.47 4,182,519.80 05/01/2003 10017716 01/01/2013 01/01/2028 N 4,158,515.53 4,152,626.68 05/01/2003 10017741 02/01/2013 02/01/2033 N 4,145,272.59 4,141,099.96 05/01/2003 10017465 11/01/2012 11/01/2032 N 4,131,797.89 4,127,947.64 05/01/2003 10019321 N/A 01/11/2013 N 3,988,663.62 3,984,845.19 05/11/2003 10019262 N/A 01/11/2013 N 3,489,771.57 3,486,327.24 05/11/2003 10018244 12/01/2012 12/01/2032 N 3,421,961.98 3,418,515.64 05/01/2003 10018164 01/01/2013 01/01/2033 N 3,399,764.71 3,396,318.86 05/01/2003 10016827 12/01/2012 12/01/2027 N 3,346,759.27 3,341,992.44 05/01/2003 10017685 01/01/2013 01/01/2033 N 3,190,413.30 3,187,185.75 05/01/2003 10019342 N/A 01/11/2008 N 3,160,208.10 3,155,231.86 05/11/2003 10019501 N/A 02/11/2008 N 3,143,346.16 3,140,264.85 04/11/2003 10017817 12/01/2012 12/01/2032 N 2,929,272.35 2,926,426.89 05/01/2003 10018344 01/01/2013 01/01/2033 N 2,891,701.78 2,888,906.93 05/01/2003 10017570 10/01/2012 10/01/2032 N 2,846,111.94 2,843,571.41 05/01/2003 10017686 01/01/2013 01/01/2028 N 2,738,053.60 2,734,031.59 05/01/2003 10017464 11/01/2012 11/01/2032 N 2,727,982.23 2,725,440.14 05/01/2003 10017967 N/A 12/01/2012 N 2,649,606.51 2,645,844.16 05/01/2003 10017784 N/A 12/01/2012 N 2,635,516.90 2,631,734.31 05/01/2003 10017466 11/01/2012 11/01/2032 N 2,613,486.59 2,611,051.19 05/01/2003 10018685 N/A 11/11/2007 N 2,494,567.21 2,491,330.61 05/11/2003 10019002 N/A 12/11/2012 N 2,316,138.62 2,313,797.12 05/11/2003 10017494 N/A 11/01/2012 N 2,276,653.58 2,274,470.34 05/01/2003 10019758 N/A 02/11/2013 N 2,243,194.45 2,239,957.84 05/11/2003 10018286 02/01/2013 02/01/2033 N 2,214,866.31 2,212,589.92 05/01/2003 10017401 N/A 12/01/2012 N 2,167,860.53 2,165,947.74 05/01/2003 10018681 11/11/2012 11/11/2032 N 2,165,160.05 2,163,083.69 05/11/2003 10016685 N/A 01/01/2013 N 2,141,339.71 2,138,421.68 05/01/2003 10020701 N/A 01/11/2013 N 2,093,815.83 2,091,733.50 05/11/2003 10017860 N/A 12/01/2012 N 2,058,779.09 2,055,846.74 05/01/2003 4162633 10/01/2008 10/01/2023 N 2,012,827.19 2,008,713.36 05/01/2003 10019338 N/A 01/11/2014 N 1,993,835.07 1,991,760.04 05/11/2003 10019264 N/A 01/11/2013 N 1,992,142.01 1,989,493.62 05/11/2003 10013895 N/A 08/01/2011 N 1,801,812.93 1,800,363.15 05/01/2003 10019494 N/A 12/11/2012 N 1,619,665.92 1,618,236.82 05/11/2003 10019346 N/A 01/11/2013 N 1,603,206.98 1,600,919.25 05/11/2003 10019445 N/A 01/11/2013 N 1,590,159.24 1,586,843.43 04/11/2003 10018809 N/A 11/11/2012 N 1,514,904.06 1,512,797.36 05/11/2003 10019104 N/A 12/11/2012 N 1,493,883.99 1,492,276.88 05/11/2003 10018961 N/A 12/11/2012 N 1,491,585.27 1,489,391.69 05/11/2003 10018570 N/A 11/11/2009 N 1,271,401.19 1,269,608.61 05/11/2003 10019362 N/A 01/11/2013 N 957,162.14 956,206.61 05/11/2003 10019232 N/A 12/11/2007 N 498,213.35 497,738.55 05/11/2003 Totals 988,234,824.44 987,335,328.47

Appraisal Appraisal Res Mod Loan Number Reduction Reduction Strat. Code Date Amount (2) (3) 30235569 1 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 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 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 06/17/2003 6.212963% 6.141545% 112 05/16/2003 6.~~114971~~212977% 6.~~067180~~143116% ~~103~~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) ~~10020695~~30235638 4 0 0405/11/2003 ~~252~~189,~~541~~098.6730 ~~252~~189,~~541~~098.6730 BA ~~10020698~~30235571 10 0 0405/11/2003 ~~132~~136,~~194~~484.0090 ~~132~~136,~~194~~484.0090 BA ~~10020699~~30235591 1116 0 0405/11/2003 ~~130~~97,~~086~~995.6704 ~~130~~97,~~086~~995.6704 BA ~~10019313~~30235665 2355 0 0405/11/2003 8525,~~051~~704.4217 8525,~~051~~704.4217 BA ~~10019448~~30235569 2662 02 0403/11/2003 7730,~~660~~319.9121 7791,~~660~~515.9172 B2 ~~10019315~~30235594 4367 0 0405/11/2003 3826,~~557~~793.6257 3826,~~557~~793.6257 BA ~~10020700~~30235645 4482 0 0405/11/2003 3718,~~115~~765.1418 3718,~~115~~765.1418 BA ~~10017390~~30235632 56109 0 0405/0111/2003 2710,~~522~~184.2642 2710,~~522~~184.2642 A 470026040 128 0 05/01/2003 0.00 0.00 B ~~10019501~~470024940 70131 0 0405/1101/2003 ~~19,190~~0.9600 ~~19,190~~0.9600 B ~~10019445~~470024540 95169 0 0405/1101/2003 ~~11,929~~0.1700 ~~11,929~~0.1700 B Totals 1011 ~~811~~535,~~849~~344.8279 ~~811~~596,~~849~~541.8230

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~10020695~~30235638 5229,~~250~~584,~~000~~822.00 0.00 ~~10020698~~30235571 2520,~~260~~846,~~000~~438.50 0.00 30235591 15,896,672.63 0.00 ~~10020699~~30235665 244,~~700~~975,000.00 0.00 ~~10019313~~30235569 141 06/04/2003 4,~~038~~326,~~298~~601.3977 0.00 ~~10019448~~30235594 124,~~127~~060,~~477~~339.9188 0.00 ~~10019315~~30235645 52,~~984~~981,~~138~~425.8753 0.00 ~~10020700~~30235632 51,~~706~~490,~~799~~248.1404 0.00 ~~10017390~~470026040 4995,~~384,441~~942.8004 0.00 ~~10019501~~470024940 3894,~~143,345~~809.6212 0.00 ~~10019445~~470024540 1178,~~590,159~~759.2467 0.00 Totals ~~149~~86,~~184~~231,~~660~~059.9718 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = B2 (101 ~~Loans~~loan) ~~811~~30,~~849~~319.8221 ~~811~~91,~~849~~515.8272 ~~149~~4,~~184~~326,~~660~~601.9777 0.00 Total for Status Code = A (7 loan) 505,025.58 505,025.58 79,834,946.58 0.00 Total for Status Code = B (3 loan) 0.00 0.00 2,069,510.83 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 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 1 4,318,291.17 OF MD 7.530% 4,326,601.77

Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · CSFB MORTGAGE SEC CORP COMM MORT PS THR CERT SER 2003-CK2