8-K 1 cs03ck2.txt NOVEMBER 8K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : November 18, 2003 (Date of earliest event reported) Commission File No.: 333-97955-04 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 November 18, 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 November 18, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2003-CK2. By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: November 18, 2003 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-CK2, relating to the November 18, 2003 distribution. Wells Fargo Bank MN, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2003-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: 11/18/2003 Record Date: 10/31/2003 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 10 Mortgage Loan Detail 11 - 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 9998,~~867~~947,~~546~~246.8288 ~~920~~789,~~299~~496.9431 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.~~067277~~266180% 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,~~593~~588,~~029~~610.1444 43,~~418~~743.7059 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,~~002~~001,~~695~~770,~~400~~681.4076 ~~924~~793,~~718~~239.6490

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22541NS59 ~~250~~247,~~168~~862.2085 0.00 0.00 1,~~170~~037,~~468~~359.1416 98,~~947~~157,~~246~~750.8857 23.3133% A-2 22541NS67 630,630.00 0.00 0.00 630,630.00 196,000,000.00 23.3133% A-3 22541NS75 423,828.33 0.00 0.00 423,828.33 109,000,000.00 23.3133% A-4 22541NS83 1,457,475.58 0.00 0.00 1,457,475.58 364,293,000.00 23.3133% B 22541NS91 131,630.27 0.00 0.00 131,630.27 32,118,000.00 20.1112% C 22541NT25 51,038.48 0.00 0.00 51,038.48 12,353,000.00 18.8789% D 22541NT33 124,196.22 0.00 0.00 124,196.22 29,647,000.00 15.9193% E 22541NT41 52,685.55 0.00 0.00 52,685.55 12,353,000.00 14.6869% F 22541N2H1 58,069.39 0.00 0.00 58,069.39 12,353,000.00 13.4546% G 22541N2J7 94,603.68 0.00 0.00 94,603.68 19,764,000.00 11.4748% H 22541N2K4 7477,~~951~~408.0922 0.00 0.00 7477,~~951~~408.0922 14,824,000.00 910.9900% J 22541N2L2 70,588.34 0.00 0.00 70,588.34 17,294,000.00 8.27% K 22541N2M0 70,588.34 0.00 0.00 70,588.34 17,294,000.00 6.5455% L 22541N2N8 20,167.51 0.00 0.00 20,167.51 4,941,000.00 6.05% M 22541N2P3 55,465.77 0.00 0.00 55,465.77 13,589,000.00 4.6970% N 22541N2Q1 25,208.37 0.00 0.00 25,208.37 6,176,000.00 4.08% O 22541N2R9 20,167.51 0.00 0.00 20,167.51 4,941,000.00 3.58% P 22541N2S7 70,~~575~~591.4771 0.00 0.00 70,~~575~~591.4771 17,294,824.44 1.86% GLC 22541N2T5 1718,~~492~~052.0690 0.00 0.00 21,~~910~~796.7649 3,~~588~~584,~~610~~866.4485 0.00% RCKB 22541N2U2 7881,~~973~~606.7521 0.00 0.00 7881,~~973~~606.7521 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,~~778~~781,~~503~~865.9123 0.00 0.00 4,~~703~~575,~~222~~105.5513 1,~~001~~000,~~770~~977,~~681~~441.7686

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22541N2V0 0.~~140454~~155107% 988,234,824.44 ~~984~~983,~~102~~182,~~371~~071.2632 A-SP 22541N2W8 1.~~602624~~801534% 882,387,000.00 882,387,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22541N2V0 ~~115~~127,~~184~~082.5631 0.00 ~~115~~127,~~184~~082.5631 ~~983~~982,~~182~~392,~~071~~575.3201 A-SP 22541N2W8 1,~~178~~324,~~445~~708.44 0.00 1,~~178~~324,~~445~~708.44 882,387,000.00 (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 ~~960~~951.~~26487327~~41583538 87.~~84903788~~59131067 2.~~40546346~~38329663 0.00000000 0.00000000 ~~951~~943.~~41583538~~82452471 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.~~05606382~~22181732 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.~~08072775~~08166676 0.00000000 0.00000000 1,000.00000000 GLC 22541N2T5 ~~994~~993.~~67242764~~44918149 1.~~22324615~~03635278 4.~~84239596~~99765551 0.00000000 0.00000000 ~~993~~992.~~44918149~~41282871 RCKB 22541N2U2 1,000.00000000 0.00000000 5.~~26491667~~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 ~~995~~994.~~81834896~~88709263 0.~~11655586~~12859526 0.00000000 994.~~88709263~~08819717 A-SP 22541N2W8 1,000.00000000 1.~~33551995~~50127828 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~660~~946,~~802~~095.8078 Servicing Advances Outstanding 65,~~831~~048.2661 Reimbursement for Interest on P&I Advances 160.2400 paid from general collections Reimbursement for Interest on Servicing 160.2400 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 3738,~~468~~658.2072 Less Delinquent Servicing Fees 46,~~468~~677.7064 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 64,~~029~~468.0270 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3936,~~028~~449.5278

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 ~~250~~247,~~168~~862.2085 0.00 ~~250~~247,~~168~~862.2085 0.00 0.00 ~~250~~247,~~168~~862.2085 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 7477,~~951~~408.0922 0.00 7477,~~951~~408.0922 0.00 0.00 7477,~~951~~408.0922 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 0.00 160.2400 70,~~575~~591.4771 56.09 GLC 1718,~~492~~052.0690 0.00 1718,~~492~~052.0690 0.00 0.00 1718,~~492~~052.0690 0.00 RCKB 7881,~~973~~606.7521 0.00 7881,~~973~~606.7521 0.00 0.00 7881,~~973~~606.7521 0.00 A-X ~~115~~127,~~184~~082.5631 0.00 ~~115~~127,~~184~~082.5631 0.00 0.00 ~~115~~127,~~184~~082.5631 0.00 A-SP 1,~~178~~324,~~445~~708.44 0.00 1,~~178~~324,~~445~~708.44 0.00 0.00 1,~~178~~324,~~445~~708.44 0.00 Total 5,~~072~~233,~~150~~655.1598 0.00 5,~~072~~233,~~150~~655.1598 0.00 160.2400 5,~~072~~233,~~133~~655.9198 56.09

Other Required Information Available Distribution Amount (1) 56,~~996~~026,~~852~~895.5588 Aggregate Number of Outstanding Loans 101 Aggregate Unpaid Principal Balance of Loans ~~983~~982,~~204~~444,~~272~~438.0209 Aggregate Stated Principal Balance of Loans ~~983~~982,~~182~~392,~~071~~575.3201 Aggregate Amount of Servicing Fee 3936,~~028~~449.5278 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~722~~777.1802 Aggregate Amount of Primary Servicing Fee 0.00 Aggregate Trust Fund Expenses 160.2400 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,~~111~~174,~~340~~432.5568 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 099,659.0010 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,~~111~~274,~~340~~091.5578 Principal: Scheduled Principal ~~920~~789,~~470~~496.30 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 ~~-170~~0.3600 Principal Adjustments 43,~~418~~743.7059 Total Principal Collected ~~924~~793,~~718~~239.6489 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,~~036,059~~331.1967 Total Funds Distributed Fees: Master Servicing Fee 3738,~~468~~658.2072 Trustee Fee 1,~~722~~777.1802 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 3940,~~190~~435.3874 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 160.2400 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 160.2400 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 5,~~072~~233,~~133~~655.9198 Principal Distribution ~~924~~793,~~718~~239.6490 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~~026,~~852~~895.5588 Total Funds Distributed 6,~~036~~067,~~059~~331.1762

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,~~690~~666,~~634~~881.0170 2.00 ~~101~~100 6.3775 1.~~547200~~510197 2,000,001 to 3,000,000 18 43,~~924~~880,~~166~~500.0446 4.47 ~~107~~106 6.3355 1.~~587953~~676816 3,000,001 to 4,000,000 8 26,~~971~~944,~~195~~679.2148 2.74 9796 6.0668 1.~~343005~~375385 4,000,001 to 5,000,000 14 62,~~147~~091,~~678~~574.5659 6.32 ~~102~~101 6.2175 1.~~455495~~426948 5,000,001 to 6,000,000 9 49,~~570~~522,~~498~~256.9418 5.04 ~~110~~109 6.~~2321~~2322 1.~~658924~~618894 6,000,001 to 8,000,000 9 59,~~625~~571,~~548~~071.4485 6.06 9998 6.0967 1.~~443169~~435965 8,000,001 to 10,000,000 4 34,~~680~~650,~~856~~039.1177 3.53 ~~111~~110 5.9809 1.~~722269~~606723 10,000,001 to 15,000,000 8 96,~~591~~495,~~043~~567.3098 9.82 ~~111~~110 6.2330 1.~~504096~~478253 15,000,001 to 25,000,000 8 140,~~756~~645,~~791~~538.6949 14.32 ~~103~~102 6.~~1185~~1186 1.~~466252~~474698 25,000,001 to 30,000,000 3 82,~~613~~564,~~053~~751.0870 8.40 9998 6.2076 1.~~465671~~465696 30,000,001 to 40,000,000 2 6665,~~067~~993,~~568~~281.0738 6.72 7877 6.~~8986~~8988 1.~~461454~~640221 40,000,001 to 60,000,000 3 148,~~818~~732,~~285~~149.5624 15.14 8988 5.9144 1.~~760515~~718954 60,000,001 or Greater 2 151,~~724~~634,~~752~~282.3119 15.4344 8887 5.~~7105~~7108 2.~~265578~~214351 Totals 101 ~~983~~982,~~182~~392,~~071~~575.3201 100.00 9897 6.1151 1.~~657834~~650130

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 1 8,~~965~~957,~~072~~246.8365 0.91 ~~110~~109 6.0600 1.~~650000~~540000 Arizona 5 23,~~971~~951,~~602~~320.7525 2.44 9190 6.1915 1.~~475672~~475674 California 18 213,~~809~~615,~~021~~426.5563 21.7574 ~~100~~99 6.0523 1.~~634087~~608126 Colorado 1 1,~~988~~984,~~845~~942.2664 0.20 6059 5.9900 21.~~210000~~930000 Connecticut 2 5,~~196~~192,~~914~~829.1474 0.53 ~~104~~103 6.~~6365~~6366 1.~~569286~~579641 Florida 6 88,~~843~~822,~~285~~455.4148 9.04 6665 6.~~2746~~2747 2.~~388951~~298802 Georgia 9 58,~~256~~202,~~865~~298.7550 5.9392 ~~109~~108 6.2171 1.~~579738~~494726 Hawaii 1 12,~~937~~926,~~264~~964.4286 1.32 ~~111~~110 6.3900 1.720000 Illinois 2 6,~~920~~914,~~209~~482.9038 0.70 ~~111~~110 6.2407 1.~~334294~~340533 Indiana 6 15,~~949~~934,~~135~~910.9762 1.62 ~~107~~106 6.3762 1.~~323961~~362075 Kentucky 1 2,~~714~~711,~~014~~886.6290 0.28 ~~109~~108 6.5000 1.420000 Maryland 2 29,~~796~~769,~~432~~040.8251 3.03 ~~110~~109 5.8468 1.~~483981~~483990 Massachusetts 4 11,~~830~~820,~~571~~397.2515 1.20 ~~112~~111 6.0807 1.~~622963~~569199 Michigan 19 ~~139~~138,~~078~~945,~~560~~258.3498 14.1514 ~~113~~112 5.6128 1.~~686062~~700179 Mississippi 1 2,~~913~~911,~~516~~094.2958 0.30 ~~110~~109 6.2500 1.320000 Missouri 1 1,~~982~~980,~~214~~405.1301 0.20 ~~123~~122 5.8600 1.~~750000~~570000 Nebraska 6 40,~~126~~092,~~405~~087.3733 4.08 ~~110~~109 6.1400 1.~~850000~~780000 Nevada 2 7,~~041~~036,~~874~~055.2261 0.72 ~~109~~108 6.3017 1.~~311405~~311395 New Hampshire 2 12,~~650~~639,~~262~~098.3732 1.29 ~~112~~111 5.9700 1.~~570000~~650000 New Jersey 2 41,~~797~~760,~~434~~815.0136 4.25 ~~111~~110 6.0310 1.~~410210~~410213 New York 2 8,~~443~~435,~~453~~559.1763 0.86 ~~111~~110 6.~~1459~~1458 1.~~567379~~801103 North Carolina 6 32,~~382~~341,~~544~~567.7032 3.29 9796 6.2360 1.~~185944~~197424 Ohio 3 18,~~896~~880,~~658~~169.3538 1.92 ~~112~~111 6.~~0255~~0256 1.~~379282~~386995 Oregon 1 2,~~303~~301,~~088~~067.2042 0.23 ~~110~~109 6.0400 1.~~190000~~160000 Pennsylvania 1 6,~~416~~407,~~049~~195.9626 0.65 ~~111~~110 5.9200 1.~~960000~~780000 South Dakota 1 1,~~570~~567,~~860~~723.6291 0.16 ~~111~~110 6.5000 1.150000 Tennessee 2 4,~~418~~414,~~289~~684.4671 0.45 ~~109~~108 6.3500 1.~~568850~~599603 Texas 7 40,~~388~~340,~~267~~682.5359 4.11 ~~102~~101 6.~~3240~~3239 1.~~500732~~474799 Virginia 6 128,~~167~~121,~~111~~978.1121 13.04 6968 6.~~4907~~4905 1.~~617781~~688034 Washington 3 4,~~752~~746,~~895~~854.10 0.48 ~~110~~109 6.3728 12.~~688829~~350474 Washington,DC 1 3,~~470~~467,~~641~~691.9871 0.35 ~~111~~110 6.1400 1.460000 Wisconsin 1 5,~~202~~198,~~707~~383.7427 0.53 ~~110~~109 6.2500 1.~~310000~~320000 Totals 125 ~~983~~982,~~182~~392,~~071~~575.3201 100.00 9897 6.1151 1.~~657834~~650130

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 1917 ~~154~~122,~~938~~860,~~761~~475.8005 1512.7651 8392 6.~~5125~~0884 1.~~123009~~170635 1.26 to 1.30 34 1227,~~629~~301,~~540~~341.5730 12.2878 ~~112~~110 5.~~9460~~9679 1.~~295515~~294731 1.31 to 1.35 1012 4587,~~165~~032,~~438~~755.3046 48.5986 ~~110~~80 56.~~9798~~7647 1.~~321530~~324784 1.36 to 1.40 8 8372,~~001~~305,~~592~~630.8664 87.4436 ~~111~~110 6.~~0102~~0404 1.~~387781~~387454 1.41 to 1.45 910 3136,~~697~~179,~~675~~040.6460 3.2268 ~~105~~97 6.~~3662~~2265 1.~~430197~~428529 1.46 to 1.50 78 53120,~~818~~941,~~193~~131.3896 512.4731 ~~106~~109 6.~~4201~~1996 1.~~469240~~471928 1.51 to 1.55 75 ~~101~~41,~~288~~237,~~926~~193.0418 104.3020 9786 6.~~0487~~2156 1.~~541036~~545592 1.56 to 1.60 5 3913,~~418~~272,~~714~~391.6933 41.0135 ~~110~~109 6.~~2496~~2710 1.~~579134~~579624 1.61 to 1.65 5 2935,~~931~~963,~~102~~917.1889 3.0466 110 6.~~1382~~0875 1.~~632829~~635724 1.66 to 1.99 2221 ~~345~~313,~~145~~956,~~839~~290.9630 3531.1096 ~~102~~100 5.~~8540~~8590 1.~~867756~~849101 2.00 or Greater 6 86111,~~146~~342,~~285~~407.9030 811.7633 6777 6.~~3685~~2688 2.~~651934~~447565 Totals 101 ~~983~~982,~~182~~392,~~071~~575.3201 100.00 9897 6.1151 1.~~657834~~650130

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 7 34,~~600~~559,~~324~~555.2037 3.52 ~~106~~105 6.2329 1.~~586591~~567096 Lodging 1 65,000,000.00 6.6162 5453 6.3600 2.~~740000~~620000 Mixed Use 5 28,~~203~~180,~~887~~379.3066 2.87 ~~102~~101 6.3376 1.~~728405~~728425 Multi-Family 23 99,~~136~~036,~~808~~951.2507 10.08 9796 5.9507 1.~~375433~~326507 Office 46 393,~~490~~218,~~917~~586.1452 40.0203 9796 6.0743 1.~~698661~~693528 Retail 40 353,~~383~~042,~~157~~356.3661 35.94 ~~104~~103 6.1294 1.~~492810~~507935 Self Storage 3 9,~~366~~354,~~977~~745.0779 0.95 ~~111~~110 6.2236 1.~~698575~~950313 Totals 125 ~~983~~982,~~182~~392,~~071~~575.3201 100.00 9897 6.1151 1.~~657834~~650130

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,~~688~~656,~~771~~335.4240 3.22 9695 5.6099 1.~~420253~~317731 5.701% to 5.900% 11 227,~~367~~192,~~613~~898.2072 23.13 9695 5.8434 1.~~597196~~589884 5.901% to 6.000% 14 103,~~266~~165,~~904~~892.4420 10.50 9897 5.9738 1.~~499430~~466383 6.001% to 6.100% 15 68,~~265~~202,~~162~~858.6681 6.94 ~~106~~105 6.0612 1.~~511805~~508410 6.101% to 6.200% 8 70,~~161~~094,~~120~~693.9700 7.14 ~~108~~107 6.1530 1.~~723024~~671787 6.201% to 6.300% 14 91,~~624~~563,~~498~~774.3509 9.32 ~~100~~99 6.2648 1.~~580284~~598180 6.301% to 6.400% 9 118,~~094~~071,~~884~~597.0600 12.0102 7877 6.3564 2.~~284881~~219861 6.401% to 6.500% 11 60,~~633~~571,~~314~~326.8074 6.17 ~~108~~107 6.4809 1.~~465608~~485130 6.501% to 6.700% 6 69,~~168~~100,~~951~~805.4741 7.0403 ~~111~~110 6.5899 1.~~487352~~487381 6.701% to 7.760% 8 56,~~186~~138,~~097~~111.6445 5.71 6968 7.~~4225~~4224 1.~~260963~~427975 Totals 101 ~~983~~982,~~182~~392,~~071~~575.3201 100.00 9897 6.1151 1.~~657834~~650130

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 8412 Months ~~ior~~or Less 1591 ~~228~~842,~~202~~609,~~082~~626.0418 2385.2177 5499 6.~~3536~~0056 1.~~844532~~676268 8513 to ~~120~~24 Months 857 ~~752~~100,~~997~~567,~~775~~623.1530 7610.5924 ~~111~~97 6.~~0435~~4266 1.~~601011~~540017 ~~121~~25 ~~Months~~to or36 ~~Greater~~Months 1 1,~~982~~793,~~214~~034.1398 0.2018 ~~123~~93 57.~~8600~~7300 1.~~750000~~560000 37 Months or Greater 2 37,422,290.55 3.81 50 7.6661 1.361825 Totals 101 ~~983~~982,~~182~~392,~~071~~575.3201 100.00 9897 6.1151 1.~~657834~~650130

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,~~202~~120,~~082~~026.0426 23.2122 5453 6.~~3536~~3535 1.~~844532~~847075 85 to 120 Months 85 752,~~997~~292,~~775~~143.1574 76.5958 ~~111~~110 6.0435 1.~~601011~~590621 121 Months or Greater 1 1,~~982~~980,~~214~~405.1301 0.20 ~~123~~122 5.8600 1.~~750000~~570000 Totals 101 ~~983~~982,~~182~~392,~~071~~575.3201 100.00 9897 6.1151 1.~~657834~~650130

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 17.0102 6463 6.1670 2.~~185991~~139343 290 Months or Less 2425 ~~150~~152,~~127~~152,148.5646 15.2749 9392 6.~~5481~~5415 1.~~481963~~567893 291 to 300 Months 10 ~~2,224,674~~0.4500 0.2300 ~~112~~0 60.~~0900~~0000 10.~~540000~~000000 301 to 320 Months 2 17,~~101~~083,~~782~~464.4376 1.74 ~~108~~107 6.3882 1.~~236499~~216624 321 to 350 Months 5967 ~~461~~532,~~537~~560,~~461~~925.5156 4654.9421 105 6.~~1025~~1217 1.~~542460~~512288 351 Months or Greater 113 ~~184~~113,~~981~~386,~~004~~036.3723 1811.8154 112 5.~~7232~~3941 1.~~651386~~751784 Totals 101 ~~983~~982,~~182~~392,~~071~~575.3201 100.00 9897 6.1151 1.~~657834~~650130

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1 Year or Less 100 ~~980~~979,~~705~~919,~~756~~126.0364 99.75 9897 6.1131 1.~~658384~~650660 1 to 2 Years 1 2,~~476~~473,~~315~~448.2937 0.25 4948 6.9000 1.440000 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 101 ~~983~~982,~~182~~392,~~071~~575.3201 100.00 9897 6.1151 1.~~657834~~650130 (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 390,108.66 90,470.12 5.224% 10019465 2 LO Key Biscayne FL 355,983.33 0.00 6.360% 10018945 3 OF Los Angeles CA 284,812.00 51,818.28 5.860% 10020695 4 OF Alexandria VA 260,959.72 0.00 5.800% 10019186 5 OF Omaha NE 212,157.22 34,318.04 6.140% 10020697 6 RT Chantilly VA 237,013.40 31,900.38 7.760% 10016215 7 OF El Segundo CA 155,456.46 42,386.31 5.900% 10017258 8 MF Hoboken NJ 148,484.26 27,541.65 5.800% 10019500 9 Various Various MI 156,515.94 20,759.73 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 110,091.57 19,695.44 5.850% 10018769 13 Various Various Various 77,274.38 13,265.52 5.970% 10019386 14 IN Methuen MA 28,180.92 4,837.76 5.970% 10019357 15 OF Pacific Palisades CA 86,124.91 14,873.40 5.970% 10017927 16 OF Tucson AZ 33,167.30 5,161.10 6.250% 10017591 17 OF Tucson AZ 29,304.45 4,560.00 6.250% 10017926 18 OF Tucson AZ 26,240.80 4,083.27 6.250% 10015927 19 OF Orange CA 85,405.40 13,109.35 6.250% 10019187 20 OF Rockville MD 77,047.93 15,309.80 5.650% 10016988 21 RT Asheboro NC 83,272.06 22,735.46 6.500% 10018058 22 RT Costa Mesa CA 85,197.19 12,264.23 6.450% 10019313 23 OF Towson MD 72,968.91 12,082.51 6.070% 10019261 24 MU Lahaina HI 71,187.30 10,299.56 6.390% 10019246 25 RT Roswell GA 65,464.72 11,643.03 5.900% 10019448 26 RT E Orange NJ 68,583.91 9,077.00 6.600% 10017110 27 RT Columbus OH 60,118.37 10,827.82 5.870% 10017678 28 RT Alpharetta GA 65,247.27 11,725.28 6.625% 10019619 29 OF Goleta CA 58,194.47 10,007.77 5.980% 10019967 30 IN Forney TX 56,669.25 19,812.35 6.510% 10020052 31 RT Highland CA 48,751.19 7,595.96 6.200% 10018807 32 RT Hoover AL 46,782.74 7,826.18 6.060% 10018845 33 IN Alpharetta GA 43,352.46 7,500.09 5.980% 10019035 34 MF Atlanta GA 39,727.84 7,894.11 5.650% 10019248 35 RT Rocky Mount VA 38,413.46 6,606.00 5.980% 10019199 36 MF Melbourne FL 37,646.98 6,419.98 6.000% 10019361 37 OF New York NY 36,337.58 5,991.67 6.080% 10019134 38 MF Denton TX 37,636.61 5,691.49 6.300% 10019320 39 RT Altoona PA 32,707.60 8,854.70 5.920% 10019198 40 RT Coral Springs FL 35,267.52 4,974.62 6.450% 10019257 41 MF Greensboro NC 30,191.80 5,600.14 5.800% 10019447 42 MF Lubbock TX 31,661.53 5,176.89 6.100% 10019315 43 MU Houston TX 34,151.77 4,405.85 6.660% 10020700 44 OF Atlanta GA 32,860.46 4,254.68 6.720% 10017129 45 RT Clovis CA 28,828.33 6,592.39 5.910% 10017742 46 MF Arlington TX 28,481.93 7,598.95 6.000% 10017446 47 OF Riverside CA 29,131.55 7,240.32 6.180% 10016610 48 RT Burlington WI 28,000.68 4,324.47 6.250% 10019314 49 RT Tallahassee FL 27,083.40 4,428.33 6.100% 10017521 50 RT Loveland OH 26,992.59 3,872.78 6.370% 10018280 51 RT Bolingbrook IL 24,648.58 4,160.71 6.010% 10019516 52 OF Decatur GA 26,657.94 3,681.33 6.500% 10018352 53 SS Corona CA 24,351.36 6,162.99 6.110% 10019247 54 MF Sorrento FL 21,339.64 4,605.75 5.440% 10019345 55 MU Mesa AZ 22,536.97 3,843.25 6.000% 10017390 56 RT El Paso TX 24,037.48 3,484.78 6.400% 10017595 57 RT Las Vegas NV 21,749.62 3,731.28 6.000% 10017463 58 RT Fort Wayne IN 23,423.99 3,280.88 6.500% 10016998 59 RT Martinsville VA 24,215.56 3,025.56 6.750% 10017716 60 RT Goldsboro NC 22,200.00 5,347.79 6.250% 10017741 61 RT Colonial Heights VA 21,332.58 3,600.96 6.010% 10017465 62 RT Fort Wayne IN 23,008.18 3,222.64 6.500% 10019321 63 IN Taunton MA 21,524.04 3,234.87 6.300% 10019262 64 MU Washington DC 18,350.06 2,950.27 6.140% 10018244 65 RT Waterbury CT 17,756.76 2,970.49 6.060% 10018164 66 RT Lancaster CA 17,466.15 2,978.52 6.000% 10016827 67 RT Albany GA 17,865.59 4,332.28 6.250% 10017685 68 RT Raleigh NC 16,418.14 2,788.06 6.010% 10019342 69 MF Visalia CA 14,965.84 4,626.36 5.550% 10019501 70 IN Scottsdale AZ 16,556.08 2,634.88 6.150% 10017817 71 RT Olive Branch MS 15,680.38 2,421.71 6.250% 10018344 72 RT Grand Rapids MI 15,479.73 2,376.07 6.250% 10017570 73 OF Las Vegas NV 16,462.58 2,087.33 6.750% 10017686 74 RT Wilmington NC 14,050.88 3,684.22 6.010% 10017464 75 RT Burlington KY 15,190.94 2,127.72 6.500% 10017967 76 MF Bremerton WA 14,189.72 3,416.82 6.270% 10017784 77 SS Oakley CA 13,955.32 3,444.11 6.200% 10017466 78 RT Anderson IN 14,553.37 2,038.42 6.500% 10018685 79 RT Clovis CA 14,713.44 2,866.92 6.900% 10019002 80 MF Salem OR 11,978.62 2,020.78 6.040% 10017494 81 OF Franklin TN 12,382.94 1,847.59 6.350% 10019758 82 OF Stockton CA 11,666.56 2,954.26 6.090% 10018286 83 RT Indianapolis IN 11,188.08 1,978.07 5.900% 10017401 84 IN Mundelein IL 12,540.20 1,566.81 6.750% 10018681 85 RT Nashville TN 11,776.51 1,757.16 6.350% 10016685 86 SS Maple Valley WA 11,892.77 2,624.18 6.500% 10020701 87 MF Barberton OH 10,937.52 1,788.37 6.100% 10017860 88 OF El Dorado Hills CA 10,990.12 2,665.04 6.250% 4162633 89 MF Greeley CO 10,258.57 3,902.62 5.990% 10019338 90 MF Breckenridge Hills MO 10,002.47 1,809.12 5.860% 10019264 91 RT Athens GA 11,338.93 2,365.85 6.660% 10013895 92 MF Middletown CT 11,942.55 1,113.91 7.730% 10019494 93 MF Atlanta GA 9,369.12 1,170.60 6.750% 10019346 94 MF Elkhart IN 8,489.57 2,081.40 6.200% 10019445 95 MF Rapid City SD 8,792.46 3,136.71 6.500% 10018809 96 OF Saratoga Springs NY 8,347.44 1,901.87 6.450% 10019104 97 MF Waco TX 7,300.89 1,414.62 5.710% 10018961 98 MU Santa Monica CA 7,692.52 2,008.71 6.040% 10018570 99 MF Logansport IN 6,907.07 1,623.94 6.360% 10019362 100 MF Wilmington NC 4,983.44 821.71 6.080% 10019232 101 MF Miami Beach FL 2,709.93 401.25 6.350% Total 5,174,432.68 789,496.30

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 86,~~827~~724,~~250~~752.2631 86,~~724~~634,~~752~~282.3119 1011/11/2003 10019465 N/A 04/11/2008 N 65,000,000.00 65,000,000.00 1011/11/2003 10018945 12/11/2012 12/11/2032 N 56,~~502~~441,~~589~~880.4919 56,~~441~~390,~~880~~061.1991 1011/11/2003 10020695 01/11/2008 01/11/2033 N 52,250,000.00 52,250,000.00 0910/11/2003 10019186 12/11/2012 12/11/2032 N 40,~~167~~126,~~357~~405.6537 40,~~126~~092,~~405~~087.3733 1011/11/2003 10020697 12/11/2007 12/11/2027 N 35,~~508~~469,~~540~~248.1829 35,~~469~~437,~~248~~347.2991 1011/11/2003 10016215 01/01/2013 01/01/2028 N 30,~~645~~598,~~488~~319.9078 30,~~598~~555,~~319~~933.7847 1011/01/2003 10017258 N/A 01/01/2013 N 29,~~762~~729,~~060~~884.4954 29,~~729~~702,~~884~~342.5489 1011/01/2003 10019500 N/A 02/11/2013 N 27,~~648~~623,~~836~~168.4254 27,~~623~~602,~~168~~408.5481 10/11/2003 10020698 10/11/2009 10/11/2032 N 25,260,000.00 25,260,000.00 0910/11/2003 10020699 N/A 10/11/2012 N 24,700,000.00 24,700,000.00 0910/11/2003 10016968 N/A 03/01/2013 N 21,~~877~~854,~~539~~405.88 21,~~854~~834,~~405~~710.8844 1011/01/2003 10018769 02/01/2013 02/01/2033 N 15,~~047~~031,~~168~~488.4723 15,~~031~~018,~~488~~222.2371 1011/01/2003 10019386 02/01/2013 02/01/2033 N 5,~~487~~481,~~498~~780.7336 5,~~481~~476,~~780~~942.3660 1011/01/2003 10019357 N/A 01/11/2008 N 16,~~770~~753,~~668~~103.0884 16,~~753~~738,~~103~~230.8444 1011/11/2003 10017927 N/A 11/01/2012 N 6,~~168~~162,~~897~~699.7705 6,~~162~~157,~~699~~537.0595 1011/01/2003 10017591 N/A 11/01/2012 N 5,~~450~~444,~~431~~954.7597 5,~~444~~440,~~954~~394.97 1011/01/2003 10017926 N/A 11/01/2012 N 4,~~880~~875,~~613~~709.9574 4,~~875~~871,~~709~~626.7447 1011/01/2003 10015927 01/01/2013 01/01/2033 N 15,~~884~~868,~~657~~875.3418 15,~~868~~855,~~875~~765.1883 1011/01/2003 10019187 N/A 12/11/2012 N 15,~~853~~836,~~997~~285.7290 15,~~836~~820,~~285~~976.90 10 11/11/2003 10016988 N/A 07/11/2012 N 15,~~395~~373,~~916~~303.3336 15,~~373~~350,~~303~~567.3690 1011/11/2003 10018058 N/A 10/11/2012 N 15,~~354~~339,~~261~~329.5630 15,~~339~~327,~~329~~065.3007 1011/11/2003 10019313 N/A 01/11/2013 N 13,~~974~~960,~~510~~146.6192 13,~~960~~948,~~146~~064.9241 10/11/2003 10019261 01/11/2013 01/11/2033 N 12,~~949~~937,~~793~~264.6342 12,~~937~~926,~~264~~964.4286 1011/11/2003 10019246 N/A 01/11/2013 N 12,~~899~~885,~~033~~346.7626 12,~~885~~873,~~346~~703.2623 1011/11/2003 10019448 N/A 01/11/2013 N 12,~~078~~067,~~777~~549.1147 12,~~067~~058,~~549~~472.47 0910/11/2003 10017110 N/A 01/01/2013 N 11,~~906~~893,~~210~~505.5860 11,~~893~~882,~~505~~677.6078 1011/01/2003 10017678 N/A 09/01/2012 N 11,~~450~~437,~~889~~135.5444 11,~~437~~425,~~135~~410.4416 1011/01/2003 10019619 N/A 01/11/2013 N 11,~~312~~301,~~942~~116.7365 11,~~301~~291,~~116~~108.6588 1011/11/2003 10019967 N/A 03/11/2013 N 10,~~130~~108,~~502~~978.1754 10,~~108~~089,~~978~~166.5419 1011/11/2003 10020052 N/A 02/11/2013 N 9,~~140~~131,~~458~~337.5813 9,~~131~~123,~~337~~741.1317 1011/11/2003 10018807 N/A 12/11/2012 N 8,~~974~~965,~~361~~072.2383 8,~~965~~957,~~072~~246.8365 1011/11/2003 10018845 12/11/2012 12/11/2032 N 8,~~427~~418,~~715~~861.6017 8,~~418~~411,~~861~~361.1708 1011/11/2003 10019035 N/A 12/11/2012 N 8,~~174~~165,~~717~~584.6398 8,~~165~~157,~~584~~690.9887 1011/11/2003 10019248 N/A 01/11/2013 N 7,~~467~~459,~~534~~728.5833 7,~~459~~453,~~728~~122.33 1011/11/2003 10019199 N/A 01/11/2013 N 7,~~294~~286,~~108~~511.1573 7,~~286~~280,~~511~~091.7375 1011/11/2003 10019361 N/A 01/11/2013 N 6,~~947~~940,~~666~~538.5278 6,~~940~~934,~~538~~547.7811 1011/11/2003 10019134 N/A 12/11/2012 N 6,~~944~~937,~~493~~624.9039 6,~~937~~931,~~624~~932.3990 1011/11/2003 10019320 N/A 01/11/2013 N 6,~~425~~416,~~911~~049.1096 6,~~416~~407,~~049~~195.9626 1011/11/2003 10019198 N/A 01/11/2013 N 6,~~355~~349,~~820~~741.7717 6,~~349~~344,~~741~~766.1755 1011/11/2003 10019257 N/A 01/11/2008 N 6,~~051~~045,~~618~~076.9146 6,~~045~~039,~~076~~476.4632 1011/11/2003 10019447 N/A 01/11/2008 N 6,~~033~~027,~~745~~578.4557 6,~~027~~022,~~578~~401.5768 1011/11/2003 10019315 N/A 01/11/2013 N 5,~~960~~954,~~450~~973.7967 5,~~954~~950,~~973~~567.6782 0910/11/2003 10020700 N/A 09/11/2012 N 5,~~683~~678,~~935~~650.9989 5,~~678~~674,~~650~~396.8921 1011/11/2003 10017129 01/01/2013 01/01/2030 N 5,~~672~~664,~~132~~646.4699 5,~~664~~658,~~646~~054.9960 1011/01/2003 10017742 N/A 11/01/2012 N 5,~~521~~512,~~106~~630.0267 5,~~512~~505,~~630~~031.6771 1011/01/2003 10017446 N/A 12/01/2012 N 5,~~482~~474,~~277~~139.9379 5,~~474~~466,~~139~~899.7947 1011/01/2003 10016610 N/A 12/01/2012 N 5,~~207~~202,~~908~~707.3774 5,~~202~~198,~~707~~383.7427 1011/01/2003 10019314 N/A 01/11/2013 N 5,~~161~~156,~~289~~013.0486 5,~~156~~151,~~013~~585.8653 1011/11/2003 10017521 03/01/2013 03/01/2033 N 4,~~925~~920,~~634~~916.8438 4,~~920~~917,~~916~~043.3860 1011/01/2003 10018280 02/01/2013 02/01/2033 N 4,~~767~~762,~~687~~755.0391 4,~~762~~758,~~755~~595.9120 1011/01/2003 10019516 N/A 01/11/2013 N 4,~~767~~762,~~225~~709.8303 4,~~762~~759,~~709~~027.0370 1011/11/2003 10018352 N/A 01/01/2013 N 4,~~635~~628,~~227~~314.7947 4,~~628~~622,~~314~~151.4748 1011/01/2003 10019247 N/A 01/11/2008 N 4,~~560~~555,~~696~~425.0178 4,~~555~~550,~~425~~820.7803 1011/11/2003 10019345 N/A 01/11/2008 N 4,~~366~~361,~~540~~993.9442 4,~~361~~358,~~993~~150.4217 1011/11/2003 10017390 12/01/2012 12/01/2032 N 4,~~365~~361,~~876~~639.5800 4,~~361~~358,~~639~~154.0022 1011/01/2003 10017595 12/01/2012 12/01/2032 N 4,~~214~~209,~~013~~602.7693 4,~~209~~205,~~602~~871.9365 1011/01/2003 10017463 11/01/2012 11/01/2032 N 4,~~188~~184,~~946~~931.0429 4,~~184~~181,~~931~~650.2941 1011/01/2003 10016998 12/01/2012 12/01/2032 N 4,~~169~~166,~~903~~118.5110 4,~~166~~163,~~118~~092.1054 1011/01/2003 10017716 01/01/2013 01/01/2028 N 4,~~130~~124,~~936~~903.0656 4,~~124~~119,~~903~~555.5677 1011/01/2003 10017741 02/01/2013 02/01/2033 N 4,~~126~~122,~~284~~016.1239 4,~~122~~118,~~016~~415.3943 1011/01/2003 10017465 11/01/2012 11/01/2032 N 4,~~114~~110,~~586~~642.0456 4,~~110~~107,~~642~~419.5692 1011/01/2003 10019321 N/A 01/11/2013 N 3,~~971~~967,~~473~~565.7003 3,~~967~~964,~~565~~330.0316 1011/11/2003 10019262 N/A 01/11/2013 N 3,~~474~~470,~~166~~641.1698 3,~~470~~467,~~641~~691.9871 1011/11/2003 10018244 12/01/2012 12/01/2032 N 3,~~406~~402,~~290~~765.7325 3,~~402~~399,~~765~~794.2576 1011/01/2003 10018164 01/01/2013 01/01/2033 N 3,~~384~~380,~~069~~544.2290 3,~~380~~377,~~544~~566.9038 1011/01/2003 10016827 12/01/2012 12/01/2027 N 3,~~324~~319,~~424~~541.4327 3,~~319~~315,~~541~~208.2799 1011/01/2003 10017685 01/01/2013 01/01/2033 N 3,~~175~~172,~~717~~416.6045 3,~~172~~169,~~416~~628.4539 1011/01/2003 10019342 N/A 01/11/2008 N 3,~~136~~131,~~560~~474.3776 3,~~131~~126,~~474~~848.7640 1011/11/2003 10019501 N/A 02/11/2008 N 3,~~129~~126,~~398~~245.3657 3,~~126~~123,~~245~~610.5769 0910/11/2003 10017817 12/01/2012 12/01/2032 N 2,~~916~~913,~~428~~516.6529 2,~~913~~911,~~516~~094.2958 1011/01/2003 10018344 01/01/2013 01/01/2033 N 2,~~879~~876,~~094~~233.1361 2,~~876~~873,~~233~~857.6154 1011/01/2003 10017570 10/01/2012 10/01/2032 N 2,~~834~~832,~~875~~271.0329 2,~~832~~830,~~271~~183.2996 1011/01/2003 10017686 01/01/2013 01/01/2028 N 2,~~719~~714,~~116~~999.3852 2,~~714~~711,~~999~~315.5230 1011/01/2003 10017464 11/01/2012 11/01/2032 N 2,~~716~~714,~~618~~014.2662 2,~~714~~711,~~014~~886.6290 1011/01/2003 10017967 N/A 12/01/2012 N 2,~~631~~628,~~986~~131.2180 2,~~628~~624,~~131~~714.8098 1011/01/2003 10017784 N/A 12/01/2012 N 2,~~617~~613,~~773~~899.5730 2,~~613~~610,~~899~~455.3019 1011/01/2003 10017466 11/01/2012 11/01/2032 N 2,~~602~~600,~~599~~105.5416 2,~~600~~598,~~105~~066.1674 1011/01/2003 10018685 N/A 11/11/2007 N 2,~~479~~476,~~637~~315.7329 2,~~476~~473,~~315~~448.2937 1011/11/2003 10019002 N/A 12/11/2012 N 2,~~305~~303,~~483~~088.3320 2,~~303~~301,~~088~~067.2042 1011/11/2003 10017494 N/A 11/01/2012 N 2,~~266~~264,~~831~~596.6140 2,~~264~~262,~~596~~748.4081 1011/01/2003 10019758 N/A 02/11/2013 N 2,~~227~~224,~~988~~674.2345 2,~~224~~221,~~674~~720.4519 1011/11/2003 10018286 02/01/2013 02/01/2033 N 2,~~204~~202,~~465~~137.2067 2,~~202~~200,~~137~~159.6760 1011/01/2003 10017401 N/A 12/01/2012 N 2,~~159~~157,~~414~~453.2999 2,~~157~~155,~~453~~887.9918 1011/01/2003 10018681 11/11/2012 11/11/2032 N 2,~~155~~153,~~818~~693.8606 2,~~153~~151,~~693~~935.0690 1011/11/2003 10016685 N/A 01/01/2013 N 2,~~127~~124,~~754~~763.9130 2,~~124~~122,~~763~~139.3012 1011/01/2003 10020701 N/A 01/11/2013 N 2,~~084~~082,~~366~~236.7337 2,~~082~~080,~~236~~448.3700 1011/11/2003 10017860 N/A 12/01/2012 N 2,~~045~~042,~~039~~035.6372 2,~~042~~039,~~035~~370.7268 1011/01/2003 4162633 10/01/2008 10/01/2023 N 1,~~993~~988,~~057~~845.7726 1,~~988~~984,~~845~~942.2664 1011/01/2003 10019338 N/A 01/11/2014 N 1,~~984~~982,~~335~~214.5513 1,~~982~~980,~~214~~405.1301 1011/11/2003 10019264 N/A 01/11/2013 N 1,~~979~~977,~~862~~145.3581 1,~~977~~974,~~145~~779.8196 1011/11/2003 10013895 N/A 08/01/2011 N 1,~~795~~794,~~638~~148.4589 1,~~794~~793,~~148~~034.8998 1011/01/2003 10019494 N/A 12/11/2012 N 1,~~613~~611,~~355~~890.5090 1,~~611~~610,~~890~~720.9030 1011/11/2003 10019346 N/A 01/11/2013 N 1,~~592~~590,~~480~~137.5136 1,~~590~~588,~~137~~055.3696 0910/11/2003 10019445 N/A 01/11/2013 N 1,~~574~~570,~~262~~860.5362 1,~~570~~567,~~860~~723.6291 1011/11/2003 10018809 N/A 11/11/2012 N 1,~~505~~502,~~073~~914.9339 1,~~502~~501,~~914~~012.3952 1011/11/2003 10019104 N/A 12/11/2012 N 1,~~486~~484,~~485~~842.0169 1,~~484~~483,~~842~~428.6907 1011/11/2003 10018961 N/A 12/11/2012 N 1,~~481~~479,~~259~~013.3781 1,~~479~~477,~~013~~005.81 10 11/11/2003 10018570 N/A 11/11/2009 N 1,~~263~~261,~~018~~181.9493 1,~~261~~259,~~181~~557.9399 1011/11/2003 10019362 N/A 01/11/2013 N ~~952~~951,~~822~~845.8635 951,~~845~~023.3564 10/11/2003 10019232 N/A 12/11/2007 N ~~496~~495,~~078~~592.9787 495,~~592~~191.8762 1011/11/2003 ~~Totals~~Total ~~984,102,371.27~~ 983,182,071.32 982,392,575.01

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 11/18/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/20/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2003 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 11/18/2003 0 $0.00 0 $0.00 10/20/2003 0 $0.00 0 $0.00 09/17/2003 0 $0.00 0 $0.00 08/15/2003 0 $0.00 0 $0.00 07/17/2003 0 $0.00 0 $0.00 06/17/2003 0 $0.00 0 $0.00 05/16/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/18/2003 6.117423% 6.069637% 97 10/20/2003 6.115085% 6.067298% 98 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.

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 4 0 0910/11/2003 ~~252~~260,~~541~~959.72 260,959.72 B 10019500 9 0 10/11/2003 177,275.67 ~~252~~177,~~541~~275.67 B 10020698 10 0 0910/11/2003 ~~132~~136,~~194~~600.0047 ~~132~~136,~~194~~600.0047 B 10020699 11 0 0910/11/2003 ~~130~~134,~~086~~422.6789 ~~130~~134,~~086~~422.6789 B 10019313 23 0 10/11/2003 85,051.42 85,051.42 B 10019448 26 0 0910/11/2003 77,660.91 77,660.91 B 10019315 43 0 0910/11/2003 38,557.62 38,557.62 B 10019501 70 0 0910/11/2003 19,190.96 19,190.96 B 10019346 94 0 0910/11/2003 10,570.97 10,570.97 B 10019362 100 0 10/11/2003 5,805.15 5,805.15 B Totals 710 ~~660~~946,~~802~~095.8078 ~~660~~946,~~802~~095.8078

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances 10020695 52,250,000.00 0.00 10019500 27,623,168.54 0.00 10020698 25,260,000.00 0.00 10020699 24,700,000.00 0.00 10019313 13,960,146.92 0.00 10019448 12,~~078~~067,~~777~~549.1147 0.00 10019315 5,~~960~~954,~~450~~973.7967 0.00 10019501 3,~~129~~126,~~398~~245.3657 0.00 10019346 1,~~592~~590,~~480~~137.5136 3,570.00 10019362 951,845.35 0.00 Totals ~~124~~167,~~971~~484,~~106~~066.7788 3,570.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = B (710 Loans) ~~660~~946,~~802~~095.8078 ~~660~~946,~~802~~095.8078 ~~124~~167,~~971~~484,~~106~~066.7788 3,570.00 (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