8-K 1 csf01ck1.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 18,2001 (Date of earliest event reported) Commission File No.: 333-53012-01 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2001-CK1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2289278 52-2289279 52-2289280 52-7137418 52-7137419 (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 December 18,2001 a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2001-CK1. 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-CK1, relating to the December 18,2001 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-CK1 By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: December 18,2001 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-CK1, relating to the December 18,2001 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-CK1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 12/18/2001 Record Date: 11/30/2001 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 - 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 Underwriter 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'Conner Phone Number (816) 221-8800 Special Servicer ORIX Capital Markets, LLC 1717 Main Street, 14th Floor Dallas, TX 75201 Contact: Paul G. Smyth Phone Number (214) 237-2010 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 22540AXH6 5.900000% 106,000,000.00 ~~102~~101,~~749~~559,~~500~~025.4190 ~~690~~698,~~551~~688.5128 A-2 22540AXJ2 6.250000% 149,000,000.00 149,000,000.00 0.00 A-3 22540AXK9 6.380000% 498,435,000.00 498,435,000.00 0.00 B 22540AXL7 6.560000% 42,917,000.00 42,917,000.00 0.00 C 22540AXM5 6.730000% 45,441,000.00 45,441,000.00 0.00 D 22540AXN3 6.840000% 12,621,000.00 12,621,000.00 0.00 E 22540AXS2 7.020000% 12,623,000.00 12,623,000.00 0.00 F 22540AXT0 6.650000% 20,196,000.00 20,196,000.00 0.00 G 22540AXU7 6.730000% 17,672,000.00 17,672,000.00 0.00 H 22540AXV5 5.863000% 17,450,000.00 17,450,000.00 0.00 J 22540AXW3 5.863000% 27,421,000.00 27,421,000.00 0.00 K 22540AXX1 5.863000% 7,479,000.00 7,479,000.00 0.00 L 22540AXY9 5.863000% 7,478,000.00 7,478,000.00 0.00 M 22540AXZ6 5.863000% 14,957,000.00 14,957,000.00 0.00 N 22540AYA0 5.863000% 4,986,000.00 4,986,000.00 0.00 O 22540AYB8 5.863000% 12,464,787.84 12,464,787.84 0.00 V 22540AYC6 0.000000% 0.00 0.00 0.00 R1 22540AYD4 0.000000% 0.00 0.00 0.00 R2 N/A 0.000000% 0.00 0.00 0.00 R3 N/A 0.000000% 0.00 0.00 0.00 997,140,787.84 ~~993~~992,~~890~~699,~~288~~813.2574 ~~690~~698,~~551~~688.5128

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22540AXH6 ~~505~~499,~~185~~331.0488 0.00 0.00 1,~~195~~198,~~736~~020.5516 ~~102~~100,~~058~~860,~~948~~337.9062 24.5457% A-2 22540AXJ2 776,041.67 0.00 0.00 776,041.67 149,000,000.00 24.5457% A-3 22540AXK9 2,650,012.75 0.00 0.00 2,650,012.75 498,435,000.00 24.5457% B 22540AXL7 234,612.93 0.00 0.00 234,612.93 42,917,000.00 20.2224% C 22540AXM5 254,848.27 0.00 0.00 254,848.27 45,441,000.00 15.6466% D 22540AXN3 71,939.70 0.00 0.00 71,939.70 12,621,000.00 14.3739% E 22540AXS2 73,844.55 0.00 0.00 73,844.55 12,623,000.00 13.1012% F 22540AXT0 111,919.50 0.00 0.00 111,919.50 20,196,000.00 11.0708% G 22540AXU7 99,110.47 0.00 0.00 99,110.47 17,672,000.00 9.2930% H 22540AXV5 85,257.79 0.00 0.00 85,257.79 17,450,000.00 7.5354% J 22540AXW3 133,974.44 0.00 0.00 133,974.44 27,421,000.00 4.77% K 22540AXX1 36,541.15 0.00 0.00 36,541.15 7,479,000.00 4.02% L 22540AXY9 36,536.26 0.00 0.00 36,536.26 7,478,000.00 3.2627% M 22540AXZ6 73,077.41 0.00 0.00 73,077.41 14,957,000.00 1.76% N 22540AYA0 24,360.77 0.00 0.00 24,360.77 4,986,000.00 1.26% O 22540AYB8 60,~~749~~258.1262 0.00 0.00 60,~~749~~258.1262 12,464,787.84 0.00% V 22540AYC6 0.00 0.00 0.00 0.00 0.00 0.00% R1 22540AYD4 0.00 0.00 0.00 0.00 0.00 0.00% R2 N/A 0.00 0.00 0.00 0.00 0.00 0.00% R3 N/A 0.00 0.00 0.00 0.00 0.00 0.00% 5,~~228~~221,~~011~~668.8216 0.00 0.00 5,~~918~~920,~~563~~356.3344 ~~993~~992,~~199~~001,~~736~~125.7446

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22540AXP8 1.~~044729~~043300% 997,140,787.84 ~~993~~992,~~890~~699,~~288~~813.2574 A-CP 22540AXQ6 1.026136% 351,470,000.00 351,470,000.00 A-Y 22540AXR4 0.~~778722~~778704% 498,435,000.00 498,435,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22540AXP8 ~~865~~863,~~288~~069.1738 0.00 ~~865~~863,~~288~~069.1738 ~~993~~992,~~199~~001,~~736~~125.7446 A-CP 22540AXQ6 300,546.66 0.00 300,546.66 351,470,000.00 A-Y 22540AXR4 323,~~451~~444.8733 0.00 323,~~451~~444.8733 498,435,000.00 (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 22540AXH6 ~~969~~958.~~33490953~~10401792 6.~~51463689~~59139887 4.~~76589660~~71067811 0.00000000 0.00000000 ~~962~~951.~~82027264~~51261906 A-2 22540AXJ2 1,000.00000000 0.00000000 5.20833336 0.00000000 0.00000000 1,000.00000000 A-3 22540AXK9 1,000.00000000 0.00000000 5.31666667 0.00000000 0.00000000 1,000.00000000 B 22540AXL7 1,000.00000000 0.00000000 5.46666659 0.00000000 0.00000000 1,000.00000000 C 22540AXM5 1,000.00000000 0.00000000 5.60833322 0.00000000 0.00000000 1,000.00000000 D 22540AXN3 1,000.00000000 0.00000000 5.70000000 0.00000000 0.00000000 1,000.00000000 E 22540AXS2 1,000.00000000 0.00000000 5.85000000 0.00000000 0.00000000 1,000.00000000 F 22540AXT0 1,000.00000000 0.00000000 5.54166667 0.00000000 0.00000000 1,000.00000000 G 22540AXU7 1,000.00000000 0.00000000 5.60833352 0.00000000 0.00000000 1,000.00000000 H 22540AXV5 1,000.00000000 0.00000000 4.88583324 0.00000000 0.00000000 1,000.00000000 J 22540AXW3 1,000.00000000 0.00000000 4.88583349 0.00000000 0.00000000 1,000.00000000 K 22540AXX1 1,000.00000000 0.00000000 4.88583367 0.00000000 0.00000000 1,000.00000000 L 22540AXY9 1,000.00000000 0.00000000 4.88583311 0.00000000 0.00000000 1,000.00000000 M 22540AXZ6 1,000.00000000 0.00000000 4.88583339 0.00000000 0.00000000 1,000.00000000 N 22540AYA0 1,000.00000000 0.00000000 4.88583434 0.00000000 0.00000000 1,000.00000000 O 22540AYB8 1,000.00000000 0.00000000 4.~~87365856~~83430771 0.00000000 0.00000000 1,000.00000000 V 22540AYC6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R1 22540AYD4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R2 N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R3 N/A 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 22540AXP8 ~~996~~995.~~74017989~~54629180 0.~~86776931~~86554415 0.00000000 ~~996~~994.~~04764829~~84560010 A-CP 22540AXQ6 1,~~000~~00000.~~00000000~~000000 0.85511327 0.00000000 ~~1,000~~1000.00000000 A-Y 22540AXR4 1,~~000~~00000.~~00000000~~000000 0.~~64893491~~64891978 0.00000000 ~~1,000~~1000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~640~~263,~~710~~059.2275 Servicing Advances Outstanding 17,~~281~~407.0075 Reimbursement for Interest on Advances ~~151~~203.7639 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 44,~~585~~531.4603 Less Delinquent Servicing Fees 86,~~158~~357.2124 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 83,~~987~~489.5020 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4541,~~414~~662.7599

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 ~~505~~499,~~185~~331.0488 0.00 ~~505~~499,~~185~~331.0488 0.00 0.00 ~~505~~499,~~185~~331.0488 0.00 A-2 776,041.67 0.00 776,041.67 0.00 0.00 776,041.67 0.00 A-3 2,650,012.75 0.00 2,650,012.75 0.00 0.00 2,650,012.75 0.00 A-X ~~865~~863,~~288~~069.1738 0.00 ~~865~~863,~~288~~069.1738 0.00 0.00 ~~865~~863,~~288~~069.1738 0.00 A-CP 300,546.66 0.00 300,546.66 0.00 0.00 300,546.66 0.00 A-Y 323,~~451~~444.8733 0.00 323,~~451~~444.8733 0.00 0.00 323,~~451~~444.8733 0.00 B 234,612.93 0.00 234,612.93 0.00 0.00 234,612.93 0.00 C 254,848.27 0.00 254,848.27 0.00 0.00 254,848.27 0.00 D 71,939.70 0.00 71,939.70 0.00 0.00 71,939.70 0.00 E 73,844.55 0.00 73,844.55 0.00 0.00 73,844.55 0.00 F 111,919.50 0.00 111,919.50 0.00 0.00 111,919.50 0.00 G 99,110.47 0.00 99,110.47 0.00 0.00 99,110.47 0.00 H 85,257.79 0.00 85,257.79 0.00 0.00 85,257.79 0.00 J 133,974.44 0.00 133,974.44 0.00 0.00 133,974.44 0.00 K 36,541.15 0.00 36,541.15 0.00 0.00 36,541.15 0.00 L 36,536.26 0.00 36,536.26 0.00 0.00 36,536.26 0.00 M 73,077.41 0.00 73,077.41 0.00 0.00 73,077.41 0.00 N 24,360.77 0.00 24,360.77 0.00 0.00 24,360.77 0.00 O 60,900.88 0.00 60,900.88 0.00 ~~151~~642.7626 60,~~749~~258.1262 12,~~475~~201.4469 Total 6,~~717~~709,~~450~~370.2879 0.00 6,~~717~~709,~~450~~370.2879 0.00 ~~151~~642.7626 6,~~717~~708,~~298~~728.5253 12,~~475~~201.4469

Other Required Information Available Distribution Amount (1) 7,407,~~850~~416.0381 Aggregate Number of Outstanding Loans 142 Aggregate Unpaid Principal Balance of Loans ~~993~~992,~~267~~045,~~714~~933.0002 Aggregate Stated Principal Balance of Loans ~~993~~992,~~199~~001,~~736~~125.7446 Aggregate Amount of Servicing Fee 4541,~~414~~662.7599 Aggregate Amount of Special Servicing Fee 0438.0087 Aggregate Amount of Trustee Fee 2,~~401~~399.9002 Aggregate Trust Fund Expenses ~~151~~203.7639 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.

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) 500,000 or less 7 2,~~295~~291,~~330~~489.9581 0.23 ~~106~~104 8.7886 1.~~659074~~659052 500,001 to 750,000 6 3,~~624~~618,~~239~~441.8775 0.36 ~~107~~105 8.9110 1.~~589943~~589915 750,001 to 1,000,000 8 7,~~117~~099,~~618~~604.5518 0.72 ~~100~~98 8.~~5736~~5735 1.~~341794~~342048 1,000,001 to 1,250,000 9 10,~~299~~286,~~417~~015.4590 1.04 ~~110~~108 8.6427 1.~~373554~~373521 1,250,001 to 1,500,000 7 9,~~556~~543,~~029~~395.7089 0.96 ~~107~~105 8.4728 1.~~363612~~363605 1,500,001 to 1,750,000 6 10,~~046~~033,~~634~~606.6624 1.01 ~~110~~108 8.~~4136~~4137 1.~~138706~~138652 1,750,001 to 2,000,000 5 9,~~447~~427,~~891~~458.7805 0.95 ~~110~~108 8.~~3143~~3144 1.~~394803~~394920 2,000,001 to 3,000,000 25 63,~~535~~450,~~909~~732.5248 6.40 ~~107~~105 8.1793 1.~~420840~~420798 3,000,001 to 4,000,000 12 42,~~593~~538,~~719~~392.5157 4.29 ~~108~~106 8.~~1726~~1725 1.~~359029~~358997 4,000,001 to 5,000,000 7 31,~~567~~523,~~050~~169.6501 3.18 ~~111~~109 8.1991 1.~~321366~~321336 5,000,001 to 6,000,000 7 39,~~364~~307,~~610~~586.9097 3.96 ~~109~~107 8.1357 1.~~241958~~242009 6,000,001 to 8,500,000 10 71,~~968~~872,~~445~~315.9575 7.25 ~~109~~107 8.1973 1.~~429774~~429702 8,500,001 to 9,500,000 4 36,~~283~~247,~~524~~286.9926 3.65 ~~107~~105 8.4664 1.~~400501~~400476 9,500,001 to 10,000,000 3 29,~~148~~112,~~374~~040.7946 2.93 ~~113~~111 8.2015 1.~~307776~~307766 10,000,001 to 11,250,000 2 20,~~473~~439,~~060~~488.4456 2.06 ~~121~~119 8.~~0387~~0388 1.~~504063~~504034 11,250,001 to 12,000,000 23 2335,~~561~~527,~~567~~008.8454 23.3758 ~~122~~115 8.~~1128~~1254 1.~~289876~~387816 12,000,001 to 19,500,000 10 ~~150~~157,~~685~~964,~~361~~757.9043 15.1792 ~~105~~104 8.~~2315~~2178 1.~~346085~~315223 19,500,001 to 34,500,000 65 ~~133~~113,~~175~~506,~~568~~015.6265 1311.4144 9996 7.~~8839~~8519 1.~~438907~~477118 34,500,001 and greater 6 298,~~455~~212,~~378~~319.6796 30.0506 9593 8.~~1621~~1619 1.~~520919~~520941 Totals 142 ~~993~~992,~~199~~001,~~736~~125.7446 100.00 ~~103~~101 8.1672 1.~~420746~~421223

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 1 6,~~452~~446,~~844~~742.7275 0.65 ~~104~~102 9.0700 1.280000 Alaska 1 ~~602~~601,~~458~~414.2300 0.06 ~~110~~108 8.8400 1.590000 Arizona 3 10,~~822~~809,~~363~~012.1415 1.09 ~~108~~106 7.~~9838~~9839 1.~~186089~~186098 California 26 330,~~431~~158,~~582~~701.2029 33.2728 9997 8.~~0628~~0626 1.~~463377~~463379 Colorado 4 26,~~958~~924,~~570~~545.1206 2.71 ~~109~~107 7.~~8791~~8792 1.~~290527~~290529 Connecticut 7 14,~~422~~400,~~834~~565.2614 1.45 ~~109~~107 8.3314 1.~~554101~~554025 Florida 13 48,~~064~~006,~~679~~806.1721 4.84 ~~109~~107 8.~~3028~~3027 1.~~248501~~248488 Georgia 1 2,~~733~~730,~~165~~327.8021 0.28 ~~108~~106 8.6300 1.270000 Hawaii 1 17,~~977~~955,~~733~~644.3301 1.81 ~~109~~107 7.9800 1.270000 Indiana 6 22,~~615~~581,~~664~~533.2201 2.28 ~~115~~113 8.2747 1.~~327646~~327643 Iowa 1 ~~519~~518,~~667~~753.69 0.05 ~~108~~106 8.8500 2.210000 Louisiana 1 3,~~180~~177,~~567~~292.8411 0.32 ~~108~~106 8.6600 1.410000 Maryland 5 16,~~573~~553,~~582~~855.6092 1.67 ~~127~~125 8.0718 1.~~274393~~274392 Massachusetts 4 48,~~946~~883,~~425~~937.5943 4.93 9189 7.7956 1.~~573908~~583375 Michigan 8 3433,~~013~~964,~~362~~735.0392 3.42 ~~115~~113 8.3004 1.~~502184~~502115 Minnesota 1 2,~~977~~971,~~356~~116.9018 0.30 ~~110~~108 7.8600 2.230000 Missouri 1 10,~~410~~399,~~969~~158.1128 1.05 ~~134~~132 8.2500 1.450000 Nebraska 1 7,~~540~~531,~~739~~552.5390 0.76 ~~107~~105 8.0700 1.660000 New Hampshire 1 8,~~907~~890,~~417~~387.3860 0.90 ~~109~~107 8.3900 1.520000 New Jersey 3 15,~~720~~697,~~414~~707.7653 1.58 ~~108~~106 8.~~2164~~2163 1.~~511764~~511837 New Mexico 2 8,~~343~~333,~~028~~251.7596 0.84 ~~108~~106 8.3321 1.~~355162~~355136 New York 5 6362,~~087~~996,~~360~~347.0087 6.35 7876 8.~~2151~~2153 1.~~840030~~840081 North Carolina 2 20,~~929,~~907,695.5689 2.11 ~~111~~109 8.3132 1.~~304122~~304121 Ohio 13 24,~~971~~932,~~366~~767.0786 2.51 ~~109~~107 8.~~1918~~1916 1.~~341846~~341909 Oregon 1 19,~~544~~450,~~180~~157.1203 1.9796 ~~110~~108 8.0700 1.240000 Pennsylvania 4 69,~~579~~501,~~152~~454.5013 7.01 ~~106~~104 8.~~5117~~5118 1.~~294924~~294921 Rhode Island 1 2,~~031~~027,~~793~~814.9301 0.20 ~~108~~106 8.3000 1.410000 South Carolina 2 4,~~521~~516,~~679~~426.5506 0.46 ~~109~~107 8.1849 1.~~339138~~339139 Tennessee 1 2,~~614~~611,~~573~~215.1833 0.26 ~~111~~109 7.7500 1.610000 Texas 22 89,~~408~~301,~~106~~060.4876 9.00 ~~107~~105 8.3085 1.~~290796~~290774 Utah 1 ~~795~~794,~~718~~957.5231 0.08 ~~109~~107 8.9000 1.430000 Virginia 7 27,~~516~~483,~~298~~445.4119 2.77 ~~109~~107 8.~~0903~~0904 1.~~349522~~349523 Washington 6 29,~~984~~940,~~173~~743.0567 3.02 ~~109~~107 8.1555 1.~~206074~~206141 Totals 156 ~~993~~992,~~199~~001,~~736~~125.7446 100.00 ~~103~~101 8.1672 1.~~420746~~421223

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Less than 0 0 0.00 0.00 0 0.0000 0.000000 0 to 1.19 9 40,~~997~~938,~~662~~658.4964 4.13 ~~107~~105 8.1162 1.~~031247~~031293 1.20 to 1.21 6 28,~~294~~278,~~575~~912.3280 2.85 ~~110~~108 8.~~3150~~3149 1.~~205544~~205547 1.22 to 1.29 31 228,~~479~~129,~~837~~356.3913 23.00 ~~110~~108 8.~~2394~~2395 1.~~249131~~249132 1.30 to 1.39 39 271,~~594~~302,~~452~~697.0554 27.35 9694 8.1916 1.~~349158~~350865 1.40 to 1.49 22 84,~~357~~258,~~939~~245.3186 8.49 ~~112~~110 8.3616 1.~~433638~~433637 1.50 to 1.59 16 181,~~490~~329,~~719~~244.0001 18.2728 ~~108~~106 7.~~8647~~8644 1.~~552801~~552814 1.60 and greater 19 157,~~984~~764,~~551~~010.1848 15.9190 9593 8.~~2511~~2513 1.~~773037~~773029 Totals 142 ~~993~~992,~~199~~001,~~736~~125.7446 100.00 ~~103~~101 8.1672 1.~~420746~~421223

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 7 5756,~~008~~931,~~625~~582.3227 5.74 ~~109~~107 8.1162 1.~~353713~~353777 Lodging 4 32,~~402~~333,~~362~~151.8055 3.26 9694 8.3980 1.~~521983~~521969 Mixed Use 7 40,~~574~~518,~~030~~081.2210 4.0908 ~~113~~111 8.1645 1.~~447577~~447541 Mobile Home Park 5 8,~~621~~614,~~221~~197.8212 0.87 ~~110~~108 8.~~1467~~1464 1.~~389114~~389030 Multi-Family 60 184,~~535~~299,~~793~~434.9066 18.58 ~~108~~106 8.2253 1.~~305520~~305471 Office 25 ~~370~~369,~~176~~667,~~312~~472.1166 37.2726 9694 8.~~2553~~2555 1.~~485460~~486748 Retail 42 278,~~772~~572,~~110~~655.3786 28.0708 ~~108~~106 8.~~0171~~0169 1.~~403051~~403102 Self Storage 6 21,~~109~~064,~~280~~550.2024 2.1312 ~~108~~106 7.8928 1.513871 Totals 156 ~~993~~992,~~199~~001,~~736~~125.7446 100.00 ~~103~~101 8.1672 1.~~420746~~421223

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.750% or less 10 153,~~912~~799,~~165~~052.1724 15.50 ~~106~~104 7.4520 1.~~567708~~567698 7.751% to 8.000% 18 151,~~715~~525,~~807~~498.3265 15.2827 ~~106~~104 7.9204 1.~~360815~~363830 8.001% to 8.250% 36 ~~294~~293,~~297~~859,~~484~~183.6884 29.6362 9997 8.1531 1.~~392370~~392377 8.251% to 8.500% 34 210,~~773~~523,~~594~~056.2739 21.22 ~~110~~108 8.3746 1.~~331905~~331899 8.501% to 8.750% 21 103,~~563~~448,~~560~~148.7054 10.43 9492 8.6264 1.~~520653~~520657 8.751% to 9.000% 15 68,~~291~~214,~~963~~380.5095 6.88 ~~102~~100 8.9049 1.~~478917~~478952 9.001% and greater 8 10,~~645~~631,~~161~~804.1085 1.07 ~~103~~101 9.1085 1.~~348419~~348387 Totals 142 ~~993~~992,~~199~~001,~~736~~125.7446 100.00 ~~103~~101 8.1672 1.~~420746~~421223

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~108~~41 ~~742~~425,~~628~~347,~~726~~260.9008 7442.7788 ~~105~~100 87.~~0774~~9856 1.~~378226~~412068 13 to 24 months 34100 ~~250~~565,~~571~~395,~~009~~150.8462 2557.2300 99102 8.~~4333~~3013 1.~~546764~~428090 25 to 36 months 01 01,258,714.0076 0.0013 095 09.~~0000~~2400 01.~~000000~~430000 37 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 142 ~~993~~992,~~199~~001,~~736~~125.7446 100.00 ~~103~~101 8.1672 1.~~420746~~421223

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) 39 months or less 0 0.00 0.00 0 0.0000 0.000000 40 to 99 months 1013 ~~178~~196,~~102~~569,~~180~~270.2124 1719.9382 75 8.~~1952~~2530 1.~~536560~~519947 100 to 120 months ~~127~~125 ~~785~~770,~~544~~451,~~907~~756.4717 7977.0967 ~~109~~107 8.~~1630~~1478 1.~~395087~~398069 121 months or greater 54 2924,~~552~~980,~~649~~099.0605 2.9852 133 8.~~1097~~0879 1.~~404817~~358483 Totals 142 ~~993~~992,~~199~~001,~~736~~125.7446 100.00 ~~103~~101 8.1672 1.~~420746~~421223

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 6 145,~~223~~203,~~245~~631.8853 14.6264 ~~109~~107 7.~~7169~~7168 1.~~454638~~454659 150 months or less 0 0.00 0.00 0 0.0000 0.000000 151 to 290 months 43 133,~~433~~093,~~315~~891.9156 13.4342 ~~106~~104 8.2126 1.~~473942~~474060 291 to 350 months 93 ~~714~~713,~~543~~703,~~174~~602.9537 71.9495 ~~102~~100 8.~~2502~~2503 1.~~403924~~404567 351 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 142 ~~993~~992,~~199~~001,~~736~~125.7446 100.00 ~~103~~101 8.1672 1.~~420746~~421223

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 ~~140~~137 ~~990~~985,~~648~~832,~~275~~805.1244 99.7438 ~~103~~101 8.~~1666~~1682 1.~~420354~~421110 1 to 2 years 25 26,~~551~~168,~~461~~320.6202 0.2662 108 8.~~4120~~0057 1.~~572940~~439200 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 142 ~~993~~992,~~199~~001,~~736~~125.7446 100.00 ~~103~~101 8.1672 1.~~420746~~421223 (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 10013313 1 RT Downey CA 480,106.25 0.00 7.410% 10013304 2 OF San Francisco CA 525,128.89 52,472.40 8.220% 10013262 3 OF Los Angeles CA 278,436.57 22,757.42 8.980% 10013310 4 OF Philadelphia PA 254,996.84 24,230.16 8.430% 10013263 5 OF New York NY 256,975.44 23,413.16 8.640% 10013291 6 IN Irvine CA 233,705.78 24,821.81 8.070% 10013260 7 MF Various Various 202,298.38 19,013.08 8.410% 10013299 8 OF Boston MA 154,263.84 16,744.75 7.980% 10013278 9 RT Brea CA 143,000.00 0.00 7.800% 10012424 10 OF Lowell MA 123,648.45 15,783.83 7.470% 10011578 11 OF Portland OR 131,134.20 49,352.33 8.070% 10013338 12 OF New York NY 119,963.36 21,322.93 7.325% 10010197 13 OF Detroit MI 90,727.21 8,485.72 8.440% 10009506 14 RT Detroit MI 48,775.48 4,430.03 8.610% 10013303 15 OF Raleigh NC 130,421.20 12,008.17 8.340% 10013307 16 RT Wyncote PA 134,441.87 12,021.32 8.790% 10013311 17 RT Kapaa HI 119,491.93 13,067.19 7.980% 10013266 18 LO San Francisco CA 104,160.33 20,432.35 8.250% 10013259 19 MF Various Various 104,783.12 9,920.73 8.560% 10012351 20 MF Lafayette CO 91,223.79 11,256.72 7.610% 10013268 21 RT San Bruno CA 94,033.33 0.00 8.060% 10013298 22 MF Fort Myers FL 82,345.52 8,967.43 7.970% 10011885 23 OF Old Bridge NJ 81,511.68 8,542.34 8.150% 10011886 24 OF Lanham MD 78,876.35 8,673.99 7.940% 10012339 25 OF Redmond WA 80,340.69 7,886.73 8.290% 10010663 26 OF Clayton MO 71,543.13 7,114.48 8.250% 10010140 27 SS Redondo Beach CA 65,507.72 12,005.17 7.820% 10010692 28 MU Lafayette IN 68,833.63 6,951.46 8.290% 10013277 29 RT Stuart FL 66,206.08 6,666.78 8.250% 10011781 30 MU Chantilly VA 64,067.63 6,775.72 8.060% 10013264 31 RT Pottsville PA 66,417.12 6,360.52 8.460% 10013265 32 RT Baldwin Park CA 65,486.67 0.00 8.360% 10013274 33 RT Roanoke VA 19,887.18 2,115.85 8.080% 10013272 34 RT China Grove NC 14,514.43 1,544.23 8.080% 10013275 35 RT Salem VA 13,936.04 1,531.63 7.980% 10013273 36 RT North Charleston SC 12,696.79 1,350.84 8.080% 10013312 37 LO Portsmouth NH 62,225.60 9,578.90 8.390% 10013293 38 MF Fern Park FL 61,757.84 5,407.61 8.670% 10012104 39 RT Lancaster CA 52,989.16 5,640.62 8.040% 10011751 40 MF Dallas TX 51,424.62 5,828.45 7.870% 10013279 41 RT Albuquerque NM 54,252.38 5,375.60 8.300% 10013282 42 MF Denton TX 50,212.49 5,500.65 7.990% 10013267 43 RT Omaha NE 50,686.35 5,451.07 8.070% 10010579 44 MF Southfield MI 49,677.33 8,880.05 7.980% 10013261 45 MF Birmingham AL 48,755.90 3,872.29 9.070% 10013297 46 MU Aurora CO 42,344.70 4,478.33 8.060% 10011252 47 MU Middlebury CT 42,231.68 6,936.53 8.130% 10013287 48 RT North Haven CT 41,776.64 3,976.01 8.410% 10011774 49 IN Auburn WA 39,215.09 6,816.00 7.930% 10013336 50 MF Miami OH 36,810.01 4,421.69 7.670% 10013309 51 MF San Antonio TX 40,691.80 3,630.94 8.680% 10010574 52 RT Philadelphia PA 37,461.18 4,570.80 8.210% 10013300 53 MF Houston TX 34,177.70 4,270.84 7.550% 10013301 54 LO Independence OH 36,587.19 5,354.73 8.520% 10012061 55 RT Lakewood OH 32,816.73 3,277.82 8.260% 10013334 56 MF Various MD 32,551.92 3,074.16 8.410% 10010830 57 IN Seattle WA 30,584.99 3,296.54 8.040% 10012350 58 OF New Rochelle NY 31,119.60 4,969.58 8.230% 10011300 59 MU Chesapeake VA 30,525.08 3,123.87 8.200% 10013285 60 IN Hawthorne CA 30,273.78 4,712.55 8.350% 10011487 61 MF Phoenix AZ 27,686.65 3,143.55 7.880% 10011705 62 MF Corpus Christi TX 26,122.53 4,591.30 7.940% 10010385 63 RT Maple Heights OH 27,191.44 2,831.14 8.240% 10011890 64 IN Fishers IN 26,796.91 2,786.95 8.150% 10013276 65 RT Portsmouth VA 25,866.14 2,842.80 7.980% 10013281 66 RT Vancouver WA 25,457.43 2,690.98 8.100% 10011488 67 MF Phoenix AZ 24,429.39 2,773.73 7.880% 10012015 68 SS Redmond WA 23,400.30 3,843.83 8.180% 10013302 69 MH Leesburg FL 20,790.00 0.00 7.560% 10013270 70 RT Baton Rouge LA 22,944.07 2,024.93 8.660% 10013271 71 OF Loveland CO 22,163.92 2,147.10 8.370% 10013284 72 LO Syracuse NY 23,574.89 3,126.17 8.930% 10011398 73 OF Denver CO 21,184.70 2,126.36 8.260% 10011771 74 MF Brooklyn Center MN 19,483.44 3,454.51 7.860% 10013283 75 OF Canton MA 20,123.18 2,120.24 8.110% 10010142 76 SS Los Angeles CA 19,266.98 3,530.93 7.820% 10013331 77 MF Cleveland Heights OH 20,205.60 2,044.41 8.220% 10012342 78 RT Brookline MA 19,767.47 1,978.50 8.230% 10011720 79 SS Modesto CA 18,146.05 3,454.75 7.590% 10013290 80 MU Scottsdale AZ 19,851.12 1,976.40 8.270% 10013325 81 MF Garland TX 19,190.11 1,904.44 8.280% 10013288 82 IN Norcross GA 19,648.19 1,750.81 8.630% 10013280 83 OF Houston TX 18,473.88 1,848.29 8.270% 10013296 84 RT Gaffney SC 18,130.10 1,797.10 8.260% 10012341 85 OF Nashville TN 16,876.79 1,964.85 7.750% 10013329 86 MF National City CA 17,511.91 1,640.10 8.460% 10013327 87 MF Dallas TX 16,946.48 1,556.88 8.520% 10013292 88 RT Radford VA 16,012.04 1,631.65 8.198% 10012035 89 MF Monroe MI 13,752.47 1,814.57 7.370% 10013289 90 RT Harrisonburg VA 15,130.02 1,541.77 8.198% 10013337 91 MF Arlington TX 14,987.90 1,543.78 8.180% 10013294 92 MH Spring Hill FL 15,956.37 1,351.04 8.750% 10013317 93 RT Pompano Beach FL 15,661.95 2,275.98 8.650% 10013323 94 MF Amarillo TX 15,325.23 1,322.55 8.730% 10010568 95 RT West Warwick RI 14,041.14 2,230.23 8.300% 10013324 96 OF Houston TX 14,379.09 1,255.03 8.680% 10010777 97 RT Dover Township NJ 13,575.23 3,516.33 8.290% 10011641 98 RT Brownsburg IN 12,232.65 3,333.73 8.080% 10012340 99 RT Miami Beach FL 12,513.96 1,883.22 8.420% 10013328 100 RT Somerdale NJ 12,484.98 1,121.55 8.590% 10013286 101 RT San Diego CA 11,967.33 1,150.00 8.380% 10013321 102 MF Houston TX 12,491.53 1,064.29 8.770% 10013315 103 MF Houston TX 11,795.09 1,144.14 8.390% 10011948 104 MF Houston TX 11,631.19 1,852.08 8.320% 10013306 105 MF Grand Rapids MI 10,033.10 1,374.69 7.975% 10013269 106 OF Fresno CA 10,432.66 1,005.50 8.410% 10013333 107 MH Coconut Creek FL 9,573.90 1,022.44 8.030% 10013339 108 MF Van Nuys CA 10,205.04 912.27 8.620% 10011283 109 MF Auburn Hills MI 9,021.88 1,489.68 8.190% 10011871 110 MF Lafayette IN 8,946.82 914.47 8.150% 10010510 111 RT Studio City CA 9,553.22 821.80 8.740% 10010327 112 RT Birmingham MI 9,702.06 1,293.58 9.240% 10013340 113 MF Los Angeles CA 8,628.92 776.34 8.600% 10011924 114 MH Indianapolis IN 8,358.69 1,255.72 8.500% 10013332 115 MF Marshall TX 8,421.13 762.70 8.540% 10013342 116 MF Palmdale CA 8,449.49 755.33 8.620% 10011427 117 MU Maple Heights OH 8,035.20 1,268.38 8.300% 10013314 118 MF Hollywood FL 8,190.80 714.65 8.750% 10013341 119 MF Palmdale CA 8,236.17 687.10 8.890% 10013320 120 OF Deerfield Beach FL 7,795.04 717.25 8.530% 10012095 121 RT Tampa FL 8,024.02 1,019.18 9.110% 10013318 122 MF Waterbury CT 6,749.74 699.75 8.160% 10013335 123 MF Dallas TX 7,067.35 968.43 8.780% 10013319 124 MF Austin TX 6,899.39 587.84 8.770% 10012328 125 SS Van Nuys CA 6,128.80 967.25 8.250% 10012346 126 SS Redding CA 6,262.02 942.74 8.470% 10011230 127 MF Hartford CT 4,748.18 628.07 9.070% 10011440 128 MF Hartford CT 1,680.26 236.58 8.810% 10010386 129 RT Cleveland OH 6,118.17 2,743.91 8.840% 10013322 130 MF Fort Myers FL 5,669.65 2,493.96 8.480% 10013330 131 RT Sandy UT 5,899.49 480.01 8.900% 10013326 132 IN Riverside CA 5,134.09 425.80 8.840% 10011634 133 OF Everett WA 4,657.78 638.77 8.830% 10012332 134 RT Anchorage AK 4,434.82 597.73 8.840% 10011255 135 MF Long Beach CA 4,090.42 544.00 9.050% 10011623 136 MH Fort Madison IA 3,829.66 522.32 8.850% 10012335 137 RT Albuquerque NM 3,649.46 491.88 8.840% 10012348 138 MF Royal Oak MI 3,440.20 535.55 8.350% 10012007 139 MF Norwood OH 2,588.46 254.83 8.320% 10010566 140 MF Hartford CT 1,614.69 201.13 9.370% 10010564 141 MF Hartford CT 1,268.69 158.03 9.370% 10010402 142 RT Downey CA 2,556.90 328.73 9.230% Totals 6,756,300.88 698,688.28

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 10013313 12/11/2010 12/11/2032 N 77,750,000.00 77,750,000.00 0911/11/2001 10013304 N/A 01/11/2008 N 76,~~747~~661,~~753~~151.1564 76,~~695~~608,~~873~~679.9724 1012/11/2001 10013262 N/A 06/01/2010 N 37,~~243~~207,~~421~~559.5672 37,~~220~~184,~~932~~802.5130 1012/01/2001 10013310 10/11/2010 10/11/2030 N 36,~~338~~298,~~051~~482.0900 36,~~314~~274,~~098~~251.9084 1012/11/2001 10013263 N/A 06/01/2007 N 35,~~728~~691,~~911~~033.5343 35,~~705~~667,~~771~~620.0927 1012/01/2001 10013291 N/A 11/01/2010 N 34,~~793~~751,~~245~~788.2212 34,~~768~~726,~~702~~966.2031 0912/01/2001 10013260 N/A 01/11/2011 N 28,~~896~~865,~~382~~405.9741 28,~~877~~846,~~586~~392.9933 1012/11/2001 10013299 N/A 12/11/2007 N 23,~~225~~197,~~650~~569.9853 23,~~209~~180,~~092~~824.9778 1012/11/2001 10013278 N/A 10/01/2010 N 22,000,000.00 22,000,000.00 1012/01/2001 10012424 N/A 01/01/2011 N 19,~~890~~863,~~406~~204.4931 19,~~874~~847,~~791~~420.9948 1012/01/2001 10011578 N/A 12/01/2010 N 19,~~592~~499,~~904~~509.3736 19,~~544~~450,~~180~~157.1203 1012/01/2001 10013338 07/11/2008 07/11/2028 N 19,~~691~~652,~~005~~700.6699 19,~~669~~631,~~916~~378.5506 0911/01/2001 10010197 N/A 08/01/2011 N 12,~~913~~899,~~413~~602.3871 12,~~905~~891,~~024~~116.7999 0912/01/2001 10009506 N/A 08/01/2011 N 6,~~805~~797,~~138~~976.9678 6,~~800~~793,~~760~~546.3275 0912/01/2001 10013303 N/A 01/11/2011 N 18,~~785~~765,~~118~~639.6870 18,~~773~~753,~~245~~631.8853 1012/11/2001 10013307 02/11/2010 02/11/2030 N 18,~~373~~353,~~201~~839.9821 18,~~361~~341,~~322~~817.4989 1012/11/2001 10013311 11/11/2010 11/11/2030 N 17,~~990~~968,~~654~~711.6020 17,~~977~~955,~~733~~644.3301 1012/11/2001 10013266 N/A 07/01/2008 N 15,~~187~~150,~~612~~593.2974 15,~~167~~130,~~434~~161.4439 1012/01/2001 10013259 N/A 04/01/2010 N 14,~~705~~689,~~409~~222.1395 14,~~695~~679,~~603~~302.8722 1012/01/2001 10012351 N/A 11/01/2010 N 14,~~404~~384,~~126~~829.0123 14,~~392~~373,~~991~~572.6751 1012/01/2001 10013268 N/A 09/01/2010 N 14,000,000.00 14,000,000.00 1101/01/~~2001~~2002 10013298 N/A 12/01/2010 N 12,~~413~~398,~~368~~321.9529 12,~~404~~389,~~501~~353.4686 1012/01/2001 10011885 N/A 09/01/2010 N 12,~~015~~001,~~949~~719.6728 1211,~~007~~993,~~503~~176.9794 1012/01/2001 10011886 N/A 12/01/2012 N 11,~~935~~920,~~440~~859.7147 11,~~926~~912,~~863~~185.2048 1012/01/2001 10012339 N/A 12/01/2010 N 11,~~642~~629,~~501~~532.7885 11,~~634~~621,~~704~~646.6412 1012/01/2001 10010663 N/A 12/01/2012 N 10,~~418~~406,~~002~~272.9576 10,~~410~~399,~~969~~158.1128 1012/01/2001 10010140 N/A 09/01/2010 N 10,~~073~~052,~~955~~335.6145 10,~~062~~040,~~091~~330.3328 1012/01/2001 10010692 N/A 10/01/2011 N 9,~~977~~963,~~614~~854.3619 9,~~970~~956,~~757~~902.9673 1012/01/2001 10013277 N/A 10/01/2010 N 9,~~640~~629,~~994~~975.8740 9,~~634~~623,~~403~~308.8562 1012/01/2001 10011781 N/A 12/01/2010 N 9,~~549~~538,~~912~~604.7583 9,~~543~~531,~~212~~829.9811 1012/01/2001 10013264 N/A 07/01/2010 N 9,~~431~~420,~~272~~868.4970 9,~~424~~414,~~985~~508.3218 1012/01/2001 10013265 N/A 09/01/2010 N 9,400,000.00 9,400,000.00 1012/01/2001 10013274 N/A 10/01/2010 N 2,~~957~~953,~~075~~540.9599 2,~~954~~951,~~983~~425.9014 1012/01/2001 10013272 N/A 10/01/2010 N 2,~~158~~155,~~188~~608.5459 2,~~156~~154,~~661~~064.6836 1012/01/2001 10013275 N/A 10/01/2010 N 2,~~098~~095,~~220~~645.0169 2,~~096~~094,~~705~~114.5006 1012/01/2001 10013273 N/A 10/01/2010 N 1,~~887~~885,~~918~~661.1529 1,~~886~~884,~~582~~310.5045 1012/01/2001 10013312 11/11/2010 11/11/2025 N 8,~~916~~899,~~878~~966.0450 8,~~907~~890,~~417~~387.3860 1011/11/2001 10013293 N/A 11/01/2010 N 8,~~556~~547,~~467~~798.2609 8,~~551~~542,~~122~~390.2948 1012/01/2001 10012104 12/01/2010 12/01/2030 N 7,~~918~~908,~~255~~830.3218 7,~~912~~903,~~677~~189.8556 1012/01/2001 10011751 N/A 11/01/2010 N 7,~~850~~841,~~961~~110.2277 7,~~845~~835,~~197~~282.3732 1012/01/2001 10013279 N/A 10/01/2010 N 7,~~852~~843,~~574~~718.3716 7,~~847~~838,~~260~~342.0356 1012/01/2001 10013282 N/A 10/01/2010 N 7,~~550~~541,~~539~~299.6779 7,~~545~~535,~~100~~799.5414 1012/01/2001 10013267 N/A 09/01/2010 N 7,~~546~~537,~~129~~003.2397 7,~~540~~531,~~739~~552.5390 1012/01/2001 10010579 N/A 06/01/2010 N 7,~~486~~470,~~224~~275.0421 7,~~477~~461,~~450~~395.0516 1012/01/2001 10013261 N/A 06/01/2010 N 6,~~456~~450,~~671~~615.2404 6,~~452~~446,~~844~~742.7275 1012/01/2001 10013297 N/A 12/01/2010 N 6,~~311~~304,~~895~~421.4360 6,~~307~~299,~~467~~943.3027 1012/01/2001 10011252 N/A 12/01/2010 N 6,~~245~~233,~~801~~457.1587 6,~~238~~226,~~948~~521.2434 1012/01/2001 10013287 N/A 11/01/2010 N 5,~~967~~960,~~490~~994.0063 5,~~963~~957,~~559~~018.5162 1012/01/2001 10011774 N/A 12/01/2010 N 5,~~946~~934,~~393~~187.8605 5,~~939~~927,~~658~~371.5205 1012/01/2001 10013336 N/A 12/11/2010 N 5,~~766~~759,~~609~~062.8365 5,~~762~~754,~~236~~640.3896 1012/11/2001 10013309 07/11/2010 07/11/2030 N 5,~~631~~625,~~440~~594.6836 5,~~627~~621,~~852~~963.0342 1011/11/2001 10010574 11/01/2010 11/01/2028 N 5,~~483~~475,~~263~~447.1102 5,~~478~~470,~~745~~876.7922 1012/01/2001 10013300 N/A 12/11/2010 N 5,~~439~~432,~~552~~216.9590 5,~~435~~427,~~328~~946.2606 1012/11/2001 10013301 N/A 01/01/2011 N 5,~~162~~153,~~518~~125.4537 5,~~157~~147,~~230~~770.4164 1012/1101/2001 10012061 N/A 11/01/2010 N 4,~~772~~767,~~972~~563.1707 4,~~769~~764,~~731~~285.5825 1012/01/2001 10013334 N/A 12/11/2010 N 4,~~649~~644,~~758~~744.4260 4,~~646~~641,~~719~~670.4044 0912/11/2001 10010830 10/01/2010 10/01/2030 N 4,~~570~~564,~~445~~924.5462 4,~~567~~561,~~186~~628.0008 1012/01/2001 10012350 12/01/2011 12/01/2025 N 4,~~546~~537,~~300~~487.9220 4,~~541~~532,~~391~~517.7962 1012/01/2001 10011300 N/A 10/01/2010 N 4,~~472~~467,~~264~~084.7669 4,~~469~~463,~~176~~960.2982 1012/01/2001 10013285 N/A 11/01/2010 N 4,~~359~~350,~~053~~722.8427 4,~~354~~346,~~399~~009.2672 1012/01/2001 10011487 N/A 10/01/2010 N 4,~~221~~216,~~554~~240.9963 4,~~218~~213,~~446~~097.3308 1012/01/2001 10011705 N/A 10/01/2010 N 3,~~956~~947,~~221~~989.3119 3,~~951~~943,~~684~~397.4889 1012/01/2001 10010385 05/01/2010 05/01/2030 N 3,~~964~~959,~~628~~918.52 3,~~961~~957,~~829~~087.7238 1012/01/2001 10011890 12/01/2010 12/01/2030 N 3,~~951~~945,~~074~~556.5087 3,~~948~~942,~~325~~769.0292 1012/01/2001 10013276 N/A 10/01/2010 N 3,~~894~~889,~~423~~645.4434 3,~~891~~886,~~612~~802.4254 1012/01/2001 10013281 N/A 10/01/2010 N 3,~~775~~771,~~961~~470.0271 3,~~773~~768,~~300~~779.3573 1012/01/2001 10011488 N/A 10/01/2010 N 3,~~724~~720,~~901~~212.4430 3,~~722~~717,~~158~~438.5157 1012/01/2001 10012015 10/01/2010 10/01/2025 N 3,~~439~~432,~~646~~807.6606 3,~~435~~428,~~849~~963.4523 1012/01/2001 10013302 N/A 12/11/2010 N 3,300,000.00 3,300,000.00 1012/11/2001 10013270 N/A 10/01/2010 N 3,~~182~~179,~~569~~317.3004 3,~~180~~177,~~567~~292.8411 1012/01/2001 10013271 N/A 10/01/2010 N 3,~~181~~177,~~143~~622.5780 3,~~179~~175,~~021~~475.0370 1012/01/2001 10013284 N/A 11/01/2010 N 3,~~173~~167,~~366~~958.4909 3,~~170~~164,~~280~~831.5792 1012/01/2001 10011398 10/01/2010 10/01/2030 N 3,~~081~~077,~~192~~679.3194 3,~~079~~075,~~090~~553.1258 1012/01/2001 10011771 N/A 12/01/2010 N 2,~~980~~974,~~770~~570.8069 2,~~977~~971,~~356~~116.9018 1012/01/2001 10013283 N/A 10/01/2010 N 2,~~981~~977,~~070~~535.9720 2,~~978~~975,~~974~~414.6296 1012/01/2001 10010142 N/A 09/01/2010 N 2,~~962~~956,~~928~~569.1022 2,~~959~~953,~~438~~038.6029 1012/01/2001 10013331 N/A 11/01/2010 N 2,~~953~~949,~~105~~723.7526 2,~~951~~947,~~084~~678.5185 1012/01/2001 10012342 12/01/2007 12/01/2030 N 2,~~885~~882,~~522~~255.1171 2,~~883~~880,~~566~~277.0121 1012/01/2001 10011720 N/A 01/01/2011 N 2,~~875~~868,~~187~~940.0745 2,~~871~~865,~~771~~485.8370 1012/01/2001 10013290 N/A 11/01/2010 N 2,~~883~~880,~~712~~452.2490 2,~~881~~878,~~758~~476.3050 1012/01/2001 10013325 N/A 11/01/2010 N 2,~~784~~781,~~313~~175.9030 2,~~782~~779,~~431~~270.1286 1012/01/2001 10013288 N/A 10/01/2010 N 2,~~734~~732,~~896~~078.3402 2,~~733~~730,~~165~~327.8021 1012/01/2001 10013280 N/A 10/01/2010 N 2,~~683~~680,~~662~~611.2723 2,~~681~~678,~~835~~762.0194 1012/01/2001 10013296 N/A 12/01/2010 N 2,~~636~~633,~~873~~912.7771 2,~~635~~632,~~097~~115.0561 1012/01/2001 10012341 01/01/2011 01/01/2031 N 2,~~616~~613,~~516~~180.4818 2,~~614~~611,~~573~~215.1833 1012/01/2001 10013329 N/A 11/01/2010 N 2,~~486~~483,~~628~~958.4140 2,~~485~~482,~~007~~318.1330 1012/01/2001 10013327 N/A 11/01/2010 N 2,~~389~~386,~~351~~827.6794 2,~~387~~385,~~812~~271.7106 1012/01/2001 10013292 N/A 11/01/2010 N 2,~~346~~343,~~500~~797.5818 2,~~344~~342,~~887~~165.4053 1012/01/2001 10012035 N/A 01/01/2011 N 2,~~242~~239,~~350~~207.5871 2,~~240~~237,~~555~~393.3114 1012/01/2001 10013289 N/A 11/01/2010 N 2,~~217~~214,~~244~~689.2476 2,~~215~~213,~~719~~147.9299 1012/01/2001 10013337 N/A 10/01/2010 N 2,~~201~~198,~~276~~713.4728 2,~~199~~197,~~750~~169.1650 0911/01/2001 10013294 N/A 12/01/2010 N 2,~~190~~188,~~450~~302.9959 2,~~189~~186,~~115~~951.6255 1012/01/2001 10013317 N/A 09/01/2010 N 2,~~176~~172,~~744~~755.0587 2,~~174~~170,~~496~~479.8289 1012/01/2001 10013323 N/A 10/01/2010 N 2,~~108~~106,~~673~~560.6986 2,~~107~~105,~~366~~238.5131 08/01/2001 10010568 N/A 10/01/2010 N 2,~~033~~030,~~996~~044.8224 2,~~031~~027,~~793~~814.9301 1012/01/2001 10013324 N/A 11/01/2010 N 1,~~989~~987,~~902~~892.9751 1,~~988~~986,~~662~~637.48 1012/01/2001 10010777 N/A 12/01/2010 N 1,~~971~~965,~~564~~050.1469 1,~~968~~961,~~092~~534.8036 1012/01/2001 10011641 N/A 12/01/2010 N 1,~~822~~816,~~927~~730.8105 1,~~819~~813,~~635~~396.8132 1012/01/2001 10012340 N/A 01/01/2011 N 1,~~786~~783,~~778~~462.1466 1,~~784~~781,~~918~~579.1944 1012/01/2001 10013328 N/A 11/01/2010 N 1,~~745~~744,~~926~~117.6078 1,~~744~~742,~~817~~996.9923 1012/01/2001 10013286 N/A 11/01/2010 N 1,~~715~~713,~~580~~698.8427 1,~~714~~712,~~443~~548.9827 1012/01/2001 10013321 N/A 10/01/2007 N 1,~~710~~709,~~912~~217.6469 1,~~709~~708,~~860~~153.7440 1012/01/2001 10013315 N/A 09/01/2010 N 1,~~688~~687,~~897~~020.2867 1,~~687~~685,~~766~~876.2653 1012/01/2001 10011948 N/A 09/01/2010 N 1,~~680~~677,~~859~~575.1993 1,~~679~~675,~~029~~723.8885 1012/01/2001 10013306 01/11/2015 01/11/2030 N 1,~~512~~509,~~074~~682.6065 1,~~510~~508,~~715~~307.8196 1011/11/2001 10013269 N/A 09/01/2010 N 1,~~490~~488,~~254~~607.3638 1,~~489~~487,~~260~~601.4088 1012/01/2001 10013333 N/A 12/01/2010 N 1,~~432~~430,~~428~~719.8335 1,~~431~~429,~~417~~696.8391 1012/01/2001 10013339 10/11/2010 10/11/2030 N 1,~~422~~420,~~124~~654.4584 1,~~421~~419,~~222~~742.7357 0911/01/2001 10011283 N/A 09/01/2010 N 1,~~324~~321,~~538~~886.6847 1,~~323~~320,~~067~~396.1079 1012/01/2001 10011871 N/A 01/01/2011 N 1,~~318~~317,~~839~~323.8170 1,~~317~~316,~~935~~409.6423 1012/01/2001 10010510 N/A 10/01/2010 N 1,~~312~~311,~~967~~655.3855 1,~~312~~310,~~155~~833.1475 1012/01/2001 10010327 N/A 11/01/2009 N 1,~~262~~260,~~247~~008.2034 1,~~260~~258,~~970~~714.8676 1012/01/2001 10013340 10/11/2010 10/11/2030 N 1,~~205~~204,~~288~~035.4396 1,~~204~~203,~~521~~259.0762 0911/01/2001 10011924 N/A 10/01/2010 N 1,~~182~~180,~~260~~050.7469 1,~~181~~178,~~020~~794.6897 1012/01/2001 10013332 N/A 12/01/2010 N 1,~~184~~183,~~529~~296.2685 1,~~183~~182,~~775~~534.3315 1012/01/2001 10013342 10/11/2010 10/11/2030 N 1,~~177~~176,~~479~~262.3153 1,~~176~~175,~~732~~507.7220 0911/01/2001 10011427 N/A 11/01/2012 N 1,~~163~~161,~~961~~715.9971 1,~~162~~160,~~709~~447.1533 1012/01/2001 10013314 N/A 07/01/2010 N 1,~~124~~123,~~454~~309.5391 1,~~123~~122,~~748~~595.2326 1012/01/2001 10013341 07/11/2010 07/11/2030 N 1,~~112~~111,~~832~~743.0760 1,~~112~~111,~~153~~056.0350 0911/01/2001 10013320 N/A 10/01/2010 N 1,~~097~~096,~~768~~605.6862 1,~~097~~095,~~059~~888.7037 1012/01/2001 10012095 N/A 10/01/2010 N 1,~~058~~056,~~703~~951.4268 1,~~057~~055,~~697~~932.5450 1012/01/2001 10013318 N/A 10/01/2010 N ~~993~~992,~~771~~608.8455 ~~993~~991,~~080~~908.0080 1012/01/2001 10013335 N/A 12/01/2005 N ~~967~~965,~~608~~924.1468 ~~966~~964,~~652~~956.0325 1012/01/2001 10013319 N/A 10/01/2010 N 944,~~980~~044.7860 ~~944~~943,~~399~~456.7876 1012/01/2001 10012328 N/A 01/01/2011 N ~~893~~891,~~175~~462.1006 ~~892~~890,~~219~~494.6381 1012/01/2001 10012346 N/A 11/01/2010 N ~~888~~887,~~840~~180.3967 ~~887~~886,~~909~~237.3693 1012/01/2001 10011230 N/A 06/01/2010 N ~~629~~628,~~291~~205.1009 ~~628~~627,~~671~~577.2402 1012/01/2001 10011440 N/A 07/01/2010 N ~~229~~228,~~278~~865.5881 ~~229~~228,~~045~~629.0323 1112/01/2001 10010386 01/31/2010 02/01/2015 N ~~835~~830,~~746~~520.9677 ~~833~~827,~~041~~776.5586 1012/01/2001 10013322 N/A 11/01/2010 N ~~807~~802,~~058~~309.0842 ~~804~~799,~~597~~815.6846 1012/01/2001 10013330 N/A 11/01/2010 N ~~796~~795,~~192~~437.9232 ~~795~~794,~~718~~957.5231 1012/01/2001 10013326 N/A 11/01/2010 N ~~697~~696,~~609~~935.3578 ~~697~~696,~~188~~509.5298 1012/01/2001 10011634 N/A 10/01/2010 N ~~634~~632,~~104~~994.6923 ~~633~~632,~~474~~355.0946 1012/01/2001 10012332 N/A 12/01/2010 N ~~603~~602,~~048~~011.3273 ~~602~~601,~~458~~414.2300 1012/01/2001 10011255 N/A 06/01/2010 N ~~543~~542,~~317~~375.0060 ~~542~~541,~~780~~831.1060 1012/01/2001 10011623 N/A 10/01/2010 N ~~520~~519,~~183~~276.3201 ~~519~~518,~~667~~753.69 1012/01/2001 10012335 N/A 12/01/2010 N ~~496~~495,~~254~~401.3228 ~~495~~494,~~768~~909.7240 1012/01/2001 10012348 N/A 11/01/2010 N ~~495~~494,~~346~~399.7592 ~~494~~493,~~817~~864.7937 1012/01/2001 10012007 N/A 10/01/2010 N 373,~~754~~335.6942 373,~~502~~080.7759 1012/01/2001 10010566 N/A 03/01/2010 N ~~207~~206,~~135~~790.4285 206,~~936~~589.9872 1012/01/2001 10010564 N/A 03/01/2010 N 162,~~749~~478.1844 162,~~593~~320.2641 1012/01/2001 10010402 N/A 04/01/2010 N 332,~~990~~424.7882 332,~~666~~096.4009 1012/01/2001 Totals ~~993~~992,~~890~~699,~~288~~813.2574 ~~993~~992,~~199~~001,~~736~~125.7446

Appraisal Appraisal Res Mod Loan Number Reduction Reduction Strat. Code Date Amount (2) (3) 10013323 2 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 IW- Industrial/Warehouse (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 12/18/2001 0 $0.00 0 $0.00 0 $0.00 1 $2,105,238.31 11/19/2001 0 $0.00 1 $2,106,560.86 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/18/2001 1 $2,107,366.51 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/18/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/20/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/18/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/18/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/18/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/18/2001 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 12/18/2001 0 $0.00 0 $0.00 11/19/2001 0 $0.00 0 $0.00 10/18/2001 0 $0.00 0 $0.00 09/18/2001 0 $0.00 0 $0.00 08/20/2001 0 $0.00 0 $0.00 07/18/2001 0 $0.00 0 $0.00 06/18/2001 0 $0.00 0 $0.00 05/18/2001 0 $0.00 0 $0.00 04/18/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 12/18/2001 8.167152% 8.1104235 101 11/19/2001 8.167183% 8.110453% 102 10/18/2001 8.167194% 8.110464% 103 09/18/2001 8.167225% 8.110493% 104 08/20/2001 8.167236% 8.110504% 105 07/18/2001 8.167247% 8.110514% 106 06/18/2001 8.167274% 8.110541% 107 05/18/2001 8.167283% 8.110549% 108 04/18/2001 8.167310% 8.110576% 109 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) ~~10013291 6 0 09/01/2001 258,527.59 258,527.59 B~~ 10013338 12 0 0911/01/2001 141,286.29 141,286.29 B ~~10010197 13 0 09/01/2001 99,212.93 99,212.93 B 10009506 14 0 09/01/2001 53,205.51 53,205.51 B~~ 10013337 91 0 0911/01/2001 16,531.68 16,531.68 B 10013323 94 13 08/01/2001 16,642.6869 3366,~~295~~591.5612 17 10013339 108 0 0911/01/2001 11,117.31 11,117.31 B 10013340 113 0 0911/01/2001 9,405.26 9,405.26 B 10013342 116 0 0911/01/2001 9,204.82 9,204.82 B 10013341 119 0 0911/01/2001 8,923.27 8,923.27 B Totals 107 ~~624~~213,~~057~~111.3432 ~~640~~263,~~710~~059.2275

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~10013291 34,793,245.22 0.00~~ 10013338 19,~~691~~652,~~005~~700.6699 0.00 ~~10010197 12,913,413.38 90.50 10009506 6,805,138.96 90.50~~ 10013337 2,~~201~~198,~~276~~713.4728 0.00 10013323 2 10/10/01 10/10/01 2,109,463.58 0704.0063 10013339 1,~~422~~420,~~124~~654.4584 0.00 10013340 1,~~205~~204,~~288~~035.4396 0.00 10013342 1,~~177~~176,~~479~~262.3153 0.00 10013341 1,~~112~~111,~~832~~743.0760 0.00 Totals 8328,~~431~~873,~~267~~574.5378 ~~181~~704.0063

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals by deliquency code: Total for Status Code = 7 (1 loan) 16,642.69 66,591.12 2,109,463.58 704.63 Total for Status Code = B (6 loans) 196,468.63 196,468.63 26,764,111.20 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.

(1) 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 (2) 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 Specially Serviced Loan Detail - Part 2

(1) 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 Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · CREDIT SUISSE FR BS MOR SEC CP COM MOR PS TH CE SER 2001-CK1