8-K 1 cs03ck2.txt JULY 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 : July 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 July 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 July 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: July 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 July 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: 07/17/2003 Record Date: 06/30/2003 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 22541NS59 3.006000% 104,000,000.00 ~~103~~102,~~100~~332,~~504~~710.0238 ~~767~~907,~~793~~941.6483 A-2 22541NS67 3.861000% 196,000,000.00 196,000,000.00 0.00 A-3 22541NS75 4.666000% 109,000,000.00 109,000,000.00 0.00 A-4 22541NS83 4.801000% 364,293,000.00 364,293,000.00 0.00 B 22541NS91 4.918000% 32,118,000.00 32,118,000.00 0.00 C 22541NT25 4.958000% 12,353,000.00 12,353,000.00 0.00 D 22541NT33 5.027000% 29,647,000.00 29,647,000.00 0.00 E 22541NT41 5.118000% 12,353,000.00 12,353,000.00 0.00 F 22541N2H1 5.641000% 12,353,000.00 12,353,000.00 0.00 G 22541N2J7 5.744000% 19,764,000.00 19,764,000.00 0.00 H 22541N2K4 6.~~266048~~067222% 14,824,000.00 14,824,000.00 0.00 J 22541N2L2 4.898000% 17,294,000.00 17,294,000.00 0.00 K 22541N2M0 4.898000% 17,294,000.00 17,294,000.00 0.00 L 22541N2N8 4.898000% 4,941,000.00 4,941,000.00 0.00 M 22541N2P3 4.898000% 13,589,000.00 13,589,000.00 0.00 N 22541N2Q1 4.898000% 6,176,000.00 6,176,000.00 0.00 O 22541N2R9 4.898000% 4,941,000.00 4,941,000.00 0.00 P 22541N2S7 4.898000% 17,294,824.44 17,294,824.44 0.00 GLC 22541N2T5 65.~~036733~~842000% 3,612,273.79 3,~~608~~604,~~110~~516.3930 34,~~594~~201.0948 RCKB 22541N2U2 6.~~528497~~317900% 15,000,000.00 15,000,000.00 0.00 V-1 NA 0.000000% 0.00 0.00 0.00 V-2 NA 0.000000% 0.00 0.00 0.00 V-3 NA 0.000000% 0.00 0.00 0.00 V-4 NA 0.000000% 0.00 0.00 0.00 Totals 1,006,847,098.23 1,005,~~943~~172,~~438~~051.8512 ~~771~~912,~~387~~143.7331

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22541NS59 ~~258~~256,~~266~~343.7644 0.00 0.00 1,~~026~~164,~~060~~285.4027 ~~102~~101,~~332~~424,~~710~~768.3855 23.2326% A-2 22541NS67 630,630.00 0.00 0.00 630,630.00 196,000,000.00 23.2326% A-3 22541NS75 423,828.33 0.00 0.00 423,828.33 109,000,000.00 23.2326% A-4 22541NS83 1,457,475.58 0.00 0.00 1,457,475.58 364,293,000.00 23.2326% B 22541NS91 131,630.27 0.00 0.00 131,630.27 32,118,000.00 20.0406% C 22541NT25 51,038.48 0.00 0.00 51,038.48 12,353,000.00 18.8183% D 22541NT33 124,196.22 0.00 0.00 124,196.22 29,647,000.00 15.8687% E 22541NT41 52,685.55 0.00 0.00 52,685.55 12,353,000.00 14.6364% F 22541N2H1 58,069.39 0.00 0.00 58,069.39 12,353,000.00 13.4041% G 22541N2J7 94,603.68 0.00 0.00 94,603.68 19,764,000.00 11.4445% H 22541N2K4 7774,~~406~~950.5842 0.00 0.00 7774,~~406~~950.5842 14,824,000.00 9.9697% J 22541N2L2 70,588.34 0.00 0.00 70,588.34 17,294,000.00 8.2425% K 22541N2M0 70,588.34 0.00 0.00 70,588.34 17,294,000.00 6.5253% L 22541N2N8 20,167.51 0.00 0.00 20,167.51 4,941,000.00 6.03% M 22541N2P3 55,465.77 0.00 0.00 55,465.77 13,589,000.00 4.68% N 22541N2Q1 25,208.37 0.00 0.00 25,208.37 6,176,000.00 4.0607% O 22541N2R9 20,167.51 0.00 0.00 20,167.51 4,941,000.00 3.57% P 22541N2S7 70,591.71 0.00 0.00 70,591.71 17,294,824.44 1.85% GLC 22541N2T5 1817,~~151~~547.0099 0.00 0.00 21,~~745~~749.0947 3,~~604~~600,~~516~~314.3082 0.00% RCKB 22541N2U2 8178,~~606~~973.2175 0.00 0.00 8178,~~606~~973.2175 15,000,000.00 0.00% V-1 NA 0.00 0.00 0.00 0.00 0.00 0.00% V-2 NA 0.00 0.00 0.00 0.00 0.00 0.00% V-3 NA 0.00 0.00 0.00 0.00 0.00 0.00% V-4 NA 0.00 0.00 0.00 0.00 0.00 0.00% Totals 3,~~792~~784,~~365~~750.6065 0.00 0.00 4,~~563~~696,~~753~~893.3396 1,~~005~~004,~~172~~259,~~051~~907.1281

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22541N2V0 0.~~168164~~147762% 988,234,824.44 ~~987~~986,~~335~~567,~~328~~596.4618 A-SP 22541N2W8 1.~~801394~~602554% 882,387,000.00 882,387,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22541N2V0 ~~138~~121,~~361~~480.7363 0.00 ~~138~~121,~~361~~480.7363 ~~986~~985,~~567~~659,~~596~~592.1855 A-SP 22541N2W8 1,~~324~~178,~~605~~393.4996 0.00 1,~~324~~178,~~605~~393.4996 882,387,000.00 (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 ~~991~~983.~~35100019~~96836904 78.~~38263115~~73020990 2.~~48333423~~46484077 0.00000000 0.00000000 ~~983~~975.~~96836904~~23815913 A-2 22541NS67 1,000.00000000 0.00000000 3.21750000 0.00000000 0.00000000 1,000.00000000 A-3 22541NS75 1,000.00000000 0.00000000 3.88833330 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 22541NT25 1,000.00000000 0.00000000 4.13166680 0.00000000 0.00000000 1,000.00000000 D 22541NT33 1,000.00000000 0.00000000 4.18916653 0.00000000 0.00000000 1,000.00000000 E 22541NT41 1,000.00000000 0.00000000 4.26500040 0.00000000 0.00000000 1,000.00000000 F 22541N2H1 1,000.00000000 0.00000000 4.70083300 0.00000000 0.00000000 1,000.00000000 G 22541N2J7 1,000.00000000 0.00000000 4.78666667 0.00000000 0.00000000 1,000.00000000 H 22541N2K4 1,000.00000000 0.00000000 5.~~22170669~~05601862 0.00000000 0.00000000 1,000.00000000 J 22541N2L2 1,000.00000000 0.00000000 4.08166647 0.00000000 0.00000000 1,000.00000000 K 22541N2M0 1,000.00000000 0.00000000 4.08166647 0.00000000 0.00000000 1,000.00000000 L 22541N2N8 1,000.00000000 0.00000000 4.08166565 0.00000000 0.00000000 1,000.00000000 M 22541N2P3 1,000.00000000 0.00000000 4.08166679 0.00000000 0.00000000 1,000.00000000 N 22541N2Q1 1,000.00000000 0.00000000 4.08166613 0.00000000 0.00000000 1,000.00000000 O 22541N2R9 1,000.00000000 0.00000000 4.08166565 0.00000000 0.00000000 1,000.00000000 P 22541N2S7 1,000.00000000 0.00000000 4.08166676 0.00000000 0.00000000 1,000.00000000 GLC 22541N2T5 ~~998~~997.~~84742956~~85246345 01.~~99496611~~16311228 54.~~02481292~~85787928 0.00000000 0.00000000 ~~997~~996.~~85246345~~68935117 RCKB 22541N2U2 1,000.00000000 0.00000000 5.~~44041400~~26491667 0.00000000 0.00000000 1,000.00000000 V-1 NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V-2 NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V-3 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 22541N2V0 ~~999~~998.~~08979530~~31292298 0.~~14000896~~12292689 0.00000000 ~~998~~997.~~31292298~~39410935 A-SP 22541N2W8 1,000.00000000 1.~~50116161~~33546161 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~901,510~~0.4100 Servicing Advances Outstanding 43100.5000 Reimbursement for Interest on P&I Advances 0.00 paid from general collections Reimbursement for Interest on Servicing Advance 0.00 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 3837,~~825~~564.8227 Less Delinquent Servicing Fees 610,~~446~~564.6127 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 56,~~613~~446.2861 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3733,~~992~~226.4911

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 ~~258~~256,~~266~~343.7644 0.00 ~~258~~256,~~266~~343.7644 0.00 0.00 ~~258~~256,~~266~~343.7644 0.00 A-2 630,630.00 0.00 630,630.00 0.00 0.00 630,630.00 0.00 A-3 423,828.33 0.00 423,828.33 0.00 0.00 423,828.33 0.00 A-4 1,457,475.58 0.00 1,457,475.58 0.00 0.00 1,457,475.58 0.00 B 131,630.27 0.00 131,630.27 0.00 0.00 131,630.27 0.00 C 51,038.48 0.00 51,038.48 0.00 0.00 51,038.48 0.00 D 124,196.22 0.00 124,196.22 0.00 0.00 124,196.22 0.00 E 52,685.55 0.00 52,685.55 0.00 0.00 52,685.55 0.00 F 58,069.39 0.00 58,069.39 0.00 0.00 58,069.39 0.00 G 94,603.68 0.00 94,603.68 0.00 0.00 94,603.68 0.00 H 7774,~~406~~950.5842 0.00 7774,~~406~~950.5842 0.00 0.00 7774,~~406~~950.5842 0.00 J 70,588.34 0.00 70,588.34 0.00 0.00 70,588.34 0.00 K 70,588.34 0.00 70,588.34 0.00 0.00 70,588.34 0.00 L 20,167.51 0.00 20,167.51 0.00 0.00 20,167.51 0.00 M 55,465.77 0.00 55,465.77 0.00 0.00 55,465.77 0.00 N 25,208.37 0.00 25,208.37 0.00 0.00 25,208.37 0.00 O 20,167.51 0.00 20,167.51 0.00 0.00 20,167.51 0.00 P 70,591.71 0.00 70,591.71 0.00 0.00 70,591.71 0.00 GLC 1817,~~151~~547.0099 0.00 1817,~~151~~547.0099 0.00 0.00 1817,~~151~~547.0099 0.00 RCKB 8178,~~606~~973.2175 0.00 8178,~~606~~973.2175 0.00 0.00 8178,~~606~~973.2175 0.00 A-X ~~138~~121,~~361~~480.7363 0.00 ~~138~~121,~~361~~480.7363 0.00 0.00 ~~138~~121,~~361~~480.7363 0.00 A-SP 1,~~324~~178,~~605~~393.4996 0.00 1,~~324~~178,~~605~~393.4996 0.00 0.00 1,~~324~~178,~~605~~393.4996 0.00 Total 5,~~255~~084,~~332~~625.8224 0.00 5,~~255~~084,~~332~~625.8224 0.00 0.00 5,~~255~~084,~~332~~625.8224 0.00

Other Required Information Available Distribution Amount (1) 65,~~026~~996,~~720~~768.55 Aggregate Number of Outstanding Loans 101 Aggregate Unpaid Principal Balance of Loans ~~986~~985,~~613~~857,~~906~~384.2456 Aggregate Stated Principal Balance of Loans ~~986~~985,~~567~~659,~~534~~593.8300 Aggregate Amount of Servicing Fee 3733,~~992~~226.4911 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~784~~726.5349 Aggregate Amount of Primary Servicing Fee 0.00 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0~~.00~~ Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 5,~~196~~027,~~186~~393.0478 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments ~~99,757~~0.2100 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,~~295~~027,~~943~~393.2578 Principal: Scheduled Principal ~~767~~907,~~793~~941.6483 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 ~~3,594~~0.0900 Total Principal Collected ~~771~~907,~~387~~941.7383 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 65,~~067~~935,~~330~~335.9861 Total Funds Distributed Fees: Master Servicing Fee 3837,~~825~~564.8227 Trustee Fee 1,~~784~~726.5349 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 4039,~~610~~290.3577 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,~~255~~084,~~332~~625.8224 Principal Distribution ~~771~~912,~~387~~143.7331 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 65,~~026~~996,~~720~~768.55 Total Funds Distributed 6,~~067~~036,~~330~~059.9032

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 2,000,000 12 17,~~786~~763,~~356~~799.7031 1.80 ~~110~~109 6.4208 1.~~576538~~607785 2,000,001 to 3,000,000 19 46,~~116~~062,~~684~~123.9491 4.67 ~~109~~108 6.3204 1.~~467996~~501362 3,000,001 to 4,000,000 8 27,~~084~~054,~~891~~402.5126 2.7574 ~~101~~100 6.0667 1.~~328851~~390630 4,000,001 to 5,000,000 14 62,~~390~~324,~~369~~785.9438 6.32 ~~106~~105 6.2174 1.~~379692~~426375 5,000,001 to 6,000,000 9 49,~~777~~722,~~905~~165.2579 5.0504 ~~114~~113 6.2320 1.~~427752~~428071 6,000,001 to 8,000,000 9 59,~~860~~797,~~616~~233.3711 6.07 ~~103~~102 6.~~0966~~0967 1.~~643672~~580808 8,000,001 to 10,000,000 4 34,~~813~~778,~~957~~042.9418 3.53 ~~115~~114 5.9809 1.~~544536~~511566 10,000,001 to 15,000,000 8 9796,~~000~~890,~~944~~883.5492 9.83 ~~115~~114 6.2331 1.~~323379~~478752 15,000,001 to 25,000,000 8 141,~~229~~103,~~334~~669.4067 14.32 ~~107~~106 6.1185 1.~~296607~~387920 25,000,001 to 30,000,000 3 82,~~823~~766,~~196~~132.7708 8.40 ~~103~~102 6.2074 1.~~475734~~475780 30,000,001 to 40,000,000 2 66,~~385~~300,~~497~~331.3337 6.73 8281 6.~~8977~~8979 1.~~801528~~415169 40,000,001 to 60,000,000 3 149,~~190~~089,~~179~~862.0733 15.1213 9392 5.~~9146~~9145 1.~~651305~~670302 60,000,001 or Greater 2 152,~~107~~006,~~600~~161.0769 15.42 9291 5.~~7093~~7096 2.~~149068~~840885 Totals 101 ~~986~~985,~~567~~659,~~534~~593.8300 100.00 ~~102~~101 6.1150 1.~~588944~~702705

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 1 8,~~998~~989,~~959~~795.9174 0.91 ~~114~~113 6.0600 1.450000 Arizona 5 24,~~059~~035,~~819~~868.7698 2.44 9594 6.1915 1.~~513755~~513757 California 18 214,~~635~~414,~~928~~936.5968 21.7675 ~~104~~103 6.0521 1.~~531416~~547915 Colorado 1 2,~~004~~000,~~913~~759.2390 0.20 6463 5.9900 2.800000 Connecticut 2 5,~~214~~209,~~917~~973.9559 0.53 ~~108~~107 6.~~6362~~6363 1.~~662456~~662465 Florida 6 88,~~933~~909,~~456~~077.8139 9.0102 7069 6.~~2743~~2744 13.~~807379~~331693 Georgia 9 58,~~492~~428,~~151~~742.6639 5.93 ~~113~~112 6.2171 1.~~380937~~401150 Hawaii 1 12,~~982~~970,~~442~~087.5722 1.32 ~~115~~114 6.3900 12.~~170000~~070000 Illinois 2 6,~~945~~938,~~189~~391.5884 0.70 ~~115~~114 6.2406 1.~~515719~~515716 Indiana 6 1615,~~010~~994,~~853~~130.9378 1.62 ~~111~~110 6.3761 1.~~554560~~554585 Kentucky 1 2,~~723~~720,~~376~~809.3733 0.28 ~~113~~112 6.5000 1.420000 Maryland 2 29,~~914~~882,~~221~~562.3369 3.03 ~~114~~113 5.8467 1.~~208632~~410631 Massachusetts 4 11,~~874~~862,~~695~~746.1317 1.20 ~~116~~115 6.0807 1.~~416885~~517479 Michigan 19 139,~~648~~496,~~458~~060.34 14.15 ~~117~~116 5.~~6125~~6126 1.~~866699~~642110 Mississippi 1 2,~~924~~921,~~074~~202.6714 0.30 ~~114~~113 6.2500 1.320000 Missouri 1 1,~~989~~987,~~999~~905.0933 0.20 ~~127~~126 5.8600 1.880000 Nebraska 6 40,~~275~~235,~~422~~023.9156 4.08 ~~114~~113 6.1400 1.~~560000~~630000 Nevada 2 7,~~067~~060,~~275~~357.6923 0.72 ~~113~~112 6.3016 1.~~215772~~341327 New Hampshire 2 12,~~698~~685,~~502~~481.9708 1.29 ~~116~~115 5.9700 2.010000 New Jersey 2 41,~~955~~913,~~894~~065.0183 4.25 ~~115~~114 6.0309 1.~~489799~~489797 New York 2 8,~~477~~468,~~464~~304.9778 0.86 ~~115~~114 6.1459 2.~~049102~~049132 North Carolina 6 32,~~549~~506,~~911~~975.5382 3.30 ~~101~~100 6.~~2363~~2362 1.~~378101~~262523 Ohio 3 18,~~968~~948,~~028~~734.8572 1.92 ~~116~~115 6.0255 1.~~226646~~327368 Oregon 1 2,~~311~~309,~~832~~468.0486 0.23 ~~114~~113 6.0400 1.~~090000~~190000 Pennsylvania 1 6,~~453~~443,~~113~~386.1723 0.65 ~~115~~114 5.9200 1.670000 South Dakota 1 1,~~583~~580,~~796~~445.1891 0.16 ~~115~~114 6.5000 01.~~880000~~180000 Tennessee 2 4,~~434~~429,~~054~~753.6296 0.45 ~~113~~112 6.3500 0.845150 Texas 7 40,~~590~~536,~~080~~480.3687 4.11 ~~106~~105 6.3240 1.~~374925~~399541 Virginia 6 128,~~365~~310,~~279~~997.8399 13.0102 7372 6.~~4920~~4916 1.~~701955~~554108 Washington 3 4,~~778~~771,~~396~~649.9293 0.48 ~~114~~113 6.3728 1.~~703326~~640740 Washington,DC 1 3,~~483~~479,~~459~~983.9027 0.35 ~~115~~114 6.1400 1.420000 Wisconsin 1 5,~~221~~216,~~561~~432.9645 0.53 ~~114~~113 6.2500 1.370000 Totals 125 ~~986~~985,~~567~~659,~~534~~593.8300 100.00 ~~102~~101 6.1150 1.~~588944~~702705

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 1916 ~~135~~133,~~531~~345,~~916~~213.3054 13.7453 ~~111~~93 6.~~0879~~5357 1.~~052805~~076917 1.26 to 1.30 64 5955,~~835~~156,~~637~~788.3430 65.0760 9996 6.~~2748~~2884 1.~~280451~~280000 1.31 to 1.35 1012 5762,~~173~~581,~~821~~519.5134 56.8035 107 6.~~3259~~3278 1.~~324318~~324473 1.36 to 1.40 11 8880,~~430~~603,~~143~~885.1448 8.9618 ~~112~~110 6.~~2062~~1411 1.~~374813~~379281 1.41 to 1.45 1011 95111,~~454~~239,~~812~~504.7873 911.6829 ~~111~~110 6.~~0645~~0053 1.~~445307~~441693 1.46 to 1.50 54 4137,~~042~~941,~~222~~501.7328 43.1685 ~~113~~112 6.~~2863~~2679 1.~~493069~~495510 1.51 to 1.55 34 4243,~~828~~344,~~253~~634.8358 4.3440 ~~115~~114 5.~~7947~~9461 1.~~518294~~522484 1.56 to 1.60 65 6121,~~812~~515,~~817~~951.6740 62.2718 114 6.~~1424~~1469 1.~~567729~~582184 1.61 to 1.65 7 85,~~717~~044,~~068~~544.2759 8.6963 7897 6.~~8237~~1479 1.~~632598~~632529 1.66 to 1.99 1821 ~~170~~250,~~728~~648,~~201~~567.9584 1725.3143 74102 65.~~1846~~7656 1.~~885247~~877460 2.00 or Greater 6 ~~148~~104,~~012~~237,~~639~~481.3192 1510.0058 ~~113~~78 56.~~5148~~2758 23.~~216201~~294911 Totals 101 ~~986~~985,~~567~~659,~~534~~593.8300 100.00 ~~102~~101 6.1150 1.~~588944~~702705

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 7 34,~~773~~727,~~071~~218.5721 3.52 ~~110~~109 6.~~2333~~2332 1.~~433962~~468344 Lodging 1 65,000,000.00 6.59 5857 6.3600 14.~~920000~~020000 Mixed Use 5 28,~~306~~278,~~472~~539.2360 2.87 ~~106~~105 6.3375 1.~~339332~~752118 Multi-Family 23 99,~~563~~449,~~625~~509.6465 10.09 ~~101~~100 5.9507 1.~~506604~~478187 Office 46 394,~~663~~347,~~611~~973.1930 40.0001 ~~101~~100 6.0743 1.~~570389~~606340 Retail 40 354,~~842~~451,~~293~~474.1295 35.9796 ~~108~~107 6.1293 1.~~608188~~471887 Self Storage 3 9,~~418~~404,~~461~~877.0829 0.95 ~~115~~114 6.2236 1.~~549533~~517781 Totals 125 ~~986~~985,~~567~~659,~~534~~593.8300 100.00 ~~102~~101 6.1150 1.~~588944~~702705

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.224% to 5.700% 4 31,~~826~~790,~~749~~020.9343 3.23 ~~100~~99 5.6099 1.~~216547~~382231 5.701% to 5.900% 11 ~~228~~227,~~114~~914,~~161~~604.0847 23.12 ~~100~~99 5.8434 1.~~581611~~543890 5.901% to 6.000% 14 103,~~699~~583,~~738~~758.4130 10.51 ~~102~~101 5.9738 1.~~501281~~533667 6.001% to 6.100% 15 68,~~533~~461,~~908~~467.0387 6.95 ~~110~~109 6.0612 1.~~509082~~521603 6.101% to 6.200% 8 70,~~447~~370,~~081~~127.3858 7.14 ~~112~~111 6.1530 1.~~533546~~573575 6.201% to 6.300% 14 91,~~886~~816,~~984~~091.4800 9.3132 ~~104~~103 6.2648 1.~~495343~~583983 6.301% to 6.400% 9 118,~~196~~168,~~717~~939.3963 11.9899 8281 6.3564 12.~~662121~~916136 6.401% to 6.500% 11 60,~~893~~825,~~978~~258.3296 6.17 ~~112~~111 6.4809 1.~~345419~~383671 6.501% to 6.700% 6 69,~~462~~383,~~754~~558.9214 7.04 ~~115~~114 6.5898 1.~~382970~~384113 6.701% to 7.760% 8 56,~~397~~339,~~860~~604.8293 5.72 7372 7.~~4226~~4225 1.~~542830~~205972 Totals 101 ~~986~~985,~~567~~659,~~534~~593.8300 100.00 ~~102~~101 6.1150 1.~~588944~~702705

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 Months or Less 98 ~~947~~946,~~153~~289,~~506~~821.8732 96.0001 ~~103~~102 6.~~0503~~0504 1.~~584436~~722856 13 to 24 Months 1 1,~~799~~797,~~290~~824.6158 0.18 9897 7.7300 1.800000 25 to 36 Months 0 0.00 0.00 0 0.0000 0.000000 37 Months or Greater 2 37,~~614~~571,~~737~~947.3510 3.81 5554 7.6657 1.~~692362~~190527 Totals 101 ~~986~~985,~~567~~659,~~534~~593.8300 100.00 ~~102~~101 6.1150 1.~~588944~~702705

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 ~~ior~~or Less 15 228,~~557~~461,~~208~~159.4077 23.1718 5857 6.~~3541~~3539 12.~~749502~~249739 85 to 120 Months 85 ~~756~~755,~~020~~210,~~327~~527.3490 76.6362 ~~115~~114 6.0434 1.~~539639~~536753 121 Months or Greater 1 1,~~989~~987,~~999~~905.0933 0.20 ~~127~~126 5.8600 1.880000 Totals 101 ~~986~~985,~~567~~659,~~534~~593.8300 100.00 ~~102~~101 6.1150 1.~~588944~~702705

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 4 167,210,000.00 16.9596 6867 6.1670 12.~~823420~~639758 290 Months or Less 4 29,~~242~~191,~~489~~540.9412 2.96 ~~109~~108 6.4685 1.~~282868~~299040 291 to 300 Months 21 123,~~946~~777,~~413~~290.1415 12.56 9493 6.~~5579~~5581 1.~~627953~~444153 301 to 320 Months 2 17,~~180~~159,~~063~~127.8101 1.74 ~~112~~111 6.3881 1.366687 321 to 350 Months 24 725,~~496~~707,~~811~~542.0523 02.7661 ~~108~~110 6.~~9624~~6324 1.~~442804~~331027 351 Months or Greater 6866 ~~641~~622,~~491~~614,~~756~~093.8949 6563.0217 ~~111~~110 5.~~9825~~9675 1.~~541902~~545983 Totals 101 ~~986~~985,~~567~~659,~~534~~593.8300 100.00 ~~102~~101 6.1150 1.~~588944~~702705

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 2620 ~~377~~229,~~436~~258,~~425~~814.5937 3823.26 9895 6.~~1307~~2104 1.~~748185~~587583 1 Year or Less 7481 ~~605~~756,~~980~~400,~~390~~778.2063 6176.4274 ~~104~~102 6.~~1081~~0861 1.~~492615~~737598 1 to 2 Years 10 ~~3,150,719~~0.0400 0.3200 550 50.~~5500~~0000 10.~~040000~~000000 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 101 ~~986~~985,~~567~~659,~~534~~593.8300 100.00 ~~102~~101 6.1150 1.~~588944~~702705 (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 379,191.10 101,438.38 5.224% 10019465 2 LO Key Biscayne FL 344,500.00 0.00 6.360% 10018945 3 OF Los Angeles CA 276,712.89 59,917.39 5.860% 10020695 4 OF Alexandria VA 252,541.67 0.00 5.800% 10019186 5 OF Omaha NE 206,075.91 40,399.35 6.140% 10020697 6 RT Chantilly VA 230,276.86 38,636.92 7.760% 10016215 7 OF El Segundo CA 151,313.73 46,529.04 5.900% 10017258 8 MF Hoboken NJ 144,266.18 31,759.73 5.800% 10019500 9 Various Various MI 151,970.71 25,304.96 6.580% 10020698 10 OF Dublin CA 132,194.00 0.00 6.280% 10020699 11 OF Reston VA 130,086.67 0.00 6.320% 10016968 12 RT Troy MI 106,953.78 22,833.23 5.850% 10018769 13 Various Various Various 75,066.83 15,473.07 5.970% 10019386 14 IN Methuen MA 27,375.86 5,642.82 5.970% 10019357 15 OF Pacific Palisades CA 83,666.27 17,332.04 5.970% 10017927 16 OF Tucson AZ 32,214.50 6,113.90 6.250% 10017591 17 OF Tucson AZ 28,462.61 5,401.84 6.250% 10017926 18 OF Tucson AZ 25,486.98 4,837.09 6.250% 10015927 19 OF Orange CA 82,948.25 15,566.50 6.250% 10019187 20 OF Rockville MD 74,870.56 17,487.17 5.650% 10016988 21 RT Asheboro NC 83,758.06 22,249.46 6.500% 10018058 22 RT Costa Mesa CA 82,738.16 14,723.26 6.450% 10019313 23 OF Towson MD 70,879.95 14,171.47 6.070% 10019261 24 MU Lahaina HI 69,131.51 12,355.35 6.390% 10019246 25 RT Roswell GA 63,599.61 13,508.14 5.900% 10019448 26 RT E Orange NJ 66,592.46 11,068.45 6.600% 10017110 27 RT Columbus OH 58,407.06 12,539.13 5.870% 10017678 28 RT Alpharetta GA 63,420.78 13,551.77 6.625% 10019619 29 OF Goleta CA 56,532.69 11,669.55 5.980% 10019967 30 IN Forney TX 55,284.84 21,196.76 6.510% 10020052 31 RT Highland CA 47,349.55 8,997.60 6.200% 10018807 32 RT Hoover AL 45,444.75 9,164.17 6.060% 10018845 33 IN Alpharetta GA 42,115.38 8,737.17 5.980% 10019035 34 MF Atlanta GA 38,605.13 9,016.82 5.650% 10019248 35 RT Rocky Mount VA 37,316.54 7,702.92 5.980% 10019199 36 MF Melbourne FL 36,571.34 7,495.62 6.000% 10019361 37 OF New York NY 35,297.01 7,032.24 6.080% 10019134 38 MF Denton TX 36,553.05 6,775.05 6.300% 10019320 39 RT Altoona PA 31,835.36 9,726.94 5.920% 10019198 40 RT Coral Springs FL 34,247.43 5,994.71 6.450% 10019257 41 MF Greensboro NC 29,334.12 6,457.82 5.800% 10019447 42 MF Lubbock TX 30,754.36 6,084.06 6.100% 10019315 43 MU Houston TX 33,158.61 5,399.01 6.660% 10020700 44 OF Atlanta GA 31,906.11 5,209.03 6.720% 10017129 45 RT Clovis CA 28,035.69 7,385.03 5.910% 10017742 46 MF Arlington TX 27,736.27 8,344.61 6.000% 10017446 47 OF Riverside CA 28,348.59 8,023.28 6.180% 10016610 48 RT Burlington WI 27,195.64 5,129.51 6.250% 10019314 49 RT Tallahassee FL 26,307.40 5,204.33 6.100% 10017521 50 RT Loveland OH 26,212.12 4,653.25 6.370% 10018280 51 RT Bolingbrook IL 23,943.64 4,865.65 6.010% 10019516 52 OF Decatur GA 25,885.87 4,453.40 6.500% 10018352 53 SS Corona CA 23,697.63 6,816.72 6.110% 10019247 54 MF Sorrento FL 20,740.00 5,205.39 5.440% 10019345 55 MU Mesa AZ 21,893.04 4,487.18 6.000% 10017390 56 RT El Paso TX 23,343.58 4,178.68 6.400% 10017595 57 RT Las Vegas NV 21,128.63 4,352.27 6.000% 10017463 58 RT Fort Wayne IN 22,746.57 3,958.30 6.500% 10016998 59 RT Martinsville VA 23,510.19 3,730.93 6.750% 10017716 60 RT Goldsboro NC 21,601.19 5,946.60 6.250% 10017741 61 RT Colonial Heights VA 20,722.47 4,211.07 6.010% 10017465 62 RT Fort Wayne IN 22,342.79 3,888.03 6.500% 10019321 63 IN Taunton MA 20,903.95 3,854.96 6.300% 10019262 64 MU Washington DC 17,823.70 3,476.63 6.140% 10018244 65 RT Waterbury CT 17,248.92 3,478.33 6.060% 10018164 66 RT Lancaster CA 16,967.11 3,477.56 6.000% 10016827 67 RT Albany GA 17,384.28 4,813.59 6.250% 10017685 68 RT Raleigh NC 15,948.91 3,257.29 6.010% 10019342 69 MF Visalia CA 14,572.08 5,020.12 5.550% 10019501 70 IN Scottsdale AZ 16,080.19 3,110.77 6.150% 10017817 71 RT Olive Branch MS 15,229.56 2,872.53 6.250% 10018344 72 RT Grand Rapids MI 15,034.37 2,821.43 6.250% 10017570 73 OF Las Vegas NV 15,983.72 2,566.19 6.750% 10017686 74 RT Wilmington NC 13,674.98 4,060.12 6.010% 10017464 75 RT Burlington KY 14,751.62 2,567.04 6.500% 10017967 76 MF Bremerton WA 13,807.18 3,799.36 6.270% 10017784 77 SS Oakley CA 13,579.99 3,819.44 6.200% 10017466 78 RT Anderson IN 14,132.48 2,459.31 6.500% 10018685 79 RT Clovis CA 14,309.18 3,271.18 6.900% 10019002 80 MF Salem OR 11,636.22 2,363.18 6.040% 10017494 81 OF Franklin TN 12,026.25 2,204.28 6.350% 10019758 82 OF Stockton CA 11,353.20 3,267.62 6.090% 10018286 83 RT Indianapolis IN 10,869.10 2,297.05 5.900% 10017401 84 IN Mundelein IL 12,174.92 1,932.09 6.750% 10018681 85 RT Nashville TN 11,437.29 2,096.38 6.350% 10016685 86 SS Maple Valley WA 11,569.32 2,947.63 6.500% 10020701 87 MF Barberton OH 10,624.14 2,101.75 6.100% 10017860 88 OF El Dorado Hills CA 10,694.04 2,961.12 6.250% 4162633 89 MF Greeley CO 10,007.86 4,153.33 5.990% 10019338 90 MF Breckenridge Hills MO 9,717.83 2,093.76 5.860% 10019264 91 RT Athens GA 11,028.95 2,675.83 6.660% 10013895 92 MF Middletown CT 11,590.43 1,466.03 7.730% 10019494 93 MF Atlanta GA 9,096.20 1,443.52 6.750% 10019346 94 MF Elkhart IN 8,260.96 2,310.01 6.200% 10019445 95 MF Rapid City SD 8,578.90 3,350.27 6.500% 10018809 96 OF Saratoga Springs NY 8,121.36 2,127.95 6.450% 10019104 97 MF Waco TX 7,094.19 1,621.32 5.710% 10018961 98 MU Santa Monica CA 7,486.77 2,214.46 6.040% 10018570 99 MF Logansport IN 6,720.56 1,810.45 6.360% 10019362 100 MF Wilmington NC 4,840.73 964.42 6.080% 10019232 101 MF Miami Beach FL 2,631.81 479.37 6.350% Totals 5,027,393.78 907,941.83

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,~~196~~107,~~001~~600.1007 87,~~107~~006,~~600~~161.0769 0607/11/2003 10019465 N/A 04/11/2008 N 65,000,000.00 65,000,000.00 0607/11/2003 10018945 12/11/2012 12/11/2032 N 56,~~715~~664,~~195~~756.2616 56,~~664~~604,~~756~~838.1677 06/11/2003 10020695 01/11/2008 01/11/2033 N 52,250,000.00 52,250,000.00 0506/11/2003 10019186 12/11/2012 12/11/2032 N 40,~~308~~275,~~776~~422.7191 40,~~275~~235,~~422~~023.9156 06/11/2003 10020697 12/11/2007 12/11/2027 N 35,~~640~~609,~~579~~824.6312 35,~~609~~571,~~824~~187.1220 0607/11/2003 10016215 01/01/2013 01/01/2028 N 30,~~816~~775,~~948~~673.7621 30,~~775~~729,~~673~~144.2117 0607/01/2003 10017258 N/A 01/01/2013 N 29,~~874~~848,~~991~~174.5058 29,~~848~~816,~~174~~414.5885 0607/01/2003 10019500 N/A 02/11/2013 N 27,~~735~~715,~~147~~022.4319 27,~~715~~689,~~022~~717.1923 0506/11/2003 10020698 10/11/2009 10/11/2032 N 25,260,000.00 25,260,000.00 0506/11/2003 10020699 N/A 10/11/2012 N 24,700,000.00 24,700,000.00 0506/11/2003 10016968 N/A 03/01/2013 N 21,~~958~~939,~~408~~237.5401 21,~~939~~916,~~237~~403.0178 0607/01/2003 10018769 02/01/2013 02/01/2033 N 15,~~101~~088,~~713~~809.9241 15,~~088~~073,~~809~~336.4134 0607/01/2003 10019386 02/01/2013 02/01/2033 N 5,~~507~~502,~~390~~684.7262 5,~~502~~497,~~684~~041.6280 0607/01/2003 10019357 N/A 01/11/2008 N 16,~~831~~817,~~808~~339.6788 16,~~817~~800,~~339~~007.8884 06/11/2003 10017927 N/A 11/01/2012 N 6,~~190~~185,~~198~~184.0494 6,~~185~~179,~~184~~071.9404 0607/01/2003 10017591 N/A 11/01/2012 N 5,~~469~~464,~~251~~822.2602 5,~~464~~459,~~822~~420.0218 0607/01/2003 10017926 N/A 11/01/2012 N 4,~~897~~893,~~465~~499.9476 4,~~893~~888,~~499~~662.7667 0607/01/2003 10015927 01/01/2013 01/01/2033 N 15,~~938~~926,~~796~~063.9087 15,~~926~~910,~~063~~497.8737 0607/01/2003 10019187 N/A 12/11/2012 N 15,~~916~~901,~~630~~711.2838 15,~~901~~884,~~711~~224.3821 0607/11/2003 10016988 N/A 07/11/2012 N 15,~~485~~463,~~156~~026.5192 15,~~463~~440,~~026~~777.9246 0607/11/2003 10018058 N/A 10/11/2012 N 15,~~405~~393,~~045~~145.1693 15,~~393~~378,~~145~~422.9367 0607/11/2003 10019313 N/A 01/11/2013 N 14,~~024~~012,~~257~~509.3695 1413,~~012~~998,~~509~~338.9548 0506/11/2003 10019261 01/11/2013 01/11/2033 N 12,~~992~~982,~~438~~442.5457 12,~~982~~970,~~442~~087.5722 0607/11/2003 10019246 N/A 01/11/2013 N 12,~~946~~935,~~844~~513.2667 12,~~935~~922,~~513~~005.6753 0607/11/2003 10019448 N/A 01/11/2013 N 12,~~116~~107,~~518~~719.1343 12,~~107~~096,~~719~~650.4398 06/11/2003 10017110 N/A 01/01/2013 N 11,~~950~~940,~~653~~114.7479 11,~~940~~927,~~114~~575.7966 0607/01/2003 10017678 N/A 09/01/2012 N 11,~~498~~487,~~909~~537.9912 11,~~487~~473,~~537~~985.1235 0607/01/2003 10019619 N/A 01/11/2013 N 11,~~354~~344,~~088~~353.3940 11,~~344~~332,~~353~~683.4085 0607/11/2003 10019967 N/A 03/11/2013 N 10,~~209~~190,~~999~~753.6561 10,~~190~~169,~~753~~556.6185 0607/11/2003 10020052 N/A 02/11/2013 N 9,~~171~~164,~~810~~430.5467 9,~~164~~155,~~430~~433.6707 0607/11/2003 10018807 N/A 12/11/2012 N 98,~~006~~998,~~569~~959.5591 8,~~998~~989,~~959~~795.9174 0607/11/2003 10018845 12/11/2012 12/11/2032 N 8,~~458~~451,~~543~~247.1439 8,~~451~~442,~~247~~510.3922 0607/11/2003 10019035 N/A 12/11/2012 N 8,~~207~~199,~~012~~319.5297 8,~~199~~190,~~319~~303.9715 0607/11/2003 10019248 N/A 01/11/2013 N 7,~~494~~488,~~694~~268.3237 7,~~488~~480,~~268~~565.3745 0607/11/2003 10019199 N/A 01/11/2013 N 7,~~320~~314,~~511~~267.3402 7,~~314~~306,~~267~~771.0240 0607/11/2003 10019361 N/A 01/11/2013 N 6,~~972~~966,~~339~~514.7759 6,~~966~~959,~~514~~482.5935 0607/11/2003 10019134 N/A 12/11/2012 N 6,~~968~~962,~~012~~486.6603 6,~~962~~955,~~486~~710.0398 0607/11/2003 10019320 N/A 01/11/2013 N 6,~~461~~453,~~734~~113.9817 6,~~453~~443,~~113~~386.1723 0607/11/2003 10019198 N/A 01/11/2013 N 6,~~376~~371,~~441~~615.7846 6,~~371~~365,~~615~~620.4675 0607/11/2003 10019257 N/A 01/11/2008 N 6,~~074~~069,~~581~~128.5880 6,~~069~~062,~~128~~670.8098 06/11/2003 10019447 N/A 01/11/2008 N 6,~~055~~050,~~070~~037.4799 6,~~050~~043,~~037~~953.9993 0607/11/2003 10019315 N/A 01/11/2013 N 5,~~978~~974,~~793~~523.2298 5,~~974~~969,~~523~~124.9897 0506/11/2003 10020700 N/A 09/11/2012 N 5,~~701~~697,~~642~~520.0844 5,~~697~~692,~~520~~311.4441 0607/11/2003 10017129 01/01/2013 01/01/2030 N 5,~~698~~692,~~944~~526.5369 5,~~692~~685,~~526~~141.6966 0607/01/2003 10017742 N/A 11/01/2012 N 5,~~551~~544,~~854~~458.9363 5,~~544~~536,~~458~~114.6302 0607/01/2003 10017446 N/A 12/01/2012 N 5,~~511~~504,~~622~~581.0015 5,~~504~~496,~~581~~557.1587 0607/01/2003 10016610 N/A 12/01/2012 N 5,~~225~~221,~~762~~561.3596 5,~~221~~216,~~561~~432.9645 0607/01/2003 10019314 N/A 01/11/2013 N 5,~~179~~175,~~530~~225.5776 5,~~175~~170,~~225~~021.7643 06/11/2003 10017521 03/01/2013 03/01/2033 N 4,~~941~~937,~~677~~919.9304 4,~~937~~933,~~919~~265.0479 0607/01/2003 10018280 02/01/2013 02/01/2033 N 4,~~784~~780,~~805~~759.8728 4,~~780~~775,~~759~~893.2863 0607/01/2003 10019516 N/A 01/11/2013 N 4,~~782~~778,~~500~~930.9439 4,~~778~~774,~~930~~476.3999 0607/11/2003 10018352 N/A 01/01/2013 N 4,~~660~~654,~~196~~201.9571 4,~~654~~647,~~201~~384.7199 0607/01/2003 10019247 N/A 01/11/2008 N 4,~~579~~574,~~492~~999.5554 4,~~574~~569,~~999~~794.5415 0607/11/2003 10019345 N/A 01/11/2008 N 4,~~382~~378,~~346~~608.9283 4,~~378~~374,~~608~~121.8365 0607/11/2003 10017390 12/01/2012 12/01/2032 N 4,~~380~~376,~~303~~921.2331 4,~~376~~372,~~921~~742.3163 0607/01/2003 10017595 12/01/2012 12/01/2032 N 4,~~229~~225,~~355~~725.1693 4,~~225~~221,~~725~~373.9366 0607/01/2003 10017463 11/01/2012 11/01/2032 N 4,~~202~~199,~~549~~366.1285 4,~~199~~195,~~366~~408.8555 0607/01/2003 10016998 12/01/2012 12/01/2032 N 4,~~182~~179,~~519~~589.8058 4,~~179~~175,~~589~~858.5865 0607/01/2003 10017716 01/01/2013 01/01/2028 N 4,~~152~~147,~~626~~428.6810 4,~~147~~141,~~428~~481.1050 0607/01/2003 10017741 02/01/2013 02/01/2033 N 4,~~141~~137,~~099~~597.9676 4,~~137~~133,~~597~~386.7669 0607/01/2003 10017465 11/01/2012 11/01/2032 N 4,~~127~~124,~~947~~821.6486 4,~~124~~120,~~821~~933.8683 0607/01/2003 10019321 N/A 01/11/2013 N 3,~~984~~981,~~845~~704.1907 3,~~981~~977,~~704~~849.0711 0607/11/2003 10019262 N/A 01/11/2013 N 3,~~486~~483,~~327~~459.2490 3,~~483~~479,~~459~~983.9027 0507/11/2003 10018244 12/01/2012 12/01/2032 N 3,~~418~~415,~~515~~627.6434 3,~~415~~412,~~627~~149.3401 0607/01/2003 10018164 01/01/2013 01/01/2033 N 3,~~396~~393,~~318~~421.8684 3,~~393~~389,~~421~~944.8428 0607/01/2003 10016827 12/01/2012 12/01/2027 N 3,~~341~~337,~~992~~780.4499 3,~~337~~332,~~780~~967.9940 0607/01/2003 10017685 01/01/2013 01/01/2033 N 3,~~187~~184,~~185~~474.7512 3,~~184~~181,~~474~~216.1283 0607/01/2003 10019342 N/A 01/11/2008 N 3,~~155~~150,~~231~~719.8604 3,~~150~~145,~~719~~698.0492 06/11/2003 10019501 N/A 02/11/2008 N 3,~~140~~137,~~264~~704.8521 3,~~137~~134,~~704~~593.2144 0506/11/2003 10017817 12/01/2012 12/01/2032 N 2,~~926~~924,~~426~~074.8967 2,~~924~~921,~~074~~202.6714 0607/01/2003 10018344 01/01/2013 01/01/2033 N 2,~~888~~886,~~906~~599.9307 2,~~886~~883,~~599~~777.0764 0607/01/2003 10017570 10/01/2012 10/01/2032 N 2,~~843~~841,~~571~~549.4176 2,~~841~~838,~~549~~983.7657 0607/01/2003 10017686 01/01/2013 01/01/2028 N 2,~~734~~730,~~031~~445.5986 2,~~730~~726,~~445~~385.8674 0607/01/2003 10017464 11/01/2012 11/01/2032 N 2,~~725~~723,~~440~~376.1437 2,~~723~~720,~~376~~809.3733 0607/01/2003 10017967 N/A 12/01/2012 N 2,~~645~~642,~~844~~522.1697 2,~~642~~638,~~522~~723.9761 0607/01/2003 10017784 N/A 12/01/2012 N 2,~~631~~628,~~734~~385.3142 2,~~628~~624,~~385~~565.4298 0607/01/2003 10017466 11/01/2012 11/01/2032 N 2,~~611~~609,~~051~~074.1903 2,~~609~~606,~~074~~614.0372 0607/01/2003 10018685 N/A 11/11/2007 N 2,~~491~~488,~~330~~552.6191 2,~~488~~485,~~552~~281.9173 0507/11/2003 10019002 N/A 12/11/2012 N 2,~~313~~311,~~797~~832.1204 2,~~311~~309,~~832~~468.0486 0607/11/2003 10017494 N/A 11/01/2012 N 2,~~274~~272,~~470~~676.3474 2,~~272~~270,~~676~~472.7446 0607/01/2003 10019758 N/A 02/11/2013 N 2,~~239~~237,~~957~~083.8473 2,~~237~~233,~~083~~816.7311 0607/11/2003 10018286 02/01/2013 02/01/2033 N 2,~~212~~210,~~589~~664.9296 2,~~210~~208,~~664~~367.9691 0607/01/2003 10017401 N/A 12/01/2012 N 2,~~165~~164,~~947~~430.7430 2,~~164~~162,~~430~~498.3021 0607/01/2003 10018681 11/11/2012 11/11/2032 N 2,~~163~~161,~~083~~377.6988 2,~~161~~159,~~377~~281.8850 06/11/2003 10016685 N/A 01/01/2013 N 2,~~138~~135,~~421~~873.6895 2,~~135~~132,~~873~~926.9532 0607/01/2003 10020701 N/A 01/11/2013 N 2,~~091~~089,~~733~~995.5002 2,~~089~~087,~~995~~893.0227 0607/11/2003 10017860 N/A 12/01/2012 N 2,~~055~~053,~~846~~256.7403 2,~~053~~050,~~256~~294.0391 0607/01/2003 4162633 10/01/2008 10/01/2023 N 2,~~008~~004,~~713~~913.3623 2,~~004~~000,~~913~~759.2390 0607/01/2003 10019338 N/A 01/11/2014 N 1,~~991~~989,~~760~~999.0409 1,~~989~~987,~~999~~905.0933 0607/11/2003 10019264 N/A 01/11/2013 N 1,~~989~~987,~~493~~198.6259 1,~~987~~984,~~198~~522.5976 0607/11/2003 10013895 N/A 08/01/2011 N 1,~~800~~799,~~363~~290.1561 1,~~799~~797,~~290~~824.6158 0607/01/2003 10019494 N/A 12/11/2012 N 1,~~618~~617,~~236~~103.8210 1,~~617~~615,~~103~~659.1058 0607/11/2003 10019346 N/A 01/11/2013 N 1,~~600~~598,~~919~~895.2541 1,~~598~~596,~~895~~585.4140 0506/11/2003 10019445 N/A 01/11/2013 N 1,~~586~~583,~~843~~796.4318 1,~~583~~580,~~796~~445.1891 0607/11/2003 10018809 N/A 11/11/2012 N 1,~~512~~510,~~797~~950.3638 1,~~510~~508,~~950~~822.3843 0607/11/2003 10019104 N/A 12/11/2012 N 1,~~492~~490,~~276~~898.8881 1,~~490~~489,~~898~~277.8149 0607/11/2003 10018961 N/A 12/11/2012 N 1,~~489~~487,~~391~~436.6995 1,~~487~~485,~~436~~222.9549 0607/11/2003 10018570 N/A 11/11/2009 N 1,~~269~~268,~~608~~030.6182 1,~~268~~266,~~030~~220.8237 0607/11/2003 10019362 N/A 01/11/2013 N ~~956,206.61~~ 955,407.73 06954,443.31 07/11/2003 10019232 N/A 12/11/2007 N 497,~~738~~349.5503 ~~497~~496,~~349~~869.0366 0607/11/2003 Totals ~~987,335,328.47~~ 986,567,534.83 985,659,593.00

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 07/17/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/17/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/16/2003 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 07/17/2003 0 $0.00 0 $0.00 06/17/2003 0 $0.00 0 $0.00 05/16/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 07/17/2003 6.117332% 6.069543% 101 06/17/2003 6.114996% 6.067205% 102 05/16/2003 6.114971% 6.067180% 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) ~~10020695~~No 4Delinquent 0Loans ~~05/11/2003~~this 260,959.72 260,959.72 B 10019500 9 0 05/11/2003 177,275.67 177,275.67 B 10020698 10 0 05/11/2003 136,600.47 136,600.47 B 10020699 11 0 05/11/2003 134,422.89 134,422.89 B 10019313 23 0 05/11/2003 85,051.42 85,051.42 B 10019315 43 0 05/11/2003 38,557.62 38,557.62 B 10019262 64 0 05/11/2003 21,300.33 21,300.33 B 10019501 70 0 05/11/2003 19,190.96 19,190.96 B 10018685 79 0 05/11/2003 17,580.36 17,580.36 B 10019346 94 0 05/11/2003 10,570.97 10,570.97 B Totals 10 901,510.41 901,510.41Period

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~10020695~~No ~~52,250,000.00~~Delinquent ~~0.00~~Loans ~~10019500~~this 27,735,147.43 0.00 10020698 25,260,000.00 0.00 10020699 24,700,000.00 0.00 10019313 14,024,257.36 0.00 10019315 5,978,793.22 0.00 10019262 3,486,327.24 0.00 10019501 3,140,264.85 0.00 10018685 2,491,330.61 0.00 10019346 1,600,919.25 0.00 Totals 160,667,039.96 0.00Period

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: ~~Total~~No ~~for~~Delinquent ~~Status Code = B (10~~ Loans) ~~901,510.41~~this ~~901,510.41~~Period ~~160,667,039.96 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 PS THR CERT SER 2003-CK2