8-K 1 cs03ck2_sep.txt SEPTEMBER 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 : September 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 51-2105554 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 September 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 September 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: September 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 September 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: 09/17/2003 Record Date: 08/29/2003 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 ~~101~~100,~~424~~648,~~768~~254.5534 ~~776~~780,~~514~~707.2152 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.~~266100~~266129% 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 5.842000% 3,612,273.79 3,~~600~~596,~~314~~623.82 3,~~691~~594.0068 RCKB 22541N2U2 6.317900% 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,~~004~~003,~~259~~479,~~907~~702.8160 ~~780~~784,~~205~~302.2120

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22541NS59 ~~254~~252,~~069~~123.0588 0.00 0.00 1,~~030~~032,~~583~~831.2640 ~~100~~99,~~648~~867,~~254~~546.3482 23.2729% A-2 22541NS67 630,630.00 0.00 0.00 630,630.00 196,000,000.00 23.2729% A-3 22541NS75 423,828.33 0.00 0.00 423,828.33 109,000,000.00 23.2729% A-4 22541NS83 1,457,475.58 0.00 0.00 1,457,475.58 364,293,000.00 23.2729% B 22541NS91 131,630.27 0.00 0.00 131,630.27 32,118,000.00 20.0709% C 22541NT25 51,038.48 0.00 0.00 51,038.48 12,353,000.00 18.8486% D 22541NT33 124,196.22 0.00 0.00 124,196.22 29,647,000.00 15.8990% E 22541NT41 52,685.55 0.00 0.00 52,685.55 12,353,000.00 14.6667% F 22541N2H1 58,069.39 0.00 0.00 58,069.39 12,353,000.00 13.4243% G 22541N2J7 94,603.68 0.00 0.00 94,603.68 19,764,000.00 11.46% H 22541N2K4 77,407.2357 0.00 0.00 77,407.2357 14,824,000.00 9.9899% J 22541N2L2 70,588.34 0.00 0.00 70,588.34 17,294,000.00 8.2526% K 22541N2M0 70,588.34 0.00 0.00 70,588.34 17,294,000.00 6.5354% L 22541N2N8 20,167.51 0.00 0.00 20,167.51 4,941,000.00 6.04% M 22541N2P3 55,465.77 0.00 0.00 55,465.77 13,589,000.00 4.6869% N 22541N2Q1 25,208.37 0.00 0.00 25,208.37 6,176,000.00 4.07% O 22541N2R9 20,167.51 0.00 0.00 20,167.51 4,941,000.00 3.58% P 22541N2S7 70,~~562~~580.5899 0.00 0.00 70,~~562~~580.5899 17,294,824.44 1.85% GLC 22541N2T5 18,~~111~~093.7822 0.00 0.00 21,~~802~~687.7890 3,~~596~~593,~~623~~029.8214 0.00% RCKB 22541N2U2 81,606.21 0.00 0.00 81,606.21 15,000,000.00 0.00% V-1 NA 0.00 0.00 0.00 0.00 0.00 0.00% 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,~~788~~786,~~100~~155.1921 0.00 0.00 4,~~568~~570,~~305~~457.4041 1,~~003~~002,~~479~~695,~~702~~400.6040

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22541N2V0 0.~~162905~~160473% 988,234,824.44 ~~985~~984,~~659~~883,~~592~~078.9978 A-SP 22541N2W8 1.~~801454~~801474% 882,387,000.00 882,387,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22541N2V0 ~~133~~131,~~807~~705.3378 0.00 ~~133~~131,~~807~~705.3378 984,~~883~~102,~~078~~370.7882 A-SP 22541N2W8 1,324,~~649~~664.6132 0.00 1,324,~~649~~664.6132 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 ~~975~~967.~~23815913~~77167635 7.~~46648279~~50680308 2.~~44297163~~42426808 0.00000000 0.00000000 ~~967~~960.~~77167635~~26487327 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.~~22175054~~22177348 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.~~07998244~~08104692 0.00000000 0.00000000 1,000.00000000 GLC 22541N2T5 ~~996~~995.~~68935117~~66755708 10.~~02179409~~99512944 5.~~01395549~~00881745 0.00000000 0.00000000 ~~995~~994.~~66755708~~67242764 RCKB 22541N2U2 1,000.00000000 0.00000000 5.44041400 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 ~~997~~996.~~39410979~~60835099 0.~~13540034~~13327377 0.00000000 ~~996~~995.~~60835099~~81834852 A-SP 22541N2W8 1,000.00000000 1.~~50121161~~50122828 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 0852,107.0029 Servicing Advances Outstanding ~~100~~4,856.0060 Reimbursement for Interest on P&I Advances 2910.1372 paid from general collections Reimbursement for Interest on Servicing 2910.1372 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 38,~~758~~727.4016 Less Delinquent Servicing Fees 6,~~612~~029.4502 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 106,~~784~~612.7745 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4239,~~930~~310.7259

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 ~~254~~252,~~069~~123.0588 0.00 ~~254~~252,~~069~~123.0588 0.00 0.00 ~~254~~252,~~069~~123.0588 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 77,407.2357 0.00 77,407.2357 0.00 0.00 77,407.2357 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 2910.1372 70,~~562~~580.5899 2939.1385 GLC 18,~~111~~093.7822 0.00 18,~~111~~093.7822 0.00 0.00 18,~~111~~093.7822 0.00 RCKB 81,606.21 0.00 81,606.21 0.00 0.00 81,606.21 0.00 A-X ~~133~~131,~~807~~705.3378 0.00 ~~133~~131,~~807~~705.3378 0.00 0.00 ~~133~~131,~~807~~705.3378 0.00 A-SP 1,324,~~649~~664.6132 0.00 1,324,~~649~~664.6132 0.00 0.00 1,324,~~649~~664.6132 0.00 Total 5,~~246~~242,~~586~~536.2603 0.00 5,~~246~~242,~~586~~536.2603 0.00 2910.1372 5,~~246~~242,~~557~~525.1331 2939.1385

Other Required Information Available Distribution Amount (1) 6,026,~~762~~827.3451 Aggregate Number of Outstanding Loans 101 Aggregate Unpaid Principal Balance of Loans 984,~~934~~144,~~441~~344.2507 Aggregate Stated Principal Balance of Loans 984,~~883~~102,~~021~~371.4127 Aggregate Amount of Servicing Fee 4239,~~930~~310.7259 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~815~~780.1410 Aggregate Amount of Primary Servicing Fee 0.00 Aggregate Trust Fund Expenses 2910.1372 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 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,~~287~~283,~~159~~090.6875 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0(13.0097) 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,~~287~~283,~~159~~076.6878 Principal: Scheduled Principal ~~780~~784,~~205~~288.2123 Unscheduled Principal 013.0097 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 013.0097 Total Principal Collected ~~780~~784,~~205~~302.2120 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 6,067,~~364~~378.8998 Total Funds Distributed Fees: Master Servicing Fee 38,~~758~~727.4016 Trustee Fee 1,~~815~~813.1444 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 40,~~573~~540.5460 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 2910.1372 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 2910.1372 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 5,~~246~~242,~~557~~525.1331 Principal Distribution ~~780~~784,~~205~~302.2120 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 6,026,~~762~~827.3451 Total Funds Distributed 6,067,~~365~~378.0183

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 13 19,~~741~~717,~~208~~731.9174 2.00 ~~103~~102 6.~~3773~~3774 1.~~562924~~549693 2,000,001 to 3,000,000 18 4443,~~018~~975,~~444~~292.8629 4.47 ~~109~~108 6.3354 1.~~578052~~589980 3,000,001 to 4,000,000 8 27,~~028~~002,~~319~~100.2157 2.74 9998 6.~~0667~~0668 1.~~356739~~342994 4,000,001 to 5,000,000 14 62,~~269~~214,~~625~~172.9650 6.32 ~~104~~103 6.~~2174~~2175 1.~~433599~~485931 5,000,001 to 6,000,000 9 49,~~674~~627,~~731~~031.8508 5.04 ~~112~~111 6.2321 1.~~678559~~670618 6,000,001 to 8,000,000 9 59,~~743~~689,~~655~~797.3515 6.07 ~~101~~100 6.0967 1.~~470082~~443191 8,000,001 to 10,000,000 4 34,~~747~~717,~~725~~253.5404 3.53 ~~113~~112 5.9809 1.722270 10,000,001 to 15,000,000 8 96,~~797~~702,~~025~~660.0513 9.83 ~~113~~112 6.~~2331~~2330 1.~~504117~~504076 15,000,001 to 25,000,000 8 140,~~994~~884,~~224~~209.8938 14.32 ~~105~~104 6.1185 1.~~405982~~392512 25,000,001 to 30,000,000 3 82,~~718~~670,~~639~~896.9491 8.40 ~~101~~100 6.2075 1.~~381552~~451243 30,000,001 to 40,000,000 2 66,~~227~~154,~~390~~029.5208 6.72 8079 6.~~8981~~8984 1.~~542157~~461552 40,000,001 to 60,000,000 3 ~~149~~148,~~005~~919,~~122~~947.6114 15.13 9190 5.9145 1.~~741128~~763958 60,000,001 or Greater 2 151,~~916~~827,~~906~~250.7226 15.4243 9089 5.~~7099~~7102 2.~~265128~~265338 Totals 101 984,~~883~~102,~~021~~371.4127 100.00 ~~100~~99 6.~~1150~~1151 1.~~645986~~649171

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 1 8,~~982~~974,~~098~~361.5723 0.91 ~~112~~111 6.0600 1.650000 Arizona 5 2423,~~015~~995,~~929~~882.0277 2.44 9392 6.1915 1.~~519219~~530184 California 18 214,~~224~~033,~~477~~032.6098 21.75 ~~102~~101 6.0522 1.~~618685~~634609 Colorado 1 1,~~996~~993,~~918~~057.7477 0.20 6261 5.9900 2.210000 Connecticut 2 5,~~205~~201,~~962~~929.6318 0.53 ~~106~~105 6.~~6364~~6365 1.~~569292~~569289 Florida 6 88,~~888~~867,~~588~~992.1994 9.03 6867 6.2745 2.~~380259~~383176 Georgia 9 58,~~375~~321,~~095~~160.0463 5.93 ~~111~~110 6.2171 1.~~578857~~578882 Hawaii 1 12,~~959~~949,~~968~~793.2663 1.32 ~~113~~112 6.3900 21.~~070000~~720000 Illinois 2 6,~~932~~927,~~761~~101.6432 0.70 ~~113~~112 6.2407 1.~~506362~~506357 Indiana 6 15,~~980~~966,~~151~~096.7827 1.62 ~~109~~108 6.~~3761~~3762 1.~~313399~~323927 Kentucky 1 2,~~718~~716,~~719~~618.6426 0.28 ~~111~~110 6.5000 1.420000 Maryland 2 29,~~855~~828,~~603~~508.2433 3.03 ~~112~~111 5.8468 1.~~471532~~483973 Massachusetts 4 11,~~852~~842,~~740~~682.4029 1.20 ~~114~~113 6.0807 1.~~622984~~622972 Michigan 19 139,~~364~~232,~~704~~720.1169 14.15 ~~115~~114 5.~~6126~~6127 1.~~648390~~686086 Mississippi 1 2,~~918~~916,~~821~~428.8065 0.30 ~~112~~111 6.2500 1.320000 Missouri 1 1,~~986~~984,~~124~~335.9355 0.20 ~~125~~124 5.8600 1.750000 Nebraska 6 40,~~201~~167,~~279~~357.8165 4.08 ~~112~~111 6.1400 1.850000 Nevada 2 7,~~054~~048,~~638~~888.4479 0.72 ~~111~~110 6.3016 1.~~311423~~311413 New Hampshire 2 12,~~674~~663,~~498~~458.0861 1.29 ~~114~~113 5.9700 1.570000 New Jersey 2 41,~~877~~840,~~044~~837.7460 4.25 ~~113~~112 6.0309 1.~~375978~~381755 New York 2 8,~~460~~452,~~543~~740.2345 0.86 ~~113~~112 6.1459 1.~~547812~~567392 North Carolina 6 32,~~466~~426,~~659~~128.0714 3.3029 9998 6.~~2362~~2361 1.~~162521~~185053 Ohio 3 18,~~932~~916,~~515~~212.4215 1.92 ~~114~~113 6.0255 1.~~256852~~379283 Oregon 1 2,~~307~~305,~~481~~483.2633 0.23 ~~112~~111 6.0400 1.190000 Pennsylvania 1 6,~~434~~425,~~670~~911.8810 0.65 ~~113~~112 5.9200 1.960000 South Dakota 1 1,~~577~~574,~~362~~262.8553 0.16 ~~113~~112 6.5000 1.180000 Tennessee 2 4,~~426~~422,~~211~~650.9047 0.45 ~~111~~110 6.3500 1.588348 Texas 7 40,~~489~~442,~~705~~659.0792 4.11 ~~104~~103 6.3240 1.~~497121~~500666 Virginia 6 128,~~266~~222,~~769~~262.0339 13.0203 7170 6.~~4914~~4911 1.~~587645~~546217 Washington 3 4,~~765~~759,~~711~~741.8112 0.48 ~~112~~111 6.3728 1.~~688843~~688836 Washington,DC 1 3,~~477~~474,~~082~~166.3816 0.35 ~~113~~112 6.1400 1.~~570000~~460000 Wisconsin 1 5,~~212~~207,~~181~~908.8537 0.53 ~~112~~111 6.2500 1.260000 Totals 125 984,~~883~~102,~~021~~371.4127 100.00 ~~100~~99 6.~~1150~~1151 1.~~645986~~649171

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 2219 ~~174~~155,~~209~~119,~~105~~910.1876 1715.6976 8984 6.~~4536~~5125 1.~~161540~~123312 1.26 to 1.30 45 4018,~~253~~741,~~604~~874.5904 41.0990 ~~114~~110 6.~~4384~~0673 1.~~278507~~279821 1.31 to 1.35 89 5569,~~575~~273,~~947~~854.2272 57.6404 ~~113~~112 5.~~9837~~8796 1.~~338178~~334568 1.36 to 1.40 5 3844,~~234~~050,~~002~~327.8739 34.8848 ~~107~~112 6.~~0691~~1418 1.~~377656~~388161 1.41 to 1.45 1210 5732,~~626~~683,~~826~~691.5942 53.8532 106 6.~~2140~~3578 1.~~429241~~430775 1.46 to 1.50 37 8377,~~236~~618,~~042~~055.0265 87.4589 ~~111~~108 6.~~0156~~3924 1.~~485697~~478897 1.51 to 1.55 8 63106,~~642~~137,~~967~~914.1071 610.4679 9199 6.~~2180~~0469 1.~~532259~~541437 1.56 to 1.60 65 4542,~~615~~103,~~705~~908.6739 4.6328 ~~112~~111 6.~~2264~~2335 1.~~577327~~577932 1.61 to 1.65 56 2631,~~609~~445,~~700~~456.6207 23.7020 ~~113~~111 6.~~1539~~1336 1.~~632625~~632694 1.66 to 1.99 21 ~~300~~320,~~729~~757,~~339~~395.6721 3032.5359 103 5.~~7878~~8181 1.~~881816~~869549 2.00 or Greater 76 9986,~~149~~169,~~779~~982.8891 108.0776 7468 6.~~3713~~3685 2.~~575786~~651880 Totals 101 984,~~883~~102,~~021~~371.4127 100.00 ~~100~~99 6.~~1150~~1151 1.~~645986~~649171

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 7 34,~~687~~646,~~137~~839.6964 3.52 ~~108~~107 6.~~2331~~2330 1.~~598477~~586538 Lodging 1 65,000,000.00 6.6061 5655 6.3600 2.740000 Mixed Use 5 28,~~255~~232,~~438~~210.0589 2.87 ~~104~~103 6.~~3375~~3376 1.~~906113~~732059 Multi-Family 23 99,~~351,~~252,479.8229 10.09 9998 5.9507 1.~~359201~~362894 Office 46 ~~394~~393,~~080~~810,~~117~~863.5777 40.0102 9998 6.0743 1.~~651206~~676945 Retail 40 ~~354~~353,~~116~~779,~~226~~221.2941 35.9695 ~~106~~105 6.1293 1.~~502993~~496359 Self Storage 3 9,~~392~~380,~~848~~756.9927 0.95 ~~113~~112 6.2236 1.~~673469~~698580 Totals 125 984,~~883~~102,~~021~~371.4127 100.00 ~~100~~99 6.~~1150~~1151 1.~~645986~~649171

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,~~758~~725,~~073~~971.1973 3.22 9897 5.6099 1.~~454384~~420240 5.701% to 5.900% 11 227,~~742~~569,~~649~~827.9577 23.12 9897 5.8434 1.~~571076~~594201 5.901% to 6.000% 14 103,~~484~~384,~~375~~467.4961 10.51 ~~100~~99 5.9738 1.~~503302~~499445 6.001% to 6.100% 15 68,~~400~~338,~~188~~589.4323 6.9594 ~~108~~107 6.0612 1.~~490222~~533809 6.101% to 6.200% 8 70,~~304~~239,~~807~~140.1455 7.14 ~~110~~109 6.1530 1.~~735335~~723014 6.201% to 6.300% 14 91,~~756~~696,~~399~~385.3089 9.32 ~~102~~101 6.2648 1.~~579015~~591742 6.301% to 6.400% 9 118,~~146~~123,~~059~~053.3743 12.00 8079 6.3564 2.~~237897~~197403 6.401% to 6.500% 11 60,~~764~~703,~~330~~065.4374 6.17 ~~110~~109 6.4809 1.~~460777~~466333 6.501% to 6.700% 6 69,~~316~~249,~~627~~318.8238 7.04 ~~113~~112 6.5899 1.~~403571~~487323 6.701% to 7.760% 8 56,~~292~~245,~~603~~300.5768 5.72 7170 7.4225 1.~~354762~~260079 Totals 101 984,~~883~~102,~~021~~371.4127 100.00 ~~100~~99 6.~~1150~~1151 1.~~645986~~649171

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 Months or Less 97 ~~930~~929,~~130~~409,~~992~~218.0554 94.44 ~~101~~100 6.0430 1.~~671307~~680404 13 to 24 Months 21 1715,~~215~~395,~~142~~916.6233 1.7556 106 6.~~6284~~5000 1.~~153835~~110000 25 to 36 Months 01 01,795,638.0045 0.0018 095 07.~~0000~~7300 01.~~000000~~530000 37 Months or Greater 2 37,~~536~~501,~~886~~597.7495 3.81 5352 7.~~6658~~6659 1.~~244263~~102181 Totals 101 984,~~883~~102,~~021~~371.4127 100.00 ~~100~~99 6.~~1150~~1151 1.~~645986~~649171

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 84 Months orior Less 15 228,~~380~~299,~~591~~561.6671 23.1920 5655 6.~~3538~~3537 1.~~869463~~846445 85 to 120 Months 85 ~~754~~753,~~516~~818,~~304~~474.8201 76.6160 ~~113~~112 6.~~0434~~0435 1.~~578069~~589159 121 Months or Greater 1 1,~~986~~984,~~124~~335.9355 0.20 ~~125~~124 5.8600 1.750000 Totals 101 984,~~883~~102,~~021~~371.4127 100.00 ~~100~~99 6.~~1150~~1151 1.~~645986~~649171

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 16.9899 6665 6.1670 2.~~124052~~127074 290 Months or Less 815 3992,~~925~~953,~~454~~876.9774 49.0545 ~~103~~84 6.~~4263~~8941 1.~~274028~~322363 291 to 300 Months 1710 ~~112~~59,~~847~~621,~~110~~326.3360 116.4606 92109 65.~~5817~~9911 1.~~599118~~735602 301 to 320 Months 2 17,~~141,~~123,022.8600 1.74 ~~110~~109 6.~~3881~~3882 1.~~259693~~236501 321 to 350 Months 1331 60237,~~261~~600,~~266~~526.3177 624.1214 110 6.~~4769~~1273 1.~~580145~~593243 351 Months or Greater 5739 ~~587~~409,~~498~~593,~~065~~619.9416 5941.6562 ~~109~~107 5.~~9444~~9166 1.~~562225~~565355 Totals 101 984,~~883~~102,~~021~~371.4127 100.00 ~~100~~99 6.~~1150~~1151 1.~~645986~~649171

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 95 ~~139~~86,~~844~~796,~~441~~794.4801 148.2082 8975 65.~~1900~~9726 1.~~607592~~769921 1 Year or Less 9195 ~~838~~894,~~864~~825,~~581~~939.8753 8590.1793 101 6.~~1016~~1267 1.~~652062~~638038 1 to 2 Years 1 62,~~173~~479,~~998~~637.0673 0.6325 ~~111~~50 6.~~2500~~9000 1.~~690000~~440000 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 101 984,~~883~~102,~~021~~371.4127 100.00 ~~100~~99 6.~~1150~~1151 1.~~645986~~649171 (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 390,973.02 89,656.46 5.224% 10019465 2 LO Key Biscayne FL 355,983.33 0.00 6.360% 10018945 3 OF Los Angeles CA 285,376.97 51,253.31 5.860% 10020695 4 OF Alexandria VA 260,959.72 0.00 5.800% 10019186 5 OF Omaha NE 212,553.10 33,922.16 6.140% 10020697 6 RT Chantilly VA 237,485.96 31,427.82 7.760% 10016215 7 OF El Segundo CA 155,909.15 41,933.62 5.900% 10017258 8 MF Hoboken NJ 148,781.03 27,244.88 5.800% 10019500 9 Various Various MI 156,777.52 20,498.15 6.580% 10020698 10 OF Dublin CA 136,600.47 0.00 6.280% 10020699 11 OF Reston VA 134,422.89 0.00 6.320% 10016968 12 RT Troy MI 110,306.24 19,480.77 5.850% 10018769 13 Various Various Various 77,422.42 13,117.48 5.970% 10019386 14 IN Methuen MA 28,234.91 4,783.77 5.970% 10019357 15 OF Pacific Palisades CA 86,290.82 14,707.49 5.970% 10017927 16 OF Tucson AZ 33,228.11 5,100.29 6.250% 10017591 17 OF Tucson AZ 29,358.17 4,506.28 6.250% 10017926 18 OF Tucson AZ 26,288.91 4,035.16 6.250% 10015927 19 OF Orange CA 85,560.06 12,954.69 6.250% 10019187 20 OF Rockville MD 77,207.81 15,149.92 5.650% 10016988 21 RT Asheboro NC 83,516.37 22,491.15 6.500% 10018058 22 RT Costa Mesa CA 85,347.41 12,114.01 6.450% 10019313 23 OF Towson MD 73,106.43 11,944.99 6.070% 10019261 24 MU Lahaina HI 71,312.23 10,174.63 6.390% 10019246 25 RT Roswell GA 65,592.76 11,514.99 5.900% 10019448 26 RT E Orange NJ 68,698.65 8,962.26 6.600% 10017110 27 RT Columbus OH 60,236.72 10,709.47 5.870% 10017678 28 RT Alpharetta GA 65,391.80 11,580.75 6.625% 10019619 29 OF Goleta CA 58,306.33 9,895.91 5.980% 10019967 30 IN Forney TX 56,899.68 19,581.92 6.510% 10020052 31 RT Highland CA 48,839.97 7,507.18 6.200% 10018807 32 RT Hoover AL 46,871.58 7,737.34 6.060% 10018845 33 IN Alpharetta GA 43,436.24 7,416.31 5.980% 10019035 34 MF Atlanta GA 39,810.28 7,811.67 5.650% 10019248 35 RT Rocky Mount VA 38,487.29 6,532.17 5.980% 10019199 36 MF Melbourne FL 37,719.02 6,347.94 6.000% 10019361 37 OF New York NY 36,405.91 5,923.34 6.080% 10019134 38 MF Denton TX 37,704.39 5,623.71 6.300% 10019320 39 RT Altoona PA 32,802.52 8,759.78 5.920% 10019198 40 RT Coral Springs FL 35,328.58 4,913.56 6.450% 10019257 41 MF Greensboro NC 30,252.14 5,539.80 5.800% 10019447 42 MF Lubbock TX 31,720.81 5,117.61 6.100% 10019315 43 MU Houston TX 34,208.13 4,349.49 6.660% 10020700 44 OF Atlanta GA 32,915.35 4,199.79 6.720% 10017129 45 RT Clovis CA 28,899.61 6,521.11 5.910% 10017742 46 MF Arlington TX 28,564.55 7,530.30 6.000% 10017446 47 OF Riverside CA 29,212.95 7,158.92 6.180% 10016610 48 RT Burlington WI 28,051.67 4,273.48 6.250% 10019314 49 RT Tallahassee FL 27,134.10 4,377.63 6.100% 10017521 50 RT Loveland OH 27,039.46 3,825.91 6.370% 10018280 51 RT Bolingbrook IL 24,695.40 4,113.89 6.010% 10019516 52 OF Decatur GA 26,703.57 3,635.70 6.500% 10018352 53 SS Corona CA 24,419.80 6,094.55 6.110% 10019247 54 MF Sorrento FL 21,385.69 4,559.70 5.440% 10019345 55 MU Mesa AZ 22,580.10 3,800.12 6.000% 10017390 56 RT El Paso TX 24,079.80 3,442.46 6.400% 10017595 57 RT Las Vegas NV 21,791.47 3,689.43 6.000% 10017463 58 RT Fort Wayne IN 23,464.60 3,240.27 6.500% 10016998 59 RT Martinsville VA 24,254.92 2,986.20 6.750% 10017716 60 RT Goldsboro NC 22,260.92 5,286.87 6.250% 10017741 61 RT Colonial Heights VA 21,373.09 3,560.45 6.010% 10017465 62 RT Fort Wayne IN 23,048.07 3,182.75 6.500% 10019321 63 IN Taunton MA 21,562.58 3,196.33 6.300% 10019262 64 MU Washington DC 18,384.11 2,916.22 6.140% 10018244 65 RT Waterbury CT 17,790.49 2,936.76 6.060% 10018164 66 RT Lancaster CA 17,499.57 2,945.10 6.000% 10016827 67 RT Albany GA 17,914.92 4,282.95 6.250% 10017685 68 RT Raleigh NC 16,449.49 2,756.71 6.010% 10019342 69 MF Visalia CA 15,012.03 4,580.17 5.550% 10019501 70 IN Scottsdale AZ 16,586.56 2,604.40 6.150% 10017817 71 RT Olive Branch MS 15,708.94 2,393.15 6.250% 10018344 72 RT Grand Rapids MI 15,507.76 2,348.04 6.250% 10017570 73 OF Las Vegas NV 16,489.69 2,060.22 6.750% 10017686 74 RT Wilmington NC 14,091.04 3,644.06 6.010% 10017464 75 RT Burlington KY 15,217.28 2,101.38 6.500% 10017967 76 MF Bremerton WA 14,228.77 3,377.77 6.270% 10017784 77 SS Oakley CA 13,994.18 3,405.25 6.200% 10017466 78 RT Anderson IN 14,578.60 2,013.19 6.500% 10018685 79 RT Clovis CA 14,750.00 2,830.36 6.900% 10019002 80 MF Salem OR 12,001.47 1,997.93 6.040% 10017494 81 OF Franklin TN 12,405.14 1,825.39 6.350% 10019758 82 OF Stockton CA 11,699.26 2,921.56 6.090% 10018286 83 RT Indianapolis IN 11,209.85 1,956.30 5.900% 10017401 84 IN Mundelein IL 12,560.58 1,546.43 6.750% 10018681 85 RT Nashville TN 11,797.63 1,736.04 6.350% 10016685 86 SS Maple Valley WA 11,924.03 2,592.92 6.500% 10020701 87 MF Barberton OH 10,958.00 1,767.89 6.100% 10017860 88 OF El Dorado Hills CA 11,020.47 2,634.69 6.250% 4162633 89 MF Greeley CO 10,300.22 3,860.97 5.990% 10019338 90 MF Breckenridge Hills MO 10,022.21 1,789.38 5.860% 10019264 91 RT Athens GA 11,367.91 2,336.87 6.660% 10013895 92 MF Middletown CT 11,959.77 1,096.69 7.730% 10019494 93 MF Atlanta GA 9,384.34 1,155.38 6.750% 10019346 94 MF Elkhart IN 8,513.06 2,057.91 6.200% 10019445 95 MF Rapid City SD 8,828.85 3,100.32 6.500% 10018809 96 OF Saratoga Springs NY 8,369.87 1,879.44 6.450% 10019104 97 MF Waco TX 7,315.85 1,399.66 5.710% 10018961 98 MU Santa Monica CA 7,714.53 1,986.70 6.040% 10018570 99 MF Logansport IN 6,925.92 1,605.09 6.360% 10019362 100 MF Wilmington NC 4,992.81 812.34 6.080% 10019232 101 MF Miami Beach FL 2,714.76 396.42 6.350% Totals 5,183,343.51 780,650.14

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 8786,~~006~~916,~~161~~906.6972 86,~~916~~827,~~906~~250.7226 0809/11/2003 10019465 N/A 04/11/2008 N 65,000,000.00 65,000,000.00 0809/11/2003 10018945 12/11/2012 12/11/2032 N 56,~~604~~553,~~838~~842.7780 56,~~553~~502,~~842~~589.8049 0809/11/2003 10020695 01/11/2008 01/11/2033 N 52,250,000.00 52,250,000.00 0708/11/2003 10019186 12/11/2012 12/11/2032 N 40,~~235~~201,~~023~~279.5681 40,~~201~~167,~~279~~357.8165 0809/11/2003 10020697 12/11/2007 12/11/2027 N 35,~~571~~539,~~187~~968.2000 35,~~539~~508,~~968~~540.0018 0809/11/2003 10016215 01/01/2013 01/01/2028 N 30,~~729~~687,~~144~~422.1752 30,~~687~~645,~~422~~488.5290 0809/01/2003 10017258 N/A 01/01/2013 N 29,~~816~~789,~~414~~305.8537 29,~~789~~762,~~305~~060.3749 0809/01/2003 10019500 N/A 02/11/2013 N 27,~~689~~669,~~717~~334.2357 27,~~669~~648,~~334~~836.5742 0708/11/2003 10020698 10/11/2009 10/11/2032 N 25,260,000.00 25,260,000.00 0708/11/2003 10020699 N/A 10/11/2012 N 24,700,000.00 24,700,000.00 0708/11/2003 10016968 N/A 03/01/2013 N 21,~~916~~897,~~403~~020.7865 21,~~897~~877,~~020~~539.6588 0809/01/2003 10018769 02/01/2013 02/01/2033 N 15,~~073~~060,~~336~~285.3495 15,~~060~~047,~~285~~168.9547 0809/01/2003 10019386 02/01/2013 02/01/2033 N 5,~~497~~492,~~041~~282.8050 5,~~492~~487,~~282~~498.5073 0809/01/2003 10019357 N/A 01/11/2008 N 16,~~800~~785,~~007~~375.8457 16,~~785~~770,~~375~~668.57 08 09/11/2003 10017927 N/A 11/01/2012 N 6,~~179~~173,~~071~~998.0406 6,~~173~~168,~~998~~897.0677 0809/01/2003 10017591 N/A 11/01/2012 N 5,~~459~~454,~~420~~938.1803 5,~~454~~450,~~938~~431.0375 0809/01/2003 10017926 N/A 11/01/2012 N 4,~~888~~884,~~662~~649.6711 4,~~884~~880,~~649~~613.1195 0809/01/2003 10015927 01/01/2013 01/01/2033 N 15,~~910~~897,~~497~~612.3703 15,~~897~~884,~~612~~657.0334 0809/01/2003 10019187 N/A 12/11/2012 N 15,~~884~~869,~~224~~147.2164 15,~~869~~853,~~147~~997.6472 0809/11/2003 10016988 N/A 07/11/2012 N 15,~~440~~418,~~777~~407.4648 15,~~418~~395,~~407~~916.4833 0809/11/2003 10018058 N/A 10/11/2012 N 15,~~378~~366,~~422~~375.6757 15,~~366~~354,~~375~~261.5756 0809/11/2003 10019313 N/A 01/11/2013 N 13,~~998~~986,~~338~~455.4860 13,~~986~~974,~~455~~510.6061 0709/11/2003 10019261 01/11/2013 01/11/2033 N 12,~~970~~959,~~087~~968.2226 12,~~959~~949,~~968~~793.2663 0809/11/2003 10019246 N/A 01/11/2013 N 12,~~922~~910,~~005~~548.5375 12,~~910~~899,~~548~~033.7576 0809/11/2003 10019448 N/A 01/11/2013 N 12,~~096~~087,~~650~~739.9837 12,~~087~~078,~~739~~777.3711 0809/11/2003 10017110 N/A 01/01/2013 N 11,~~927~~916,~~575~~920.6605 11,~~916~~906,~~920~~210.0558 0809/01/2003 10017678 N/A 09/01/2012 N 11,~~473~~462,~~985~~470.3529 11,~~462~~450,~~470~~889.2954 0809/01/2003 10019619 N/A 01/11/2013 N 11,~~332~~322,~~683~~838.8564 11,~~322~~312,~~838~~942.6473 0809/11/2003 10019967 N/A 03/11/2013 N 10,~~169~~150,~~556~~084.8509 10,~~150~~130,~~084~~502.0917 0809/11/2003 10020052 N/A 02/11/2013 N 9,~~155~~147,~~433~~965.0776 9,~~147~~140,~~965~~458.7658 0809/11/2003 10018807 N/A 12/11/2012 N 8,~~989~~982,~~795~~098.7457 8,~~982~~974,~~098~~361.5723 0809/11/2003 10018845 12/11/2012 12/11/2032 N 8,~~442~~435,~~510~~131.2291 8,~~435~~427,~~131~~715.9160 0709/11/2003 10019035 N/A 12/11/2012 N 8,~~190~~182,~~303~~529.1530 8,~~182~~174,~~529~~717.3063 0809/11/2003 10019248 N/A 01/11/2013 N 7,~~480~~474,~~565~~066.4575 7,~~474~~467,~~066~~534.7558 08/11/2003 10019199 N/A 01/11/2013 N 7,~~306~~300,~~771~~456.4009 7,~~300~~294,~~456~~108.0915 0809/11/2003 10019361 N/A 01/11/2013 N 6,~~959~~953,~~482~~589.3586 6,~~953~~947,~~589~~666.8652 0809/11/2003 10019134 N/A 12/11/2012 N 6,~~955~~950,~~710~~117.9861 6,~~950~~944,~~117~~493.6190 0809/11/2003 10019320 N/A 01/11/2013 N 6,~~443~~434,~~386~~670.2388 6,~~434~~425,~~670~~911.8810 0809/11/2003 10019198 N/A 01/11/2013 N 6,~~365~~360,~~620~~734.7533 6,~~360~~355,~~734~~820.3377 0809/11/2003 10019257 N/A 01/11/2008 N 6,~~062~~057,~~670~~158.9871 6,~~057~~051,~~158~~618.7191 0809/11/2003 10019447 N/A 01/11/2008 N 6,~~043~~038,~~953~~863.9306 6,~~038~~033,~~863~~745.0645 0809/11/2003 10019315 N/A 01/11/2013 N 5,~~969~~964,~~124~~800.9728 5,~~964~~960,~~800~~450.2879 0708/11/2003 10020700 N/A 09/11/2012 N 5,~~692~~688,~~311~~135.4178 5,~~688~~683,~~135~~935.7899 0809/11/2003 10017129 01/01/2013 01/01/2030 N 5,~~685~~678,~~141~~653.6657 5,~~678~~672,~~653~~132.5746 0809/01/2003 10017742 N/A 11/01/2012 N 5,~~536~~528,~~114~~636.0232 5,~~528~~521,~~636~~106.3202 0809/01/2003 10017446 N/A 12/01/2012 N 5,~~496~~489,~~557~~436.8785 5,~~489~~482,~~436~~277.8593 0809/01/2003 10016610 N/A 12/01/2012 N 5,~~216~~212,~~432~~181.4585 5,~~212~~207,~~181~~908.8537 0809/01/2003 10019314 N/A 01/11/2013 N 5,~~170~~165,~~021~~666.4367 5,~~165~~161,~~666~~289.6704 0809/11/2003 10017521 03/01/2013 03/01/2033 N 4,~~933~~929,~~265~~460.7975 4,~~929~~925,~~460~~634.7584 0809/01/2003 10018280 02/01/2013 02/01/2033 N 4,~~775~~771,~~893~~800.6392 4,~~771~~767,~~800~~687.9203 0809/01/2003 10019516 N/A 01/11/2013 N 4,~~774~~770,~~476~~861.9953 4,~~770~~767,~~861~~225.5383 0809/11/2003 10018352 N/A 01/01/2013 N 4,~~647~~641,~~384~~322.9934 4,~~641~~635,~~322~~227.3479 0809/01/2003 10019247 N/A 01/11/2008 N 4,~~569~~565,~~794~~255.1571 4,~~565~~560,~~255~~696.7101 0809/11/2003 10019345 N/A 01/11/2008 N 4,~~374~~370,~~121~~341.6506 4,~~370~~366,~~341~~540.0694 0809/11/2003 10017390 12/01/2012 12/01/2032 N 4,~~372~~369,~~742~~319.6304 4,~~369~~365,~~319~~876.0458 0809/01/2003 10017595 12/01/2012 12/01/2032 N 4,~~221~~217,~~373~~703.6619 4,~~217~~214,~~703~~013.1976 0809/01/2003 10017463 11/01/2012 11/01/2032 N 4,~~195~~192,~~408~~186.5531 4,~~192~~188,~~186~~946.3104 0809/01/2003 10016998 12/01/2012 12/01/2032 N 4,~~175~~172,~~858~~889.6571 4,~~172~~169,~~889~~903.7151 0809/01/2003 10017716 01/01/2013 01/01/2028 N 4,~~141~~136,~~481~~222.5093 4,~~136~~130,~~222~~936.9306 0809/01/2003 10017741 02/01/2013 02/01/2033 N 4,~~133~~129,~~386~~844.6957 4,~~129~~126,~~844~~284.5712 0809/01/2003 10017465 11/01/2012 11/01/2032 N 4,~~120~~117,~~933~~768.8379 4,~~117~~114,~~768~~586.7904 0809/01/2003 10019321 N/A 01/11/2013 N 3,~~977~~974,~~849~~670.1103 3,~~974~~971,~~670~~473.0370 0809/11/2003 10019262 N/A 01/11/2013 N 3,~~479~~477,~~983~~082.2738 3,~~477~~474,~~082~~166.3816 0809/11/2003 10018244 12/01/2012 12/01/2032 N 3,~~412~~409,~~149~~227.0149 3,~~409~~406,~~227~~290.4973 0809/01/2003 10018164 01/01/2013 01/01/2033 N 3,~~389~~387,~~944~~014.2832 3,~~387~~384,~~014~~069.3222 0809/01/2003 10016827 12/01/2012 12/01/2027 N 3,~~332~~328,~~967~~707.4038 3,~~328~~324,~~707~~424.3843 0809/01/2003 10017685 01/01/2013 01/01/2033 N 3,~~181~~178,~~216~~474.8331 3,~~178~~175,~~474~~717.3160 0809/01/2003 10019342 N/A 01/11/2008 N 3,~~145~~141,~~698~~140.9254 3,~~141~~136,~~140~~560.5437 0809/11/2003 10019501 N/A 02/11/2008 N 3,~~134~~132,~~593~~002.4476 3,~~132~~129,~~002~~398.7636 0708/11/2003 10017817 12/01/2012 12/01/2032 N 2,~~921~~918,~~202~~821.1480 2,~~918~~916,~~821~~428.8065 0809/01/2003 10018344 01/01/2013 01/01/2033 N 2,~~883~~881,~~777~~442.6417 2,~~881~~879,~~442~~094.1713 0809/01/2003 10017570 10/01/2012 10/01/2032 N 2,~~838~~836,~~983~~935.5725 2,~~836~~834,~~935~~875.2503 0809/01/2003 10017686 01/01/2013 01/01/2028 N 2,~~726~~722,~~385~~760.7444 2,~~722~~719,~~760~~116.4438 0809/01/2003 10017464 11/01/2012 11/01/2032 N 2,~~720~~718,~~809~~719.3364 2,~~718~~716,~~719~~618.6426 0809/01/2003 10017967 N/A 12/01/2012 N 2,~~638~~635,~~723~~363.6198 2,~~635~~631,~~363~~986.9821 0809/01/2003 10017784 N/A 12/01/2012 N 2,~~624~~621,~~565~~178.9882 2,~~621~~617,~~178~~773.8257 0809/01/2003 10017466 11/01/2012 11/01/2032 N 2,~~606~~604,~~614~~612.7273 2,~~604~~602,~~612~~599.7354 0809/01/2003 10018685 N/A 11/11/2007 N 2,~~485~~482,~~281~~468.7309 2,~~482~~479,~~468~~637.0973 0708/11/2003 10019002 N/A 12/11/2012 N 2,~~309~~307,~~468~~481.8626 2,~~307~~305,~~481~~483.2633 0809/11/2003 10017494 N/A 11/01/2012 N 2,~~270~~268,~~472~~657.4600 2,~~268~~266,~~657~~831.0061 0809/01/2003 10019758 N/A 02/11/2013 N 2,~~233~~230,~~816~~909.1179 2,~~230~~227,~~909~~988.7923 0809/11/2003 10018286 02/01/2013 02/01/2033 N 2,~~208~~206,~~367~~421.9150 2,~~206~~204,~~421~~465.5020 0809/01/2003 10017401 N/A 12/01/2012 N 2,~~162~~160,~~498~~960.2172 2,~~160~~159,~~960~~414.7229 0809/01/2003 10018681 11/11/2012 11/11/2032 N 2,~~159~~157,~~281~~554.5090 2,~~157~~155,~~554~~818.9086 0809/11/2003 10016685 N/A 01/01/2013 N 2,~~132~~130,~~926~~347.3283 2,~~130~~127,~~347~~754.8391 0809/01/2003 10020701 N/A 01/11/2013 N 2,~~087~~086,~~893~~134.2762 2,~~086~~084,~~134~~366.6273 0809/11/2003 10017860 N/A 12/01/2012 N 2,~~050~~047,~~294~~674.9132 2,~~047~~045,~~674~~039.3263 0809/01/2003 4162633 10/01/2008 10/01/2023 N 21,~~000~~996,~~759~~918.9074 1,~~996~~993,~~918~~057.7477 0809/01/2003 10019338 N/A 01/11/2014 N 1,~~987~~986,~~905~~124.3393 1,~~986~~984,~~124~~335.9355 0809/11/2003 10019264 N/A 01/11/2013 N 1,~~984~~982,~~522~~199.7622 1,~~982~~979,~~199~~862.2235 0809/11/2003 10013895 N/A 08/01/2011 N 1,~~797~~796,~~824~~735.5814 1,~~796~~795,~~735~~638.1445 0809/01/2003 10019494 N/A 12/11/2012 N 1,~~615~~614,~~659~~510.5888 1,~~614~~613,~~510~~355.8850 0809/11/2003 10019346 N/A 01/11/2013 N 1,~~596~~594,~~585~~538.4042 1,~~594~~592,~~538~~480.4251 0708/11/2003 10019445 N/A 01/11/2013 N 1,~~580~~577,~~445~~362.9185 1,~~577~~574,~~362~~262.8553 08/11/2003 10018809 N/A 11/11/2012 N 1,~~508~~506,~~822~~953.4337 1,~~506~~505,~~953~~073.3793 0809/11/2003 10019104 N/A 12/11/2012 N 1,~~489~~487,~~277~~884.4967 1,~~487~~486,~~884~~485.6701 0809/11/2003 10018961 N/A 12/11/2012 N 1,~~485~~483,~~222~~246.4907 1,~~483~~481,~~246~~259.0737 0809/11/2003 10018570 N/A 11/11/2009 N 1,~~266~~264,~~220~~624.3703 1,~~264~~263,~~624~~018.0394 0809/11/2003 10019362 N/A 01/11/2013 N ~~954,443.31~~ 953,635.20 08952,822.86 09/11/2003 10019232 N/A 12/11/2007 N 496,~~869~~475.6639 496,~~475~~078.3997 0809/11/2003 Totals ~~985~~984,~~659~~883,~~593~~021.0041 984,~~883~~102,~~021~~371.4127

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 09/17/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/17/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/17/2003 0 $0.00 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 09/17/2003 0 $0.00 0 $0.00 08/15/2003 0 $0.00 0 $0.00 07/17/2003 0 $0.00 0 $0.00 06/17/2003 0 $0.00 0 $0.00 05/16/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 09/17/2003 6.115065% 6.067277% 99 08/15/2003 6.115041% 6.067252% 100 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.

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