8-K 1 csf01ck1.txt JULY 8-K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report :July 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 July 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 July 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/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: July 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 July 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: 07/18/2001 Record Date: 06/29/2001 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 Real Estate 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% 106,000,000.00 104,~~869~~396,~~424~~746.95 ~~472~~667,~~678~~529.0091 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 ~~996~~995,~~010~~537,~~212~~534.79 ~~472~~667,~~678~~529.0091

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22540AXH6 ~~515~~513,~~608~~284.01 0.00 0.00 ~~988~~1,~~286~~180,813.0192 ~~104~~103,~~396~~729,~~746~~217.9504 24.4850% A-2 22540AXJ2 776,041.67 0.00 0.00 776,041.67 149,000,000.00 24.4850% A-3 22540AXK9 2,650,012.75 0.00 0.00 2,650,012.75 498,435,000.00 24.4850% B 22540AXL7 234,612.93 0.00 0.00 234,612.93 42,917,000.00 20.1718% C 22540AXM5 254,848.27 0.00 0.00 254,848.27 45,441,000.00 15.6061% D 22540AXN3 71,939.70 0.00 0.00 71,939.70 12,621,000.00 14.3435% E 22540AXS2 73,844.55 0.00 0.00 73,844.55 12,623,000.00 13.0708% F 22540AXT0 111,919.50 0.00 0.00 111,919.50 20,196,000.00 11.0405% G 22540AXU7 99,110.47 0.00 0.00 99,110.47 17,672,000.00 9.2627% H 22540AXV5 85,257.79 0.00 0.00 85,257.79 17,450,000.00 7.5152% J 22540AXW3 133,974.44 0.00 0.00 133,974.44 27,421,000.00 4.76% K 22540AXX1 36,541.15 0.00 0.00 36,541.15 7,479,000.00 4.01% L 22540AXY9 36,536.26 0.00 0.00 36,536.26 7,478,000.00 3.26% M 22540AXZ6 73,077.41 0.00 0.00 73,077.41 14,957,000.00 1.75% N 22540AYA0 24,360.77 0.00 0.00 24,360.77 4,986,000.00 1.25% O 22540AYB8 60,~~191~~758.1422 0.00 0.00 60,~~191~~758.1422 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,~~237~~236,~~876~~119.8189 0.00 0.00 5,~~710~~903,~~554~~649.8180 ~~995~~994,~~537~~870,~~534~~004.7988

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22540AXP8 1.~~253755~~046695% 997,140,787.84 ~~996~~995,~~010~~537,~~212~~534.79 A-CP 22540AXQ6 1.026136% 351,470,000.00 351,470,000.00 A-Y 22540AXR4 0.~~898681~~778743% 498,435,000.00 498,435,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22540AXP8 1868,~~040,627~~353.2412 0.00 1868,~~040,627~~353.2412 ~~995~~994,~~537~~870,~~534~~004.7988 A-CP 22540AXQ6 300,546.66 0.00 300,546.66 351,470,000.00 A-Y 22540AXR4 ~~373~~323,~~278~~460.4977 0.00 ~~373~~323,~~278~~460.4977 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 ~~989~~984.~~33419764~~87497123 46.~~45922642~~29745198 4.~~86422651~~84230198 0.00000000 0.00000000 ~~984~~978.~~87497123~~57751925 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.~~82889406~~87438862 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 998.~~86618313~~39214977 10.~~04361115~~87084305 0.00000000 ~~998~~997.~~39214977~~72270577 A-CP 22540AXQ6 1,000.00000000 0.85511327 0.00000000 1,000.00000000 A-Y 22540AXR4 1,000.00000000 0.~~74890104~~64895276 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 2943,~~040,956~~703.9918 Servicing Advances Outstanding ~~181~~1,281.00 Reimbursement for Interest on Advances ~~709~~142.7466 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 4644,~~152~~660.5987 Less Delinquent Servicing Fees 96,~~821~~455.4613 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 89,~~003~~821.3846 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4448,~~334~~027.5120

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 ~~515~~513,~~608~~284.01 0.00 ~~515~~513,~~608~~284.01 0.00 0.00 ~~515~~513,~~608~~284.01 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 1868,~~040,627~~353.2412 0.00 1868,~~040,627~~353.2412 0.00 0.00 1868,~~040,627~~353.2412 0.00 A-CP 300,546.66 0.00 300,546.66 0.00 0.00 300,546.66 0.00 A-Y ~~373~~323,~~278~~460.4977 0.00 ~~373~~323,~~278~~460.4977 0.00 0.00 ~~373~~323,~~278~~460.4977 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 ~~709~~142.7466 60,~~191~~758.1422 1,~~252~~395.5016 Total 6,~~953~~728,~~038~~623.9410 0.00 6,~~953~~728,~~038~~623.9410 0.00 ~~709~~142.7466 6,~~952~~728,~~329~~480.2044 1,~~252~~395.5016

Other Required Information Available Distribution Amount (1) 7,~~425~~396,~~007~~010.2035 Aggregate Number of Outstanding Loans 142 Aggregate Unpaid Principal Balance of Loans ~~995~~994,~~600~~961,~~896~~365.7340 Aggregate Stated Principal Balance of Loans ~~995~~994,~~537~~870,~~534~~004.7988 Aggregate Amount of Servicing Fee 4448,~~334~~027.5120 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~486~~405.1388 Aggregate Trust Fund Expenses ~~709~~142.7466 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,~~302~~300,~~848~~709.7009 0.23 ~~110~~109 8.7886 1.~~626651~~626641 500,001 to 750,000 6 3,~~635~~632,~~584~~330.9167 0.37 ~~111~~110 8.~~9111~~9110 1.~~554935~~554924 750,001 to 1,000,000 8 7,~~152~~143,~~886~~313.0731 0.72 ~~104~~103 8.5737 1.~~313889~~314003 1,000,001 to 1,250,000 9 10,~~325~~317,~~661~~932.4761 1.04 ~~114~~113 8.6426 1.~~371323~~371308 1,250,001 to 1,500,000 7 9,~~580~~573,~~778~~529.0696 0.96 ~~111~~110 8.4729 1.~~347775~~347776 1,500,001 to 1,750,000 6 10,~~072~~064,~~163~~671.4890 1.01 ~~114~~113 8.4135 1.~~138813~~138787 1,750,001 to 2,000,000 5 9,~~487~~476,~~931~~930.3746 0.95 ~~114~~113 8.3141 1.~~383202~~392700 2,000,001 to 3,000,000 25 63,~~702~~654,~~903~~347.4888 6.40 ~~111~~110 8.~~1791~~1792 1.~~357344~~357340 3,000,001 to 4,000,000 12 42,~~702~~671,~~161~~280.9523 4.29 ~~112~~111 8.~~1727~~1726 1.~~356667~~356650 4,000,001 to 5,000,000 7 31,~~653~~628,~~064~~179.6691 3.18 ~~115~~114 8.1991 1.~~295360~~295351 5,000,001 to 6,000,000 7 39,~~476~~444,~~408~~285.0408 3.9796 ~~113~~112 8.1356 1.~~241859~~241883 6,000,001 to 8,500,000 10 72,~~156~~102,~~903~~059.0193 7.25 ~~113~~112 8.~~1971~~1972 1.~~429914~~429879 8,500,001 to 9,500,000 4 36,~~354~~333,~~514~~773.0265 3.65 ~~111~~110 8.4664 1.~~400550~~400538 9,500,001 to 10,000,000 3 29,~~219~~199,~~591~~793.8192 2.94 ~~117~~116 8.2015 1.~~307796~~307795 10,000,001 to 11,250,000 2 20,~~538~~520,~~897~~311.9247 2.06 ~~125~~124 8.~~0384~~0385 1.~~504118~~504105 11,250,001 to 12,000,000 2 23,~~615~~599,~~953~~835.4753 2.37 ~~126~~125 8.1128 1.~~386063~~289875 12,000,001 to 19,500,000 10 ~~151~~150,~~021~~931,~~763~~634.2197 15.17 ~~109~~108 8.2315 1.~~311909~~311884 19,500,001 to 34,500,000 6 133,~~605~~487,~~860~~116.5426 13.42 ~~103~~102 7.8839 1.~~446225~~446241 34,500,001 and greater 6 298,~~931~~787,~~658~~968.6205 30.03 9998 8.~~1625~~1624 1.~~520877~~520889 Totals 142 ~~995~~994,~~537~~870,~~534~~004.7988 100.00 ~~107~~106 8.~~1673~~1672 1.~~413118~~410932

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 1 6,~~464~~461,~~785~~019.0182 0.65 ~~108~~107 9.0700 1.280000 Alaska 1 ~~604~~603,~~501~~922.7435 0.06 ~~114~~113 8.8400 1.400000 Arizona 3 10,~~848~~840,~~549~~865.1174 1.09 ~~112~~111 7.9838 1.~~186071~~186076 California 26 330,~~966~~810,~~412~~083.5314 33.2425 ~~103~~102 8.~~0631~~0630 1.~~462781~~462783 Colorado 4 27,~~025~~005,~~323~~843.3755 2.71 ~~113~~112 7.8791 1.~~290523~~290524 Connecticut 7 14,~~466~~454,~~472~~003.0932 1.45 ~~113~~112 8.3313 1.~~557149~~557112 Florida 13 48,~~178~~144,~~080~~821.6000 4.84 ~~113~~112 8.3029 1.~~246668~~248521 Georgia 1 2,~~738~~737,~~725~~022.45 0.28 ~~112~~111 8.6300 1.270000 Hawaii 1 18,~~021~~008,~~057~~338.8879 1.81 ~~113~~112 7.9800 1.270000 Indiana 6 22,~~682~~664,~~544~~989.7593 2.28 ~~119~~118 8.2746 1.~~325798~~325799 Iowa 1 ~~521~~520,~~456~~950.2905 0.05 ~~112~~111 8.8500 2.210000 Louisiana 1 3,~~186~~185,~~983~~013.2868 0.32 ~~112~~111 8.6600 1.410000 Maryland 5 16,~~612~~600,~~266~~832.7501 1.67 ~~131~~130 8.~~0717~~0718 1.~~411135~~274394 Massachusetts 4 49,~~069~~033,~~042~~377.2303 4.93 9594 7.7955 1.~~559805~~559797 Michigan 8 34,~~108~~081,~~667~~157.3339 3.43 ~~119~~118 8.3002 1.~~243836~~243761 Minnesota 1 2,~~989~~986,~~597~~241.4839 0.30 ~~114~~113 7.8600 1.230000 Missouri 1 10,~~434~~427,~~120~~197.6461 1.05 ~~138~~137 8.2500 1.450000 Nebraska 1 7,~~558~~553,~~753~~449.8606 0.76 ~~111~~110 8.0700 1.660000 New Hampshire 1 8,~~940~~931,~~778~~484.1862 0.90 ~~113~~112 8.3900 1.520000 New Jersey 3 15,~~764~~752,~~921~~111.1228 1.58 ~~112~~111 8.2164 1.~~733020~~733082 New Mexico 2 8,~~362~~356,~~188~~481.30 0.84 ~~112~~111 8.3321 1.~~339744~~339736 New York 5 63,~~265~~214,~~819~~441.3032 6.35 8281 8.~~2146~~2147 1.~~844006~~844029 North Carolina 2 20,~~961~~960,~~754~~251.7591 2.11 ~~115~~114 8.3132 1.~~304125~~304123 Ohio 13 25,~~047~~025,~~004~~443.9154 2.52 ~~113~~112 8.1920 1.~~337906~~337935 Oregon 1 19,~~728~~680,~~465~~652.5999 1.98 ~~114~~113 8.0700 1.240000 Pennsylvania 4 69,~~731~~685,~~368~~480.9373 7.00 ~~110~~109 8.5117 1.~~294929~~294927 Rhode Island 1 2,~~039~~037,~~592~~427.0788 0.20 ~~112~~111 8.3000 1.410000 South Carolina 2 4,~~531~~528,~~978~~915.8953 0.46 ~~113~~112 8.1849 1.339137 Tennessee 1 2,~~621~~619,~~162~~249.4515 0.26 ~~115~~114 7.7500 1.470000 Texas 22 89,~~617~~555,~~918~~673.0902 9.00 ~~111~~110 8.3084 1.~~290840~~290829 Utah 1 ~~797~~796,~~208~~741.6073 0.08 ~~113~~112 8.9000 1.430000 Virginia 7 27,~~580~~561,~~719~~679.2577 2.77 ~~113~~112 8.0903 1.349521 Washington 6 30,~~069~~044,~~313~~841.9780 3.02 ~~113~~112 8.~~1554~~1555 1.~~202501~~202534 Totals 156 ~~995~~994,~~537~~870,~~534~~004.7988 100.00 ~~107~~106 8.~~1673~~1672 1.~~413118~~410932

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 10 54,~~045~~004,~~605~~543.2667 5.43 ~~114~~113 8.1938 0.~~987809~~987822 1.20 to 1.21 6 28,~~325~~315,~~257~~965.8496 2.85 ~~114~~113 8.~~3153~~3152 1.~~205540~~205541 1.22 to 1.29 3132 ~~220~~231,~~200~~956,~~773~~877.8856 2223.1232 113 8.~~2504~~2344 1.~~246676~~248393 1.30 to 1.39 40 273,~~420~~260,~~064~~772.7281 27.4647 ~~100~~99 8.1965 1.~~348605~~348602 1.40 to 1.49 2624 ~~103~~89,~~150~~344,~~677~~506.3234 108.3698 ~~118~~114 8.~~2866~~3302 1.~~438079~~433370 1.50 to 1.59 1314 ~~159~~160,~~002~~715,~~171~~791.8725 1516.9715 ~~111~~110 7.~~7975~~8043 1.~~551979~~551521 1.60 and greater 16 157,~~392~~271,~~983~~547.9029 15.81 9998 8.~~2598~~2599 1.~~784813~~784811 Totals 142 ~~995~~994,~~537~~870,~~534~~004.7988 100.00 ~~107~~106 8.~~1673~~1672 1.~~413118~~410932

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 7 57,~~159~~116,~~675~~304.0140 5.74 ~~113~~112 8.1162 1.~~353589~~353618 Lodging 4 32,~~537~~500,~~944~~612.5390 3.27 ~~100~~99 8.3979 1.~~522012~~522005 Mixed Use 7 40,~~683~~653,~~700~~103.8000 4.09 ~~117~~116 8.1645 1.~~447647~~447629 Mobile Home Park 5 8,~~634~~630,~~981~~948.9030 0.87 ~~114~~113 8.~~1473~~1471 1.~~386534~~386491 Multi-Family 60 184,~~999~~863,~~142~~370.2269 18.58 ~~112~~111 8.2252 1.~~289682~~289665 Office 25 ~~371~~370,~~162~~884,~~107~~447.1497 37.28 ~~100~~99 8.~~2551~~2552 1.~~477283~~471172 Retail 42 279,~~162~~048,~~974~~246.6410 28.0405 ~~112~~111 8.~~0175~~0174 1.~~398318~~398670 Self Storage 6 21,~~197~~172,~~008~~971.5552 2.13 ~~112~~111 7.8928 1.~~499739~~499738 Totals 156 ~~995~~994,~~537~~870,~~534~~004.7988 100.00 ~~107~~106 8.~~1673~~1672 1.~~413118~~410932

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.750% or less 10 154,~~134~~071,~~257~~655.6401 15.4849 ~~110~~109 7.4521 1.~~571752~~571744 7.751% to 8.000% 18 ~~152~~151,~~089~~982,~~071~~344.2459 15.28 ~~110~~109 7.9204 1.~~356181~~341232 8.001% to 8.250% 36 ~~295~~294,~~156~~912,~~682~~688.3686 29.6564 ~~103~~102 8.1531 1.~~398946~~398950 8.251% to 8.500% 34 211,~~252~~120,~~827~~754.5005 21.22 ~~114~~113 8.3746 1.~~288986~~289407 8.501% to 8.750% 21 103,~~789~~721,~~597~~270.9905 10.43 9897 8.6264 1.~~520644~~520646 8.751% to 9.000% 15 68,~~443~~397,811.5478 6.88 ~~106~~105 8.~~9048~~9049 1.~~475416~~475433 9.001% and greater 8 10,~~671~~663,~~286~~480.5254 1.07 ~~107~~106 9.1085 1.~~337323~~337311 Totals 142 ~~995~~994,~~537~~870,~~534~~004.7988 100.00 ~~107~~106 8.~~1673~~1672 1.~~413118~~410932

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~133~~127 ~~935~~847,~~880~~099,~~512~~518.7375 9485.0115 108 8.~~1634~~1008 1.~~409924~~372532 13 to 24 months 915 59147,~~657~~770,~~022~~486.0613 514.9985 9894 8.~~2280~~5483 1.~~463236~~631059 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 142 ~~995~~994,~~537~~870,~~534~~004.7988 100.00 ~~107~~106 8.~~1673~~1672 1.~~413118~~410932

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 8 176,~~471~~336,~~093~~491.3864 17.7372 7877 8.~~1845~~1846 1.~~542124~~542115 100 to 120 months 126 759,~~690~~199,~~238~~348.1646 76.31 ~~112~~111 8.~~1553~~1552 1.~~392491~~392622 121 months or greater 8 59,~~376~~334,~~203~~164.2578 5.96 ~~130~~129 8.~~2694~~2695 1.~~293615~~255346 Totals 142 ~~995~~994,~~537~~870,~~534~~004.7988 100.00 ~~107~~106 8.~~1673~~1672 1.~~413118~~410932

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 6 145,250,000.00 14.5960 ~~113~~112 7.7170 1.454609 150 months or less 0 0.00 0.00 0 0.0000 0.000000 151 to 290 months 1926 6982,~~596~~331,~~123~~184.9915 68.9928 106 8.~~1529~~1743 1.~~464886~~473307 291 to 350 months 4368 ~~267~~392,~~743~~331,~~373~~055.1470 2639.8944 ~~104~~106 8.~~4452~~3940 1.~~512801~~426490 351 months and greater 7442 ~~512~~374,~~948~~957,~~037~~765.6603 5137.5269 ~~107~~105 8.~~1517~~1028 1.~~342314~~364038 Totals 142 ~~995~~994,~~537~~870,~~534~~004.7988 100.00 ~~107~~106 8.~~1673~~1672 1.~~413118~~410932

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 1 19,~~745~~724,~~606~~850.0018 1.98 8584 7.3250 1.790000 1 year or less 141 975,~~791~~145,~~928~~154.7970 98.02 ~~108~~107 8.1843 1.~~405492~~403264 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 142 ~~995~~994,~~537~~870,~~534~~004.7988 100.00 ~~107~~106 8.~~1673~~1672 1.~~413118~~410932 (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 526,537.61 51,063.68 8.220% 10013262 3 OF Los Angeles CA 279,065.81 22,128.18 8.980% 10013310 4 OF Philadelphia PA 255,655.04 23,571.96 8.430% 10013263 5 OF New York NY 257,619.53 22,769.07 8.640% 10013291 6 IN Irvine CA 234,369.91 24,157.68 8.070% 10013260 7 MF Various Various 202,812.15 18,499.31 8.410% 10013299 8 OF Boston MA 154,709.17 16,299.42 7.980% 10013278 9 RT Brea CA 143,000.00 0.00 7.800% 10012424 10 OF Lowell MA 124,055.15 15,377.13 7.470% 10011578 11 OF Portland OR 132,673.93 47,812.60 8.070% 10013338 12 OF New York NY 120,530.47 20,755.82 7.325% 10010197 13 OF Detroit MI 90,957.01 8,255.92 8.440% 10009506 14 RT Detroit MI 48,896.83 4,308.68 8.610% 10013303 15 OF Raleigh NC 130,660.00 0.00 8.340% 10013307 16 RT Wyncote PA 134,776.41 11,686.78 8.790% 10013311 17 RT Kapaa HI 119,840.03 12,719.09 7.980% 10013266 18 LO San Francisco CA 104,778.22 19,814.46 8.250% 10013259 19 MF Various Various 105,056.42 9,647.43 8.560% 10012351 20 MF Lafayette CO 91,517.29 10,963.22 7.610% 10013268 21 RT San Bruno CA 94,033.33 0.00 8.060% 10013298 22 MF Fort Myers FL 82,583.89 8,729.06 7.970% 10011885 23 OF Old Bridge NJ 81,741.74 8,312.28 8.150% 10011886 24 OF Lanham MD 79,106.58 8,443.76 7.940% 10012339 25 OF Redmond WA 80,553.24 7,674.18 8.290% 10010663 26 OF Clayton MO 71,734.58 6,923.03 8.250% 10010140 27 SS Redondo Beach CA 65,849.47 11,663.42 7.820% 10010692 28 MU Lafayette IN 69,068.84 6,716.25 8.290% 10013277 29 RT Stuart FL 66,386.05 6,486.81 8.250% 10011781 30 MU Chantilly VA 64,248.52 6,594.83 8.060% 10013264 31 RT Pottsville PA 66,590.87 6,186.77 8.460% 10013265 32 RT Baldwin Park CA 65,486.67 0.00 8.360% 10013274 33 RT Roanoke VA 19,943.88 2,059.15 8.080% 10013272 34 RT China Grove NC 14,555.82 1,502.84 8.080% 10013275 35 RT Salem VA 13,976.89 1,490.78 7.980% 10013273 36 RT North Charleston SC 12,732.99 1,314.64 8.080% 10013312 37 LO Portsmouth NH 62,510.94 9,293.56 8.390% 10013293 38 MF Fern Park FL 61,905.41 5,260.04 8.670% 10012104 39 RT Lancaster CA 53,139.61 5,490.17 8.040% 10011751 40 MF Dallas TX 51,578.99 5,674.08 7.870% 10013279 41 RT Albuquerque NM 54,397.77 5,230.21 8.300% 10013282 42 MF Denton TX 50,359.26 5,353.88 7.990% 10013267 43 RT Omaha NE 50,832.62 5,304.80 8.070% 10010579 44 MF Southfield MI 49,934.39 8,622.99 7.980% 10013261 45 MF Birmingham AL 48,863.00 3,765.19 9.070% 10013297 46 MU Aurora CO 42,464.26 4,358.77 8.060% 10011252 47 MU Middlebury CT 42,433.90 6,734.31 8.130% 10013287 48 RT North Haven CT 41,884.44 3,868.21 8.410% 10011774 49 IN Auburn WA 39,410.48 6,620.61 7.930% 10013336 50 MF Miami OH 36,925.58 4,306.12 7.670% 10013309 51 MF San Antonio TX 40,791.54 3,531.20 8.680% 10010574 52 RT Philadelphia PA 37,589.29 4,442.69 8.210% 10013300 53 MF Houston TX 34,288.46 4,160.08 7.550% 10013301 54 LO Independence OH 36,747.87 5,194.05 8.520% 10012061 55 RT Lakewood OH 32,905.14 3,189.41 8.260% 10013334 56 MF Various MD 32,635.10 2,990.98 8.410% 10010830 57 IN Seattle WA 30,673.17 3,208.36 8.040% 10012350 58 OF New Rochelle NY 31,265.65 4,823.53 8.230% 10011300 59 MU Chesapeake VA 30,609.24 3,039.71 8.200% 10013285 60 IN Hawthorne CA 30,413.73 4,572.60 8.350% 10011487 61 MF Phoenix AZ 27,770.04 3,060.16 7.880% 10011705 62 MF Corpus Christi TX 26,254.50 4,459.33 7.940% 10010385 63 RT Maple Heights OH 27,268.40 2,754.18 8.240% 10011890 64 IN Fishers IN 26,889.65 2,694.21 8.150% 10013276 65 RT Portsmouth VA 25,941.96 2,766.98 7.980% 10013281 66 RT Vancouver WA 25,529.61 2,618.80 8.100% 10011488 67 MF Phoenix AZ 24,502.98 2,700.14 7.880% 10012015 68 SS Redmond WA 23,513.04 3,731.09 8.180% 10013302 69 MH Leesburg FL 20,790.00 0.00 7.560% 10013270 70 RT Baton Rouge LA 22,999.40 1,969.60 8.660% 10013271 71 OF Loveland CO 22,222.13 2,088.89 8.370% 10013284 72 LO Syracuse NY 23,671.50 3,029.56 8.930% 10011398 73 OF Denver CO 21,242.12 2,068.94 8.260% 10011771 74 MF Brooklyn Center MN 19,581.86 3,356.09 7.860% 10013283 75 OF Canton MA 20,180.07 2,063.35 8.110% 10010142 76 SS Los Angeles CA 19,367.49 3,430.42 7.820% 10013331 77 MF Cleveland Heights OH 20,260.66 1,989.35 8.220% 10012342 78 RT Brookline MA 19,820.67 1,925.30 8.230% 10011720 79 SS Modesto CA 18,241.99 3,358.81 7.590% 10013290 80 MU Scottsdale AZ 19,904.45 1,923.07 8.270% 10013325 81 MF Garland TX 19,241.52 1,853.03 8.280% 10013288 82 IN Norcross GA 19,696.00 1,703.00 8.630% 10013280 83 OF Houston TX 18,523.81 1,798.36 8.270% 10013296 84 RT Gaffney SC 18,178.48 1,748.72 8.260% 10012341 85 OF Nashville TN 16,928.34 1,913.30 7.750% 10013329 86 MF National City CA 17,556.44 1,595.57 8.460% 10013327 87 MF Dallas TX 16,988.82 1,514.54 8.520% 10013292 88 RT Radford VA 16,055.94 1,587.75 8.198% 10012035 89 MF Monroe MI 13,798.89 1,768.15 7.370% 10013289 90 RT Harrisonburg VA 15,171.51 1,500.28 8.198% 10013337 91 MF Arlington TX 15,029.45 1,502.23 8.180% 10013294 92 MH Spring Hill FL 15,993.20 1,314.21 8.750% 10013317 93 RT Pompano Beach FL 15,731.19 2,206.74 8.650% 10013323 94 MF Amarillo TX 15,361.41 1,286.37 8.730% 10010568 95 RT West Warwick RI 14,107.18 2,164.19 8.300% 10013324 96 OF Houston TX 14,413.34 1,220.78 8.680% 10010777 97 RT Dover Township NJ 13,685.00 3,406.56 8.290% 10011641 98 RT Brownsburg IN 12,334.56 3,231.82 8.080% 10012340 99 RT Miami Beach FL 12,570.07 1,827.11 8.420% 10013328 100 RT Somerdale NJ 12,515.53 1,091.00 8.590% 10013286 101 RT San Diego CA 11,998.48 1,118.85 8.380% 10013321 102 MF Houston TX 12,520.66 1,035.16 8.770% 10013315 103 MF Houston TX 11,826.19 1,113.04 8.390% 10011948 104 MF Houston TX 11,686.18 1,797.09 8.320% 10013306 105 MF Grand Rapids MI 10,071.35 1,336.44 7.975% 10013269 106 OF Fresno CA 10,460.01 978.15 8.410% 10013333 107 MH Coconut Creek FL 9,601.16 995.18 8.030% 10013339 108 MF Van Nuys CA 10,229.94 887.37 8.620% 10011283 109 MF Auburn Hills MI 9,065.65 1,445.91 8.190% 10011871 110 MF Lafayette IN 8,971.31 889.98 8.150% 10010510 111 RT Studio City CA 9,575.71 799.31 8.740% 10010327 112 RT Birmingham MI 9,743.44 1,252.20 9.240% 10013340 113 MF Los Angeles CA 8,650.11 755.15 8.600% 10011924 114 MH Indianapolis IN 8,396.44 1,217.97 8.500% 10013332 115 MF Marshall TX 8,441.84 741.99 8.540% 10013342 116 MF Palmdale CA 8,470.11 734.71 8.620% 10011427 117 MU Maple Heights OH 8,072.72 1,230.86 8.300% 10013314 118 MF Hollywood FL 8,210.46 694.99 8.750% 10013341 119 MF Palmdale CA 8,255.10 668.17 8.890% 10013320 120 OF Deerfield Beach FL 7,814.58 697.71 8.530% 10012095 121 RT Tampa FL 8,055.89 987.31 9.110% 10013318 122 MF Waterbury CT 6,768.56 680.93 8.160% 10013335 123 MF Dallas TX 7,096.95 938.83 8.780% 10013319 124 MF Austin TX 6,915.48 571.75 8.770% 10012328 125 SS Van Nuys CA 6,157.25 938.80 8.250% 10012346 126 SS Redding CA 6,290.27 914.49 8.470% 10011230 127 MF Hartford CT 4,767.88 608.37 9.070% 10011440 128 MF Hartford CT 1,687.55 229.29 8.810% 10010386 129 RT Cleveland OH 6,212.61 2,649.47 8.840% 10013322 130 MF Fort Myers FL 5,751.99 2,411.62 8.480% 10013330 131 RT Sandy UT 5,912.63 466.87 8.900% 10013326 132 IN Riverside CA 5,145.74 414.15 8.840% 10011634 133 OF Everett WA 4,677.42 619.13 8.830% 10012332 134 RT Anchorage AK 4,453.16 579.39 8.840% 10011255 135 MF Long Beach CA 4,107.46 526.96 9.050% 10011623 136 MH Fort Madison IA 3,845.74 506.24 8.850% 10012335 137 RT Albuquerque NM 3,664.55 476.79 8.840% 10012348 138 MF Royal Oak MI 3,456.10 519.65 8.350% 10012007 139 MF Norwood OH 2,595.36 247.93 8.320% 10010566 140 MF Hartford CT 1,621.13 194.69 9.370% 10010564 141 MF Hartford CT 1,273.75 152.97 9.370% 10010402 142 RT Downey CA 2,567.34 318.29 9.230% Totals 6,775,689.88 667,529.91

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 0507/11/2001 10013304 N/A 01/11/2008 N 76,~~900~~866,~~081~~804.2234 76,~~866~~815,~~804~~740.3466 0607/11/2001 10013262 N/A 06/01/2010 N 37,~~304~~291,~~372~~644.0245 37,~~291~~269,~~644~~516.4527 0607/01/2001 10013310 10/11/2010 10/11/2030 N 36,~~407~~392,~~117~~176.6903 36,~~392~~368,~~176~~604.0307 0607/11/2001 10013263 N/A 06/01/2007 N 35,~~794~~780,~~566~~489.7169 35,~~780~~757,~~489~~720.6962 0607/01/2001 10013291 N/A 11/01/2010 N 34,~~866~~850,~~776~~544.6611 34,~~850~~826,~~544~~386.1143 0506/01/2001 10013260 N/A 01/11/2011 N 28,~~950~~938,~~368~~714.5000 28,~~938~~920,~~714~~214.0069 06/11/2001 10013299 N/A 12/11/2007 N 23,~~275~~264,~~603~~536.0464 23,~~264~~248,~~536~~237.6422 0607/11/2001 10013278 N/A 10/01/2010 N 22,000,000.00 22,000,000.00 0607/01/2001 10012424 N/A 01/01/2011 N 19,~~939~~928,~~708~~538.4231 19,~~928~~913,~~538~~161.3118 0607/01/2001 10011578 N/A 12/01/2010 N 19,~~771~~728,~~556~~465.2859 19,~~728~~680,~~465~~652.5999 0607/01/2001 10013338 07/11/2008 07/11/2028 N 19,~~762~~745,~~239~~606.2200 19,~~745~~724,~~606~~850.0018 0506/01/2001 10010197 N/A 08/01/2011 N 12,~~937~~932,~~462~~275.0976 12,~~932~~924,~~275~~019.7684 0607/01/2001 10009506 N/A 08/01/2011 N 6,~~817~~814,~~548~~889.2720 6,~~814~~810,~~889~~580.2052 0607/01/2001 10013303 N/A 01/11/2011 N 18,800,000.00 18,800,000.00 0507/11/2001 10013307 02/11/2010 02/11/2030 N 18,~~406~~399,~~649~~509.4728 18,~~399~~387,~~509~~822.2850 0506/11/2001 10013311 11/11/2010 11/11/2030 N 18,~~029~~021,~~722~~057.7688 18,~~021~~008,~~057~~338.8879 0607/11/2001 10013266 N/A 07/01/2008 N 15,~~256~~240,~~675~~468.6493 15,~~240~~220,~~468~~654.9347 0507/01/2001 10013259 N/A 04/01/2010 N 14,~~733~~727,~~636~~535.2870 14,~~727~~717,~~535~~888.7027 0607/01/2001 10012351 N/A 11/01/2010 N 14,~~438~~431,~~971~~110.6552 14,~~431~~420,~~110~~147.5230 0607/01/2001 10013268 N/A 09/01/2010 N 14,000,000.00 14,000,000.00 0708/01/2001 10013298 N/A 12/01/2010 N 12,~~440~~434,~~147~~211.3178 12,~~434~~425,~~211~~482.7872 0607/01/2001 10011885 N/A 09/01/2010 N 12,~~041~~035,~~141~~593.9836 12,~~035~~027,~~593~~281.3608 0607/01/2001 10011886 N/A 12/01/2012 N 11,~~961~~955,~~421~~653.2379 11,~~955~~947,~~653~~210.7903 0607/01/2001 10012339 N/A 12/01/2010 N 11,~~665~~660,~~253~~299.3968 11,~~660~~652,~~299~~625.6850 0607/01/2001 10010663 N/A 12/01/2012 N 10,~~438~~434,~~620~~120.5564 10,~~434~~427,~~120~~197.6461 0607/01/2001 10010140 N/A 09/01/2010 N 10,~~114~~104,~~182~~777.3928 10,~~104~~093,~~777~~113.2886 0607/01/2001 10010692 N/A 10/01/2011 N 109,~~004~~997,~~572~~902.7861 9,~~997~~991,~~902~~186.6136 0607/01/2001 10013277 N/A 10/01/2010 N 9,~~660~~656,~~396~~152.2343 9,~~656~~649,~~152~~665.4362 0607/01/2001 10011781 N/A 12/01/2010 N 9,~~569~~565,~~959~~536.2977 9,~~565~~558,~~536~~941.7794 0607/01/2001 10013264 N/A 07/01/2010 N 9,~~449~~445,~~451~~512.1879 9,~~445~~439,~~512~~326.7902 0607/01/2001 10013265 N/A 09/01/2010 N 9,400,000.00 9,400,000.00 0607/01/2001 10013274 N/A 10/01/2010 N 2,~~963~~961,~~346~~962.9826 2,~~961~~959,~~962~~903.2611 0607/01/2001 10013272 N/A 10/01/2010 N 2,~~162~~161,~~765~~754.3775 2,~~161~~160,~~754~~251.7591 0607/01/2001 10013275 N/A 10/01/2010 N 2,~~102~~101,~~806~~788.0516 2,~~101~~100,~~788~~297.1638 0607/01/2001 10013273 N/A 10/01/2010 N 1,891,~~921~~037.8276 1,~~891~~889,~~037~~723.7612 0607/01/2001 10013312 11/11/2010 11/11/2025 N 8,~~947~~940,~~936~~778.3318 8,~~940~~931,~~778~~484.1862 0607/11/2001 10013293 N/A 11/01/2010 N 8,~~571~~568,~~395~~223.8905 8,~~568~~562,~~223~~963.0501 0607/01/2001 10012104 12/01/2010 12/01/2030 N 7,~~934~~931,~~978~~285.5022 7,~~931~~925,~~285~~795.2205 0607/01/2001 10011751 N/A 11/01/2010 N 7,~~868~~864,~~576~~648.9983 7,~~864~~858,~~648~~974.8375 0607/01/2001 10013279 N/A 10/01/2010 N 7,~~868~~864,~~130~~737.6393 7,~~864~~859,~~737~~507.9372 0607/01/2001 10013282 N/A 10/01/2010 N 7,~~566~~563,~~993~~343.3523 7,~~563~~557,~~343~~989.2335 0607/01/2001 10013267 N/A 09/01/2010 N 7,~~562~~558,~~339~~753.3286 7,~~558~~553,~~753~~449.86 06 07/01/2001 10010579 N/A 06/01/2010 N 7,~~515~~508,~~841~~930.8078 7,~~508~~500,~~930~~307.7879 0607/01/2001 10013261 N/A 06/01/2010 N 6,~~466~~464,~~904~~785.8801 6,~~464~~461,~~785~~019.0182 0607/01/2001 10013297 N/A 12/01/2010 N 6,~~325~~322,~~144~~221.9594 6,~~322~~317,~~221~~863.9417 0607/01/2001 10011252 N/A 12/01/2010 N 6,~~268~~263,~~589~~307.8701 6,~~263~~256,~~307~~572.0170 0607/01/2001 10013287 N/A 11/01/2010 N 5,~~978~~976,~~830~~376.7647 5,~~976~~972,~~376~~508.4726 0607/01/2001 10011774 N/A 12/01/2010 N 5,~~969~~963,~~026~~755.2128 5,~~963~~957,~~755~~134.2867 0607/01/2001 10013336 N/A 12/11/2010 N 5,~~780~~777,~~198~~143.9687 5,~~777~~772,~~143~~837.8775 0607/11/2001 10013309 07/11/2010 07/11/2030 N 5,~~641~~639,~~539~~384.4205 5,~~639~~635,~~384~~852.0585 0607/11/2001 10010574 11/01/2010 11/01/2028 N 5,~~497~~494,~~338~~170.1683 5,~~494~~489,~~170~~728.8314 0607/01/2001 10013300 N/A 12/11/2010 N 5,~~452~~449,~~818~~821.8218 5,~~449~~445,~~821~~661.1810 06/11/2001 10013301 N/A 01/01/2011 N 5,~~179~~175,~~696~~756.5736 5,~~175~~170,~~756~~562.3631 0507/11/2001 10012061 N/A 11/01/2010 N 4,~~782~~780,~~484~~407.9515 4,~~780~~777,~~407~~217.1574 0607/01/2001 10013334 N/A 12/11/2010 N 4,~~658~~656,~~502~~612.4296 4,~~656~~653,~~612~~621.9698 0607/11/2001 10010830 10/01/2010 10/01/2030 N 4,~~580~~578,~~256~~085.3445 4,~~578~~574,~~085~~877.4509 0607/01/2001 10012350 12/01/2011 12/01/2025 N 4,~~562~~558,~~537~~782.2855 4,~~558~~553,~~782~~959.5502 0607/01/2001 10011300 N/A 10/01/2010 N 4,~~481~~479,~~405~~400.8762 4,~~479~~476,~~400~~360.6291 0607/01/2001 10013285 N/A 11/01/2010 N 4,~~374~~370,~~369~~835.0464 4,~~370~~366,~~835~~263.6404 0607/01/2001 10011487 N/A 10/01/2010 N 4,~~231~~228,~~060~~940.3929 4,~~228~~225,~~940~~880.2913 0607/01/2001 10011705 N/A 10/01/2010 N 3,~~971~~967,~~494~~934.5369 3,~~967~~963,~~934~~475.6936 0607/01/2001 10010385 05/01/2010 05/01/2030 N 3,~~972~~971,~~957~~125.7349 3,~~971~~968,~~125~~371.4931 0607/01/2001 10011890 12/01/2010 12/01/2030 N 3,~~961~~959,~~888~~212.1915 3,~~959~~956,~~212~~517.1594 0607/01/2001 10013276 N/A 10/01/2010 N 3,~~902~~901,~~935~~046.4215 3,~~901~~898,~~046~~279.1517 0607/01/2001 10013281 N/A 10/01/2010 N 3,~~783~~782,~~920~~164.0144 3,~~782~~779,~~164~~545.4464 0607/01/2001 10011488 N/A 10/01/2010 N 3,~~733~~731,~~288~~417.5688 3,~~731~~728,~~417~~717.8874 0607/01/2001 10012015 10/01/2010 10/01/2025 N 3,~~452~~449,~~272~~345.6190 3,~~449~~445,~~345~~614.9081 0607/01/2001 10013302 N/A 12/11/2010 N 3,300,000.00 3,300,000.00 0607/11/2001 10013270 N/A 10/01/2010 N 3,~~188~~186,~~177~~983.3328 3,~~186~~185,~~983~~013.2868 0607/01/2001 10013271 N/A 10/01/2010 N 3,~~187~~185,~~307~~968.2070 3,~~185~~183,~~968~~879.7081 0607/01/2001 10013284 N/A 11/01/2010 N 3,~~183~~180,~~164~~941.4706 3,~~180~~177,~~941~~911.0650 06/01/2001 10011398 10/01/2010 10/01/2030 N 3,~~087~~086,~~373~~022.4721 3,~~086~~083,~~022~~953.2127 0607/01/2001 10011771 N/A 12/01/2010 N 2,~~992~~989,~~282~~597.6648 2,~~989~~986,~~597~~241.4839 0607/01/2001 10013283 N/A 10/01/2010 N 2,~~987~~985,~~335~~954.3431 2,~~985~~983,~~954~~890.3196 0607/01/2001 10010142 N/A 09/01/2010 N 2,~~974~~971,~~759~~993.5231 2,~~971~~968,~~993~~562.3189 0607/01/2001 10013331 N/A 11/01/2010 N 2,~~959~~957,~~065~~760.4266 2,~~957~~955,~~760~~771.6631 0607/01/2001 10012342 12/01/2007 12/01/2030 N 2,~~891~~890,~~268~~012.6897 2,~~890~~888,~~012~~087.9767 0607/01/2001 10011720 N/A 01/01/2011 N 2,~~886~~884,~~842~~109.2739 2,~~884~~880,~~109~~750.3958 0607/01/2001 10013290 N/A 11/01/2010 N 2,~~889~~888,~~441~~190.6294 2,~~888~~886,~~190~~267.9487 06/01/2001 10013325 N/A 11/01/2010 N 2,~~789~~788,~~828~~625.4639 2,~~788~~786,~~625~~772.3936 0607/01/2001 10013288 N/A 10/01/2010 N 2,~~739~~738,~~764~~725.2045 2,~~738~~737,~~725~~022.45 0607/01/2001 10013280 N/A 10/01/2010 N 2,~~689~~687,~~029~~856.1055 2,~~687~~686,~~856~~058.5519 0607/01/2001 10013296 N/A 12/01/2010 N 2,~~642~~640,~~075~~941.8313 2,~~640~~639,~~941~~192.1341 0607/01/2001 10012341 01/01/2011 01/01/2031 N 2,~~622~~621,~~502~~162.5345 2,~~621~~619,~~162~~249.4515 0607/01/2001 10013329 N/A 11/01/2010 N 2,~~491~~490,~~278~~275.4338 2,~~490~~488,~~275~~679.3881 0607/01/2001 10013327 N/A 11/01/2010 N 2,~~393~~392,~~733~~791.2995 2,~~392~~391,~~791~~277.9541 0607/01/2001 10013292 N/A 11/01/2010 N 2,~~351~~350,~~268~~223.5336 2,~~350~~348,~~223~~635.3661 0607/01/2001 10012035 N/A 01/01/2011 N 2,~~248~~246,~~065~~765.8692 2,~~246~~244,~~765~~997.9277 0607/01/2001 10013289 N/A 11/01/2010 N 2,~~221~~220,~~749~~761.5393 2,~~220~~219,~~761~~261.9365 0607/01/2001 10013337 N/A 10/01/2010 N 2,~~205~~204,~~803~~809.7349 2,~~204~~203,~~809~~307.4926 06/01/2001 10013294 N/A 12/01/2010 N 2,~~194~~193,~~128~~353.4418 2,~~193~~192,~~353~~038.1897 06/01/2001 10013317 N/A 09/01/2010 N 2,~~184~~182,~~030~~361.9906 2,~~182~~180,~~361~~154.0632 0607/01/2001 10013323 N/A 10/01/2010 N 2,~~112~~111,~~302~~533.4994 2,~~111~~110,~~533~~247.9457 0506/01/2001 10010568 N/A 10/01/2010 N 2,~~041~~039,~~274~~592.0007 2,~~039~~037,~~592~~427.0788 0607/01/2001 10013324 N/A 11/01/2010 N 1,~~993~~992,~~363~~628.1127 1,~~992~~991,~~628~~407.2749 0607/01/2001 10010777 N/A 12/01/2010 N 1,~~983~~980,~~870~~941.8335 1,~~980~~977,~~941~~534.3579 0607/01/2001 10011641 N/A 12/01/2010 N 1,~~834~~831,~~666~~865.8971 1,~~831~~828,~~865~~633.7189 0607/01/2001 10012340 N/A 01/01/2011 N 1,~~792~~791,~~856~~458.2628 1,~~791~~789,~~458~~631.2817 0607/01/2001 10013328 N/A 11/01/2010 N 1,~~749~~748,~~055~~386.2841 1,~~748~~747,~~386~~295.41 0607/01/2001 10013286 N/A 11/01/2010 N 1,718,~~872~~158.6489 1,~~718~~717,~~158~~040.8904 0607/01/2001 10013321 N/A 10/01/2007 N 1,713,~~816~~203.9376 1,~~713~~712,~~203~~168.7660 0607/01/2001 10013315 N/A 09/01/2010 N 1,~~692~~691,~~183~~469.0133 1,~~691~~690,~~469~~356.3329 0607/01/2001 10011948 N/A 09/01/2010 N 1,~~686~~685,~~904~~507.8330 1,~~685~~683,~~507~~710.3021 0607/01/2001 10013306 01/11/2015 01/11/2030 N 1,~~516~~515,~~431~~437.7079 1,~~515~~514,~~437~~101.7935 0607/11/2001 10013269 N/A 09/01/2010 N 1,~~493~~492,~~135~~510.2226 1,~~492~~491,~~510~~532.2611 0607/01/2001 10013333 N/A 12/01/2010 N 1,~~435~~434,~~463~~792.2978 1,~~434~~433,~~792~~797.7860 0507/01/2001 10013339 10/11/2010 10/11/2030 N 1,424,~~664~~121.1884 1,~~424~~423,~~121~~234.8447 0506/01/2001 10011283 N/A 09/01/2010 N 1,~~329~~328,~~436~~300.2857 1,~~328~~326,~~300~~854.5766 0607/01/2001 10011871 N/A 01/01/2011 N 1,~~321~~320,~~515~~928.1836 1,320,~~928~~038.3638 0607/01/2001 10010510 N/A 10/01/2010 N 1,~~315~~314,~~219~~742.1663 1,~~314~~313,~~742~~943.6332 0607/01/2001 10010327 N/A 11/01/2009 N 1,~~266~~265,~~301~~381.7262 1,~~265~~264,~~381~~129.6242 0607/01/2001 10013340 10/11/2010 10/11/2030 N 1,~~207~~206,~~455~~991.2890 1,206,~~991~~236.9075 0506/01/2001 10011924 N/A 10/01/2010 N 1,~~186~~185,~~310~~379.9265 1,~~185~~184,~~379~~161.6568 0607/01/2001 10013332 N/A 12/01/2010 N 1,186,~~664~~206.0178 1,~~186~~185,~~206~~464.7879 0607/01/2001 10013342 10/11/2010 10/11/2030 N 1,179,~~582~~133.1208 1,~~179~~178,~~133~~398.0837 0506/01/2001 10011427 N/A 11/01/2012 N 1,~~168~~167,~~095~~140.8591 1,~~167~~165,~~140~~910.9105 0607/01/2001 10013314 N/A 07/01/2010 N 1,126,~~423~~005.9983 1,~~126~~125,~~005~~310.8384 0607/01/2001 10013341 07/11/2010 07/11/2030 N 1,114,~~689~~299.5251 1,~~114~~113,~~299~~631.5134 0506/01/2001 10013320 N/A 10/01/2010 N 1,099,~~788~~354.3834 1,~~099~~098,~~354~~656.3463 0607/01/2001 10012095 N/A 10/01/2010 N 1,061,~~862~~149.6547 1,~~061~~060,~~149~~162.4716 0607/01/2001 10013318 N/A 10/01/2010 N 995,~~828~~376.3420 ~~995~~994,~~376~~695.2027 0607/01/2001 10013335 N/A 12/1101/2005 N ~~970~~969,~~668~~971.0405 969,~~971~~032.0522 0607/01/2001 10013319 N/A 10/01/2010 N 946,~~584~~246.9124 ~~946~~945,~~246~~674.2449 0607/01/2001 10012328 N/A 01/01/2011 N ~~896,328.01~~ 895,599.62 06894,660.82 07/01/2001 10012346 N/A 11/01/2010 N 891,~~882~~183.7605 ~~891~~890,~~183~~268.0556 0607/01/2001 10011230 N/A 06/01/2010 N ~~631~~630,~~257~~811.3540 630,~~811~~203.4003 0607/01/2001 10011440 N/A 07/01/2010 N ~~230~~229,~~030~~858.5076 229,~~858~~629.7647 0607/01/2001 10010386 01/31/2010 02/01/2015 N ~~845,764.21~~ 843,340.28 06840,690.81 07/01/2001 10013322 N/A 11/01/2010 N ~~816,164.82~~ 813,961.03 06811,549.41 07/01/2001 10013330 N/A 11/01/2010 N 797,~~476~~208.3360 ~~797~~796,~~208~~741.6073 0607/01/2001 10013326 N/A 11/01/2010 N 698,~~757~~516.7293 698,~~516~~102.9378 0607/01/2001 10011634 N/A 10/01/2010 N ~~636~~635,~~122~~663.9422 635,~~663~~044.2209 0607/01/2001 10012332 N/A 12/01/2010 N 604,~~929~~501.4374 ~~604~~603,~~501~~922.7435 0607/01/2001 10011255 N/A 06/01/2010 N ~~545~~544,~~022~~635.3633 544,~~635~~108.3337 0607/01/2001 10011623 N/A 10/01/2010 N 521,~~831~~456.4829 ~~521~~520,~~456~~950.2905 0607/01/2001 10012335 N/A 12/01/2010 N 497,~~802~~450.3337 ~~497~~496,~~450~~973.3758 0607/01/2001 10012348 N/A 11/01/2010 N ~~497~~496,~~087~~685.2469 496,~~685~~166.6904 0607/01/2001 10012007 N/A 10/01/2010 N 374,~~490~~330.4619 374,~~330~~082.1926 0607/01/2001 10010566 N/A 03/01/2010 N 207,~~755~~615.2270 207,~~615~~421.7001 0607/01/2001 10010564 N/A 03/01/2010 N 163,~~236~~126.1855 ~~163~~162,~~126~~973.5558 0607/01/2001 10010402 N/A 04/01/2010 N ~~334~~333,~~012~~781.3244 333,~~781~~463.4415 0607/01/2001 Totals ~~996~~995,~~010~~537,~~212~~534.79 ~~995~~994,~~537~~870,~~534~~004.7988

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 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 Server 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 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 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 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 0506/01/2001 258,527.59 258,527.59 B 10013338 12 0 0506/01/2001 141,286.29 141,286.29 B ~~10013266~~10013284 1872 0 0506/01/2001 ~~124~~26,~~592~~701.6806 ~~124~~26,~~592~~701.6806 AB ~~10013323~~10013290 9480 0 0506/01/2001 21,827.52 21,827.52 B 10013337 91 0 06/01/2001 16,~~647~~531.7868 16,~~647~~531.7868 B ~~10013333~~10013294 ~~107~~92 0 0506/01/2001 1017,~~596~~307.3441 1017,~~596~~307.3441 B 10013323 94 0 06/01/2001 16,647.78 16,647.78 B 10013339 108 0 0506/01/2001 11,117.31 11,117.31 B 10013340 113 0 0406/01/2001 9,405.26 9,405.26 B 10013342 116 0 0406/01/2001 9,204.82 9,204.82 B 10013341 119 0 0406/01/2001 8,923.27 8,923.27 B Totals 911 ~~590~~537,~~301~~479.3499 ~~590~~537,~~301~~479.3499

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances 10013291 34,~~866~~850,~~776~~544.6611 0.00 10013338 19,~~762~~745,~~239~~606.2200 0.00 ~~10013266~~10013284 153,~~256~~180,~~675~~941.6406 0.00 ~~10013323~~10013290 2,~~112~~888,~~302~~190.94 0.00 10013337 2,204,809.49 0.00 ~~10013333~~10013294 12,~~435~~193,~~463~~353.2918 0.00 10013323 2,111,533.94 100.00 10013339 1,424,~~664~~121.1884 0.00 10013340 1,~~207~~206,~~455~~991.2890 0.00 10013342 1,179,~~582~~133.1208 0.00 10013341 1,114,~~689~~299.5251 0.00 Totals 7872,~~359~~099,~~848~~525.4005 0100.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Totals by deliquency code: Total for Status Code = B (11 loans) 537,479.99 537,479.99 72,099,525.05 100.00~~

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