8-K 1 cs03ck2.txt DECEMBER 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 : December 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 December 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 December 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: December 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 December 17, 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: 12/17/2003 Record Date: 11/28/2003 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 98,~~947~~157,~~246~~750.8857 ~~789~~929,~~496~~151.3186 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.~~266180~~067323% 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,~~588~~584,~~610~~866.4485 34,~~743~~283.5931 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,~~001~~000,~~770~~977,~~681~~441.7686 ~~793~~933,~~239~~435.9017

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22541NS59 ~~247~~245,~~862~~885.8517 0.00 0.00 1,~~037~~175,~~359~~037.1603 9897,~~157~~228,~~750~~598.5771 23.3335% A-2 22541NS67 630,630.00 0.00 0.00 630,630.00 196,000,000.00 23.3335% A-3 22541NS75 423,828.33 0.00 0.00 423,828.33 109,000,000.00 23.3335% A-4 22541NS83 1,457,475.58 0.00 0.00 1,457,475.58 364,293,000.00 23.3335% B 22541NS91 131,630.27 0.00 0.00 131,630.27 32,118,000.00 20.1214% C 22541NT25 51,038.48 0.00 0.00 51,038.48 12,353,000.00 18.8990% D 22541NT33 124,196.22 0.00 0.00 124,196.22 29,647,000.00 15.9394% E 22541NT41 52,685.55 0.00 0.00 52,685.55 12,353,000.00 14.6970% F 22541N2H1 58,069.39 0.00 0.00 58,069.39 12,353,000.00 13.4647% G 22541N2J7 94,603.68 0.00 0.00 94,603.68 19,764,000.00 11.4849% H 22541N2K4 7774,~~408~~951.2266 0.00 0.00 7774,~~408~~951.2266 14,824,000.00 10.0001% J 22541N2L2 70,588.34 0.00 0.00 70,588.34 17,294,000.00 8.2728% K 22541N2M0 70,588.34 0.00 0.00 70,588.34 17,294,000.00 6.55% L 22541N2N8 20,167.51 0.00 0.00 20,167.51 4,941,000.00 6.0506% M 22541N2P3 55,465.77 0.00 0.00 55,465.77 13,589,000.00 4.70% 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 3.5859% P 22541N2S7 70,591.71 0.00 0.00 70,591.71 17,294,824.44 1.86% GLC 22541N2T5 1817,~~052~~452.9033 0.00 0.00 21,~~796~~735.4964 3,~~584~~580,~~866~~583.8554 0.00% RCKB 22541N2U2 8178,~~606~~973.2175 0.00 0.00 8178,~~606~~973.2175 15,000,000.00 0.00% V-1 NA 0.00 0.00 0.00 0.00 0.00 0.00% V-2 NA 0.00 0.00 0.00 0.00 0.00 0.00% V-3 NA 0.00 0.00 0.00 0.00 0.00 0.00% V-4 NA 0.00 0.00 0.00 0.00 0.00 0.00% Totals 3,~~781~~774,~~865~~197.2396 0.00 0.00 4,~~575~~707,~~105~~633.13 1,000,~~977~~044,~~441~~006.8669

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22541N2V0 0.~~155107~~135372% 988,234,824.44 ~~983~~982,~~182~~392,~~071~~575.3201 A-SP 22541N2W8 1.~~801534~~602674% 882,387,000.00 882,387,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22541N2V0 ~~127~~110,~~082~~823.3132 0.00 ~~127~~110,~~082~~823.3132 ~~982~~981,~~392~~463,~~575~~423.0115 A-SP 22541N2W8 1,~~324~~178,~~708~~482.4420 0.00 1,~~324~~178,~~708~~482.4420 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 ~~951~~943.~~41583538~~82452471 78.~~59131067~~93415250 2.~~38329663~~36428048 0.00000000 0.00000000 ~~943~~934.~~82452471~~89037221 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.~~22181732~~05610227 0.00000000 0.00000000 1,000.00000000 J 22541N2L2 1,000.00000000 0.00000000 4.08166647 0.00000000 0.00000000 1,000.00000000 K 22541N2M0 1,000.00000000 0.00000000 4.08166647 0.00000000 0.00000000 1,000.00000000 L 22541N2N8 1,000.00000000 0.00000000 4.08166565 0.00000000 0.00000000 1,000.00000000 M 22541N2P3 1,000.00000000 0.00000000 4.08166679 0.00000000 0.00000000 1,000.00000000 N 22541N2Q1 1,000.00000000 0.00000000 4.08166613 0.00000000 0.00000000 1,000.00000000 O 22541N2R9 1,000.00000000 0.00000000 4.08166565 0.00000000 0.00000000 1,000.00000000 P 22541N2S7 1,000.00000000 0.00000000 4.08166676 0.00000000 0.00000000 1,000.00000000 GLC 22541N2T5 ~~993~~992.~~44918149~~41282871 1.~~03635278~~18576560 4.~~99765551~~83139735 0.00000000 0.00000000 ~~992~~991.~~41282871~~22706311 RCKB 22541N2U2 1,000.00000000 0.00000000 5.~~44041400~~26491667 0.00000000 0.00000000 1,000.00000000 V-1 NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V-2 NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V-3 NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V-4 NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount A-X 22541N2V0 994.~~88709263~~08819717 0.~~12859526~~11214270 0.00000000 ~~994~~993.~~08819717~~14798353 A-SP 22541N2W8 1,000.00000000 1.~~50127828~~33556161 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~946~~882,~~095~~641.7854 Servicing Advances Outstanding 54,~~048~~058.6190 Reimbursement for Interest on P&I Advances 0.00 paid from general collections Reimbursement for Interest on Servicing 0.00 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 3837,~~658~~401.7256 Less Delinquent Servicing Fees 6,~~677~~212.6485 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 46,~~468~~677.7064 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3637,~~449~~866.7835

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 ~~247~~245,~~862~~885.8517 0.00 ~~247~~245,~~862~~885.8517 0.00 0.00 ~~247~~245,~~862~~885.8517 0.00 A-2 630,630.00 0.00 630,630.00 0.00 0.00 630,630.00 0.00 A-3 423,828.33 0.00 423,828.33 0.00 0.00 423,828.33 0.00 A-4 1,457,475.58 0.00 1,457,475.58 0.00 0.00 1,457,475.58 0.00 B 131,630.27 0.00 131,630.27 0.00 0.00 131,630.27 0.00 C 51,038.48 0.00 51,038.48 0.00 0.00 51,038.48 0.00 D 124,196.22 0.00 124,196.22 0.00 0.00 124,196.22 0.00 E 52,685.55 0.00 52,685.55 0.00 0.00 52,685.55 0.00 F 58,069.39 0.00 58,069.39 0.00 0.00 58,069.39 0.00 G 94,603.68 0.00 94,603.68 0.00 0.00 94,603.68 0.00 H 7774,~~408~~951.2266 0.00 7774,~~408~~951.2266 0.00 0.00 7774,~~408~~951.2266 0.00 J 70,588.34 0.00 70,588.34 0.00 0.00 70,588.34 0.00 K 70,588.34 0.00 70,588.34 0.00 0.00 70,588.34 0.00 L 20,167.51 0.00 20,167.51 0.00 0.00 20,167.51 0.00 M 55,465.77 0.00 55,465.77 0.00 0.00 55,465.77 0.00 N 25,208.37 0.00 25,208.37 0.00 0.00 25,208.37 0.00 O 20,167.51 0.00 20,167.51 0.00 0.00 20,167.51 0.00 P 70,591.71 0.00 70,591.71 0.00 0.00 70,591.71 56.09 GLC 1817,~~052~~452.9033 0.00 1817,~~052~~452.9033 0.00 0.00 1817,~~052~~452.9033 0.00 RCKB 8178,~~606~~973.2175 0.00 8178,~~606~~973.2175 0.00 0.00 8178,~~606~~973.2175 0.00 A-X ~~127~~110,~~082~~823.3132 0.00 ~~127~~110,~~082~~823.3132 0.00 0.00 ~~127~~110,~~082~~823.3132 0.00 A-SP 1,~~324~~178,~~708~~482.4420 0.00 1,~~324~~178,~~708~~482.4420 0.00 0.00 1,~~324~~178,~~708~~482.4420 0.00 Total 5,~~233~~063,~~655~~503.9848 0.00 5,~~233~~063,~~655~~503.9848 0.00 0.00 5,~~233~~063,~~655~~503.9848 56.09

Other Required Information Available Distribution Amount (1) 65,~~026~~996,~~895~~938.8865 Aggregate Number of Outstanding Loans 101.00 Aggregate Unpaid Principal Balance of Loans ~~982~~981,~~444~~523,~~438~~412.0907 Aggregate Stated Principal Balance of Loans ~~982~~981,~~392~~463,~~575~~423.0115 Aggregate Amount of Servicing Fee 3637,~~449~~866.7835 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~777~~719.0219 Aggregate Amount of Primary Servicing Fee 0.00 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0.00 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 5,~~174~~006,~~432~~198.6824 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments ~~99,659~~0.1000 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,~~274~~006,~~091~~198.7824 Principal: Scheduled Principal ~~789~~929,~~496~~151.3086 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments ~~3,743~~0.5900 Total Principal Collected ~~793~~929,~~239~~151.8986 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~~5,~~331~~935,350.6710 Total Funds Distributed Fees: Master Servicing Fee 3837,~~658~~401.7256 Trustee Fee 1,~~777~~719.0219 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 4039,~~435~~120.7475 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 5,~~233~~063,~~655~~503.9848 Principal Distribution ~~793~~933,~~239~~435.9017 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 65,~~026~~996,~~895~~938.8865 Total Funds Distributed 6,~~067~~036,~~331~~059.6240

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,~~666~~639,~~881~~516.7026 2.00 ~~100~~99 6.~~3775~~3776 1.~~510197~~505226 2,000,001 to 3,000,000 18 43,~~880~~828,~~500~~875.4606 4.47 ~~106~~105 6.3355 1.~~676816~~557642 3,000,001 to 4,000,000 8 26,~~944~~913,~~679~~485.4807 2.74 9695 6.~~0668~~0669 1.~~375385~~439866 4,000,001 to 5,000,000 14 62,~~091~~024,~~574~~447.5977 6.32 ~~101~~100 6.2175 1.~~426948~~455735 5,000,001 to 6,000,000 9 49,~~522~~465,~~256~~183.1814 5.04 ~~109~~108 6.2322 1.~~618894~~595097 6,000,001 to 8,000,000 9 59,~~571~~506,~~071~~221.8556 6.06 9897 6.0967 1.~~435965~~487779 8,000,001 to 10,000,000 4 34,~~650~~613,~~039~~308.7738 3.53 ~~110~~109 5.9809 1.~~606723~~588295 10,000,001 to 15,000,000 8 96,~~495~~382,~~567~~870.9880 9.82 ~~110~~109 6.~~2330~~2329 1.~~478253~~468071 15,000,001 to 25,000,000 8 140,~~645~~516,~~538~~908.4984 14.32 ~~102~~101 6.1186 1.~~474698~~497134 25,000,001 to 30,000,000 3 82,~~564~~506,~~751~~364.7065 8.4041 9897 6.~~2076~~2077 1.~~465696~~411783 30,000,001 to 40,000,000 2 65,~~993~~905,~~281~~919.3869 6.72 7776 6.~~8988~~8990 1.~~640221~~640148 40,000,001 to 60,000,000 3 148,~~732~~629,~~149~~553.2402 15.14 8887 5.9144 1.~~718954~~685187 60,000,001 or Greater 2 151,~~634~~530,~~282~~768.1991 15.44 8786 5.~~7108~~7112 23.~~214351~~116808 Totals 101 ~~982~~981,~~392~~463,~~575~~423.0115 100.00 9796 6.1151 1.~~650130~~781515

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 1 8,~~957~~947,~~246~~871.6583 0.91 ~~109~~108 6.0600 1.540000 Arizona 5 23,~~951~~926,~~320~~810.2535 2.44 9089 6.1915 1.~~475674~~489201 California 18 213,~~615~~389,~~426~~323.6347 21.74 9998 6.~~0523~~0524 1.~~608126~~598274 Colorado 1 1,~~984~~980,~~942~~689.6462 0.20 5958 5.9900 1.930000 Connecticut 2 5,~~192~~187,~~829~~765.7412 0.53 ~~103~~102 6.~~6366~~6367 1.~~579641~~579640 Florida 6 88,~~822~~797,~~455~~519.4866 9.0405 6564 6.2747 2.~~298802~~342922 Georgia 9 58,~~202~~137,~~298~~387.5090 5.92 ~~108~~107 6.2171 1.~~494726~~517608 Hawaii 1 12,~~926~~914,~~964~~314.8609 1.32 ~~110~~109 6.3900 1.~~720000~~670000 Illinois 2 6,~~914~~907,~~482~~525.3858 0.70 ~~110~~109 6.2407 1.~~340533~~340537 Indiana 6 15,~~934~~917,~~910~~785.6207 1.62 ~~106~~105 6.3762 1.~~362075~~373553 Kentucky 1 2,~~711~~709,~~886~~257.9063 0.28 ~~108~~107 6.5000 1.~~420000~~520000 Maryland 2 29,~~769~~736,~~040~~675.5175 3.03 ~~109~~108 5.8468 1.~~483990~~603998 Massachusetts 4 11,~~820~~808,~~397~~173.1527 1.20 ~~111~~110 6.0807 1.~~569199~~569195 Michigan 19 138,~~945~~789,~~258~~592.9865 14.14 ~~112~~111 5.~~6128~~6129 12.~~700179~~685855 Mississippi 1 2,~~911~~908,~~094~~154.5844 0.30 ~~109~~108 6.2500 1.320000 Missouri 1 1,~~980~~978,~~405~~264.0140 0.20 ~~122~~121 5.8600 1.570000 Nebraska 6 40,~~092~~050,~~087~~749.3392 4.08 ~~109~~108 6.1400 1.~~780000~~570000 Nevada 2 7,~~036~~028,~~055~~973.6194 0.72 ~~108~~107 6.3017 1.~~311395~~371160 New Hampshire 2 12,~~639~~625,~~098~~780.3289 1.29 ~~111~~110 5.9700 1.650000 New Jersey 2 41,~~760~~717,~~815~~011.3646 4.25 ~~110~~109 6.0310 1.~~410213~~228449 New York 2 8,~~435~~426,~~559~~184.6305 0.86 ~~110~~109 6.1458 1.~~801103~~801106 North Carolina 6 32,~~341~~297,~~567~~541.3260 3.29 9695 6.~~2360~~2359 1.~~197424~~226765 Ohio 3 18,~~880~~860,~~169~~434.3895 1.92 ~~111~~110 6.0256 1.~~386995~~361821 Oregon 1 2,~~301~~298,~~067~~650.4206 0.23 ~~109~~108 6.0400 1.160000 Pennsylvania 1 6,~~407~~397,~~195~~241.2679 0.65 ~~110~~109 5.9200 1.780000 South Dakota 1 1,~~567~~564,~~723~~286.9158 0.16 ~~110~~109 6.5000 1.~~150000~~120000 Tennessee 2 4,~~414~~410,~~684~~281.7155 0.45 ~~108~~107 6.3500 1.~~599603~~623976 Texas 7 40,~~340~~285,~~682~~751.5941 4.1110 ~~101~~100 6.3239 1.~~474799~~479057 Virginia 6 128,~~121~~066,~~978~~217.2102 13.0405 6867 6.~~4905~~4901 1.~~688034~~688832 Washington 3 4,~~746~~739,~~854~~939.1067 0.48 ~~109~~108 6.3728 2.~~350474~~295197 Washington,DC 1 3,~~467~~464,~~691~~134.7140 0.35 ~~110~~109 6.1400 1.~~460000~~540000 Wisconsin 1 5,~~198~~193,~~383~~133.2703 0.53 ~~109~~108 6.2500 1.320000 Totals 125 ~~982~~981,~~392~~463,~~575~~423.0115 100.00 9796 6.1151 1.~~650130~~781515

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 1716 ~~122~~131,~~860~~944,~~475~~284.0596 1213.5144 92103 6.~~0884~~0418 1.~~170635~~195903 1.26 to 1.30 45 2731,~~301~~625,~~341~~899.3000 23.7822 ~~110~~100 5.~~9679~~9723 1.~~294731~~294080 1.31 to 1.35 1211 8790,~~032~~607,~~755~~679.4627 89.8623 8081 6.~~7647~~8454 1.~~324784~~332829 1.36 to 1.40 85 7234,~~305~~455,~~630~~395.6451 73.3651 ~~110~~80 6.~~0404~~2152 1.~~387454~~394493 1.41 to 1.45 10 3649,~~179~~951,~~040~~206.6049 35.6809 97100 6.~~2265~~0687 1.~~428529~~429633 1.46 to 1.50 85 ~~120~~48,~~941~~976,~~131~~841.9694 124.3199 109 6.~~1996~~4960 1.~~471928~~466824 1.51 to 1.55 510 41113,~~237~~694,~~193~~026.1890 411.2058 86100 6.~~2156~~0277 1.~~545592~~540694 1.56 to 1.60 58 1365,~~272~~170,~~391~~686.3355 16.3564 ~~109~~108 6.~~2710~~1723 1.~~579624~~569034 1.61 to 1.65 54 3541,~~963~~167,~~917~~589.8924 34.6619 ~~110~~109 6.~~0875~~1387 1.~~635724~~626941 1.66 to 1.99 21 ~~313~~177,~~956~~427,~~290~~939.3087 3118.9608 ~~100~~90 56.~~8590~~0875 1.~~849101~~838116 2.00 or Greater 6 ~~111~~196,~~342~~441,~~407~~873.3042 1120.3302 7791 65.~~2688~~8016 2.~~447565~~887240 Totals 101 ~~982~~981,~~392~~463,~~575~~423.0115 100.00 9796 6.1151 1.~~650130~~781515

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 7 34,~~559~~512,~~555~~581.3782 3.52 ~~105~~104 6.~~2329~~2328 1.~~567096~~568953 Lodging 1 65,000,000.00 6.62 5352 6.3600 2.620000 Mixed Use 5 28,~~180~~151,~~379~~783.6617 2.87 ~~101~~100 6.3376 1.~~728425~~724629 Multi-Family 23 9998,~~036~~920,~~951~~212.0738 10.08 9695 5.9507 1.~~326507~~294584 Office 46 ~~393~~392,~~218~~895,~~586~~646.5275 40.03 9695 6.0743 1.~~693528~~673940 Retail 40 ~~353~~352,~~042~~642,~~356~~367.6125 35.9493 ~~103~~102 6.1294 1.~~507935~~904655 Self Storage 3 9,~~354~~340,~~745~~831.7978 0.95 ~~110~~109 6.2236 1.~~950313~~936149 Totals 125 ~~982~~981,~~392~~463,~~575~~423.0115 100.00 9796 6.1151 1.~~650130~~781515

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,~~656~~618,~~335~~809.4074 3.22 9594 5.6099 1.~~317731~~377714 5.701% to 5.900% 11 ~~227~~226,~~192~~988,~~898~~843.7265 23.13 9594 5.8434 1.~~589884~~584192 5.901% to 6.000% 14 103,~~165~~047,~~892~~241.2022 10.50 9796 5.9738 1.~~466383~~519291 6.001% to 6.100% 15 68,~~202~~128,~~858~~746.8179 6.94 ~~105~~104 6.0612 1.~~508410~~550143 6.101% to 6.200% 8 70,~~094~~015,~~693~~932.0067 7.1413 ~~107~~106 6.1530 1.~~671787~~545518 6.201% to 6.300% 14 91,~~563~~491,~~774~~194.0991 9.32 9998 6.2648 1.~~598180~~520056 6.301% to 6.400% 9 118,~~071~~043,~~597~~154.0010 12.0203 7776 6.3564 2.~~219861~~215587 6.401% to 6.500% 11 60,~~571~~500,~~326~~863.7497 6.1716 ~~107~~106 6.4809 1.~~485130~~546192 6.501% to 6.700% 6 69,~~100~~019,~~805~~624.4129 7.03 ~~110~~109 6.5899 1.~~487381~~465461 6.701% to 7.760% 8 56,~~138~~078,~~111~~242.4590 5.71 6867 7.4224 1.~~427975~~384967 Totals 101 ~~982~~981,~~392~~463,~~575~~423.0115 100.00 9796 6.1151 1.~~650130~~781515

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 Months or Less 9178 ~~842~~796,~~609~~613,~~626~~744.1810 8581.7717 9997 65.~~0056~~9861 1.~~676268~~848813 13 to 24 Months 720 ~~100~~145,~~567~~679,~~623~~865.3013 1014.2484 9798 6.~~4266~~4027 1.~~540017~~523925 25 to 36 Months 1 1,~~793~~791,~~034~~528.9865 0.18 9392 7.7300 1.560000 37 Months or Greater 2 37,~~422~~378,~~290~~285.5527 3.81 5049 7.~~6661~~6662 1.~~361825~~361794 Totals 101 ~~982~~981,~~392~~463,~~575~~423.0115 100.00 9796 6.1151 1.~~650130~~781515

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,~~120~~021,~~026~~548.2605 23.2223 5352 6.~~3535~~3533 1.~~847075~~862784 85 to 120 Months 85 ~~752~~751,~~292~~463,~~143~~610.7470 76.5857 ~~110~~109 6.0435 1.~~590621~~757411 121 Months or Greater 1 1,~~980~~978,~~405~~264.0140 0.20 ~~122~~121 5.8600 1.570000 Totals 101 ~~982~~981,~~392~~463,~~575~~423.0115 100.00 9796 6.1151 1.~~650130~~781515

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 17.0204 6362 6.1670 2.139343 290 Months or Less 25 ~~152~~151,~~152~~926,~~148~~496.4610 15.4948 9291 6.~~5415~~5417 1.~~567893~~542416 291 to 300 Months 0 0.00 0.00 0 0.0000 0.000000 301 to 320 Months 2 17,~~083~~062,~~464~~015.7620 1.74 ~~107~~106 6.3882 1.~~216624~~310259 321 to 350 Months 6770 ~~532~~645,~~560~~264,~~925~~911.5685 5465.2175 105 65.~~1217~~9940 1.~~512288~~757546 351 Months or Greater 30 ~~113,386,036~~0.2300 110.5400 ~~112~~0 50.~~3941~~0000 10.~~751784~~000000 Totals 101 ~~982~~981,~~392~~463,~~575~~423.0115 100.00 9796 6.1151 1.~~650130~~781515

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 ~~979~~978,~~919~~993,~~126~~332.6481 99.75 9796 6.1131 1.~~650660~~782376 1 to 2 Years 1 2,~~473~~470,~~448~~090.3734 0.25 4847 6.9000 1.440000 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 101 ~~982~~981,~~392~~463,~~575~~423.0115 100.00 9796 6.1151 1.~~650130~~781515 (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 377,130.69 103,513.28 5.224% 10019465 2 LO Key Biscayne FL 344,500.00 0.00 6.360% 10018945 3 OF Los Angeles CA 275,371.47 61,258.81 5.860% 10020695 4 OF Alexandria VA 252,541.67 0.00 5.800% 10019186 5 OF Omaha NE 205,137.85 41,337.41 6.140% 10020697 6 RT Chantilly VA 229,161.52 39,752.26 7.760% 10016215 7 OF El Segundo CA 150,233.34 47,609.43 5.900% 10017258 8 MF Hoboken NJ 143,561.32 32,464.59 5.800% 10019500 9 Various Various MI 151,353.21 25,922.46 6.580% 10020698 10 OF Dublin CA 132,194.00 0.00 6.280% 10020699 11 OF Reston VA 130,086.67 0.00 6.320% 10016968 12 RT Troy MI 106,444.21 23,342.80 5.850% 10018769 13 Various Various Various 74,715.66 15,824.24 5.970% 10019386 14 IN Methuen MA 27,247.79 5,770.89 5.970% 10019357 15 OF Pacific Palisades CA 83,272.70 17,725.61 5.970% 10017927 16 OF Tucson AZ 32,070.51 6,257.89 6.250% 10017591 17 OF Tucson AZ 28,335.39 5,529.06 6.250% 10017926 18 OF Tucson AZ 25,373.05 4,951.02 6.250% 10015927 19 OF Orange CA 82,582.11 15,932.64 6.250% 10019187 20 OF Rockville MD 74,490.43 17,867.30 5.650% 10016988 21 RT Asheboro NC 83,148.91 22,858.61 6.500% 10018058 22 RT Costa Mesa CA 82,382.97 15,078.45 6.450% 10019313 23 OF Towson MD 70,553.96 14,497.46 6.070% 10019261 24 MU Lahaina HI 68,836.09 12,650.77 6.390% 10019246 25 RT Roswell GA 63,295.71 13,812.04 5.900% 10019448 26 RT E Orange NJ 66,321.60 11,339.31 6.600% 10017110 27 RT Columbus OH 58,126.10 12,820.09 5.870% 10017678 28 RT Alpharetta GA 63,077.79 13,894.76 6.625% 10019619 29 OF Goleta CA 56,267.36 11,934.88 5.980% 10019967 30 IN Forney TX 54,733.73 21,747.87 6.510% 10020052 31 RT Highland CA 47,139.33 9,207.82 6.200% 10018807 32 RT Hoover AL 45,234.10 9,374.82 6.060% 10018845 33 IN Alpharetta GA 41,916.62 8,935.93 5.980% 10019035 34 MF Atlanta GA 38,409.13 9,212.82 5.650% 10019248 35 RT Rocky Mount VA 37,141.39 7,878.07 5.980% 10019199 36 MF Melbourne FL 36,400.46 7,666.50 6.000% 10019361 37 OF New York NY 35,135.04 7,194.21 6.080% 10019134 38 MF Denton TX 36,392.65 6,935.45 6.300% 10019320 39 RT Altoona PA 31,608.83 9,953.47 5.920% 10019198 40 RT Coral Springs FL 34,103.12 6,139.02 6.450% 10019257 41 MF Greensboro NC 29,190.80 6,601.14 5.800% 10019447 42 MF Lubbock TX 30,613.88 6,224.54 6.100% 10019315 43 MU Houston TX 33,025.65 5,531.97 6.660% 10020700 44 OF Atlanta GA 31,776.62 5,338.52 6.720% 10017129 45 RT Clovis CA 27,865.92 7,554.80 5.910% 10017742 46 MF Arlington TX 27,525.16 8,555.72 6.000% 10017446 47 OF Riverside CA 28,154.53 8,217.34 6.180% 10016610 48 RT Burlington WI 27,074.91 5,250.24 6.250% 10019314 49 RT Tallahassee FL 26,187.23 5,324.50 6.100% 10017521 50 RT Loveland OH 26,101.31 4,764.06 6.370% 10018280 51 RT Bolingbrook IL 23,832.63 4,976.66 6.010% 10019516 52 OF Decatur GA 25,778.07 4,561.20 6.500% 10018352 53 SS Corona CA 23,534.45 6,979.90 6.110% 10019247 54 MF Sorrento FL 20,630.38 5,315.01 5.440% 10019345 55 MU Mesa AZ 21,790.75 4,589.47 6.000% 10017390 56 RT El Paso TX 23,243.49 4,278.77 6.400% 10017595 57 RT Las Vegas NV 21,029.36 4,451.54 6.000% 10017463 58 RT Fort Wayne IN 22,650.61 4,054.26 6.500% 10016998 59 RT Martinsville VA 23,417.40 3,823.72 6.750% 10017716 60 RT Goldsboro NC 21,456.02 6,091.77 6.250% 10017741 61 RT Colonial Heights VA 20,626.40 4,307.14 6.010% 10017465 62 RT Fort Wayne IN 22,248.52 3,982.30 6.500% 10019321 63 IN Taunton MA 20,812.73 3,946.18 6.300% 10019262 64 MU Washington DC 17,743.02 3,557.31 6.140% 10018244 65 RT Waterbury CT 17,168.96 3,558.29 6.060% 10018164 66 RT Lancaster CA 16,887.83 3,556.84 6.000% 10016827 67 RT Albany GA 17,266.71 4,931.16 6.250% 10017685 68 RT Raleigh NC 15,874.56 3,331.64 6.010% 10019342 69 MF Visalia CA 14,461.67 5,130.53 5.550% 10019501 70 IN Scottsdale AZ 16,008.50 3,182.46 6.150% 10017817 71 RT Olive Branch MS 15,161.95 2,940.14 6.250% 10018344 72 RT Grand Rapids MI 14,968.01 2,887.79 6.250% 10017570 73 OF Las Vegas NV 15,919.78 2,630.13 6.750% 10017686 74 RT Wilmington NC 13,579.17 4,155.93 6.010% 10017464 75 RT Burlington KY 14,689.39 2,629.27 6.500% 10017967 76 MF Bremerton WA 13,714.14 3,892.40 6.270% 10017784 77 SS Oakley CA 13,487.35 3,912.08 6.200% 10017466 78 RT Anderson IN 14,072.86 2,518.93 6.500% 10018685 79 RT Clovis CA 14,222.33 3,358.03 6.900% 10019002 80 MF Salem OR 11,582.04 2,417.36 6.040% 10017494 81 OF Franklin TN 11,973.71 2,256.82 6.350% 10019758 82 OF Stockton CA 11,275.23 3,345.59 6.090% 10018286 83 RT Indianapolis IN 10,817.45 2,348.70 5.900% 10017401 84 IN Mundelein IL 12,126.87 1,980.14 6.750% 10018681 85 RT Nashville TN 11,387.33 2,146.34 6.350% 10016685 86 SS Maple Valley WA 11,494.92 3,022.03 6.500% 10020701 87 MF Barberton OH 10,575.61 2,150.28 6.100% 10017860 88 OF El Dorado Hills CA 10,621.72 3,033.44 6.250% 4162633 89 MF Greeley CO 9,908.17 4,253.02 5.990% 10019338 90 MF Breckenridge Hills MO 9,670.98 2,140.61 5.860% 10019264 91 RT Athens GA 10,960.03 2,744.75 6.660% 10013895 92 MF Middletown CT 11,550.13 1,506.33 7.730% 10019494 93 MF Atlanta GA 9,060.30 1,479.42 6.750% 10019346 94 MF Elkhart IN 8,204.96 2,366.01 6.200% 10019445 95 MF Rapid City SD 8,491.84 3,437.33 6.500% 10018809 96 OF Saratoga Springs NY 8,067.94 2,181.37 6.450% 10019104 97 MF Waco TX 7,058.65 1,656.86 5.710% 10018961 98 MU Santa Monica CA 7,434.26 2,266.97 6.040% 10018570 99 MF Logansport IN 6,675.66 1,855.35 6.360% 10019362 100 MF Wilmington NC 4,818.52 986.63 6.080% 10019232 101 MF Miami Beach FL 2,620.39 490.79 6.350% Totals 5,006,198.24 929,151.86

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,~~724~~634,~~752~~282.3119 86,~~634~~530,~~282~~768.1991 1112/11/2003 10019465 N/A 04/11/2008 N 65,000,000.00 65,000,000.00 1112/11/2003 10018945 12/11/2012 12/11/2032 N 56,~~441~~390,~~880~~061.1991 56,~~390~~328,~~061~~803.9110 1112/11/2003 10020695 01/11/2008 01/11/2033 N 52,250,000.00 52,250,000.00 1011/11/2003 10019186 12/11/2012 12/11/2032 N 40,~~126~~092,~~405~~087.3733 40,~~092~~050,~~087~~749.3392 1112/11/2003 10020697 12/11/2007 12/11/2027 N 35,~~469~~437,~~248~~347.2991 35,~~437~~397,~~347~~595.9165 1112/11/2003 10016215 01/01/2013 01/01/2028 N 30,~~598~~555,~~319~~933.7847 30,~~555~~508,~~933~~324.4704 1112/01/2003 10017258 N/A 01/01/2013 N 29,~~729~~702,~~884~~342.5489 29,~~702~~669,~~342~~878.8930 1112/01/2003 10019500 N/A 02/11/2013 N 27,~~623~~602,~~168~~408.5481 27,~~602~~576,~~408~~486.8135 1011/11/2003 10020698 10/11/2009 10/11/2032 N 25,260,000.00 25,260,000.00 1011/11/2003 10020699 N/A 10/11/2012 N 24,700,000.00 24,700,000.00 1011/11/2003 10016968 N/A 03/01/2013 N 21,~~854~~834,~~405~~710.8844 21,~~834~~811,~~710~~367.4464 1112/01/2003 10018769 02/01/2013 02/01/2033 N 15,~~031~~018,~~488~~222.2371 15,~~018~~002,~~222~~398.7147 1112/01/2003 10019386 02/01/2013 02/01/2033 N 5,~~481~~476,~~780~~942.3660 5,~~476~~471,~~942~~171.6071 1112/01/2003 10019357 N/A 01/11/2008 N 16,~~753~~738,~~103~~230.8444 16,~~738~~720,~~230~~504.4483 1112/11/2003 10017927 N/A 11/01/2012 N 6,~~162~~157,~~699~~537.0595 6,~~157~~151,~~537~~280.9506 1112/01/2003 10017591 N/A 11/01/2012 N 5,~~444~~440,~~954~~394.97 5,~~440~~434,~~394~~865.9791 1112/01/2003 10017926 N/A 11/01/2012 N 4,~~875~~871,~~709~~626.7447 4,~~871~~866,~~626~~675.4745 1112/01/2003 10015927 01/01/2013 01/01/2033 N 15,~~868~~855,~~875~~765.1883 15,~~855~~839,~~765~~833.8319 1112/01/2003 10019187 N/A 12/11/2012 N 15,~~836~~820,~~285~~976.9010 15,~~820~~803,~~976~~108.1080 1112/11/2003 10016988 N/A 07/11/2012 N 15,~~373~~350,~~303~~567.3690 15,~~350~~327,~~567~~709.9029 1112/11/2003 10018058 N/A 10/11/2012 N 15,~~339~~327,~~329~~065.3007 15,~~327~~311,~~065~~986.0762 1112/11/2003 10019313 N/A 01/11/2013 N 13,~~960~~948,~~146~~064.9241 13,~~948~~933,~~064~~566.4195 1011/11/2003 10019261 01/11/2013 01/11/2033 N 12,~~937~~926,~~264~~964.4286 12,~~926~~914,~~964~~314.8609 1112/11/2003 10019246 N/A 01/11/2013 N 12,~~885~~873,~~346~~703.2623 12,~~873~~859,~~703~~891.2319 1112/11/2003 10019448 N/A 01/11/2013 N 12,~~067~~058,~~549~~472.47 12,~~058~~047,~~472~~133.4716 1012/11/2003 10017110 N/A 01/01/2013 N 11,~~893~~882,~~505~~677.6078 11,~~882~~869,~~677~~857.7869 1112/01/2003 10017678 N/A 09/01/2012 N 11,~~437~~425,~~135~~410.4416 11,~~425~~411,~~410~~515.1640 1112/01/2003 10019619 N/A 01/11/2013 N 11,~~301~~291,~~116~~108.6588 11,~~291~~279,~~108~~174.8800 1112/11/2003 10019967 N/A 03/11/2013 N 10,~~108~~089,~~978~~166.5419 10,~~089~~067,~~166~~418.1932 1112/11/2003 10020052 N/A 02/11/2013 N 9,~~131~~123,~~337~~741.1317 9,~~123~~114,~~741~~533.1735 1112/11/2003 10018807 N/A 12/11/2012 N 8,~~965~~957,~~072~~246.8365 8,~~957~~947,~~246~~871.6583 1112/11/2003 10018845 12/11/2012 12/11/2032 N 8,~~418~~411,~~861~~361.1708 8,~~411~~402,~~361~~425.0815 1112/11/2003 10019035 N/A 12/11/2012 N 8,~~165~~157,~~584~~690.9887 8,~~157~~148,~~690~~478.8705 1112/11/2003 10019248 N/A 01/11/2013 N 7,~~459~~453,~~728~~122.33 7,~~453~~445,~~122~~244.3326 1112/11/2003 10019199 N/A 01/11/2013 N 7,~~286~~280,~~511~~091.7375 7,~~280~~272,~~091~~425.7525 1112/11/2003 10019361 N/A 01/11/2013 N 6,~~940~~934,~~538~~547.7811 6,~~934~~927,~~547~~352.1190 1112/11/2003 10019134 N/A 12/11/2012 N 6,~~937~~931,~~624~~932.3990 6,~~931~~924,~~932~~997.9045 1112/11/2003 10019320 N/A 01/11/2013 N 6,~~416~~407,~~049~~195.9626 6,~~407~~397,~~195~~241.2679 1112/11/2003 10019198 N/A 01/11/2013 N 6,~~349~~344,~~741~~766.1755 6,~~344~~338,~~766~~627.5553 1112/11/2003 10019257 N/A 01/11/2008 N 6,~~045~~039,~~076~~476.4632 6,~~039~~032,~~476~~875.3218 1112/11/2003 10019447 N/A 01/11/2008 N 6,~~027~~022,~~578~~401.5768 6,~~022~~016,~~401~~177.6814 1112/11/2003 10019315 N/A 01/11/2013 N 5,~~954~~950,~~973~~567.6782 5,~~950~~945,~~567~~035.8285 1011/11/2003 10020700 N/A 09/11/2012 N 5,~~678~~674,~~650~~396.8921 5,~~674~~669,~~396~~057.2169 1112/11/2003 10017129 01/01/2013 01/01/2030 N 5,~~664~~658,~~646~~054.9960 5,~~658~~650,~~054~~499.6080 1112/01/2003 10017742 N/A 11/01/2012 N 5,~~512~~505,~~630~~031.6771 5,~~505~~496,~~031~~475.7199 1112/01/2003 10017446 N/A 12/01/2012 N 5,~~474~~466,~~139~~899.7947 5,~~466~~458,~~899~~682.4713 1112/01/2003 10016610 N/A 12/01/2012 N 5,~~202~~198,~~707~~383.7427 5,~~198~~193,~~383~~133.2703 1112/01/2003 10019314 N/A 01/11/2013 N 5,~~156~~151,~~013~~585.8653 5,~~151~~146,~~585~~261.5303 1112/11/2003 10017521 03/01/2013 03/01/2033 N 4,~~920~~917,~~916~~043.3860 4,~~917~~912,~~043~~279.6054 1112/01/2003 10018280 02/01/2013 02/01/2033 N 4,~~762~~758,~~755~~595.9120 4,~~758~~753,~~595~~618.2054 1112/01/2003 10019516 N/A 01/11/2013 N 4,~~762~~759,~~709~~027.0370 4,~~759~~754,~~027~~466.7050 1112/11/2003 10018352 N/A 01/01/2013 N 4,~~628~~622,~~314~~151.4748 4,~~622~~615,~~151~~171.4858 1112/01/2003 10019247 N/A 01/11/2008 N 4,~~555~~550,~~425~~820.7803 4,~~550~~545,~~820~~505.0302 1112/11/2003 10019345 N/A 01/11/2008 N 4,~~361~~358,~~993~~150.4217 4,~~358~~353,~~150~~560.1770 1112/11/2003 10017390 12/01/2012 12/01/2032 N 4,~~361~~358,~~639~~154.0022 4,~~358~~353,~~154~~875.2245 1112/01/2003 10017595 12/01/2012 12/01/2032 N 4,~~209~~205,~~602~~871.9365 4,~~205~~201,~~871~~420.65 11 12/01/2003 10017463 11/01/2012 11/01/2032 N 4,~~184~~181,~~931~~650.2941 4,~~181~~177,~~650~~596.4115 1112/01/2003 10016998 12/01/2012 12/01/2032 N 4,~~166~~163,~~118~~092.1054 4,~~163~~159,~~092~~268.5482 1112/01/2003 10017716 01/01/2013 01/01/2028 N 4,~~124~~119,~~903~~555.5677 4,~~119~~113,~~555~~464.7700 1112/01/2003 10017741 02/01/2013 02/01/2033 N 4,~~122~~118,~~016~~415.3943 4,~~118~~114,~~415~~108.4329 1112/01/2003 10017465 11/01/2012 11/01/2032 N 4,~~110~~107,~~642~~419.5692 4,~~107~~103,~~419~~437.9262 1112/01/2003 10019321 N/A 01/11/2013 N 3,~~967~~964,~~565~~330.0316 3,~~964~~960,~~330~~383.1698 1112/11/2003 10019262 N/A 01/11/2013 N 3,~~470~~467,~~641~~691.9871 3,~~467~~464,~~691~~134.7140 1112/11/2003 10018244 12/01/2012 12/01/2032 N 3,~~402~~399,~~765~~794.2576 3,~~399~~396,~~794~~236.7647 1112/01/2003 10018164 01/01/2013 01/01/2033 N 3,~~380~~377,~~544~~566.9038 3,~~377~~374,~~566~~009.3854 1112/01/2003 10016827 12/01/2012 12/01/2027 N 3,~~319~~315,~~541~~208.2799 3,~~315~~310,~~208~~277.9983 1112/01/2003 10017685 01/01/2013 01/01/2033 N 3,~~172~~169,~~416~~628.4539 3,~~169~~166,~~628~~296.3975 1112/01/2003 10019342 N/A 01/11/2008 N 3,~~131~~126,~~474~~848.7640 3,~~126~~121,~~848~~717.4087 11/11/2003 10019501 N/A 02/11/2008 N 3,~~126~~123,~~245~~610.5769 3,~~123~~120,~~610~~428.6923 1011/11/2003 10017817 12/01/2012 12/01/2032 N 2,~~913~~911,~~516~~094.2958 2,~~911~~908,~~094~~154.5844 1112/01/2003 10018344 01/01/2013 01/01/2033 N 2,~~876~~873,~~233~~857.6154 2,~~873~~870,~~857~~969.5475 1112/01/2003 10017570 10/01/2012 10/01/2032 N 2,~~832~~830,~~271~~183.2996 2,~~830~~827,~~183~~553.9683 1112/01/2003 10017686 01/01/2013 01/01/2028 N 2,~~714~~711,~~999~~315.5230 2,~~711~~707,~~315~~159.3037 1112/01/2003 10017464 11/01/2012 11/01/2032 N 2,~~714~~711,~~014~~886.6290 2,~~711~~709,~~886~~257.9063 1112/01/2003 10017967 N/A 12/01/2012 N 2,~~628~~624,~~131~~714.8098 2,~~624~~620,~~714~~822.9858 1112/01/2003 10017784 N/A 12/01/2012 N 2,~~613~~610,~~899~~455.3019 2,~~610~~606,~~455~~543.19 11 12/01/2003 10017466 11/01/2012 11/01/2032 N 2,~~600~~598,~~105~~066.1674 2,~~598~~595,~~066~~547.7481 1112/01/2003 10018685 N/A 11/11/2007 N 2,~~476~~473,~~315~~448.2937 2,~~473~~470,~~448~~090.3734 11/11/2003 10019002 N/A 12/11/2012 N 2,~~303~~301,~~088~~067.2042 2,~~301~~298,~~067~~650.4206 1112/11/2003 10017494 N/A 11/01/2012 N 2,~~264~~262,~~596~~748.4081 2,~~262~~260,~~748~~491.8199 1112/01/2003 10019758 N/A 02/11/2013 N 2,~~224~~221,~~674~~720.4519 2,~~221~~218,~~720~~374.1960 1112/11/2003 10018286 02/01/2013 02/01/2033 N 2,~~202~~200,~~137~~159.6760 2,~~200~~197,~~159~~810.6090 1112/01/2003 10017401 N/A 12/01/2012 N 2,~~157~~155,~~453~~887.9918 2,~~155~~153,~~887~~907.1804 1112/01/2003 10018681 11/11/2012 11/11/2032 N 2,~~153~~151,~~693~~935.0690 2,~~151~~149,~~935~~789.9056 1112/11/2003 10016685 N/A 01/01/2013 N 2,~~124~~122,~~763~~139.3012 2,~~122~~119,~~139~~117.1209 1112/01/2003 10020701 N/A 01/11/2013 N 2,~~082~~080,~~236~~448.3700 2,~~080~~078,~~448~~297.0072 1112/11/2003 10017860 N/A 12/01/2012 N 2,~~042~~039,~~035~~370.7268 2,~~039~~036,~~370~~337.6824 1112/01/2003 4162633 10/01/2008 10/01/2023 N 1,~~988~~984,~~845~~942.2664 1,~~984~~980,~~942~~689.6462 1112/01/2003 10019338 N/A 01/11/2014 N 1,~~982~~980,~~214~~405.1301 1,~~980~~978,~~405~~264.0140 1112/11/2003 10019264 N/A 01/11/2013 N 1,~~977~~974,~~145~~779.8196 1,~~974~~972,~~779~~035.9621 1112/11/2003 10013895 N/A 08/01/2011 N 1,~~794~~793,~~148~~034.8998 1,~~793~~791,~~034~~528.9865 1112/01/2003 10019494 N/A 12/11/2012 N 1,~~611~~610,~~890~~720.9030 1,~~610~~609,~~720~~240.3088 1112/11/2003 10019346 N/A 01/11/2013 N 1,~~590~~588,~~137~~055.3696 1,~~588~~585,~~055~~689.9695 1011/11/2003 10019445 N/A 01/11/2013 N 1,~~570~~567,~~860~~723.6291 1,~~567~~564,~~723~~286.9158 1112/11/2003 10018809 N/A 11/11/2012 N 1,~~502~~501,~~914~~012.3952 1,~~501~~498,~~012~~831.5215 1112/11/2003 10019104 N/A 12/11/2012 N 1,~~484~~483,~~842~~428.6907 1,~~483~~481,~~428~~771.0721 1112/11/2003 10018961 N/A 12/11/2012 N 1,~~479~~477,~~013~~005.8110 1,~~477~~474,~~005~~738.1013 1112/11/2003 10018570 N/A 11/11/2009 N 1,~~261~~259,~~181~~557.9399 1,~~259~~257,~~557~~702.9964 1112/11/2003 10019362 N/A 01/11/2013 N 951,~~845~~023.3564 ~~951~~950,~~023~~037.6401 1012/11/2003 10019232 N/A 12/11/2007 N 495,~~592~~191.8762 ~~495~~494,~~191~~700.6283 1112/11/2003 ~~Total~~Totals ~~983,182,071.32~~ 982,392,575.01 981,463,423.15

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 12/17/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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 12/17/2003 0 $0.00 0 $0.00 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 12/17/2003 6.115129% 6.067344% 96 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 1011/11/2003 ~~260~~252,~~959~~541.7267 ~~260~~252,~~959~~541.7267 B 10019500 9 0 1011/11/2003 177,275.67 177,275.67 B 10020698 10 0 1011/11/2003 ~~136~~132,~~600~~194.4700 ~~136~~132,~~600~~194.4700 B 10020699 11 0 1011/11/2003 ~~134~~130,~~422~~086.8967 ~~134~~130,~~422~~086.8967 B 10019313 23 0 1011/11/2003 85,051.42 85,051.42 B ~~10019448~~10019315 2643 0 1011/11/2003 7738,~~660~~557.9162 7738,~~660~~557.9162 B ~~10019315~~10019342 4369 0 1011/11/2003 3819,~~557~~592.6220 3819,~~557~~592.6220 B 10019501 70 0 1011/11/2003 19,190.96 19,190.96 B ~~10019346~~10018685 9479 0 1011/11/2003 1017,~~570~~580.9736 1017,~~570~~580.9736 B ~~10019362~~10019346 ~~100~~94 0 1011/11/2003 510,~~805~~570.1597 510,~~805~~570.1597 B Totals 10 ~~946~~882,~~095~~641.7854 ~~946~~882,~~095~~641.7854

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~~602,~~168~~408.5481 0.00 10020698 25,260,000.00 0.00 10020699 24,700,000.00 0.00 10019313 13,~~960~~948,~~146~~064.9241 0.00 ~~10019448~~10019315 125,~~067~~950,~~549~~567.4782 0.00 ~~10019315~~10019342 53,~~954~~126,~~973~~848.6740 0.00 10019501 3,~~126~~123,~~245~~610.5769 0.00 ~~10019346~~10018685 12,~~590~~473,~~137~~448.3637 ~~3,570~~0.00 ~~10019362~~10019346 ~~951~~1,~~845~~588,055.3596 04,058.0090 Totals ~~167~~160,~~484~~023,~~066~~004.8846 34,~~570~~058.0090

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = B (10 Loans) ~~946~~882,~~095~~641.7854 ~~946~~882,~~095~~641.7854 ~~167~~160,~~484~~023,~~066~~004.8846 34,~~570~~058.0090 (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