8-K 1 csf01ck3.txt NOV 8-K 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 19, 2001 (Date of earliest event reported) Commission File No.: 333-53012-03 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2001-CK3 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2316407 52-2316408 52-2316409 52-7184009 52-7184010 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, Maryland 21044 (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 19, 2001 a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2001-CK3. 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 2001-CK3, relating to the November 19, 2001 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 2001-CK3 By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: November 19, 2001 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-CK3, relating to the November 19, 2001 distribution. EX-99.1 Wells Fargo Bank MN, N.A. Corporate Trust Services Credit Suisse First Boston Mortgage Securities Corp. 11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates Columbia, MD 21044 Series 2001-CK3 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 11/19/2001 Record Date: 10/31/2001 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 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 15 Principal Prepayment Detail 16 Historical Detail 17 Delinquency Loan Detail 18 - 19 Specially Serviced Loan Detail 20 - 21 Modified Loan Detail 22 Liquidated Loan Detail 23 Depositor Credit Suisse First Boston Mortgage Securities Corp. 11 Madison Avenue, 5th Floor New York, NY 10010 Contact: General Information Number Phone Number (212) 325-2000 Master Servicer Key Corporate Capital Inc. 911 Main Street, Suite 1500 Kansas City, MO 64105 Contact: Marty O'Connor Phone Number (816) 221-8800 Special Servicer Key Corporate Capital Inc. 911 Main Street, Suite 1500 Kansas City, MO 64105 Contact: Marty O'Connor 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 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 22540A2Z0 5.260000% 50,000,000.00 47,~~881~~029,~~487~~086.1620 ~~852~~651,~~400~~572.9691 A-2 22540A3A4 6.040000% 105,500,000.00 105,500,000.00 0.00 A-3 22540A3E6 6.400000% 127,040,000.00 127,040,000.00 0.00 A-4 22540A3F3 6.530000% 582,406,000.00 582,406,000.00 0.00 B 22540A3B2 6.680000% 42,262,000.00 42,262,000.00 0.00 C 22540A3C0 6.860000% 56,348,000.00 56,348,000.00 0.00 D 22540A3D8 6.980000% 11,268,000.00 11,268,000.00 0.00 E 22540A2D9 7.290000% 14,088,000.00 14,088,000.00 0.00 F 22540A2E7 6.680000% 25,357,000.00 25,357,000.00 0.00 G-1 22540A2F4 7.020000% 8,000,000.00 8,000,000.00 0.00 G-2 22540A3J5 7.~~495896~~743303% 11,722,000.00 11,722,000.00 0.00 H 22540A2G2 6.257000% 14,088,000.00 14,088,000.00 0.00 J 22540A2H0 6.257000% 24,793,000.00 24,793,000.00 0.00 K 22540A2J6 6.282000% 9,016,000.00 9,016,000.00 0.00 L 22540A2K3 6.282000% 12,678,000.00 12,678,000.00 0.00 M 22540A2L1 6.282000% 9,861,000.00 9,861,000.00 0.00 N 22540A2M9 6.282000% 6,762,000.00 6,762,000.00 0.00 O 22540A2N7 6.282000% 15,777,710.00 15,777,710.00 0.00 V 22540A3H9 0.000000% 0.00 0.00 0.00 R 22540A3G1 0.000000% 0.00 0.00 0.00 1,126,966,710.00 1,~~124~~123,~~848~~995,~~197~~796.1620 ~~852~~651,~~400~~572.9691

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22540A2Z0 ~~209~~206,~~880~~144.5216 0.00 0.00 1857,~~062,281~~717.4807 4746,~~029~~377,~~086~~513.2029 23.3133% A-2 22540A3A4 531,016.67 0.00 0.00 531,016.67 105,500,000.00 23.3133% A-3 22540A3E6 677,546.67 0.00 0.00 677,546.67 127,040,000.00 23.3133% A-4 22540A3F3 3,169,259.32 0.00 0.00 3,169,259.32 582,406,000.00 23.3133% B 22540A3B2 235,258.47 0.00 0.00 235,258.47 42,262,000.00 19.5556% C 22540A3C0 322,122.73 0.00 0.00 322,122.73 56,348,000.00 14.5455% D 22540A3D8 65,542.20 0.00 0.00 65,542.20 11,268,000.00 13.54% E 22540A2D9 85,584.60 0.00 0.00 85,584.60 14,088,000.00 12.2829% F 22540A2E7 141,153.97 0.00 0.00 141,153.97 25,357,000.00 10.03% G-1 22540A2F4 46,800.00 0.00 0.00 46,800.00 8,000,000.00 8.2728% G-2 22540A3J5 7375,~~222~~639.4216 0.00 0.00 7375,~~222~~639.4216 11,722,000.00 8.2728% H 22540A2G2 73,457.18 0.00 0.00 73,457.18 14,088,000.00 7.02% J 22540A2H0 129,274.83 0.00 0.00 129,274.83 24,793,000.00 4.8182% K 22540A2J6 47,198.76 0.00 0.00 47,198.76 9,016,000.00 4.01% L 22540A2K3 66,369.33 0.00 0.00 66,369.33 12,678,000.00 2.88% M 22540A2L1 51,622.33 0.00 0.00 51,622.33 9,861,000.00 2.01% N 22540A2M9 35,399.07 0.00 0.00 35,399.07 6,762,000.00 1.40% O 22540A2N7 82,~~431~~485.92 0.00 0.00 82,~~431~~485.92 15,777,710.00 0.00% V 22540A3H9 0.00 0.00 0.00 0.00 0.00 0.00% R 22540A3G1 0.00 0.00 0.00 0.00 0.00 0.00% 6,~~043~~041,~~140~~875.9937 0.00 0.00 6,~~895~~693,~~541~~448.9528 1,123,~~995~~344,~~796~~223.2029

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 22540A2P2 1.~~048834~~292760% 1,126,966,710.00 1,~~124~~123,~~848~~995,~~197~~796.1620

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 22540A2P2 ~~983~~1,~~149~~210,880.3058 0.00 ~~983~~1,~~149~~210,880.3058 1,123,~~995~~344,~~796~~223.2029 (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 22540A2Z0 ~~957~~940.~~62974320~~58172400 1713.~~04801920~~03145820 4.~~19761040~~12288320 0.00000000 0.00000000 ~~940~~927.~~58172400~~55026580 A-2 22540A3A4 1,000.00000000 0.00000000 5.03333336 0.00000000 0.00000000 1,000.00000000 A-3 22540A3E6 1,000.00000000 0.00000000 5.33333336 0.00000000 0.00000000 1,000.00000000 A-4 22540A3F3 1,000.00000000 0.00000000 5.44166667 0.00000000 0.00000000 1,000.00000000 B 22540A3B2 1,000.00000000 0.00000000 5.56666675 0.00000000 0.00000000 1,000.00000000 C 22540A3C0 1,000.00000000 0.00000000 5.71666661 0.00000000 0.00000000 1,000.00000000 D 22540A3D8 1,000.00000000 0.00000000 5.81666667 0.00000000 0.00000000 1,000.00000000 E 22540A2D9 1,000.00000000 0.00000000 6.07500000 0.00000000 0.00000000 1,000.00000000 F 22540A2E7 1,000.00000000 0.00000000 5.56666680 0.00000000 0.00000000 1,000.00000000 G-1 22540A2F4 1,000.00000000 0.00000000 5.85000000 0.00000000 0.00000000 1,000.00000000 G-2 22540A3J5 1,000.00000000 0.00000000 6.~~24658079~~45275209 0.00000000 0.00000000 1,000.00000000 H 22540A2G2 1,000.00000000 0.00000000 5.21416667 0.00000000 0.00000000 1,000.00000000 J 22540A2H0 1,000.00000000 0.00000000 5.21416650 0.00000000 0.00000000 1,000.00000000 K 22540A2J6 1,000.00000000 0.00000000 5.23500000 0.00000000 0.00000000 1,000.00000000 L 22540A2K3 1,000.00000000 0.00000000 5.23500000 0.00000000 0.00000000 1,000.00000000 M 22540A2L1 1,000.00000000 0.00000000 5.23499949 0.00000000 0.00000000 1,000.00000000 N 22540A2M9 1,000.00000000 0.00000000 5.23500000 0.00000000 0.00000000 1,000.00000000 O 22540A2N7 1,000.00000000 0.00000000 5.~~22458075~~22800330 0.00000000 0.00000000 1,000.00000000 V 22540A3H9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 22540A3G1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X 22540A2P2 ~~998~~997.~~12016378~~36379631 01.~~87238540~~07445994 0.00000000 ~~997~~996.~~36379631~~78563113

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~140~~903,~~356~~293.0557 Servicing Advances Outstanding 0200.00 Reimbursement for Interest on Advances ~~164~~110.39 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 4950,~~071~~653.7058 Less Delinquent Servicing Fees 56,~~527~~145.9477 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 115,~~051~~527.4794 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5450,~~595~~035.2375

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 ~~209~~206,~~880~~144.5216 0.00 ~~209~~206,~~880~~144.5216 0.00 0.00 ~~209~~206,~~880~~144.5216 0.00 A-2 531,016.67 0.00 531,016.67 0.00 0.00 531,016.67 0.00 A-3 677,546.67 0.00 677,546.67 0.00 0.00 677,546.67 0.00 A-4 3,169,259.32 0.00 3,169,259.32 0.00 0.00 3,169,259.32 0.00 X ~~983~~1,~~149~~210,880.3058 0.00 ~~983~~1,~~149~~210,880.3058 0.00 0.00 ~~983~~1,~~149~~210,880.3058 0.00 B 235,258.47 0.00 235,258.47 0.00 0.00 235,258.47 0.00 C 322,122.73 0.00 322,122.73 0.00 0.00 322,122.73 0.00 D 65,542.20 0.00 65,542.20 0.00 0.00 65,542.20 0.00 E 85,584.60 0.00 85,584.60 0.00 0.00 85,584.60 0.00 F 141,153.97 0.00 141,153.97 0.00 0.00 141,153.97 0.00 G-1 46,800.00 0.00 46,800.00 0.00 0.00 46,800.00 0.00 G-2 7375,~~222~~639.4216 0.00 7375,~~222~~639.4216 0.00 0.00 7375,~~222~~639.4216 0.00 H 73,457.18 0.00 73,457.18 0.00 0.00 73,457.18 0.00 J 129,274.83 0.00 129,274.83 0.00 0.00 129,274.83 0.00 K 47,198.76 0.00 47,198.76 0.00 0.00 47,198.76 0.00 L 66,369.33 0.00 66,369.33 0.00 0.00 66,369.33 0.00 M 51,622.33 0.00 51,622.33 0.00 0.00 51,622.33 0.00 N 35,399.07 0.00 35,399.07 0.00 0.00 35,399.07 0.00 O 82,596.31 0.00 82,596.31 0.00 ~~164~~110.39 82,~~431~~485.92 ~~690~~801.8928 Total 7,~~026~~252,~~454~~866.6834 0.00 7,~~026~~252,~~454~~866.6834 0.00 ~~164~~110.39 7,~~026~~252,~~290~~755.2995 ~~690~~801.8928

Other Required Information Available Distribution Amount (1) 7,~~878~~904,~~691~~328.2586 Aggregate Number of Outstanding Loans 169 Aggregate Unpaid Principal Balance of Loans 1,~~124~~123,~~068~~402,~~625~~928.4009 Aggregate Stated Principal Balance of Loans 1,123,~~995~~344,~~796~~223.2130 Aggregate Amount of Servicing Fee 5450,~~595~~035.2375 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~781~~838.0140 Aggregate Trust Fund Expenses ~~164~~110.39 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.

Ratings Detail Original Ratings Current Ratings Class CUSIP Fitch Moody's S&P Fitch Moody's S&P A-1 22540A2Z0 AAA Aaa X AAA Aaa X A-2 22540A3A4 AAA Aaa X AAA Aaa X A-3 22540A3E6 AAA Aaa X AAA Aaa X A-4 22540A3F3 AAA Aaa X AAA Aaa X X 22540A2P2 AAA Aaa X AAA Aaa X B 22540A3B2 AA Aa2 X AA Aa2 X C 22540A3C0 A A2 X A A2 X D 22540A3D8 A- A3 X A- A3 X E 22540A2D9 BBB+ Baa1 X BBB+ Baa1 X F 22540A2E7 BBB Baa2 X BBB Baa2 X G-1 22540A2F4 BBB- Baa3 X BBB- Baa3 X G-2 22540A3J5 BBB- Baa3 X BBB- Baa3 X H 22540A2G2 BB+ Ba1 X BB+ Ba1 X J 22540A2H0 BB Ba2 X BB Ba2 X K 22540A2J6 BB- Ba3 X BB- Ba3 X L 22540A2K3 B+ NR X B+ NR X M 22540A2L1 B NR X B NR X N 22540A2M9 NR B3 X NR B3 X O 22540A2N7 NR NR X NR NR X NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % Of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 500,000 2 930,~~530~~136.8128 0.08 ~~111~~110 8.3953 1.~~408297~~408301 500,001 to 1,000,000 14 10,~~809~~799,~~485~~914.5181 0.96 ~~115~~114 8.~~1228~~1227 1.~~477908~~477948 1,000,001 to 2,000,000 41 58,~~475~~430,~~271~~086.6189 5.20 ~~115~~114 7.8377 1.~~718831~~719058 2,000,001 to 3,000,000 21 51,~~488~~441,~~749~~467.1216 4.58 ~~113~~112 7.6449 1.~~491197~~491191 3,000,001 to 5,000,000 26 103,~~320~~222,~~965~~837.2132 9.19 ~~117~~116 7.~~5845~~5846 1.~~441770~~441771 5,000,001 to 7,500,000 26 164,~~963~~862,~~879~~402.1360 14.68 ~~113~~112 7.6060 1.~~394988~~394992 7,500,001 to 10,000,000 12 103,~~476~~422,~~730~~728.7048 9.21 ~~111~~110 7.4690 1.434899 10,000,001 to 20,000,000 17 227,~~560~~433,~~352~~970.5844 20.25 ~~112~~111 7.5932 1.~~373985~~373973 20,000,001 to 30,000,000 5 124,~~459~~381,~~819~~022.1569 11.07 ~~113~~112 7.5529 1.~~364605~~364591 30,000,001 to 40,000,000 1 34,~~451~~437,~~593~~327.5933 3.07 ~~108~~107 8.5100 1.260000 40,000,001 to 50,000,000 3 ~~139~~138,~~058~~982,~~418~~329.8030 12.37 ~~110~~109 7.~~6967~~6968 1.~~512471~~512452 50,000,001 or Greater 1 105,000,000.00 9.3435 5251 6.6300 2.380000 Totals 169 1,123,~~995~~344,~~796~~223.2130 100.00 ~~107~~106 7.~~5502~~5501 1.~~520306~~520357

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Arizona 5 28,~~164~~146,~~568~~867.5482 2.51 ~~113~~112 7.3593 1.~~386211~~386203 Arkansas 1 3,~~171~~170,~~873~~070.5569 0.28 ~~115~~114 7.4300 1.390000 California 35 285,~~825~~632,~~230~~271.2974 25.43 ~~114~~113 7.~~6661~~6662 1.~~429214~~429215 Colorado 5 46,~~948~~913,~~728~~798.3997 4.18 ~~113~~112 7.~~6537~~6538 1.~~495810~~495787 Connecticut 2 7,~~534~~530,~~999~~879.7169 0.67 ~~114~~113 7.5735 1.~~482810~~482809 Florida 10 52,~~913~~879,~~755~~636.3795 4.71 ~~114~~113 7.9644 1.~~466241~~466229 Georgia 8 50,~~442~~412,~~600~~891.0306 4.49 ~~113~~112 7.4756 1.~~500799~~500792 Illinois 4 10,~~688~~683,~~934~~351.8050 0.95 ~~104~~103 7.7589 1.~~416794~~416795 Indiana 4 6,~~734~~724,~~206~~066.9562 0.60 9796 7.~~6444~~6445 1.~~333752~~333706 Kentucky 5 15,~~385~~377,~~560~~502.5652 1.37 ~~113~~112 7.9866 1.~~421576~~421582 Louisiana 3 4,~~139~~129,~~165~~899.8652 0.37 ~~155~~154 8.~~0748~~0749 1.~~475328~~475569 Massachusetts 4 72,~~515~~461,~~497~~715.2494 6.45 ~~113~~112 7.2421 1.~~612127~~612136 Michigan 8 39,~~388~~356,~~204~~408.3021 3.50 9493 7.5407 1.~~353530~~353551 Missouri 1 7,~~135~~131,~~335~~003.0036 0.63 ~~114~~113 7.2500 1.410000 Nevada 4 16,~~027~~017,~~807~~012.0980 1.43 ~~122~~121 7.4251 1.~~388884~~388864 New Hampshire 1 2,~~056~~054,~~644~~885.6799 0.18 ~~108~~107 8.3300 1.580000 New Jersey 3 32,~~447~~426,~~875~~469.5769 2.89 ~~114~~113 7.~~2795~~2794 1.~~257863~~257856 New Mexico 2 10,~~266~~255,~~117~~164.5933 0.91 ~~113~~112 7.2620 1.350000 New York 5 134,~~874~~857,~~263~~179.8095 12.00 6564 6.~~8448~~8447 2.~~137022~~137133 North Carolina 4 31,~~814~~810,~~403~~815.2951 2.83 ~~113~~112 7.~~5279~~5278 1.~~289145~~289147 Ohio 9 19,~~929~~916,~~553~~752.2979 1.77 ~~111~~110 7.7382 1.~~377998~~378006 Oregon 2 3,~~683~~681,~~654~~553.5281 0.33 ~~113~~112 7.4704 1.~~603483~~603487 Pennsylvania 2 4,~~016~~011,~~527~~827.9934 0.36 ~~112~~111 7.~~9371~~9369 1.~~888132~~888094 South Carolina 3 16,~~311~~302,~~532~~721.6647 1.45 ~~109~~108 8.~~3001~~3002 1.~~283805~~283794 Tennessee 3 17,~~723~~721,~~809~~028.8608 1.58 ~~113~~112 7.7846 1.~~293434~~293433 Texas 24 98,~~154~~103,~~968~~961.0650 8.73 ~~112~~111 7.8873 1.~~501657~~501736 Utah 3 28,~~181~~167,~~675~~369.1532 2.51 ~~111~~110 7.9619 1.~~324943~~324939 Virginia 9 49,~~956~~928,~~707~~192.4389 4.44 ~~113~~112 7.4634 1.~~406326~~406325 Washington 4 9,~~739~~729,~~329~~112.84 0.87 ~~114~~113 7.7099 1.~~592407~~592425 Washington,DC 3 15,~~944~~932,~~248~~989.0154 1.42 ~~110~~109 7.~~8457~~8456 1.396559 West Virginia 1 1,~~878~~876,~~016~~820.8087 0.17 ~~164~~163 8.8750 1.145000 Totals 177 1,123,~~995~~344,~~796~~223.2130 100.00 ~~107~~106 7.~~5502~~5501 1.~~520306~~520357

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Credit Lease 2 6,~~901~~869,~~546~~411.5191 0.61 ~~140~~139 6.9420 NAP 1.19 or Less 3 5,~~410~~406,~~442~~869.1835 0.48 ~~125~~124 8.4994 1.~~065529~~065542 1.20 to 1.29 25 231,~~901~~778,~~345~~273.1649 20.63 ~~114~~113 7.~~7351~~7352 1.239718 1.30 to 1.39 49 244,~~273~~112,~~277~~838.0550 21.73 ~~111~~110 7.6504 1.~~345903~~345902 1.40 to 1.49 45 ~~257~~256,~~121~~973,~~318~~584.1328 22.88 ~~114~~113 7.5201 1.431004 1.50 to 1.59 19 136,~~341~~260,~~893~~511.3191 12.13 ~~110~~109 7.7812 1.~~546100~~546102 1.60 or Greater 26 ~~242~~241,~~045~~942,~~973~~733.8786 21.5354 8685 7.~~1697~~1695 2.~~055639~~055794 Totals 169 1,123,~~995~~344,~~796~~223.2130 100.00 ~~107~~106 7.~~5502~~5501 1.~~520306~~520357

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 16 48,~~669~~633,~~711~~361.4857 4.33 ~~111~~110 7.5505 1.~~430933~~430941 Lodging 4 42,~~723~~690,~~449~~057.6792 3.80 ~~114~~113 8.4759 1.~~604356~~604361 Mixed Use 3 13,~~115~~108,~~069~~283.8531 1.17 ~~112~~111 7.~~7975~~7976 1.~~393070~~393067 Mobile Home Park 5 16,~~503~~491,~~710~~305.9136 1.47 ~~108~~107 7.~~4163~~4164 1.~~301996~~302013 Multi-Family 69 346,~~281~~094,~~057~~872.1391 30.81 ~~113~~112 7.6280 1.~~362448~~362471 Office 31 ~~303~~302,~~015~~903,~~352~~268.2079 26.96 9089 7.~~3256~~3255 1.~~772104~~772223 Retail 43 ~~342~~341,~~138~~890,~~543~~134.4085 30.44 ~~113~~112 7.~~5531~~5532 1.~~476127~~476116 Self Storage 6 11,~~548~~532,~~901~~938.5759 1.03 ~~114~~113 7.5040 1.~~451462~~451510 Totals 177 1,123,~~995~~344,~~796~~223.2130 100.00 ~~107~~106 7.~~5502~~5501 1.~~520306~~520357

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.000% or Less 5 162,~~070~~004,~~927~~675.5609 14.42 7574 6.~~7244~~7243 2.~~150966~~151071 7.001% to 7.250% 19 165,~~748~~650,~~202~~656.5632 14.75 ~~114~~113 7.1730 1.~~322889~~322882 7.251% to 7.500% 45 252,~~545~~384,~~810~~029.9438 22.47 ~~112~~111 7.4129 1.~~395936~~395939 7.501% to 7.750% 39 198,~~516~~392,~~230~~282.0355 17.66 ~~112~~111 7.6225 1.~~513179~~513222 7.751% to 8.000% 25 ~~147~~146,~~059~~973,~~299~~475.3928 13.08 ~~112~~111 7.8483 1.~~462032~~462035 8.001% to 8.250% 15 5453,~~015~~975,~~574~~293.2558 4.8180 ~~114~~113 8.1414 1.~~484731~~484704 8.251% or Greater 21 ~~144~~143,~~039~~963,~~751~~811.4810 12.8182 ~~111~~110 8.5281 1.~~368800~~368781 Totals 169 1,123,~~995~~344,~~796~~223.2130 100.00 ~~107~~106 7.~~5502~~5501 1.~~520306~~520357

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 Months or Less ~~161~~158 1,~~103~~094,~~333~~665,~~282~~786.3615 9897.1645 ~~107~~106 7.~~5348~~5248 1.~~524434~~523187 13 to 24 Months 811 2028,~~662~~678,~~513~~437.8515 12.8455 ~~124~~118 8.~~3697~~5179 1.~~301240~~413019 25 to 36 Months 0 0.00 0.00 0 0.0000 0.000000 37 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 169 1,123,~~995~~344,~~796~~223.2130 100.00 ~~107~~106 7.~~5502~~5501 1.~~520306~~520357

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) 55 Months or Less 3 107,~~848~~846,~~352~~908.2152 9.60 5251 6.6616 2.~~355262~~355275 56 to 110 Months 1839 ~~198~~269,~~238~~174,~~387~~542.4540 1723.6496 105 8.~~2133~~1411 1.~~403290~~409915 111 to 200 Months ~~143~~122 ~~807~~736,~~566~~022,~~636~~193.8509 7165.8552 114 7.~~5091~~4676 1.~~438414~~439383 201 to 300 Months 0 0.00 0.00 0 0.0000 0.000000 301 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 164 1,113,~~653~~043,~~376~~644.5101 99.08 ~~107~~106 7.5524 1.~~520951~~521001

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 55 Months or Less 0 0.00 0.00 0 0.0000 0.000000 56 to 110 Months 0 0.00 0.00 0 0.0000 0.000000 111 to 200 Months 5 10,~~342~~300,~~419~~579.7029 0.92 ~~151~~150 7.~~3076~~3080 1.~~311460~~311461 201 to 300 Months 0 0.00 0.00 0 0.0000 0.000000 301 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 5 10,~~342~~300,~~419~~579.7029 0.92 ~~151~~150 7.~~3076~~3080 1.~~311460~~311461

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 1 105,000,000.00 9.3435 5251 6.6300 2.380000 200 Months or Less 2 3,~~773~~763,~~348~~208.7651 0.34 8685 7.6623 1.~~368828~~368829 201 to 300 Months 44 162,~~911~~754,~~405~~936.5956 14.49 ~~110~~109 7.~~8955~~8956 1.~~499628~~499637 301 Months or Greater 117 841,~~968~~525,~~622~~498.1694 74.91 ~~113~~112 7.6006 1.~~418628~~418633 Totals 164 1,113,~~653~~043,~~376~~644.5101 99.08 ~~107~~106 7.5524 1.~~520951~~521001

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Credit Lease 2 6,~~901~~869,~~546~~411.5191 0.61 ~~140~~139 6.9420 NAP Underwriter's Information 8 53,~~196~~173,~~606~~641.1997 4.73 ~~123~~122 7.3785 1.~~234384~~234382 1 Year or Less 159 1,063,~~897~~301,~~643~~169.5142 94.65 ~~106~~105 7.~~5627~~5626 1.~~534602~~534658 1 to 2 Years 0 0.00 0.00 0 0.0000 0.000000 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 169 1,123,~~995~~344,~~796~~223.2130 100.00 ~~107~~106 7.~~5502~~5501 1.~~520306~~520357 (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 10014597 1 OF New York NY 599,462.50 0.00 6.630% 10014585 2 RT Chestnut Hill MA 290,097.07 33,276.21 6.890% 10014542 3 RT San Jose CA 320,695.32 25,665.62 7.760% 10014625 4 MF Various Various 310,847.49 17,147.67 8.560% 10014626 5 MF Various Various 252,463.19 14,266.26 8.510% 10014554 6 OF Los Altos CA 194,915.44 14,882.61 7.780% 10014620 7 RT Salt Lake City UT 172,640.36 12,268.31 8.000% 10012931 8 MF Hoboken NJ 150,272.99 15,549.13 7.110% 10014558 9 RT Silverthorne CO 149,888.65 22,312.55 7.550% 10014553 10 RT Rancho Santa Marga CA 141,752.33 13,783.86 7.250% 10012431 11 OF Monterey CA 120,355.65 11,066.92 7.390% 10014586 12 LO Newton MA 119,062.32 14,066.64 8.170% 10014552 13 RT Huntington Beach CA 105,806.15 8,780.41 7.650% 10014562 14 LO Daytona Beach FL 116,293.83 12,219.20 8.470% 10014527 15 MF New York NY 95,445.94 10,096.64 7.040% 10014571 16 OF Marietta GA 95,836.74 8,712.61 7.400% 10014524 17 MF Raleigh NC 92,354.17 0.00 7.150% 10014545 18 RT Walnut Creek CA 85,599.62 6,992.00 7.650% 10011645 19 MF Detroit MI 77,263.15 11,918.80 7.470% 10014621 20 MF Newport News VA 75,643.24 7,033.41 7.350% 10014544 21 RT West Hollywood CA 82,625.13 5,761.47 8.040% 10014551 22 RT Oak Park CA 74,619.27 6,108.43 7.630% 10014528 23 MF Knoxville TN 72,267.20 0.00 7.440% 10014596 24 OF White Plains NY 79,084.16 4,696.92 8.300% 10014615 25 MF Seabrook TX 66,709.79 7,213.35 7.010% 10014609 26 MF Houston TX 66,402.00 5,687.64 7.510% 10013189 27 IN Los Angeles CA 62,558.30 6,027.70 7.250% 10014607 28 MF Dallas TX 59,575.21 5,913.71 7.250% 10012460 29 RT Columbus OH 60,364.97 5,361.19 7.500% 10014563 30 OF Boca Raton FL 59,925.36 5,206.47 7.500% 10009469 31 OF Menlo Park CA 58,071.01 4,195.44 7.860% 10007383 32 OF Flint MI 56,304.36 4,535.82 7.680% 10010712 33 RT Prescott AZ 52,939.82 5,123.82 7.240% 10014622 34 MF Hampton VA 53,580.63 4,982.00 7.350% 10014593 35 MF Charlotte NC 52,875.67 0.00 7.310% 10014573 36 MF Austell GA 51,542.53 5,147.58 7.190% 10012613 37 OF Englewood CO 53,622.07 4,762.34 7.500% 10014546 38 OF South Pasadena CA 54,801.62 4,374.07 7.700% 10014537 39 RT Phoenix AZ 51,921.34 4,399.78 7.570% 10014521 40 MF Davie FL 46,953.03 4,464.79 7.300% 10014525 41 MF Las Vegas NV 46,229.00 4,515.35 7.240% 10014520 42 MF South Pasadena CA 46,253.82 4,214.96 7.410% 10014591 43 RT Lee's Summit MO 44,546.29 4,331.64 7.250% 10011574 44 OF Washington DC 49,870.79 6,156.62 8.260% 10014569 45 OF Cumming GA 44,427.63 4,038.96 7.400% 10012438 46 IN Livermore CA 44,424.11 3,868.95 7.510% 10014559 47 MU Superior CO 48,204.33 3,197.15 8.160% 10014624 48 MF Richmond VA 42,234.14 3,926.99 7.350% 10012698 49 MF Hopkinsville KY 42,539.55 3,824.33 7.440% 10014581 50 OF Florence KY 40,810.15 2,389.44 8.630% 10014600 51 IN Milford OH 7,362.60 418.86 8.630% 10014517 52 MF Bakersfield CA 42,973.15 3,414.11 7.710% 10012938 53 RT East Palo Alto CA 42,632.93 3,466.35 7.660% 10011740 54 RT Turlock CA 41,032.32 6,263.12 7.500% 10011963 55 MH Grand Rapids MI 39,705.65 6,595.23 7.260% 10012500 56 IN Waterbury CT 39,809.47 3,456.95 7.480% 10014594 57 MH Farmington NM 38,475.65 3,819.28 7.250% 10012799 58 OF Washington DC 39,556.86 3,466.05 7.530% 10014570 59 OF Cartersville GA 38,080.82 3,461.97 7.400% 10014568 60 OF Lawrenceville GA 37,888.65 3,365.01 7.500% 10008757 61 RT Richmond VA 37,059.25 3,301.62 7.460% 10014576 62 RT East Dundee IL 38,030.14 3,063.67 7.680% 10012666 63 OF Canton Township MI 36,591.75 3,107.49 7.550% 10014547 64 LO Barstow CA 43,555.28 3,900.72 9.120% 10014623 65 MF Richmond VA 33,724.28 3,135.73 7.350% 10014550 66 OF Novato CA 34,845.32 2,730.05 7.740% 10014541 67 MF Vacaville CA 32,511.71 2,723.32 7.580% 10014539 68 OF Newport Beach CA 30,879.41 2,682.89 7.500% 10012723 69 RT Flemington NJ 33,265.57 3,885.51 8.180% 10014536 70 RT Glendale AZ 29,928.84 2,829.68 7.360% 10014567 71 MF Tampa FL 27,977.43 2,720.50 7.250% 10014587 72 IN Weymouth MA 29,478.19 2,418.98 7.640% 10014560 73 OF Boulder CO 29,753.90 2,391.41 7.720% 10012681 74 MF Tucson AZ 27,388.67 2,809.04 7.130% 10014543 75 LO Mission Hills CA 32,913.39 3,205.19 8.870% 10012522 76 RT Longmont CO 27,957.35 2,265.97 7.630% 10014548 77 IN Bloomington CA 27,575.38 2,315.42 7.590% 10012003 78 SS Santa Fe NM 25,722.29 7,133.98 7.280% 10014557 79 RT Newark CA 27,992.83 1,977.27 7.960% 10013382 80 MU Sterling VA 25,724.72 2,316.66 7.400% 10014532 81 MF Houston TX 24,603.53 2,266.38 7.350% 10010268 82 RT Las Vegas NV 25,771.02 1,920.21 7.810% 10012628 83 RT Tacoma WA 24,489.50 5,885.60 7.750% 10014518 84 RT Martinez CA 20,188.29 16,248.85 6.942% 10012574 85 IN Columbia SC 22,919.45 3,518.41 7.540% 10014519 86 RT Morro Bay CA 19,737.16 15,885.75 6.942% 10014540 87 OF Westlake Village CA 21,857.56 2,028.01 7.370% 10012689 88 IN Vancouver WA 20,944.45 1,904.08 7.400% 10014533 89 MF Houston TX 21,092.47 1,709.57 7.630% 10012324 90 MF Atlantic City NJ 19,858.40 1,971.24 7.250% 10014516 91 MF Little Rock AR 20,293.82 1,802.86 7.430% 10014534 92 MF Rosenberg TX 22,640.55 1,311.11 8.500% 10011639 93 RT Marion Township OH 20,772.28 1,356.31 8.270% 10012355 94 IN Jonesville IN 18,636.75 7,700.58 7.500% 10012402 95 MF Laredo TX 17,859.94 3,008.13 7.200% 10012356 96 OF Washington DC 18,291.81 1,635.80 7.500% 10014522 97 MF Macon GA 17,347.33 1,541.10 7.430% 10012375 98 MF Ypsilanti MI 17,472.77 2,371.06 7.870% 10014566 99 OF Tampa FL 17,396.42 1,225.77 7.950% 10012625 100 OF Tucson AZ 16,305.88 2,538.40 7.500% 10014572 101 RT East Point GA 17,123.37 2,172.04 8.000% 10012364 102 SS Las Vegas NV 15,877.08 2,484.02 7.430% 10014604 103 RT Philadelphia PA 17,394.52 3,828.73 8.200% 10012425 104 RT St. Petersburg FL 15,370.45 1,303.50 7.750% 10014526 105 MF Reno NV 14,130.51 1,874.71 7.375% 10014619 106 OF Salt Lake City UT 14,821.50 1,307.71 7.530% 10012343 107 RT Jackson MI 14,486.57 2,265.84 7.410% 10014588 108 RT Boston MA 13,587.19 4,019.47 7.120% 10012455 109 MU Chesapeake VA 14,132.72 1,272.73 7.400% 10012519 110 RT Lynchburg VA 14,728.51 1,175.84 7.750% 10014577 111 RT Joliet IL 14,394.20 1,199.97 7.640% 10014602 112 MF Medford OR 13,600.62 1,241.57 7.370% 10010373 113 OF Concord NH 14,752.43 1,758.68 8.330% 10014529 114 MF Dallas TX 12,631.47 0.00 7.640% 10014535 115 MF Martinsburg WV 13,889.50 1,195.93 8.875% 10011981 116 SS Visalia CA 11,892.63 1,841.07 7.460% 10014613 117 RT Brownsville TX 12,815.45 1,581.54 8.160% 10014584 118 MF Baton Rouge LA 12,392.87 5,095.56 8.000% 10014616 119 MF Euless TX 11,984.22 923.64 7.760% 10010837 120 OF Staten Island NY 13,321.58 1,448.63 8.640% 10010802 121 MF Dallas TX 11,924.69 928.27 7.950% 10014538 122 OF Cupertino CA 11,238.16 998.09 7.500% 10012542 123 OF Costa Mesa CA 10,860.89 1,738.09 7.400% 10014575 124 MF Wauconda IL 10,771.77 801.59 7.850% 10011472 125 RT Lebanon OH 10,420.85 1,538.63 7.630% 10012444 126 MF Columbus OH 10,493.79 1,528.51 7.690% 10014603 127 IN Reading PA 10,057.20 871.92 7.520% 10014579 128 MH Indianapolis IN 10,618.75 754.60 8.000% 10014601 129 RT Bend OR 10,095.67 859.14 7.610% 10012901 130 IN Stockton CA 9,996.38 1,353.25 7.770% 10012607 131 RT Marysville WA 10,274.02 1,303.22 8.000% 10014580 132 RT Florence KY 9,885.74 669.91 8.100% 10012910 133 SS Panama City Beach FL 9,120.97 1,334.43 7.620% 10014561 134 OF Westport CT 9,330.80 663.07 8.000% 10014599 135 MF Sandusky OH 9,013.14 1,259.33 7.750% 10014530 136 MF Dallas TX 8,789.40 0.00 7.640% 10012396 137 MF Lafayette IN 8,313.55 740.66 7.460% 10014608 138 MF Dallas TX 8,342.81 1,264.08 7.500% 10012605 139 RT Port Townsend WA 8,952.61 1,124.10 8.050% 10014565 140 RT Sarasota FL 9,436.72 1,031.23 8.500% 10014595 141 MF New York NY 7,648.44 841.66 6.970% 10014611 142 MH Victoria TX 8,428.27 642.10 7.800% 10014583 143 RT New Orleans LA 8,803.44 1,052.19 8.250% 10014531 159 MF Dallas TX 5,526.27 0.00 7.640% 10012604 160 SS St. George UT 5,753.45 729.81 8.000% 10014556 161 IN Fresno CA 5,638.89 668.71 8.250% 10014606 162 IN Dallas TX 5,422.92 648.15 8.250% 10014610 163 MF Grand Prairie TX 4,993.43 384.85 7.760% 10012326 164 IN Fallbrook CA 4,539.06 588.18 8.310% 10012906 165 MF Lakeside Park KY 3,901.70 567.43 7.590% 10014564 166 MF Miami FL 3,847.31 1,491.66 8.260% 10012936 167 IN Dayton OH 3,748.86 427.14 8.270% 10014614 168 MF Houston TX 3,461.35 231.90 8.070% 10011628 169 IN Mansfield OH 3,265.73 162.63 8.770% Totals 7,305,357.93 651,572.91

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 10014597 02/11/2006 02/11/2031 N 105,000,000.00 105,000,000.00 1011/11/2001 10014585 03/11/2011 03/11/2031 N 48,~~937~~895,~~445~~054.0123 48,~~895~~861,~~054~~778.2302 1011/11/2001 10014542 N/A 12/11/2010 N 4847,~~028~~992,~~094~~315.4923 47,~~992~~966,~~315~~649.2361 0910/11/2001 10014625 N/A 10/01/2010 N 42,~~198~~171,~~031~~049.8734 42,~~171~~153,~~049~~901.3467 1011/01/2001 10014626 N/A 10/01/2010 N 34,~~473~~451,~~846~~593.0259 34,~~451~~437,~~593~~327.5933 1011/01/2001 10014554 N/A 04/11/2011 N 29,~~115~~094,~~303~~269.7390 29,~~094~~079,~~269~~387.9029 1011/11/2001 10014620 01/11/2011 01/11/2031 N 25,~~078~~060,~~416~~697.7755 25,~~060~~048,~~697~~429.5524 0911/11/2001 10012931 N/A 04/01/2011 N 24,~~564~~544,~~659~~383.6009 24,~~544~~528,~~383~~833.0996 1011/01/2001 10014558 N/A 04/11/2011 N 23,~~081~~054,~~844~~866.5764 23,~~054~~032,~~866~~554.6409 1011/11/2001 10014553 N/A 04/11/2011 N 22,~~723~~705,~~848~~601.2497 22,~~705~~691,~~601~~818.9711 1011/11/2001 10012431 N/A 03/01/2011 N 18,~~927~~913,~~963~~105.1327 18,~~913~~902,~~105~~038.2735 1011/01/2001 10014586 05/11/2011 05/11/2026 N 16,~~941~~923,~~399~~613.8660 16,~~923~~909,~~613~~546.6096 1011/11/2001 10014552 N/A 02/11/2011 N 16,~~073~~061,~~770~~654.4922 16,~~061~~052,~~654~~873.2281 1011/11/2001 10014562 N/A 06/11/2011 N 15,~~960~~944,~~475~~616.5386 15,~~944~~932,~~616~~397.8666 0910/11/2001 10014527 N/A 05/01/2011 N 15,~~757~~744,~~480~~381.2858 15,~~744~~734,~~381~~284.5894 1011/01/2001 10014571 N/A 04/11/2011 N 15,~~051~~039,~~498~~766.7093 15,~~039~~031,~~766~~054.9332 1011/11/2001 10014524 N/A 04/01/2011 N 15,000,000.00 15,000,000.00 0910/01/2001 10014545 03/11/2011 03/11/2031 N 1312,~~003~~994,~~940~~249.7929 12,~~994~~987,~~249~~257.29 1011/11/2001 10011645 N/A 03/01/2008 N 12,~~025~~011,~~694~~372.36 1211,~~011~~999,~~372~~453.3656 1011/01/2001 10014621 N/A 04/11/2011 N 11,~~960~~951,~~947~~532.8804 11,~~951~~944,~~532~~498.0463 1011/11/2001 10014544 01/11/2011 01/11/2031 N 11,~~942~~934,~~669~~299.8918 11,~~934~~928,~~299~~537.1871 10/11/2001 10014551 N/A 04/11/2011 N 11,~~365~~357,~~556~~095.7101 11,~~357~~350,~~095~~986.0158 1011/11/2001 10014528 N/A 05/01/2011 N 11,280,000.00 11,280,000.00 1011/01/2001 10014596 10/11/2010 10/11/2030 N 11,~~072~~065,~~219~~020.0279 11,~~065~~060,~~020~~323.7987 1011/11/2001 10014615 N/A 04/11/2011 N 11,~~060~~051,~~585~~274.1728 11,~~051~~044,~~274~~060.2893 1011/11/2001 10014609 N/A 05/11/2011 N 10,~~275~~267,~~690~~909.5864 10,~~267~~262,~~909~~222.6400 1011/11/2001 10013189 05/01/2011 05/01/2031 N 10,~~028~~020,~~458~~461.9253 10,~~020~~014,~~461~~433.5383 1011/01/2001 10014607 N/A 02/11/2011 N 9,~~550~~542,~~424~~635.2985 9,~~542~~536,~~635~~722.8514 1011/11/2001 10012460 N/A 02/01/2011 N 9,~~354~~346,~~097~~834.1712 9,~~346~~341,~~834~~472.1293 1011/01/2001 10014563 N/A 04/11/2011 N 9,~~285~~278,~~860~~764.0181 9,~~278~~273,~~764~~558.8134 1011/11/2001 10009469 N/A 06/01/2011 N 8,~~585~~579,~~837~~808.8867 8,~~579~~575,~~808~~613.6723 1011/01/2001 10007383 N/A 03/01/2008 N 8,~~520~~513,~~076~~764.1647 8,~~513~~509,~~764~~228.4765 1011/01/2001 10010712 N/A 05/01/2011 N 8,~~498~~491,~~295~~505.6304 8,~~491~~486,~~505~~381.0422 1011/01/2001 10014622 N/A 04/11/2011 N 8,~~472~~465,~~338~~668.0751 8,~~465~~460,~~668~~686.51 1011/11/2001 10014593 N/A 05/11/2011 N 8,400,000.00 8,400,000.00 0910/11/2001 10014573 N/A 04/11/2011 N 8,~~331~~324,~~642~~873.8820 8,~~324~~319,~~873~~725.2062 1011/11/2001 10012613 N/A 02/01/2011 N 8,~~309~~302,~~224~~772.6185 8,~~302~~298,~~772~~010.8551 1011/01/2001 10014546 N/A 03/11/2011 N 8,~~271~~265,~~114~~011.1847 8,~~265~~260,~~011~~637.4740 1011/11/2001 10014537 N/A 03/11/2011 N 7,~~971~~965,~~128~~091.3071 7,~~965~~960,~~091~~691.7193 10/11/2001 10014521 N/A 04/01/2011 N 7,~~475~~469,~~272~~329.4621 7,~~469~~464,~~329~~864.2142 1011/01/2001 10014525 N/A 04/01/2011 N 7,~~421~~415,~~066~~095.1456 7,~~415~~410,~~095~~580.5621 11/01/2001 10014520 N/A 03/01/2011 N 7,~~254~~248,~~540~~868.3334 7,~~248~~244,~~868~~653.3438 1011/01/2001 10014591 N/A 04/11/2011 N 7,~~141~~135,~~068~~335.9700 7,~~135~~131,~~335~~003.0036 1011/11/2001 10011574 N/A 09/01/2010 N 7,~~019~~011,~~148~~436.7548 7,~~011~~005,~~436~~279.4886 1011/01/2001 10014569 N/A 04/11/2011 N 6,~~977~~972,~~515~~077.9436 6,~~972~~968,~~077~~038.3640 1011/11/2001 10012438 03/01/2011 03/01/2031 N 6,~~874~~869,~~682~~413.2726 6,~~869~~865,~~413~~544.2631 1011/01/2001 10014559 N/A 12/01/2010 N 6,~~864~~860,~~918~~198.2016 6,~~860~~857,~~198~~001.1601 1011/01/2001 10014624 N/A 04/11/2011 N 6,~~678~~672,~~195~~938.9072 6,~~672~~669,~~938~~011.7273 1011/11/2001 10012698 N/A 03/01/2011 N 6,~~645~~639,~~052~~888.5904 6,~~639~~636,~~888~~063.0471 1011/01/2001 10014581 N/A 04/01/2010 N 5,~~495~~491,~~271~~591.2986 5,~~491~~489,~~591~~202.8642 0910/01/2001 10014600 N/A 04/01/2010 N ~~991~~990,~~395~~744.7407 990,~~744~~325.0721 0910/01/2001 10014517 N/A 03/01/2011 N 6,~~477~~472,~~442~~672.2354 6,~~472~~469,~~672~~258.5443 1011/01/2001 10012938 03/01/2013 03/01/2031 N 6,~~468~~463,~~154~~343.4657 6,~~463~~459,~~343~~877.5722 1011/01/2001 10011740 03/01/2011 03/01/2026 N 6,~~360~~353,~~931~~391.4179 6,~~353~~347,~~391~~128.7967 1011/01/2001 10011963 N/A 03/01/2011 N 6,~~359~~351,~~039~~210.2556 6,~~351~~344,~~210~~615.5633 1011/01/2001 10012500 N/A 05/01/2011 N 6,~~185~~180,~~240~~528.4065 6,~~180~~177,~~528~~071.6570 1011/01/2001 10014594 N/A 02/11/2011 N 6,~~167~~162,~~982~~952.3430 6,~~162~~159,~~952~~133.3002 1011/11/2001 10012799 N/A 02/01/2011 N 6,~~105~~100,~~243~~530.2473 6,~~100~~097,~~530~~064.7368 1011/01/2001 10014570 N/A 04/11/2011 N 5,~~980~~976,~~727~~066.9633 5,~~976~~972,~~066~~604.3336 1011/11/2001 10014568 N/A 02/11/2011 N 5,~~871~~866,~~188~~629.6188 5,~~866~~863,~~629~~264.8887 1011/11/2001 10008757 N/A 03/01/2011 N 5,~~773~~768,~~443~~974.3505 5,~~768~~765,~~974~~672.0543 1011/01/2001 10014576 N/A 03/11/2011 N 5,~~754~~750,~~788~~525.2710 5,~~750~~747,~~525~~461.1043 1011/11/2001 10012666 N/A 04/01/2011 N 5,~~632~~628,~~559~~297.0195 5,~~628~~625,~~297~~190.9546 1011/01/2001 10014547 10/11/2010 10/11/2025 N 5,~~551~~546,~~353~~087.2958 5,~~546~~542,~~087~~186.5886 1011/11/2001 10014623 N/A 04/11/2011 N 5,~~332~~328,~~589~~391.2434 5,~~328~~325,~~391~~255.3461 1011/11/2001 10014550 N/A 03/11/2011 N 5,~~231~~228,~~934~~104.1677 5,~~228~~225,~~104~~374.7772 1011/11/2001 10014541 N/A 04/11/2011 N 4,~~984~~980,~~688~~940.8948 4,~~980~~978,~~940~~217.4816 1011/11/2001 10014539 N/A 04/11/2011 N 4,~~784~~781,~~984~~328.2005 4,~~781~~778,~~328~~645.0516 0910/11/2001 10012723 N/A 06/01/2011 N 4,~~727~~722,~~538~~613.8987 4,~~722~~718,~~613~~728.8736 1011/01/2001 10014536 N/A 02/11/2011 N 4,~~726~~722,~~063~~291.9293 4,~~722~~719,~~291~~462.9325 1011/11/2001 10014567 N/A 04/11/2011 N 4,~~484~~481,~~970~~368.0682 4,~~481~~478,~~368~~648.8232 1011/11/2001 10014587 N/A 03/11/2011 N 4,~~484~~480,~~072~~724.9942 4,~~480~~478,~~724~~305.4244 1011/11/2001 10014560 N/A 02/11/2011 N 4,~~479~~475,~~096~~766.2344 4,~~475~~473,~~766~~375.4403 1011/11/2001 10012681 N/A 04/01/2011 N 4,~~464~~460,~~568~~897.7299 4,~~460~~458,~~897~~088.9995 1011/01/2001 10014543 11/11/2010 11/11/2025 N 4,~~313~~309,~~367~~131.2463 4,~~309~~305,~~131~~926.6344 1011/11/2001 10012522 N/A 05/01/2011 N 4,~~258~~255,~~272~~124.1130 4,~~255~~252,~~124~~858.3033 1011/01/2001 10014548 N/A 03/11/2011 N 4,~~222~~219,~~291~~106.6483 4,~~219~~216,~~106~~791.8341 10/11/2001 10012003 N/A 04/01/2011 N 4,~~111~~103,~~081~~165.0029 4,~~103~~096,~~165~~031.2931 1011/01/2001 10014557 N/A 03/11/2011 N 4,~~086~~083,~~756~~894.2395 4,~~083~~081,~~894~~917.9568 1011/11/2001 10013382 N/A 05/01/2011 N 4,~~040~~037,~~136~~008.0382 4,~~037~~034,~~008~~692.8216 1011/01/2001 10014532 N/A 05/01/2011 N 3,~~890~~887,~~366~~324.0866 3,~~887~~885,~~324~~058.6628 1011/01/2001 10010268 N/A 05/01/2011 N 3,~~834~~831,~~696~~962.6792 3,~~831~~830,~~962~~042.9271 1011/01/2001 10012628 N/A 05/01/2011 N 3,~~676~~669,~~234~~601.5277 3,~~669~~663,~~601~~716.7717 1011/01/2001 10014518 N/A 06/01/2013 N 3,~~505~~489,~~920~~764.0667 3,~~489~~473,~~764~~515.6782 1011/01/2001 10012574 01/01/2011 01/01/2026 N 3,~~534~~529,~~222~~991.5943 3,~~529~~526,~~991~~473.4302 1011/01/2001 10014519 N/A 06/01/2013 N 3,~~427~~411,~~576~~781.2284 3,~~411~~395,~~781~~896.8409 1011/01/2001 10014540 N/A 03/11/2011 N 3,~~446~~444,~~810~~094.5110 3,~~444~~442,~~094~~066.1009 1011/11/2001 10012689 N/A 04/01/2011 N 3,~~289~~286,~~400~~836.3950 3,~~286~~284,~~836~~932.5042 1011/01/2001 10014533 N/A 05/01/2011 N 3,~~212~~210,~~660~~285.7588 3,~~210~~208,~~285~~576.8831 1011/01/2001 10012324 N/A 02/01/2011 N 3,~~183~~180,~~474~~878.7661 3,~~180~~178,~~878~~907.6137 1011/01/2001 10014516 N/A 05/01/2011 N 3,~~174~~171,~~315~~873.9255 3,~~171~~170,~~873~~070.5569 1011/01/2001 10014534 N/A 09/01/2015 N 3,~~095~~093,~~232~~205.5646 3,~~093~~091,~~205~~894.4635 1011/01/2001 10011639 08/01/2010 08/01/2030 N 2,~~918~~916,~~898~~885.5099 2,~~916~~915,~~885~~529.9968 1011/01/2001 10012355 03/01/2008 03/01/2017 N 2,~~893~~885,~~940~~690.3111 2,~~885~~877,~~690~~989.1153 1011/01/2001 10012402 N/A 04/01/2011 N 2,~~884~~880,~~199~~636.0315 2,~~880~~877,~~636~~628.1502 1011/01/2001 10012356 01/01/2011 01/01/2031 N 2,~~834~~832,~~492~~280.8380 2,~~832~~830,~~280~~645.8000 1011/01/2001 10014522 N/A 05/01/2011 N 2,~~713~~711,~~431~~343.5780 2,~~711~~709,~~343~~802.8070 1011/01/2001 10012375 N/A 02/01/2011 N 2,~~581~~578,~~181~~266.6305 2,~~578~~575,~~266~~894.0599 1011/01/2001 10014566 N/A 04/11/2011 N 2,~~542~~541,~~944~~169.1800 2,~~541~~539,~~169~~943.0023 1011/11/2001 10012625 01/01/2011 01/01/2026 N 2,~~527~~524,~~827~~781.2387 2,~~524~~522,~~781~~243.8747 1011/01/2001 10014572 N/A 04/11/2011 N 2,~~488~~485,~~357~~650.0670 2,~~485~~483,~~650~~478.7066 1011/11/2001 10012364 N/A 03/01/2011 N 2,~~484~~481,~~525~~547.4368 2,~~481~~479,~~547~~063.6866 1011/01/2001 10014604 N/A 01/11/2011 N 2,~~467~~463,~~785~~425.2217 2,~~463~~459,~~425~~596.1744 1011/11/2001 10012425 01/01/2011 01/01/2031 N 2,~~304~~303,~~956~~168.4770 2,~~303~~301,~~168~~865.7020 1011/01/2001 10014526 N/A 12/01/2015 N 2,~~301~~299,~~064~~200.1993 2,~~299~~297,~~200~~326.9322 1011/01/2001 10014619 N/A 01/11/2011 N 2,~~287~~285,~~573~~798.6798 2,~~285~~284,~~798~~491.9827 1011/11/2001 10012343 N/A 04/01/2011 N 2,~~273~~270,~~041~~325.6931 2,~~270~~268,~~325~~059.3147 1011/01/2001 10014588 N/A 02/11/2011 N 2,~~220~~216,~~536~~104.4799 2,~~216~~212,~~104~~085.9952 1011/11/2001 10012455 N/A 05/01/2011 N 2,~~219~~217,~~580~~862.9087 2,~~217~~216,~~862~~590.8714 1011/01/2001 10012519 01/01/2011 01/01/2031 N 2,~~208~~206,~~618~~978.4610 2,~~206~~205,~~978~~802.1026 1011/01/2001 10014577 N/A 02/11/2011 N 2,~~189~~187,~~592~~938.1740 2,~~187~~186,~~938~~738.4043 1011/11/2001 10014602 N/A 05/11/2011 N 2,~~144~~143,~~718~~048.8985 2,~~143~~141,~~048~~807.8528 1011/11/2001 10010373 N/A 10/01/2010 N 2,~~058~~056,~~863~~644.8367 2,~~056~~054,~~644~~885.6799 1011/01/2001 10014529 N/A 05/01/2011 N 1,920,000.00 1,920,000.00 1011/01/2001 10014535 N/A 06/01/2015 N 1,~~879~~878,~~203~~016.9580 1,~~878~~876,~~016~~820.8087 1011/01/2001 10011981 N/A 03/01/2011 N 1,~~853~~851,~~524~~313.3539 1,~~851~~849,~~313~~472.3932 1011/01/2001 10014613 N/A 01/11/2011 N 1,~~825~~823,~~811~~829.4497 1,~~823~~822,~~829~~248.9743 1011/11/2001 10014584 N/A 04/11/2016 N 1,~~804~~798,~~424~~965.5966 1,~~798~~793,~~965~~870.66 10 11/11/2001 10014616 N/A 04/11/2011 N 1,~~794~~793,~~750~~448.3150 1,~~793~~792,~~448~~524.5086 1011/11/2001 10010837 N/A 08/01/2010 N 1,~~792~~790,~~399~~534.5461 1,~~790~~789,~~534~~085.6198 1011/01/2001 10010802 N/A 05/01/2010 N 1,~~743~~741,~~195~~890.0677 1,~~741~~740,~~890~~962.7750 1011/01/2001 10014538 N/A 02/11/2011 N 1,~~741~~740,~~454~~102.2913 1,~~740~~739,~~102~~104.1304 1011/11/2001 10012542 N/A 02/01/2011 N 1,~~706~~704,~~487~~411.0642 1,~~704~~702,~~411~~673.4233 1011/01/2001 10014575 N/A 03/11/2006 N 1,~~594~~593,~~664~~522.3575 1,~~593~~592,~~522~~721.7516 1011/11/2001 10011472 N/A 02/01/2011 N 1,~~587~~586,~~921~~058.5055 1,~~586~~584,~~058~~519.5592 1011/01/2001 10012444 N/A 01/01/2011 N 1,~~586~~584,~~554~~699.3320 1,~~584~~583,~~699~~170.2069 1011/01/2001 10014603 03/11/2011 03/11/2031 N 1,~~554~~553,~~291~~102.7182 1,~~553~~552,~~102~~230.8290 1011/11/2001 10014579 N/A 01/11/2011 N 1,~~542~~541,~~521~~431.6780 1,~~541~~540,~~431~~677.8020 1011/11/2001 10014601 N/A 01/11/2011 N 1,~~541~~540,~~783~~605.0167 1,~~540~~539,~~605~~746.6753 1011/11/2001 10012901 N/A 06/01/2011 N 1,~~495~~494,~~705~~040.3541 1,~~494~~492,~~040~~687.4116 1011/01/2001 10012607 N/A 04/01/2011 N 1,~~493~~491,~~014~~390.2746 1,~~491~~490,~~390~~087.4624 1011/01/2001 10014580 N/A 01/11/2011 N 1,~~418~~417,~~292~~310.2305 1,~~417~~416,~~310~~640.0514 1011/11/2001 10012910 N/A 03/01/2011 N 1,~~391~~390,~~656~~037.3294 1,~~390~~388,~~037~~703.9451 1011/01/2001 10014561 N/A 01/11/2011 N 1,~~355~~354,~~428~~471.7406 1,~~354~~353,~~471~~807.0699 1011/11/2001 10014599 N/A 03/11/2011 N 1,~~352~~350,~~104~~564.7764 1,~~350~~349,~~564~~305.6431 10/11/2001 10014530 N/A 05/01/2011 N 1,336,000.00 1,336,000.00 1011/01/2001 10012396 N/A 03/01/2011 N 1,~~295~~294,~~164~~161.1554 1,~~294~~293,~~161~~420.5488 1011/01/2001 10014608 N/A 04/11/2011 N 1,~~293~~291,~~314~~790.3264 1,~~291~~290,~~790~~526.6456 1011/11/2001 10012605 N/A 03/01/2011 N 1,~~292~~291,~~904~~501.5911 1,~~291~~290,~~501~~377.1101 1011/01/2001 10014565 N/A 01/11/2011 N 1,~~290~~289,~~594~~267.0783 1,~~289~~288,~~267~~236.8360 1011/11/2001 10014595 N/A 04/11/2011 N 1,~~275~~274,~~408~~326.9282 1,~~274~~273,~~326~~485.8216 1011/11/2001 10014611 N/A 03/11/2006 N 1,~~255~~254,~~737~~829.5446 1,254,~~829~~187.4636 1011/11/2001 10014583 N/A 01/11/2011 N 1,~~240~~239,~~520~~193.9489 1,~~239~~238,~~193~~141.8970 1011/11/2001 10014531 N/A 05/01/2011 N 840,000.00 840,000.00 1011/01/2001 10012604 N/A 04/01/2011 N ~~836,087.96~~ 835,178.62 10834,448.81 11/01/2001 10014556 N/A 02/11/2011 N ~~794~~793,~~588~~743.6787 793,~~743~~075.8716 1011/11/2001 10014606 N/A 01/11/2011 N ~~764,160.90~~ 763,343.44 762,695.29 10/11/2001 10014610 N/A 04/11/2011 N 747,~~812~~270.6017 ~~747~~746,~~270~~885.1732 1011/11/2001 10012326 N/A 04/01/2011 N 643,~~855~~125.3472 ~~643~~642,~~125~~537.7254 1011/01/2001 10012906 N/A 05/01/2011 N ~~597~~596,~~659~~970.8794 596,~~970~~403.9451 1011/01/2001 10014564 N/A 04/11/2016 N ~~542,505.94~~ 540,901.22 10539,409.56 11/11/2001 10012936 N/A 05/01/2011 N 526,~~967~~422.0068 ~~526~~525,~~422~~995.6854 1011/01/2001 10014614 N/A 03/11/2011 N 498,~~436~~095.3407 ~~498~~497,~~095~~863.0717 1011/11/2001 10011628 N/A 10/01/2010 N 432,~~701~~435.7774 432,~~435~~273.7411 1011/01/2001 Totals 1,~~124~~123,~~848~~995,~~197~~796.1721 1,123,~~995~~344,~~796~~223.2130

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 11/19/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/17/2001 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 11/19/2001 0 $0.00 0 $0.00 10/17/2001 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 08/17/2001 0 $0.00 0 $0.00 07/17/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/19/2001 7.550128% 7.495878% 106 10/17/2001 7.550157% 7.495907% 107 09/17/2001 7.550211% 7.495961% 108 08/17/2001 7.550240% 7.495990% 109 07/17/2001 7.550268% 7.496018% 110 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) 10014542 3 0 10/11/2001 346,360.94 346,360.94 B 10014562 14 0 10/11/2001 128,513.03 128,513.03 B 10014524 17 0 0910/01/2001 8992,~~375~~354.0017 8992,~~375~~354.0017 A 10014544 21 0 10/11/2001 88,386.60 88,386.60 B 10014593 35 0 10/11/2001 52,875.67 52,875.67 B 10014537 39 0 10/11/2001 56,321.12 56,321.12 B 10014581 50 0 0910/01/2001 43,199.59 43,199.59 B 10014600 51 0 0910/01/2001 7,781.46 7,781.46 B 10014539 68 0 10/11/2001 33,562.30 33,562.30 B 10014548 77 0 10/11/2001 29,890.80 29,890.80 B 10014599 135 0 10/11/2001 10,272.47 10,272.47 B 10014578 153 0 10/11/2001 7,704.35 7,704.35 B 10014606 162 0 10/11/2001 6,071.07 6,071.07 B Totals 313 ~~140~~903,~~356~~293.0557 ~~140~~903,~~356~~293.0557

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances 10014542 47,992,315.23 0.00 10014562 15,944,616.86 0.00 10014524 15,000,000.00 0.00 10014544 11,934,299.18 0.00 10014593 8,400,000.00 0.00 10014537 7,965,091.71 0.00 10014581 5,~~495~~491,~~271~~591.2986 0.00 10014600 ~~991~~990,~~395~~744.7407 0.00 10014539 4,781,328.05 0.00 10014548 4,219,106.83 0.00 10014599 1,350,564.64 0.00 10014578 1,012,923.50 0.00 10014606 763,343.44 0.00 Totals 21128,~~486~~845,~~667~~925.0337 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by deliquency code: Total for Status Code = A (1 loan) 92,354.17 92,354.17 15,000,000.00 0.00 Total for Status Code = B (12 loans) 810,939.40 810,939.45 110,845,925.37 0.00

(1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10- Deed In Lieu Of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD **Outstanding P & I Advances include the current period advance. Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · COMMERCIAL MORTGAGE PASS THROUGH SER 2001-CK3