8-K 1 cs02ckp1.txt NOVEMBER 8K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : November 18, 2002 (Date of earliest event reported) Commission File No.: 333-53012-07 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2002-CKP1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2365583 52-2365584 52-2365585 52-2365586 52-2365587 52-7281891 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On November 18, 2002 a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2002-CKP1. 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 2002-CKP1, relating to the November 18, 2002 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 2002-CKP1. By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: November 18, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2002-CKP1, relating to the November 18, 2002 distribution. EX-99.1 Wells Fargo Bank MN, N.A. Corporate Trust Services Credit Suisse First Boston Mortgage Securities Corp. 9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-CKP1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 11/18/2002 Record Date: 10/31/2002 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 Servicer Midland Loan Services, Inc. 10851 Mastin Overland Park, KS 66210 Contact: Brad Hauger Phone Number (913) 253-9000 Special Servicer Lennar Partners, Inc. 700 N.W. 107th Avenue Miami, FL 33172 Contact: Steve Bruha Phone Number (305) 229-6614 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 22540VC59 4.~~670000~~627000% 54,740,000.00 5049,~~092~~170,~~870~~376.0466 ~~922~~731,~~493~~296.3844 A-2 22540VC67 6.221000% 112,435,000.00 112,435,000.00 0.00 A-3 22540VC75 6.439000% 601,059,000.00 601,059,000.00 0.00 B 22540VC83 6.574000% 39,715,000.00 39,715,000.00 0.00 C 22540VC91 6.657000% 13,652,000.00 13,652,000.00 0.00 D 22540VD25 6.716000% 26,063,000.00 26,063,000.00 0.00 E 22540VD33 6.801000% 14,893,000.00 14,893,000.00 0.00 F 22540VD41 7.067000% 13,652,000.00 13,652,000.00 0.00 G 22540VD58 7.165000% 14,893,000.00 14,893,000.00 0.00 H 22540VD66 7.~~194059~~433847% 14,893,000.00 14,893,000.00 0.00 J-AD 22540VD74 6.294000% 19,857,000.00 18,~~332~~114,~~791~~095.2614 ~~218~~264,~~696~~690.1261 K-Z ~~294000~~ 22540VD82 60.~~294000~~000000% 0.00 1,~~524~~742,~~208~~904.7587 0.00 L 22540VD90 6.294000% 16,134,000.00 16,134,000.00 0.00 M 22540VE24 6.294000% 8,688,000.00 8,688,000.00 0.00 N 22540VE32 6.294000% 7,447,000.00 7,447,000.00 0.00 O 22540VE40 6.294000% 8,687,000.00 8,687,000.00 0.00 P 22540VE57 6.294000% 4,965,000.00 4,965,000.00 0.00 Q 22540VE65 6.294000% 4,964,000.00 4,964,000.00 0.00 S 22540VE99 6.294000% 16,134,599.00 16,134,599.00 0.00 V N/A 0.000000% 0.00 0.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 Totals 992,871,599.00 ~~988~~987,~~224~~301,~~469~~975.0567 1995,~~141,189~~987.5005

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22540VC59 ~~193~~189,~~149~~592.7678 0.00 0.00 1920,~~115,643~~889.1422 4948,~~170~~439,~~376~~080.6622 95.0108% A-2 22540VC67 582,881.78 0.00 0.00 582,881.78 112,435,000.00 83.6066% A-3 22540VC75 3,225,182.42 0.00 0.00 3,225,182.42 601,059,000.00 22.6261% B 22540VC83 217,572.01 0.00 0.00 217,572.01 39,715,000.00 18.5958% C 22540VC91 75,734.47 0.00 0.00 75,734.47 13,652,000.00 17.2019% D 22540VD25 145,865.92 0.00 0.00 145,865.92 26,063,000.00 14.5654% E 22540VD33 84,406.08 0.00 0.00 84,406.08 14,893,000.00 13.0503% F 22540VD41 80,398.90 0.00 0.00 80,398.90 13,652,000.00 11.6665% G 22540VD58 88,923.62 0.00 0.00 88,923.62 14,893,000.00 10.1513% H 22540VD66 8992,~~284~~260.2723 0.00 0.00 8992,~~284~~260.2723 14,893,000.00 8.6462% J-AD 22540VD74 9695,~~155~~008.4943 0.00 0.00 ~~314~~359,~~851~~699.6104 1817,~~114~~849,~~095~~404.1453 6.8081% K-Z ~~294000~~ 22540VD82 79,~~994~~141.4754 0.00 0.00 79,~~994~~141.4754 12,~~742~~007,~~904~~595.8748 6.8081% L 22540VD90 84,622.83 0.00 0.00 84,622.83 16,134,000.00 5.1617% M 22540VE24 45,568.56 0.00 0.00 45,568.56 8,688,000.00 4.2829% N 22540VE32 39,059.5152 0.00 0.00 39,059.5152 7,447,000.00 3.53% O 22540VE40 45,563.32 0.00 0.00 45,563.32 8,687,000.00 2.6465% P 22540VE57 26,041.43 0.00 0.00 26,041.43 4,965,000.00 2.14% Q 22540VE65 26,036.18 0.00 0.00 26,036.18 4,964,000.00 1.64% S 22540VE99 84,~~523~~624.6887 0.00 0.00 84,~~523~~624.6887 16,134,599.00 0.00% V N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 5,238,~~964~~484.7089 0.00 0.00 6,~~380~~234,~~154~~471.2094 ~~987~~986,~~301~~570,~~975~~679.6723

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22540VE73 0.~~162764~~197179% 992,871,599.00 ~~988~~987,~~224~~301,~~469~~975.0566 A-SP 22540VE81 0.~~675121~~914911% 591,275,000.00 591,275,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22540VE73 ~~134~~162,~~039~~229.5673 0.00 ~~134~~162,~~039~~229.5673 ~~987~~986,~~301~~570,~~975~~679.6722 A-SP 22540VE81 ~~332~~450,~~651~~803.7528 0.00 ~~332~~450,~~651~~803.7528 591,275,000.00 (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 22540VC59 ~~915~~898.~~10540811~~25313592 1613.~~85227220~~35945269 3.~~52849397~~46351443 0.00000000 0.00000000 ~~898~~884.~~25313592~~89368323 A-2 22540VC67 1,000.00000000 0.00000000 5.18416667 0.00000000 0.00000000 1,000.00000000 A-3 22540VC75 1,000.00000000 0.00000000 5.36583334 0.00000000 0.00000000 1,000.00000000 B 22540VC83 1,000.00000000 0.00000000 5.47833338 0.00000000 0.00000000 1,000.00000000 C 22540VC91 1,000.00000000 0.00000000 5.54750000 0.00000000 0.00000000 1,000.00000000 D 22540VD25 1,000.00000000 0.00000000 5.59666654 0.00000000 0.00000000 1,000.00000000 E 22540VD33 1,000.00000000 0.00000000 5.66750017 0.00000000 0.00000000 1,000.00000000 F 22540VD41 1,000.00000000 0.00000000 5.88916642 0.00000000 0.00000000 1,000.00000000 G 22540VD58 1,000.00000000 0.00000000 5.97083328 0.00000000 0.00000000 1,000.00000000 H 22540VD66 1,000.00000000 0.00000000 56.~~99504935~~19487209 0.00000000 0.00000000 1,000.00000000 J-AD 22540VD74 ~~923~~912.~~24073425~~22718135 1113.~~01355290~~32983885 4.~~84239764~~78463162 0.00000000 0.00000000 ~~912~~898.~~22718135~~89734250 K-Z 22540VD82 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 L 22540VD90 1,000.00000000 0.00000000 5.24500000 0.00000000 0.00000000 1,000.00000000 M 22540VE24 1,000.00000000 0.00000000 5.24500000 0.00000000 0.00000000 1,000.00000000 N 22540VE32 1,000.00000000 0.00000000 5.~~24499933~~24500067 0.00000000 0.00000000 1,000.00000000 O 22540VE40 1,000.00000000 0.00000000 5.24500058 0.00000000 0.00000000 1,000.00000000 P 22540VE57 1,000.00000000 0.00000000 5.24500101 0.00000000 0.00000000 1,000.00000000 Q 22540VE65 1,000.00000000 0.00000000 5.24500000 0.00000000 0.00000000 1,000.00000000 S 22540VE99 1,000.00000000 0.00000000 5.~~23866010~~24493171 0.00000000 0.00000000 1,000.00000000 V N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I 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 22540VE73 ~~995~~994.~~31950561~~39038910 0.~~13500191~~16339447 0.00000000 ~~994~~993.~~39038911~~65384226 A-SP 22540VE81 1,000.00000000 0.~~56260074~~76242574 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~738~~1,~~657~~542,430.5445 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances ~~102~~1.2910 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 5153,~~842~~520.8280 Less Delinquent Servicing Fees 49,~~692~~659.2903 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 74,~~817~~349.4929 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5448,~~968~~211.0206

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 ~~193~~189,~~149~~592.7678 0.00 ~~193~~189,~~149~~592.7678 0.00 0.00 ~~193~~189,~~149~~592.7678 0.00 A-2 582,881.78 0.00 582,881.78 0.00 0.00 582,881.78 0.00 A-3 3,225,182.42 0.00 3,225,182.42 0.00 0.00 3,225,182.42 0.00 A-X ~~134~~162,~~039~~229.5673 0.00 ~~134~~162,~~039~~229.5673 0.00 0.00 ~~134~~162,~~039~~229.5673 0.00 A-SP ~~332~~450,~~651~~803.7528 0.00 ~~332~~450,~~651~~803.7528 0.00 0.00 ~~332~~450,~~651~~803.7528 0.00 B 217,572.01 0.00 217,572.01 0.00 0.00 217,572.01 0.00 C 75,734.47 0.00 75,734.47 0.00 0.00 75,734.47 0.00 D 145,865.92 0.00 145,865.92 0.00 0.00 145,865.92 0.00 E 84,406.08 0.00 84,406.08 0.00 0.00 84,406.08 0.00 F 80,398.90 0.00 80,398.90 0.00 0.00 80,398.90 0.00 G 88,923.62 0.00 88,923.62 0.00 0.00 88,923.62 0.00 H 8992,~~284~~260.2723 0.00 8992,~~284~~260.2723 0.00 0.00 8992,~~284~~260.2723 0.00 J-AD 9695,~~155~~008.4943 0.00 9695,~~155~~008.4943 0.00 0.00 9695,~~155~~008.4943 0.00 K-Z 79,~~994~~141.4754 0.00 79,~~994~~141.4754 0.00 0.00 79,~~994~~141.4754 0.00 L 84,622.83 0.00 84,622.83 0.00 0.00 84,622.83 0.00 M 45,568.56 0.00 45,568.56 0.00 0.00 45,568.56 0.00 N 39,059.5152 0.00 39,059.5152 0.00 0.00 39,059.5152 0.00 O 45,563.32 0.00 45,563.32 0.00 0.00 45,563.32 0.00 P 26,041.43 0.00 26,041.43 0.00 0.00 26,041.43 0.00 Q 26,036.18 0.00 26,036.18 0.00 0.00 26,036.18 0.00 S 84,625.97 0.00 84,625.97 0.00 ~~102~~1.2910 84,~~523~~624.6887 ~~241~~242.8191 V 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total 5,~~705~~851,~~758~~519.3000 0.00 5,~~705~~851,~~758~~519.3000 0.00 ~~102~~1.2910 5,~~705~~851,~~656~~517.0190 ~~241~~242.8191

Other Required Information Available Distribution Amount (1) 6,~~846~~847,~~845~~504.5195 Aggregate Number of Outstanding Loans 161~~.00~~ Aggregate Unpaid Principal Balance of Loans ~~987~~986,~~395~~719,~~128~~648.6217 Aggregate Stated Principal Balance of Loans ~~987~~986,~~301~~570,~~975~~679.8945 Aggregate Amount of Servicing Fee 5448,~~968~~211.0206 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~894~~955.1041 Aggregate Trust Fund Expenses ~~102~~1.2910 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0~~.00~~ Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.

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 2 990,~~982~~417.5195 0.10 ~~106~~105 7.~~6798~~6799 1.~~335062~~500068 500,001 to 1,000,000 24 18,~~859~~839,~~638~~700.8495 1.91 ~~110~~109 7.~~7774~~7773 1.~~458690~~591378 1,000,001 to 2,000,000 31 45,~~214~~177,~~709~~088.2808 4.58 ~~111~~110 7.~~4304~~4305 1.~~567128~~918882 2,000,001 to 3,000,000 26 65,~~581~~523,~~607~~618.6220 6.64 ~~113~~112 7.3901 1.~~401091~~481348 3,000,001 to 5,000,000 31 123,~~706~~607,~~734~~459.9646 12.53 ~~113~~112 7.3144 1.~~393396~~490313 5,000,001 to 7,500,000 12 7675,~~021~~961,~~507~~607.9205 7.70 ~~113~~112 7.0520 1.~~248123~~309223 7,500,001 to 10,000,000 10 82,~~116~~061,~~362~~669.1283 8.32 ~~105~~104 7.2674 1.~~304853~~677005 10,000,001 to 20,000,000 15 213,~~656~~515,~~564~~162.1517 21.64 ~~110~~109 7.2390 1.~~100257~~291902 20,000,001 to 30,000,000 5 113,~~579~~505,~~525~~856.2576 11.5051 ~~109~~108 7.1674 1.~~423475~~473399 30,000,001 to 40,000,000 1 32,~~673~~643,~~657~~970.5344 3.31 ~~110~~109 7.5000 1.430000 40,000,001 to 50,000,000 2 97,~~384~~302,~~264~~424.4666 9.86 ~~113~~112 7.1542 1.~~504761~~468939 50,000,001 or Greater 2 117,~~516~~441,~~421~~703.2590 11.90 ~~109~~108 7.2500 1.~~213992~~446210 Totals 161 ~~987~~986,~~301~~570,~~975~~679.8945 100.00 ~~111~~110 7.2593 1.~~315367~~458628

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 2 21,~~814~~800,~~196~~679.0820 2.21 ~~108~~107 7.3477 1.~~500000~~504999 Alaska 2 8,~~544~~535,~~380~~290.0546 0.87 ~~109~~108 7.3009 1.~~501988~~537640 Arizona 4 4,~~264~~261,~~117~~556.2099 0.43 ~~107~~106 7.4903 12.~~941574~~185388 Arkansas 2 1,~~971~~970,~~589~~309.0863 0.20 ~~140~~139 7.1576 1.~~332861~~332865 California 16 105,~~126~~059,~~752~~967.4931 10.65 ~~110~~109 7.~~3648~~3649 1.~~079004~~468780 Connecticut 6 6,~~463~~456,~~498~~645.8707 0.65 ~~107~~106 7.4112 1.~~607528~~638351 Florida 13 73,~~571~~516,~~420~~226.3651 7.45 ~~108~~107 7.0458 1.~~392330~~430988 Georgia 3 10,~~786~~778,~~414~~013.2933 1.09 ~~110~~109 7.2297 1.~~650739~~650725 Illinois 4 62,~~874~~833,~~427~~922.1352 6.37 ~~105~~104 7.1841 1.~~327729~~265525 Indiana 5 16,~~870~~855,~~318~~035.9693 1.71 ~~111~~110 7.1995 1.~~208198~~386764 Iowa 4 7,~~444~~440,~~713~~434.0655 0.75 ~~107~~106 7.6213 1.~~266260~~366726 Kansas 4 13,~~792~~783,~~565~~530.8333 1.40 ~~157~~156 7.1037 1.~~045927~~041813 Louisiana 3 5,~~452~~448,~~893~~290.9479 0.55 ~~110~~109 7.1932 1.~~736482~~736476 Maine 1 1,~~645~~643,~~262~~528.8771 0.17 ~~113~~112 7.1900 1.750000 Maryland 6 48,~~384~~355,~~565~~060.4042 4.90 ~~110~~109 7.3888 1.~~349295~~363007 Massachusetts 5 1211,~~004~~992,~~799~~262.4787 1.22 ~~112~~111 7.2884 1.~~640036~~640041 Michigan 3 10,~~404~~398,~~930~~170.5540 1.05 ~~108~~107 7.1835 1.~~128879~~514334 Minnesota 1 4,~~952~~946,~~166~~763.2138 0.50 ~~112~~111 7.0800 1.~~160000~~500000 Missouri 4 10,~~413~~402,~~305~~106.3494 1.05 ~~133~~132 7.~~3103~~3102 1.~~447860~~475186 Nebraska 1 8,~~147~~142,~~112~~167.8423 0.83 ~~111~~110 7.3400 1.~~120000~~270000 New Jersey 1 1,014,~~934~~379.0252 0.10 ~~106~~105 7.8000 12.~~890000~~010000 New Mexico 2 5,~~113~~111,~~946~~372.0837 0.52 ~~105~~104 8.~~0832~~0833 1.~~354792~~581528 New York 4 31,~~275~~253,~~580~~328.3086 3.17 ~~109~~108 7.1057 1.~~307897~~593609 North Carolina 1 1,~~885~~884,~~583~~315.6370 0.19 ~~110~~109 7.0200 1.890000 Ohio 10 64,~~351~~305,~~236~~367.2279 6.52 ~~109~~108 7.3049 1.~~381561~~448498 Oklahoma 3 7,~~432~~425,~~120~~770.6753 0.75 ~~108~~107 7.~~2287~~2286 1.~~156934~~280993 Oregon 1 495,~~303~~055.6542 0.05 ~~104~~103 8.1100 1.~~170000~~280000 Pennsylvania 7 87,~~834~~773,~~925~~528.4464 8.90 ~~109~~108 7.2021 1.~~412011~~722694 South Carolina 4 16,~~300~~296,~~951~~731.0227 1.65 ~~110~~109 7.~~1589~~1588 1.~~448789~~449767 Tennessee 12 49,~~074~~016,~~230~~566.7927 4.97 ~~116~~115 7.~~5956~~5955 1.~~331628~~582148 Texas 45 181,~~435~~283,~~926~~047.1982 18.38 ~~110~~109 7.~~1572~~1571 1.~~356296~~496712 Virginia 4 25,~~690~~674,~~694~~092.0247 2.60 ~~116~~115 7.3323 1.~~089105~~146006 Washington 3 13,~~812~~804,~~564~~468.6364 1.40 ~~110~~109 7.4567 1.~~231376~~631306 Washington,DC 1 52,~~541~~508,~~957~~426.8174 5.32 ~~108~~107 7.2500 1.120000 Wisconsin 2 14,~~112~~104,~~591~~264.3783 1.43 ~~111~~110 7.4258 1.~~212104~~265790 Totals 189 ~~987~~986,~~301~~570,~~975~~679.8945 100.00 ~~111~~110 7.2593 1.~~315367~~458628

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.19 or Less 3921 ~~262~~148,~~092~~040,~~073~~443.1200 2615.5501 113 7.~~2533~~2512 0.~~866905~~904628 1.20 to 1.29 2318 ~~257~~162,~~247~~391,~~775~~586.9200 2616.0646 111 7.~~2375~~1978 1.~~256047~~235393 1.30 to 1.39 1521 92122,~~194~~970,~~597~~190.9500 912.3446 109 7.~~1823~~1988 1.~~327147~~355454 1.40 to 1.49 1614 8186,~~519~~242,~~012~~614.7453 8.2674 ~~112~~110 7.~~3835~~3225 1.~~436318~~436932 1.50 to 1.59 2019 73108,~~454~~713,~~850~~503.4163 711.4402 ~~104~~105 7.~~3735~~3113 1.~~525769~~522471 1.60 to 1.69 1524 66106,~~373~~698,~~123~~980.0518 610.7282 108 7.~~2502~~3438 1.~~637881~~635793 1.70 or Greater 3344 ~~154~~251,~~420~~513,~~542~~362.7011 1525.6449 ~~111~~109 7.~~2358~~2533 1.~~865758~~883974 Totals 161 ~~987~~986,~~301~~570,~~975~~679.8945 100.00 ~~111~~110 7.2593 1.~~315367~~458628

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 4 3130,~~021~~998,~~755~~136.6288 3.14 ~~111~~110 7.4174 01.~~708773~~736466 Mixed Use 8 81,~~681~~627,~~244~~186.7331 8.27 ~~113~~112 7.~~2641~~2640 1.~~421776~~386835 Mobile Home Park 8 8,~~553~~544,~~574~~820.5786 0.87 ~~108~~107 7.~~1982~~1981 1.~~691215~~842984 Multi-Family 72 292,~~527~~308,~~398~~089.4186 29.63 ~~110~~109 7.0890 1.~~355282~~475324 Office 28 237,~~247~~060,~~463~~203.1591 24.03 ~~111~~110 7.3951 1.~~226360~~324124 Retail 38 276,~~617~~438,~~788~~726.2363 28.02 ~~110~~109 7.3187 1.~~293585~~479984 Self Storage 31 59,~~652~~593,~~751~~514.1698 6.04 ~~112~~111 7.1988 1.~~690495~~711425 Totals 189 ~~987~~986,~~301~~570,~~975~~679.8945 100.00 ~~111~~110 7.2593 1.~~315367~~458628

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.000% or Less 25 156,~~285~~167,~~323~~226.3357 15.83 ~~113~~112 6.9357 1.~~443769~~420558 7.001% to 7.250% 55 ~~469~~468,~~272~~934,~~283~~068.2703 47.53 ~~110~~109 7.1747 1.~~304328~~419661 7.251% to 7.500% 40 277,~~948~~757,~~836~~607.3739 28.15 ~~109~~108 7.4104 1.~~253699~~563761 7.501% to 7.750% 16 33,~~143~~121,~~834~~633.4520 3.36 ~~110~~109 7.6155 1.~~289998~~337630 7.751% to 8.000% 11 34,~~314~~265,~~471~~518.7218 3.4847 ~~126~~125 7.8154 1.~~369885~~394355 8.001% to 8.250% 7 9,~~472~~466,~~265~~832.0539 0.96 ~~105~~104 8.1712 1.~~320719~~472634 8.251% or Greater 7 6,~~864~~857,~~961~~793.7069 0.70 ~~108~~107 8.~~5341~~5342 1.~~486312~~618139 Totals 161 ~~987~~986,~~301~~570,~~975~~679.8945 100.00 ~~111~~110 7.2593 1.~~315367~~458628

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 Months or Less ~~113~~80 ~~851~~663,~~208~~530,~~756~~421.8745 8667.2226 ~~111~~110 7.~~2079~~2041 1.~~314677~~482492 13 to 24 Months 4174 ~~104~~291,~~987~~979,~~833~~224.3279 1029.6360 107 7.~~4958~~3200 1.~~310335~~412615 25 to 36 Months 1 1,~~991~~990,~~354~~372.5990 0.20 8584 8.6900 1.~~610000~~680000 37 Months or Greater 6 29,~~114~~070,~~031~~660.1131 2.95 ~~120~~119 7.8100 1.~~333555~~360933 Totals 161 ~~987~~986,~~301~~570,~~975~~679.8945 100.00 ~~111~~110 7.2593 1.~~315367~~458628

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 84 Months or Less 12 79,~~540~~526,~~682~~446.4402 0.7697 4956 7.~~3700~~6458 1.~~520000~~577161 85 to 120 Months ~~153~~152 ~~960~~957,~~554~~854,~~778~~182.3457 97.2909 ~~110~~109 7.~~2573~~2544 1.~~318081~~464652 121 Months or Greater 5 16,~~170~~160,~~538~~309.9277 1.64 ~~162~~161 7.1940 1.~~129201~~116408 Totals 159 ~~984~~983,~~265~~540,~~999~~938.7036 99.69 ~~110~~109 7.2572 1.~~316525~~460020

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 84 Months or Less 0 0.00 0.00 0 0.0000 0.000000 85 to 120 Months 0 0.00 0.00 0 0.0000 0.000000 121 Months or Greater 2 3,~~035~~029,~~976~~741.1909 0.31 ~~212~~211 7.~~9508~~9506 01.~~940025~~006675 Totals 2 3,~~035~~029,~~976~~741.1909 0.31 ~~212~~211 7.~~9508~~9506 01.~~940025~~006675

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 180 Months or Less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 Months 15 39,~~719~~656,~~371~~874.0479 4.02 ~~117~~116 7.~~6984~~6985 1.~~384284~~419599 241 to 300 Months 3637 ~~153~~185,~~232~~719,~~273~~851.7692 1518.5282 ~~111~~110 7.~~2686~~3093 1.~~556063~~682796 301 Months or Greater ~~108~~107 ~~791~~758,~~314~~164,~~354~~211.9065 8076.1585 ~~110~~109 7.~~2328~~2213 1.~~266739~~407563 Totals 159 ~~984~~983,~~265~~540,~~999~~938.7036 99.69 ~~110~~109 7.2572 1.~~316525~~460020

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 1810 ~~127~~41,~~476~~768,~~045~~496.3405 124.9123 ~~114~~118 7.~~2502~~2840 1.~~293036~~356459 1 Year or Less ~~117~~131 ~~736~~874,~~322~~328,~~692~~383.2494 7488.5862 ~~111~~109 7.~~2772~~2616 1.~~339817~~478923 1 to 2 Years 2619 ~~123~~67,~~503~~699,~~238~~304.3121 126.5186 ~~105~~108 7.~~1618~~1970 1.~~192650~~261549 2 Years or Greater 01 02,774,495.0025 0.0028 0106 07.~~0000~~6900 01.~~000000~~410000 Totals 161 ~~987~~986,~~301~~570,~~975~~679.8945 100.00 ~~111~~110 7.2593 1.~~315367~~458628 (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 30231823 1 RT Plymouth Meeting PA 405,639.18 41,186.28 7.250% 30231800 2 OF Washington DC 328,022.36 33,531.07 7.250% 30231782 3 MU Deerfield IL 305,053.71 31,636.83 7.120% 940928992 4 SS Various Various 294,891.02 50,202.97 7.190% 30231811 5 RT Columbus OH 114,532.54 11,260.19 7.360% 30231787 6 RT Cincinnati OH 77,862.03 7,654.96 7.360% 30231812 7 RT Cincinnati OH 27,126.13 2,666.89 7.360% 30231824 8 OF Plano TX 211,017.37 29,687.09 7.500% 30231786 9 OF Oak Ridge TN 14,750.11 3,206.67 7.810% 30231788 9.1 OF Oak Ridge TN 18,149.18 3,945.64 7.810% 30231791 9.2 OF Oak Ridge TN 32,961.66 7,165.88 7.810% 30231793 9.3 OF Oak Ridge TN 29,531.40 6,420.14 7.810% 30231794 9.4 OF Oak Ridge TN 76,588.31 16,650.31 7.810% 30231795 9.5 OF Oak Ridge TN 23,819.27 5,982.16 7.810% 30231825 10 MU Gaithersburg MD 178,870.05 16,727.24 7.400% 30231754 11 RT Ladera Ranch CA 142,992.01 15,331.84 7.125% 30231826 12 RT Birmingham AL 134,928.45 13,200.55 7.350% 30231758 13 OF New York NY 125,871.84 14,123.87 7.020% 940928182 14 MF Bradenton FL 118,339.47 14,284.99 6.850% 30231781 15 OF El Segundo CA 123,916.99 14,004.99 7.480% 940926888 16 IN San Diego CA 123,774.03 11,042.24 7.490% 940927656 17 RT Christiansburg VA 110,152.07 10,934.22 7.250% 940928488 18 MF Corpus Christi TX 103,464.91 12,384.92 6.850% 30231827 19 MF Largo FL 104,287.48 11,905.49 6.980% 30231828 20 MF Orlando FL 78,093.70 8,745.14 7.040% 30231750 21 OF Rockville MD 81,544.95 7,465.06 7.500% 940928145 22 MF Webster TX 71,878.66 8,118.89 7.020% 30231757 23 RT Myrtle Beach SC 71,220.78 0.00 7.130% 30231829 24 MF Orlando FL 66,079.29 7,399.73 7.040% 30231798 25 RT Brooklyn OH 66,514.19 6,794.94 7.200% 940928621 26 MF Grand Prairie TX 61,941.15 7,040.90 6.970% 940928859 27 OF Oak Creek WI 61,612.48 5,614.55 7.410% 940926856 28 MF Millcreek Township PA 51,225.36 5,797.72 7.000% 30231789 29 OF Rochester NY 52,978.45 5,237.33 7.290% 30231820 30 OF Federal Way WA 52,145.81 4,925.89 7.330% 30231784 31 IN Findlay OH 51,382.43 8,791.24 7.250% 30231822 32 RT Omaha NE 51,494.28 4,945.61 7.340% 30231817 33 MF Dallas TX 49,754.02 4,928.65 7.270% 940927950 34 MF Garland TX 46,617.41 5,276.18 7.000% 940928597 35 OF Temecula CA 48,823.61 4,565.80 7.400% 30231868 36 MF Hazel Crest IL 47,856.10 4,609.32 7.370% 30231755 37 MF Dallas TX 43,591.58 5,352.78 6.810% 30231752 38 RT Acworth GA 44,561.53 4,555.16 7.250% 940926706 39 RT Indianapolis IN 43,616.99 7,583.73 7.130% 940928211 40 OF Germantown MD 42,475.67 4,465.10 7.150% 30231802 41 MF Grand Prairie TX 40,300.76 7,852.62 6.900% 30231785 42 RT Anchorage AK 39,759.03 6,862.01 7.250% 940927252 43 MF Edinboro PA 38,224.45 4,354.91 7.000% 30231749 44 MF Galveston TX 36,791.03 4,191.60 7.000% 30231799 45 SS Sacramento CA 36,555.71 3,927.50 7.100% 30231830 46 MF Houston TX 33,565.82 3,766.37 7.020% 30231747 47 MF Knoxville TN 31,654.62 3,606.41 7.000% 940928464 48 MF Emporia KS 30,547.75 3,382.68 7.000% 30231819 49 MF St. Paul MN 30,191.71 5,402.83 7.080% 30231808 50 MF Dallas TX 30,488.51 4,999.98 7.330% 30231831 51 MF Arlington TX 28,966.96 3,300.21 7.000% 30231814 52 RT Franklin TN 29,027.27 2,939.43 7.220% 940926786 53 OF Farmington Hills MI 28,187.46 3,028.42 7.100% 30231746 54 MF Fort Worth TX 28,007.31 3,030.33 7.140% 940927722 55 MF Haysville KS 26,894.31 3,017.69 7.000% 30231869 56 RT Port Washington WI 28,629.50 2,711.99 7.460% 940927506 57 MF Hazle Township PA 26,737.08 5,067.98 7.000% 30231813 58 RT Richmond VA 28,252.32 2,482.99 7.490% 940927965 59 RT Orange CA 26,358.32 2,634.17 7.250% 30231745 60 MF Detroit MI 26,095.89 2,691.95 7.250% 30231832 61 RT Santa Fe NM 29,285.56 1,967.13 8.250% 940926745 62 MF Broken Arrow OK 23,238.56 2,682.05 6.990% 30231753 63 MF San Antonio TX 22,861.52 4,454.58 6.900% 940927886 64 OF San Diego CA 24,093.44 2,237.76 7.400% 940928599 65 OF Temecula CA 23,581.65 2,254.80 7.350% 30231833 66 MF Dallas TX 21,439.01 2,758.91 6.700% 30231744 67 RT Vancouver WA 24,374.68 2,055.91 7.720% 30231834 68 MF Chicago IL 22,540.72 2,051.73 7.550% 30231835 69 RT Garden Grove CA 21,073.68 2,120.31 7.250% 940924261 70 MF Grandview MO 19,059.69 3,557.24 7.000% 940927072 71 OF Cincinnati OH 19,759.11 1,961.38 7.250% 30231805 72 MF Davenport IA 20,105.01 1,817.40 7.550% 30231806 73 RT Schererville IN 18,913.31 1,920.35 7.250% 30231836 74 MF Waco TX 18,810.37 1,975.32 7.240% 30231792 75 RT Wichita KS 18,759.17 1,917.59 7.250% 30231797 76 MF Gallatin TN 19,733.08 1,729.73 7.650% 30231803 77 RT Greenwood IN 18,532.45 1,881.68 7.250% 30231796 78 RT Peabody MA 18,207.59 3,115.21 7.250% 30231790 79 RT Bartlett TN 18,251.66 1,865.72 7.250% 30231743 80 MF St. Louis MO 18,055.51 1,791.60 7.370% 30231751 81 MF Houma LA 17,540.18 1,824.58 7.210% 30231837 82 MF Davenport IA 18,382.89 1,560.68 7.690% 30231783 83 OF Tulsa OK 16,911.46 2,893.45 7.250% 30231810 84 SS Elk Grove CA 16,654.13 1,750.70 7.150% 30231776 85 MF Miami FL 16,664.51 1,515.07 7.500% 30231769 86 IN West Palm Beach FL 16,731.23 2,618.04 7.580% 30231838 87 MF Newhall CA 16,588.55 1,486.96 7.600% 30231804 88 RT Indianapolis IN 15,710.78 1,595.18 7.250% 940927885 89 OF Torrance CA 16,489.84 1,371.77 7.660% 30231815 90 SS Amissville VA 15,570.41 2,580.37 7.300% 30231809 91 MF Sacramento CA 14,448.57 1,656.62 6.950% 30231821 92 RT Joplin MO 14,530.18 2,476.75 7.240% 30231756 93 MF Houston TX 13,919.30 4,207.16 7.100% 30231818 94 RT Lenoir City TN 14,543.83 2,216.22 7.540% 30231816 95 MF Anchorage AK 13,958.74 2,227.58 7.450% 30231779 96 MF Dallas TX 12,967.76 1,483.88 7.010% 30231770 97 MF Chicago Heights IL 13,510.37 2,206.73 7.430% 940928769 98 RT Kansas City MO 13,906.00 3,372.81 7.780% 30231748 99 MF Dallas TX 12,633.32 1,408.62 7.050% 30231867 100 RT Los Angeles CA 14,901.42 981.69 8.690% 940926917 101 OF Blue Ash OH 12,722.61 1,165.94 7.430% 30231801 102 MF Norwalk CT 11,953.18 1,352.87 7.000% 940926551 103 MF Austin TX 11,912.31 2,223.27 7.000% 30231839 104 MF Houston TX 11,921.46 1,210.43 7.250% 30231840 105 MF Greensboro NC 11,398.35 1,267.93 7.020% 940927828 106 RT Murfreesboro TN 11,968.96 1,936.21 7.390% 30231841 107 OF Seattle WA 12,170.89 1,114.19 7.500% 940927633 108 MF Houston TX 11,370.17 1,040.89 7.500% 30231842 109 OF Greenville SC 10,757.53 1,068.57 7.300% 30231843 110 MF Fort Worth TX 10,831.12 997.38 7.450% 30231844 111 MF Highland Park MI 10,079.69 1,039.78 7.250% 30231845 112 RT Phoenix AZ 10,475.57 929.46 7.570% 30231846 113 OF Orlando FL 10,198.09 1,625.77 7.500% 30231775 114 MH Fontana CA 9,037.48 958.54 7.150% 30231857 115 MF Bristol CT 5,042.71 884.31 7.250% 30231862 116 MF Bristol CT 3,935.77 690.19 7.250% 940928273 117 MF Baton Rouge LA 8,075.31 1,389.34 7.160% 30231766 118 MH Pensacola FL 8,299.79 2,365.40 7.400% 30231774 119 MF Muncie IN 7,814.72 2,302.09 7.250% 940927670 120 MF Gardner KS 8,169.22 717.54 7.540% 30231847 121 MF Dallas TX 7,790.89 682.01 7.600% 30231763 122 MU Newport News VA 8,234.69 603.97 8.040% 30231848 123 MF Hartford CT 7,584.38 2,148.51 7.480% 30231778 124 RT Houston TX 7,943.08 1,009.12 8.100% 30231849 125 MH Zephyrhills FL 6,808.73 775.72 7.000% 30231777 126 MF Philadelphia PA 6,935.93 2,026.93 7.250% 30231850 127 MH Glendale AZ 6,742.41 764.92 7.030% 30231780 128 IN Miami FL 6,253.96 1,167.22 7.000% 30231851 129 RT Encino CA 7,419.58 459.49 8.340% 30231772 130 MH Danbury CT 6,403.92 1,113.27 7.250% 30231852 131 MF Long Branch NJ 6,816.97 554.50 7.800% 940927519 132 MF Hot Springs AR 6,309.74 628.25 7.310% 30231762 133 OF Tempe AZ 6,974.92 495.06 8.110% 30231853 134 MH Roswell NM 6,310.40 606.58 7.390% 30231854 135 RT Houston TX 6,546.66 1,662.83 7.750% 30231771 136 MH Westhampton Beach NY 6,105.25 1,798.51 7.250% 30231764 137 MU Houston TX 6,879.88 2,862.29 8.320% 940928463 138 MF Hot Springs AR 5,842.15 651.20 7.000% 30231767 139 MU Pensacola FL 5,563.10 1,563.44 7.450% 30231807 140 MF Davenport IA 5,706.71 495.52 7.640% 30231855 141 SS Ardmore OK 6,112.61 774.64 8.230% 30231856 142 MU Wilton CT 6,329.35 664.65 8.760% 30231761 143 RT North Reading MA 6,056.06 725.48 8.390% 30231858 144 MF Dallas TX 5,353.54 427.59 7.840% 30231773 145 MF Baltimore MD 4,960.67 847.58 7.300% 30231859 146 RT Margate FL 5,104.95 683.67 8.000% 30231860 147 MF Davenport IA 4,663.20 404.91 7.640% 30231866 148 MF North Ridgeville OH 4,508.35 400.54 7.530% 30231760 149 MF Houston TX 4,639.61 334.51 8.100% 30231861 150 OF Radnor PA 4,739.05 1,050.58 8.340% 30231765 151 MF Tampa FL 3,951.64 544.17 7.970% 30231863 152 MF Dallas TX 3,545.11 575.04 7.450% 30231768 153 MH Kingman AZ 3,310.58 370.77 7.060% 30231864 154 RT Farmers Branch TX 4,124.15 423.83 8.820% 30231865 155 MF Phenix City AL 3,094.55 316.33 7.250% 30231759 156 MF Albany OR 3,459.01 248.23 8.110% Totals 6,171,685.77 731,296.44

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 30231823 11/11/2011 11/11/2031 N 6564,~~028~~974,~~408~~463.9344 64,~~974~~933,~~463~~277.4416 10/11/2002 30231800 10/11/2011 10/11/2031 N 52,~~585~~541,~~805~~957.3381 52,~~541~~508,~~957~~426.8174 1011/11/2002 30231782 N/A 03/01/2012 N 49,~~796~~755,~~278~~045.0745 49,~~755~~723,~~045~~408.4562 1011/01/2002 940928992 N/A 03/01/2012 N 47,~~688~~629,~~578~~219.9301 47,~~629~~579,~~219~~016.0104 1011/01/2002 30231811 N/A 09/01/2011 N 18,~~086~~071,~~266~~403.8623 18,~~071~~060,~~403~~143.2304 1011/01/2002 30231787 N/A 09/01/2011 N 12,~~295~~285,~~488~~383.4377 12,~~285~~277,~~383~~728.7781 1011/01/2002 30231812 N/A 09/01/2011 N 4,~~283~~280,~~589~~069.4410 4,~~280~~277,~~069~~402.1021 1011/01/2002 30231824 N/A 12/11/2011 N 32,~~709~~673,~~924~~657.9653 32,~~673~~643,~~657~~970.5344 1011/11/2002 30231786 N/A 10/01/2012 N 2,~~196~~193,~~893~~234.5690 2,~~193~~190,~~234~~028.9023 1011/01/2002 30231788 N/A 10/01/2012 N 2,~~703~~698,~~153~~651.7697 2,~~698~~694,~~651~~706.9733 1011/01/2002 30231791 N/A 10/01/2012 N 4,~~909~~901,~~335~~159.5358 4,~~901~~893,~~159~~993.5870 1011/01/2002 30231793 N/A 10/01/2012 N 4,~~398~~391,~~430~~105.4031 4,~~391~~384,~~105~~685.3117 1011/01/2002 30231794 N/A 10/01/2012 N 11,~~407~~388,~~123~~126.3610 11,~~388~~371,~~126~~475.1079 1011/01/2002 30231795 N/A 10/01/2012 N 3,~~548~~541,~~460~~753.1225 3,~~541~~535,~~753~~771.2509 1011/01/2002 30231825 01/11/2012 01/11/2032 N 28,~~092~~070,~~637~~278.7842 28,~~070~~053,~~278~~551.4218 10/11/2002 30231754 N/A 11/11/2011 N 23,~~325~~305,~~824~~997.4063 23,~~305~~290,~~997~~665.6379 1011/11/2002 30231826 N/A 10/11/2011 N 21,~~335~~318,~~963~~517.4422 21,~~318~~305,~~517~~316.2267 0910/11/2002 30231758 N/A 11/11/2011 N 20,~~840~~822,~~550~~471.1162 20,~~822~~808,~~471~~347.6275 1011/11/2002 940928182 N/A 11/01/2011 N 20,~~080~~062,260.0036 20,~~062~~047,~~260~~975.3637 1011/01/2002 30231781 01/01/2012 01/01/2027 N 19,~~256~~238,~~340~~449.4465 19,~~238~~224,~~449~~444.6566 1011/01/2002 940926888 N/A 02/01/2012 N 19,~~205~~190,~~539~~598.9526 19,~~190~~179,~~598~~556.2602 1011/01/2002 940927656 N/A 02/01/2012 N 17,~~658~~643,~~336~~936.5504 17,~~643~~633,~~936~~001.0482 1011/01/2002 940928488 N/A 12/01/2011 N 17,~~556~~540,~~187~~553.1993 17,~~540~~528,~~553~~169.9301 1011/01/2002 30231827 N/A 11/11/2011 N 17,~~365~~350,~~904~~722.2899 17,~~350~~338,~~722~~817.9950 0910/11/2002 30231828 N/A 10/11/2011 N 12,~~893~~882,~~224~~025.0243 12,~~882~~873,~~025~~280.4329 0910/11/2002 30231750 N/A 10/11/2011 N 12,~~636~~626,~~348~~315.3855 12,~~626~~618,~~315~~850.5549 1011/11/2002 940928145 N/A 10/01/2011 N 11,~~900~~890,~~974~~597.1631 11,~~890~~882,~~597~~478.3142 1011/01/2002 30231757 N/A 12/11/2011 N 11,600,000.00 11,600,000.00 1011/11/2002 30231829 N/A 10/11/2011 N 10,~~909~~900,~~651~~175.0532 10,~~900~~892,~~175~~775.3259 0910/11/2002 30231798 N/A 01/01/2012 N 10,~~736~~728,~~982~~095.7249 10,~~728~~721,~~095~~300.4955 1011/01/2002 940928621 N/A 12/01/2011 N 10,~~329~~320,~~167~~181.8808 10,~~320~~313,~~181~~140.0818 1011/01/2002 940928859 N/A 03/01/2012 N 9,~~663~~655,~~422~~866.2585 9,~~655~~650,~~866~~252.8530 1011/01/2002 940926856 N/A 11/01/2011 N 8,~~505~~498,~~623~~216.1318 8,~~498~~492,~~216~~418.1846 1011/01/2002 30231789 N/A 12/01/2011 N 8,~~446~~439,~~322~~418.5316 8,~~439~~434,~~418~~180.1683 1011/01/2002 30231820 03/01/2012 03/01/2032 N 8,~~268~~261,~~017~~449.3647 8,~~261~~256,~~449~~523.4758 1011/01/2002 30231784 N/A 12/01/2011 N 8,~~240~~230,~~720~~334.1213 8,~~230~~221,~~334~~542.1389 1011/01/2002 30231822 N/A 01/01/2012 N 8,~~153~~147,~~679~~112.3984 8,~~147~~142,~~112~~167.8423 1011/01/2002 30231817 N/A 01/01/2012 N 7,~~954~~947,~~068~~574.8962 7,~~947~~942,~~574~~645.6297 1011/01/2002 940927950 N/A 11/01/2011 N 7,~~740~~733,~~504~~763.1550 7,~~733~~728,~~763~~487.5032 1011/01/2002 940928597 N/A 01/01/2012 N 7,~~668~~661,~~047~~943.0593 7,~~661~~657,~~943~~378.9313 1011/01/2002 30231868 N/A 11/11/2006 N 7,~~546~~540,~~797~~682.9444 7,~~540~~536,~~682~~073.4412 0910/11/2002 30231755 N/A 11/11/2011 N 7,~~440~~433,~~270~~550.8907 7,~~433~~428,~~550~~197.0729 1011/11/2002 30231752 N/A 10/11/2011 N 7,~~143~~137,~~732~~775.0844 7,~~137~~133,~~775~~220.4428 1011/11/2002 940926706 N/A 03/01/2012 N 7,~~113~~104,~~003~~065.2259 7,~~104~~096,~~065~~481.5986 1011/01/2002 940928211 N/A 12/01/2011 N 6,~~904~~898,~~623~~823.9220 6,~~898~~894,~~823~~358.20 10 11/01/2002 30231802 N/A 11/11/2011 N 6,~~791~~782,~~836~~736.3604 6,~~782~~774,~~736~~883.0442 1011/11/2002 30231785 N/A 11/01/2011 N 6,~~376~~368,~~617~~521.0338 6,~~368~~361,~~521~~659.3837 1011/01/2002 940927252 N/A 10/01/2011 N 6,~~346~~341,~~938~~382.3378 6,~~341~~337,~~382~~027.7887 1011/01/2002 30231749 N/A 10/11/2011 N 6,~~108~~103,~~928~~580.2098 6,~~103~~099,~~580~~389.9838 10/11/2002 30231799 N/A 12/01/2011 N 5,~~984~~979,~~202~~126.7002 5,~~979~~975,~~126~~198.0252 1011/01/2002 30231830 N/A 11/11/2011 N 5,~~557~~552,~~480~~659.0209 5,~~552~~548,~~659~~892.0972 0910/11/2002 30231747 N/A 10/11/2011 N 5,~~256~~251,~~058~~457.3364 5,~~251~~247,~~457~~851.6423 1011/11/2002 940928464 N/A 02/01/2017 N 5,~~072~~067,~~172~~829.4569 5,~~067~~064,~~829~~447.6901 1011/01/2002 30231819 N/A 02/01/2012 N 4,~~958~~952,~~505~~166.5721 4,~~952~~946,~~166~~763.2138 1011/01/2002 30231808 N/A 02/01/2012 N 4,~~836~~830,~~235~~288.6348 4,~~830~~825,288.4850 1011/01/2002 30231831 N/A 10/11/2011 N 4,~~809~~805,~~789~~579.2215 4,~~805~~802,~~579~~278.1594 0910/11/2002 30231814 N/A 01/01/2012 N 4,~~672~~668,~~701~~849.9534 4,~~668~~665,~~849~~909.3491 1011/01/2002 940926786 N/A 12/01/2011 N 4,~~614~~610,~~313~~398.0754 4,~~610~~607,~~398~~370.5412 1011/01/2002 30231746 N/A 09/11/2011 N 4,~~559~~555,~~179~~268.1361 4,~~555~~552,~~268~~238.6128 1011/11/2002 940927722 N/A 12/01/2016 N 4,~~465~~461,~~592~~729.3463 4,~~461~~458,~~729~~711.6394 1011/01/2002 30231869 N/A 08/11/2011 N 4,~~460~~456,~~337~~724.5852 4,~~456~~454,~~724~~012.5253 1011/11/2002 940927506 N/A 10/01/2011 N 4,~~441~~435,~~540~~644.2012 4,~~435~~430,~~644~~576.1214 1011/01/2002 30231813 03/01/2014 03/01/2032 N 4,~~383~~380,~~766~~393.4616 4,~~380~~377,~~393~~910.1617 1011/01/2002 940927965 N/A 01/01/2012 N 4,~~225~~222,~~485~~022.9746 4,~~222~~219,~~022~~388.4629 1011/01/2002 30231745 N/A 09/11/2011 N 4,~~183~~179,~~499~~987.6916 4,~~179~~177,~~987~~295.1621 1011/11/2002 30231832 N/A 06/11/2011 N 4,~~125~~122,~~199~~307.4551 4,~~122~~120,~~307~~340.5138 10/11/2002 940926745 N/A 09/01/2011 N 3,~~864~~860,~~172~~760.1231 3,~~860~~858,~~760~~078.3126 1011/01/2002 30231753 N/A 11/11/2011 N 3,~~852~~847,~~823~~661.5317 3,~~847~~843,~~661~~206.1759 1011/11/2002 940927886 N/A 02/01/2012 N 3,~~784~~781,~~006~~010.7930 3,~~781~~778,~~010~~772.3054 1011/01/2002 940928599 N/A 01/01/2012 N 3,~~728~~725,~~866~~868.0994 3,~~725~~723,~~868~~614.9414 1011/01/2002 30231833 N/A 11/11/2011 N 3,~~719~~715,~~388~~957.8956 3,~~715~~713,~~957~~198.5665 1011/11/2002 30231744 N/A 08/11/2011 N 3,~~669~~666,~~414~~590.5149 3,~~666~~664,~~590~~534.4958 1011/11/2002 30231834 08/11/2011 08/11/2031 N 3,~~469~~467,~~823~~061.3890 3,~~467~~465,~~061~~010.9017 10/11/2002 30231835 N/A 12/11/2011 N 3,~~378~~375,~~322~~539.8354 3,~~375~~373,~~539~~419.5423 0911/11/2002 940924261 N/A 12/01/2011 N 3,~~166~~161,~~124~~976.4659 3,~~161~~158,~~976~~419.5935 09/01/2002 940927072 N/A 02/01/2012 N 3,~~167~~164,~~557~~974.4226 3,~~164~~163,~~974~~012.2688 1011/01/2002 30231805 N/A 09/11/2011 N 3,~~094~~092,~~867~~417.7017 3,~~092~~090,~~417~~599.1777 10/11/2002 30231806 11/01/2011 11/01/2031 N 3,~~032~~029,~~011~~496.6539 3,~~029~~027,~~496~~576.3904 1011/01/2002 30231836 N/A 07/11/2011 N 3,~~019~~017,~~735~~169.6301 3,~~017~~015,~~169~~193.0169 0911/11/2002 30231792 10/01/2011 10/01/2031 N 3,~~007~~004,~~312~~805.7820 3,~~004~~002,~~805~~887.2061 1011/01/2002 30231797 N/A 07/11/2011 N 2,~~997~~995,~~884~~533.7950 2,~~995~~993,~~533~~803.5077 1011/11/2002 30231803 11/01/2011 11/01/2031 N 2,~~970~~968,~~954~~489.3574 2,~~968~~966,~~489~~608.7406 1011/01/2002 30231796 12/01/2011 12/01/2026 N 2,~~920~~916,~~135~~454.0876 2,~~916~~913,~~454~~339.7655 1011/01/2002 30231790 10/01/2011 10/01/2031 N 2,~~925~~923,~~953~~513.5783 2,~~923~~921,~~513~~648.8311 1011/01/2002 30231743 N/A 07/11/2011 N 2,~~847~~845,~~364~~005.6914 2,~~845~~843,~~005~~213.1454 1011/11/2002 30231751 N/A 10/11/2011 N 2,~~827~~825,~~513~~137.6957 2,~~825~~823,~~137~~312.5799 1011/11/2002 30231837 N/A 09/11/2011 N 2,~~778~~776,~~195~~055.8993 2,~~776~~774,~~055~~495.9325 0910/11/2002 30231783 N/A 12/01/2011 N 2,~~712~~708,~~261~~842.0067 2,~~708~~705,~~842~~949.6722 1011/01/2002 30231810 N/A 12/01/2011 N 2,~~707~~704,~~208~~934.7032 2,~~704~~703,~~934~~183.3262 1011/01/2002 30231776 N/A 11/11/2011 N 2,~~582~~580,~~350~~310.7586 2,~~580~~578,~~310~~795.8679 10/11/2002 30231769 N/A 09/11/2011 N 2,~~566~~563,~~437~~299.6066 2,~~563~~560,~~299~~681.6662 1011/11/2002 30231838 N/A 07/11/2011 N 2,~~536~~534,~~761~~752.5621 2,~~534~~533,~~752~~265.2125 0910/11/2002 30231804 11/01/2011 11/01/2031 N 2,~~518~~516,~~609~~520.8448 2,~~516~~514,~~520~~925.4830 1011/01/2002 940927885 N/A 01/01/2012 N 2,~~501~~499,~~825~~933.0340 2,~~499~~498,~~933~~561.4063 1011/01/2002 30231815 N/A 02/01/2012 N 2,~~480~~476,~~018~~954.12 2,~~476~~474,~~954~~373.1275 1011/01/2002 30231809 N/A 12/01/2011 N 2,~~416~~414,~~352~~241.0557 2,~~414~~412,~~241~~584.5795 1011/01/2002 30231821 01/01/2012 01/01/2027 N 2,~~333~~330,~~556~~628.6484 2,~~330~~328,~~628~~152.8409 1011/01/2002 30231756 N/A 12/11/2011 N 2,~~281~~276,~~297~~668.3658 2,~~276~~272,~~668~~461.5842 1011/11/2002 30231818 02/01/2012 02/01/2027 N 2,~~242~~240,~~669~~001.6908 2,~~240~~237,~~001~~784.0886 1011/01/2002 30231816 N/A 12/01/2011 N 2,~~178~~175,~~520~~858.0167 2,~~175~~173,~~858~~631.6709 1011/01/2002 30231779 N/A 09/01/2011 N 2,~~150~~148,~~156~~265.3319 2,~~148~~146,~~265~~781.1931 1011/01/2002 30231770 N/A 10/11/2011 N 2,~~114~~111,~~263~~637.6234 2,~~111~~109,~~637~~430.3461 1011/11/2002 940928769 N/A 03/01/2022 N 2,~~079~~075,~~491~~694.5477 2,~~075~~072,~~694~~321.7796 1011/01/2002 30231748 N/A 10/11/2011 N 2,~~082~~080,~~792~~986.0652 2,~~080~~079,~~986~~577.5290 1011/11/2002 30231867 N/A 11/01/2009 N 1,~~992~~991,~~806~~354.4659 1,~~991~~990,~~354~~372.5990 1011/01/2002 940926917 N/A 02/01/2012 N 1,~~990~~988,~~078~~511.4277 1,~~988~~987,~~511~~345.7783 1011/01/2002 30231801 N/A 11/01/2011 N 1,~~984~~983,~~744~~016.6528 1,~~983~~981,~~016~~663.2841 1011/01/2002 940926551 N/A 12/01/2011 N 1,~~978~~976,~~827~~235.8038 1,~~976~~974,~~235~~012.3811 1011/01/2002 30231839 N/A 11/11/2011 N 1,~~911~~909,~~140~~554.3088 1,~~909~~908,~~554~~344.8845 0910/11/2002 30231840 N/A 12/11/2011 N 1,~~887~~885,~~209~~583.7363 1,~~885~~884,~~583~~315.6370 0910/11/2002 940927828 N/A 01/01/2012 N 1,~~883~~880,~~152~~844.3829 1,~~880~~878,~~844~~908.2908 1011/01/2002 30231841 N/A 10/11/2011 N 1,~~886~~884,~~022~~524.1167 1,~~884~~883,~~524~~410.6748 0910/11/2002 940927633 N/A 10/01/2011 N 1,~~761~~760,~~941~~542.7381 1,~~760~~759,~~542~~501.8192 1011/01/2002 30231842 N/A 11/11/2011 N 1,~~712~~711,~~724~~317.4643 1,~~711~~710,~~317~~248.4386 1011/11/2002 30231843 N/A 12/11/2011 N 1,~~689~~688,~~670~~332.7024 1,~~688~~687,~~332~~334.2486 1011/11/2002 30231844 N/A 09/11/2011 N 1,~~615~~614,~~901~~544.5885 1,~~614~~613,~~544~~505.8507 10/11/2002 30231845 N/A 10/11/2011 N 1,~~608~~607,~~284~~025.8643 1,~~607~~606,~~025~~095.4397 1011/11/2002 30231846 N/A 10/11/2011 N 1,~~581~~579,~~001~~059.6909 1,~~579~~577,~~059~~433.0932 1011/11/2002 30231775 N/A 11/11/2011 N 1,~~469~~467,~~093~~851.8316 1,~~467~~466,~~851~~892.1662 1011/11/2002 30231857 N/A 09/11/2011 N ~~808,771.56~~ 807,730.87 09806,846.56 11/11/2002 30231862 N/A 09/11/2011 N ~~631,236.44~~ 630,424.20 09629,734.01 11/11/2002 940928273 N/A 03/01/2012 N 1,~~311~~309,~~385~~745.9186 1,~~309~~308,~~745~~356.8652 1011/01/2002 30231766 N/A 09/11/2011 N 1,~~305~~302,~~112~~495.7374 1,~~302~~300,~~495~~130.7434 10/11/2002 30231774 N/A 10/11/2011 N 1,~~254~~251,~~285~~746.5976 1,~~251~~249,~~746~~444.7667 1011/11/2002 940927670 N/A 01/01/2017 N 1,~~259~~258,~~176~~201.2632 1,~~258~~257,~~201~~483.3278 1011/01/2002 30231847 N/A 10/11/2011 N 1,~~191~~190,~~386~~458.0054 1,~~190~~189,~~458~~776.5453 0910/11/2002 30231763 N/A 07/11/2011 N 1,~~190~~189,~~274~~410.5270 1,~~189~~188,~~410~~806.7073 1011/11/2002 30231848 N/A 07/11/2011 N 1,~~179~~177,~~873~~495.8854 1,~~177~~175,~~495~~347.5403 10/11/2002 30231778 N/A 12/11/2011 N 1,~~140~~138,~~050~~793.0317 1,~~138~~137,~~793~~784.1705 1011/11/2002 30231849 N/A 10/11/2011 N 1,~~130~~129,~~548~~558.3880 1,~~129~~128,~~558~~783.8008 1011/11/2002 30231777 N/A 11/11/2011 N 1,~~113~~110,~~220~~983.4328 1,~~110~~108,~~983~~956.2835 1011/11/2002 30231850 N/A 09/11/2011 N 1,~~114~~113,~~759~~782.6292 1,113,~~782~~018.9200 1011/11/2002 30231780 N/A 12/11/2011 N 1,~~038~~037,~~884~~523.5957 1,~~037~~036,~~523~~356.5735 1011/11/2002 30231851 N/A 10/11/2011 N 1,033,~~822~~128.52 1,~~033~~032,~~128~~669.5203 1011/11/2002 30231772 N/A 10/11/2011 N 1,~~027~~025,~~078~~766.8492 1,~~025~~024,~~766~~653.9265 1011/11/2002 30231852 N/A 08/11/2011 N 1,~~015~~014,~~703~~934.4202 1,014,~~934~~379.0252 0910/11/2002 940927519 N/A 10/01/2016 N 1,~~003~~002,~~211~~385.8812 1,~~002~~001,~~385~~756.1287 1011/01/2002 30231762 N/A 07/11/2011 N ~~999~~998,~~470~~755.7553 998,~~755~~260.5347 1011/11/2002 30231853 N/A 10/11/2011 N ~~992~~991,~~443~~638.7557 991,~~638~~031.5799 1011/11/2002 30231854 N/A 11/11/2011 N ~~982,839.52~~ 980,977.54 10979,314.71 11/11/2002 30231771 N/A 10/11/2011 N ~~979,910.61~~ 977,927.14 10976,128.63 11/11/2002 30231764 N/A 08/11/2016 N ~~963,344.40~~ 960,281.42 10957,419.13 11/11/2002 940928463 N/A 01/01/2012 N ~~970,038.75~~ 969,203.96 10968,552.76 11/01/2002 30231767 N/A 09/11/2011 N ~~868,895.83~~ 867,163.68 865,600.24 10/11/2002 30231807 N/A 09/11/2011 N ~~868,102.97~~ 867,427.66 866,932.14 10/11/2002 30231855 N/A 07/11/2011 N ~~863,482.89~~ 862,517.69 09861,743.05 10/11/2002 30231856 N/A 07/11/2011 N 839,~~927~~065.5906 ~~839~~838,~~065~~400.0641 10/11/2002 30231761 N/A 07/11/2011 N ~~839,156.30~~ 838,241.86 10837,516.38 11/11/2002 30231858 N/A 08/11/2011 N ~~793~~792,~~583~~986.3596 792,~~986~~559.9637 0910/11/2002 30231773 N/A 10/11/2011 N ~~790,149.73~~ 789,148.22 10788,300.64 11/11/2002 30231859 N/A 10/11/2011 N 741,~~883~~040.7097 ~~741~~740,~~040~~357.9730 1011/11/2002 30231860 N/A 09/11/2011 N ~~709~~708,~~364~~812.1330 708,~~812~~407.3039 0910/11/2002 30231866 N/A 12/11/2011 N 695,~~828~~286.8832 ~~695~~694,~~286~~885.3278 1011/11/2002 30231760 N/A 06/11/2011 N 665,~~657~~176.7380 ~~665~~664,~~176~~842.8029 1011/11/2002 30231861 N/A 08/11/2011 N ~~661,076.82~~ 659,881.67 10658,831.09 11/11/2002 30231765 N/A 08/11/2011 N ~~576~~575,~~451~~783.1089 575,~~783~~239.8972 10/11/2002 30231863 N/A 10/11/2011 N ~~553~~552,~~289~~604.7763 552,~~604~~029.6359 0910/11/2002 30231768 N/A 09/11/2011 N ~~545~~544,~~028~~553.0932 544,~~553~~182.3255 1011/11/2002 30231864 N/A 07/11/2011 N 543,~~561~~008.3858 ~~543~~542,~~008~~584.5875 1011/11/2002 30231865 N/A 10/11/2011 N ~~496~~495,~~092~~678.5186 495,~~678~~362.8653 1011/11/2002 30231759 N/A 06/11/2011 N 495,~~661~~303.0565 495,~~303~~055.6542 1011/11/2002 Totals ~~988,224,469.27~~ 987,301,975.89 986,570,679.45

Appraisal Appraisal Res Mod Loan Number Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 11/18/2002 1 $3,158,419.35 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/18/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/16/2002 1 $1,256,557.64 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/17/2002 1 $2,783,365.30 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 11/18/2002 0 $0.00 0 $0.00 10/18/2002 0 $0.00 0 $0.00 09/17/2002 0 $0.00 0 $0.00 08/16/2002 0 $0.00 0 $0.00 07/17/2002 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 05/17/2002 0 $0.00 0 $0.00 04/17/2002 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/18/2002 7.259286% 7.194033% 110 10/18/2002 7.259298% 7.194045% 111 09/17/2002 7.259312% 7.194059% 112 08/16/2002 7.259324% 7.194071% 113 07/17/2002 7.259335% 7.194082% 114 06/17/2002 7.259349% 7.194096% 115 05/17/2002 7.259360% 7.194107% 116 04/17/2002 7.259374% 7.194121% 117 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) 30231823 1 0 10/11/2002 446,825.46 446,825.46 A 30231825 10 0 10/11/2002 195,597.29 195,597.29 A 30231826 12 0 0910/11/2002 148,129.00 148,129.00 A 30231827 19 0 0910/11/2002 116,192.97 116,192.97 A 30231828 20 0 0910/11/2002 86,838.84 86,838.84 A 30231829 24 0 0910/11/2002 73,479.02 73,479.02 A 30231868 36 0 0910/11/2002 52,465.42 52,465.42 A 30231749 44 0 10/11/2002 40,982.63 40,982.63 A 30231830 46 0 0910/11/2002 37,332.19 37,332.19 A 30231831 51 0 0910/11/2002 32,267.17 32,267.17 A ~~30231835~~30231832 61 0 10/11/2002 31,252.69 31,252.69 A 30231834 68 0 0910/11/2002 2324,~~193~~592.9945 2324,~~193~~592.9945 A 940924261 70 01 09/01/2002 22,~~616~~262.9396 2245,~~616~~233.9386 B1 ~~30231836~~30231805 7472 0 0910/11/2002 2021,~~785~~922.6941 2021,~~785~~922.6941 A 30231837 82 0 0910/11/2002 19,943.57 19,943.57 A 30231776 85 0 10/11/2002 18,179.58 18,179.58 A 30231838 87 0 0910/11/2002 18,075.51 18,075.51 A 30231839 104 0 0910/11/2002 13,131.89 13,131.89 A 30231840 105 0 0910/11/2002 12,666.28 12,666.28 A 30231841 107 0 0910/11/2002 13,285.08 13,285.08 A ~~30231857~~30231844 ~~115~~111 0 0910/11/2002 511,~~927~~119.0247 511,~~927~~119.0247 A ~~30231862~~30231766 ~~116~~118 0 0910/11/2002 410,~~625~~665.9619 410,~~625~~665.9619 A 30231847 121 0 0910/11/2002 8,472.90 8,472.90 A 30231848 123 0 10/11/2002 9,732.89 9,732.89 A 30231852 131 0 0910/11/2002 7,371.47 7,371.47 A 30231767 139 0 10/11/2002 7,126.54 7,126.54 A 30231807 140 0 10/11/2002 6,202.23 6,202.23 A 30231855 141 0 0910/11/2002 6,887.25 6,887.25 A 30231856 142 0 10/11/2002 6,994.00 6,994.00 A 30231858 144 0 0910/11/2002 5,781.13 5,781.13 A 30231860 147 0 0910/11/2002 5,068.11 5,068.11 A 30231765 151 0 10/11/2002 4,495.81 4,495.81 A 30231863 152 0 0910/11/2002 4,120.15 4,120.15 A Totals 2333 ~~738~~1,~~657~~519,459.5455 ~~738~~1,~~657~~542,430.5445

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances 30231823 64,974,463.44 0.00 30231825 28,070,278.42 0.00 30231826 21,~~335~~318,~~963~~517.4422 0.00 30231827 17,~~365~~350,~~904~~722.2899 0.00 30231828 12,~~893~~882,~~224~~025.0243 0.00 30231829 10,~~909~~900,~~651~~175.0532 0.00 30231868 7,~~546~~540,~~797~~682.9444 0.00 30231749 6,103,580.98 0.00 30231830 5,~~557~~552,~~480~~659.0209 0.00 30231831 4,~~809~~805,~~789~~579.2215 0.00 ~~30231835~~30231832 4,122,307.51 0.00 30231834 3,~~378~~467,~~322~~061.8390 0.00 940924261 3,166,124.46 0.00 ~~30231836~~30231805 3,~~019~~092,~~735~~417.6317 0.00 30231837 2,~~778~~776,~~195~~055.8993 0.00 30231776 2,580,310.86 0.00 30231838 2,~~536~~534,~~761~~752.5621 0.00 30231839 1,~~911~~909,~~140~~554.3088 0.00 30231840 1,~~887~~885,~~209~~583.7363 0.00 30231841 1,~~886~~884,~~022~~524.1167 0.00 ~~30231857~~30231844 ~~808~~1,~~771~~614,544.5685 0.00 ~~30231862~~30231766 ~~631~~1,~~236~~302,495.4474 0.00 30231847 1,~~191~~190,~~386~~458.54 0.00 30231848 1,177,495.54 0.00 30231852 1,~~015~~014,~~703~~934.4202 0.00 30231767 867,163.68 0.00 30231807 867,427.66 0.00 30231855 ~~863~~862,~~482~~517.8969 0.00 30231856 839,065.06 0.00 30231858 ~~793~~792,~~583~~986.3596 0.00 30231860 ~~709~~708,~~364~~812.1330 0.00 30231765 575,783.89 0.00 30231863 ~~553~~552,~~289~~604.7763 0.00 Totals ~~107~~219,~~549~~283,~~140~~668.0426 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = A1 (221 ~~loans~~loan) ~~716~~22,~~040~~262.6196 ~~716~~45,~~040~~233.6186 ~~104~~3,~~383~~166,~~015~~124.5846 0.00 Total for Status Code = BA (132 loans) 221,~~616~~497,196.9359 221,~~616~~497,196.9359 3216,~~166,124~~117.46543.80 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 · CSFB MORT SEC CORP COMM MORT PAS THR CERT SER 2002 CKP1