8-K 1 cs02ckp1.txt AUGUST 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 : August 16, 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 August 16, 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 August 16, 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: August 16, 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 August 16, 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: 08/16/2002 Record Date: 07/31/2002 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 4.627000% 54,740,000.00 5251,~~438~~530,~~654~~382.7158 ~~908~~716,~~272~~511.1379 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.~~433911~~433885% 14,893,000.00 14,893,000.00 0.00 J-AD 22540VD74 6.294000% 19,857,000.00 1918,~~089~~867,~~803~~989.4574 ~~221~~268,~~813~~120.7127 K-Z 22540VD82 6.294000% 0.00 ~~767~~989,~~196~~010.5626 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 0.00 992,871,599.00 ~~990~~989,~~570~~661,~~253~~981.7158 1984,~~130,085~~632.8406

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22540VC59 ~~202~~198,~~194~~692.7157 0.00 0.00 1915,~~110,466~~204.8436 5150,~~530~~813,~~382~~870.5879 94.7986% A-2 22540VC67 582,881.78 0.00 0.00 582,881.78 112,435,000.00 83.4247% A-3 22540VC75 3,225,182.42 0.00 0.00 3,225,182.42 601,059,000.00 22.62% B 22540VC83 217,572.01 0.00 0.00 217,572.01 39,715,000.00 18.60% C 22540VC91 75,734.47 0.00 0.00 75,734.47 13,652,000.00 17.2221% D 22540VD25 145,865.92 0.00 0.00 145,865.92 26,063,000.00 14.5957% E 22540VD33 84,406.08 0.00 0.00 84,406.08 14,893,000.00 13.0807% F 22540VD41 80,398.90 0.00 0.00 80,398.90 13,652,000.00 11.7068% G 22540VD58 88,923.62 0.00 0.00 88,923.62 14,893,000.00 10.1918% H 22540VD66 8992,~~284~~260.7371 0.00 0.00 8992,~~284~~260.7371 14,893,000.00 8.6967% J-AD 22540VD74 ~~100~~98,~~126~~962.0261 0.00 0.00 ~~321~~367,~~939~~082.7388 18,~~867~~599,~~989~~869.7447 6.7879% K-Z 22540VD82 45,~~023~~187.9536 0.00 0.00 45,~~023~~187.9536 ~~989~~125,~~010~~713,054.2600 6.7879% L 22540VD90 84,622.83 0.00 0.00 84,622.83 16,134,000.00 5.15% M 22540VE24 45,568.56 0.00 0.00 45,568.56 8,688,000.00 4.27% N 22540VE32 39,059.51 0.00 0.00 39,059.51 7,447,000.00 3.5152% O 22540VE40 45,563.32 0.00 0.00 45,563.32 8,687,000.00 2.64% P 22540VE57 26,041.43 0.00 0.00 26,041.43 4,965,000.00 2.1314% Q 22540VE65 26,036.18 0.00 0.00 26,036.18 4,964,000.00 1.63% S 22540VE99 84,~~547~~625.8608 0.00 0.00 84,~~547~~625.8608 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% 5,~~248~~247,~~034~~585.3036 0.00 0.00 6,~~378~~232,~~120~~217.1442 ~~989~~988,~~661~~945,~~981~~469.5879

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22540VE73 0.~~164693~~199258% 992,871,599.00 ~~990~~989,~~570~~661,~~253~~981.7158 A-SP 22540VE81 0.~~675161~~914951% 591,275,000.00 591,275,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22540VE73 ~~135~~164,~~950~~331.3478 0.00 ~~135~~164,~~950~~331.3478 ~~989~~988,~~661~~945,~~981~~469.5879 A-SP 22540VE81 ~~332~~450,~~671~~822.4699 0.00 ~~332~~450,~~671~~822.4699 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 ~~957~~941.~~95861728~~36614140 1613.~~59247589~~08936408 3.~~69372872~~62975100 0.00000000 0.00000000 ~~941~~928.~~36614140~~27677731 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.~~99508024~~19490432 0.00000000 0.00000000 1,000.00000000 J-AD 22540VD74 ~~961~~950.~~36392456~~19336959 1113.~~17055497~~50255678 54.~~04235383~~98376442 0.00000000 0.00000000 ~~950~~936.~~19336959~~69081281 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 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.~~24015874~~24494473 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 ~~997~~996.~~68213202~~76733888 0.~~13692641~~16551161 0.00000000 996.~~76733888~~04568283 A-SP 22540VE81 1,000.00000000 0.~~56263407~~76245908 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1624,~~149,322~~978.1892 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 780.1189 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 5153,~~966~~649.1805 Less Delinquent Servicing Fees 64,~~922~~061.1302 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 56,~~598~~869.0258 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5056,~~642~~457.0761

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 ~~202~~198,~~194~~692.7157 0.00 ~~202~~198,~~194~~692.7157 0.00 0.00 ~~202~~198,~~194~~692.7157 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 ~~135~~164,~~950~~331.3478 0.00 ~~135~~164,~~950~~331.3478 0.00 0.00 ~~135~~164,~~950~~331.3478 0.00 A-SP ~~332~~450,~~671~~822.4699 0.00 ~~332~~450,~~671~~822.4699 0.00 0.00 ~~332~~450,~~671~~822.4699 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~~260.7371 0.00 8992,~~284~~260.7371 0.00 0.00 8992,~~284~~260.7371 0.00 J-AD ~~100~~98,~~126~~962.0261 0.00 ~~100~~98,~~126~~962.0261 0.00 0.00 ~~100~~98,~~126~~962.0261 0.00 K-Z 45,~~023~~187.9536 0.00 45,~~023~~187.9536 0.00 0.00 45,~~023~~187.9536 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 39,059.51 0.00 39,059.51 0.00 0.00 39,059.51 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 0.00 780.1189 84,~~547~~625.8608 7879.1100 V 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total 5,~~716~~862,~~734~~741.2102 0.00 5,~~716~~862,~~734~~741.2102 0.00 780.1189 5,~~716~~862,~~656~~740.1013 7879.1100

Other Required Information Available Distribution Amount (1) 6,~~846~~847,~~741~~372.9419 Aggregate Number of Outstanding Loans 161.00 Aggregate Unpaid Principal Balance of Loans 989,~~797~~003,~~775~~473.0627 Aggregate Stated Principal Balance of Loans ~~989~~988,~~661~~945,~~981~~470.8102 Aggregate Amount of Servicing Fee 5056,~~642~~457.0761 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~898~~960.5908 Aggregate Trust Fund Expenses 780.1189 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 2 992,~~861~~309.6039 0.10 ~~109~~108 7.6798 1.~~335094~~335083 500,001 to 1,000,000 2324 1718,~~922~~903,~~215~~141.6875 1.8191 ~~113~~112 7.~~7589~~7774 1.~~485483~~478985 1,000,001 to 2,000,000 3231 4645,~~335~~298,~~758~~463.8980 4.6858 ~~114~~113 7.~~4450~~4303 1.~~391816~~489923 2,000,001 to 3,000,000 2526 6265,~~765~~709,~~322~~792.3993 6.3464 ~~117~~115 7.~~3777~~3901 1.~~395028~~398577 3,000,001 to 5,000,000 3231 ~~127~~123,~~026~~928,~~808~~266.9643 12.8453 ~~116~~115 7.~~3224~~3145 1.~~164583~~275974 5,000,001 to 7,500,000 12 76,~~213~~154,~~687~~953.5991 7.70 ~~116~~115 7.0520 1.~~233628~~268871 7,500,001 to 10,000,000 10 82,~~294~~241,~~692~~115.4710 8.32 ~~108~~107 7.2674 1.~~278928~~286258 10,000,001 to 20,000,000 15 ~~214~~213,~~115~~976,~~459~~931.4822 21.64 ~~113~~112 7.2391 0.~~863887~~834551 20,000,001 to 30,000,000 5 113,~~820~~747,~~053~~866.1178 11.50 ~~112~~111 7.~~1673~~1674 1.~~034990~~115095 30,000,001 to 40,000,000 1 32,~~768~~739,~~264~~188.9183 3.31 ~~113~~112 7.5000 1.000000 40,000,001 to 50,000,000 2 97,~~645~~565,~~805~~578.3258 9.87 ~~116~~115 7.1543 1.~~441288~~544004 50,000,001 or Greater 2 117,~~761~~687,~~051~~861.4130 11.90 ~~112~~111 7.2500 1.213992 Totals 161 ~~989~~988,~~661~~945,~~981~~470.8102 100.00 ~~114~~113 7.2593 1.~~158415~~194084

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 2 21,~~858~~845,~~611~~375.4155 2.21 ~~111~~110 7.3477 1.206817 Alaska 2 8,~~573~~564,~~012~~102.3067 0.87 ~~112~~111 7.3009 1.~~330555~~501990 Arizona 4 4,~~272~~270,~~571~~065.3637 0.43 ~~110~~109 7.4902 1.~~941725~~941672 Arkansas 2 1,~~975~~974,~~765~~512.8108 0.20 ~~143~~142 7.1576 1.~~104078~~470121 California 16 105,~~345~~280,~~717~~318.3890 10.6465 ~~113~~112 7.3648 0.~~743859~~830476 Connecticut 6 6,~~485~~478,~~107~~391.3159 0.66 ~~110~~109 7.~~4113~~4112 1.~~573622~~573576 Florida 13 73,~~749~~695,~~157~~046.6455 7.45 ~~111~~110 7.0459 1.~~421854~~389124 Georgia 3 10,~~813~~805,~~435~~202.1929 1.09 ~~113~~112 7.2297 1.~~705990~~777076 Illinois 4 6362,~~006~~967,~~779~~094.6111 6.37 ~~108~~107 7.1841 1.~~283079~~327735 Indiana 5 16,~~918~~903,~~921~~939.5448 1.71 ~~114~~113 7.~~1994~~1995 1.~~208185~~208189 Iowa 4 7,~~458~~454,~~928~~743.6340 0.75 ~~110~~109 7.6213 1.~~266257~~266258 Kansas 4 13,~~822~~813,~~018~~163.9343 1.40 ~~160~~159 7.1037 01.~~770297~~045919 Louisiana 3 5,~~467~~463,~~604~~092.8375 0.55 ~~113~~112 7.1931 1.~~611322~~755838 Maine 1 1,~~650~~649,~~724~~024.5923 0.17 ~~116~~115 7.1900 1.~~620000~~830000 Maryland 6 48,~~481~~452,~~717~~830.7865 4.90 ~~113~~112 7.3888 0.~~440739~~678595 Massachusetts 5 12,~~044~~032,~~331~~042.0917 1.22 ~~115~~114 7.2883 1.~~541608~~685933 Michigan 3 10,~~427~~420,~~002~~378.5593 1.05 ~~111~~110 7.1835 1.~~140205~~112275 Minnesota 1 4,~~969~~963,~~136~~837.6225 0.50 ~~115~~114 7.0800 1.160000 Missouri 4 10,~~448~~437,~~557~~582.6119 1.06 ~~136~~135 7.3104 1.~~460201~~416538 Nebraska 1 8,~~163~~158,~~395~~552.3969 0.82 ~~114~~113 7.3400 1.150000 New Jersey 1 1,016,~~791~~249.1008 0.10 ~~109~~108 7.8000 1.890000 New Mexico 2 5,~~122~~120,~~686~~173.7970 0.52 ~~108~~107 8.0832 1.~~354784~~354787 New York 4 31,~~347~~325,~~592~~781.1158 3.17 ~~112~~111 7.1057 1.~~297934~~310545 North Carolina 1 1,~~889~~888,~~703~~460.2927 0.19 ~~113~~112 7.0200 1.660000 Ohio 10 64,~~499~~455,~~956~~022.7260 6.52 ~~112~~111 7.3049 1.~~182576~~186712 Oklahoma 3 7,~~452~~446,~~401~~178.6628 0.75 ~~111~~110 7.~~2288~~2287 1.~~370032~~297123 Oregon 1 ~~496~~495,~~147~~905.4208 0.05 ~~107~~106 8.1100 1.170000 Pennsylvania 7 8887,~~034~~973,~~118~~957.25 8.90 ~~112~~111 7.2021 1.~~404505~~410103 South Carolina 4 16,~~314~~310,~~382~~245.2598 1.65 ~~113~~112 7.1589 0.~~608484~~645754 Tennessee 12 49,~~255~~198,~~128~~659.0852 4.9897 ~~119~~118 7.~~5959~~5958 1.~~238043~~207592 Texas 45 181,~~924~~774,~~392~~535.2255 18.38 ~~113~~112 7.1572 1.~~183508~~216736 Virginia 4 25,~~745~~728,~~016~~757.1013 2.60 ~~119~~118 7.3323 1.~~089134~~089125 Washington 3 13,~~839~~831,~~352~~428.9589 1.40 ~~113~~112 7.4567 1.~~260540~~231377 Washington,DC 1 52,~~651~~618,~~702~~856.2532 5.32 ~~111~~110 7.2500 1.120000 Wisconsin 2 14,~~140~~131,~~113~~962.0349 1.43 ~~114~~113 7.4258 1.~~212102~~212103 Totals 189 ~~989~~988,~~661~~945,~~981~~470.8102 100.00 ~~114~~113 7.2593 1.~~158415~~194084

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 5045 ~~367~~356,~~941~~189,~~605~~310.2826 3736.1802 ~~115~~114 7.~~2934~~2897 0.~~693770~~744866 1.20 to 1.29 25 ~~277~~294,~~281~~889,~~808~~128.3783 2829.0282 ~~114~~113 7.~~2399~~2518 1.~~259288~~250154 1.30 to 1.39 1715 8082,~~920~~339,~~858~~582.5483 8.1833 ~~112~~111 7.~~2268~~1291 1.~~326247~~325618 1.40 to 1.49 1920 7246,~~092~~160,~~027~~154.4359 74.2867 ~~113~~114 7.~~2779~~4115 1.~~443971~~438213 1.50 to 1.59 1215 3346,~~732~~941,~~482~~665.9123 34.4175 ~~100~~102 7.~~3956~~3767 1.~~534798~~539262 1.60 to 1.69 1513 9944,~~981~~973,~~240~~574.9581 104.1055 ~~114~~112 7.~~1310~~1327 1.~~641519~~653249 1.70 or Greater 2328 57117,~~711~~452,~~958~~053.3347 511.8388 ~~112~~113 7.~~3005~~2191 1.~~987142~~913694 Totals 161 ~~989~~988,~~661~~945,~~981~~470.8102 100.00 ~~114~~113 7.2593 1.~~158415~~194084

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 4 31,~~097~~074,~~996~~863.6704 3.14 ~~114~~113 7.4173 -0.~~026109~~026495 Mixed Use 8 81,~~857~~804,~~589~~640.3140 8.27 ~~116~~115 7.~~2642~~2641 01.~~932887~~073771 Mobile Home Park 8 8,~~581~~572,~~192~~610.5092 0.87 ~~111~~110 7.~~1983~~1982 1.~~433298~~680317 Multi-Family 72 293,~~233~~018,~~993~~995.7215 29.63 ~~113~~112 7.0890 1.~~283005~~304013 Office 28 237,~~849~~666,~~966~~573.9250 24.03 ~~114~~113 7.~~3953~~3952 1.~~161370~~146656 Retail 38 277,~~201~~025,~~241~~860.1450 28.01 ~~113~~112 7.3187 1.~~122602~~154980 Self Storage 31 59,~~840~~781,~~001~~926.5349 6.05 ~~115~~114 7.1988 1.~~586716~~754403 Totals 189 ~~989~~988,~~661~~945,~~981~~470.8102 100.00 ~~114~~113 7.2593 1.~~158415~~194084

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.000% or Less 25 156,~~665~~549,~~028~~199.1000 15.83 ~~116~~115 6.9357 1.~~393325~~405091 7.001% to 7.250% 55 470,~~364~~032,~~156~~688.3073 47.53 ~~113~~112 7.1747 1.~~212562~~259035 7.251% to 7.500% 40 278,~~571~~384,~~457~~203.2033 28.15 ~~112~~111 7.4104 0.~~888198~~916786 7.501% to 7.750% 16 33,~~216~~194,~~455~~730.2225 3.36 ~~113~~112 7.6155 1.~~240191~~348036 7.751% to 8.000% 11 34,~~466~~418,~~691~~761.1873 3.48 ~~129~~128 7.8154 1.~~355878~~355906 8.001% to 8.250% 7 9,~~490~~485,~~443~~138.3352 0.96 ~~108~~107 8.1712 1.~~340900~~334868 8.251% or Greater 7 6,~~887~~880,~~750~~748.4846 0.70 ~~111~~110 8.~~5339~~5340 1.~~412545~~429215 Totals 161 ~~989~~988,~~661~~945,~~981~~470.8102 100.00 ~~114~~113 7.2593 1.~~158415~~194084

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 Months or Less ~~151~~140 ~~953~~934,~~127~~586,~~129~~408.4826 9694.3150 ~~113~~112 7.~~2341~~2248 1.~~151767~~188566 13 to 24 Months 314 523,~~291~~159,~~512~~143.1269 02.5334 107 87.~~2180~~8338 1.~~403123~~247452 25 to 36 Months 1 1,~~994~~993,~~726~~770.5408 0.20 8887 8.6900 1.470000 37 Months or Greater 6 29,~~248~~206,~~613~~147.6799 2.9695 ~~123~~122 7.8100 1.~~309537~~309528 Totals 161 ~~989~~988,~~661~~945,~~981~~470.8102 100.00 ~~114~~113 7.2593 1.~~158415~~194084

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 1 7,~~555~~551,~~852~~339.6662 0.76 5251 7.3700 1.520000 85 to 120 Months 147 ~~933~~932,~~598~~944,~~405~~997.6276 94.34 ~~113~~112 7.2401 1.~~156544~~189501 121 Months or Greater 11 45,~~452~~400,~~639~~151.3046 4.59 ~~138~~137 7.~~5904~~5903 1.~~151477~~251170 Totals 159 ~~986~~985,~~606~~896,~~897~~488.5884 99.69 ~~113~~112 7.2572 1.~~159094~~194872

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,~~055~~048,~~084~~981.2318 0.31 ~~215~~214 7.~~9513~~9511 0.~~939179~~939457 Totals 2 3,~~055~~048,~~084~~981.2318 0.31 ~~215~~214 7.~~9513~~9511 0.~~939179~~939457

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 9 10,~~664~~645,~~135~~383.3566 1.08 ~~111~~110 7.3921 1.~~404348~~534574 241 to 300 Months 42 182,~~974~~778,~~669~~893.0053 18.4948 ~~115~~114 7.3551 1.~~482425~~516987 301 Months or Greater 108 792,~~968~~472,~~093~~211.2365 80.13 ~~113~~112 7.2328 1.~~081189~~116015 Totals 159 ~~986~~985,~~606~~896,~~897~~488.5884 99.69 ~~113~~112 7.2572 1.~~159094~~194872

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 2420 ~~140~~119,~~612~~212,~~086~~419.5529 1412.2105 117 7.~~2576~~2715 1.~~292369~~278308 1 Year or Less ~~124~~119 ~~787~~734,~~050~~813,~~631~~782.5367 7974.5330 ~~113~~112 7.~~2656~~2764 1.~~157263~~190242 1 to 2 Years 1322 61134,~~999~~919,~~263~~268.7306 613.2664 ~~112~~111 7.~~1838~~1555 01.~~869246~~140591 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 161 ~~989~~988,~~661~~945,~~981~~470.8102 100.00 ~~114~~113 7.2593 1.~~158415~~194084 (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 406,481.28 40,344.18 7.250% 30231800 2 OF Washington DC 328,707.50 32,845.93 7.250% 30231782 3 MU Deerfield IL 305,687.84 31,002.70 7.120% 940928992 4 SS Various Various 295,869.95 49,224.04 7.190% 30231811 5 RT Columbus OH 114,766.94 11,025.79 7.360% 30231787 6 RT Cincinnati OH 78,021.39 7,495.60 7.360% 30231812 7 RT Cincinnati OH 27,181.64 2,611.38 7.360% 30231824 8 OF Plano TX 211,628.38 29,076.08 7.500% 30231786 9 OF Oak Ridge TN 14,817.09 3,139.69 7.810% 30231788 9.1 OF Oak Ridge TN 18,231.60 3,863.22 7.810% 30231791 9.2 OF Oak Ridge TN 33,111.33 7,016.21 7.810% 30231793 9.3 OF Oak Ridge TN 29,665.50 6,286.04 7.810% 30231794 9.4 OF Oak Ridge TN 76,936.09 16,302.53 7.810% 30231795 9.5 OF Oak Ridge TN 23,943.44 5,857.99 7.810% 30231825 10 MU Gaithersburg MD 179,221.89 16,375.40 7.400% 30231754 11 RT Ladera Ranch CA 143,298.59 15,025.26 7.125% 30231826 12 RT Birmingham AL 135,203.01 12,925.99 7.350% 30231758 13 OF New York NY 126,149.04 13,846.67 7.020% 940928182 14 MF Bradenton FL 118,611.45 14,013.01 6.850% 30231781 15 OF El Segundo CA 124,209.45 13,712.53 7.480% 940926888 16 IN San Diego CA 124,010.24 10,806.03 7.490% 940927656 17 RT Christiansburg VA 110,376.12 10,710.17 7.250% 940928488 18 MF Corpus Christi TX 103,700.87 12,148.96 6.850% 30231827 19 MF Largo FL 104,519.48 11,673.49 6.980% 30231828 20 MF Orlando FL 78,265.85 8,572.99 7.040% 30231750 21 OF Rockville MD 81,704.42 7,305.59 7.500% 940928145 22 MF Webster TX 72,037.91 7,959.64 7.020% 30231757 23 RT Myrtle Beach SC 71,220.78 0.00 7.130% 30231829 24 MF Orlando FL 66,224.95 7,254.07 7.040% 30231798 25 RT Brooklyn OH 66,652.10 6,657.03 7.200% 940928621 26 MF Grand Prairie TX 62,078.21 6,903.84 6.970% 940928859 27 OF Oak Creek WI 61,731.05 5,495.98 7.410% 940926856 28 MF Millcreek Township PA 51,338.74 5,684.34 7.000% 30231789 29 OF Rochester NY 53,086.39 5,129.39 7.290% 30231820 30 OF Federal Way WA 52,248.35 4,823.35 7.330% 30231784 31 IN Findlay OH 51,555.22 8,618.45 7.250% 30231822 32 RT Omaha NE 51,597.19 4,842.70 7.340% 30231817 33 MF Dallas TX 49,855.31 4,827.36 7.270% 940927950 34 MF Garland TX 46,720.59 5,173.00 7.000% 940928597 35 OF Temecula CA 48,919.65 4,469.76 7.400% 30231868 36 MF Hazel Crest IL 47,952.38 4,513.04 7.370% 30231755 37 MF Dallas TX 43,692.76 5,251.60 6.810% 30231752 38 RT Acworth GA 44,654.60 4,462.09 7.250% 940926706 39 RT Indianapolis IN 43,763.47 7,437.25 7.130% 940928211 40 OF Germantown MD 42,565.43 4,375.34 7.150% 30231802 41 MF Grand Prairie TX 40,446.68 7,706.70 6.900% 30231785 42 RT Anchorage AK 39,893.83 6,727.21 7.250% 940927252 43 MF Edinboro PA 38,309.56 4,269.80 7.000% 30231749 44 MF Galveston TX 36,872.96 4,109.67 7.000% 30231799 45 SS Sacramento CA 36,633.96 3,849.25 7.100% 30231830 46 MF Houston TX 33,639.74 3,692.45 7.020% 30231747 47 MF Knoxville TN 31,725.11 3,535.92 7.000% 940928464 48 MF Emporia KS 30,614.03 3,316.40 7.000% 30231819 49 MF St. Paul MN 30,295.17 5,299.37 7.080% 30231808 50 MF Dallas TX 30,588.11 4,900.38 7.330% 30231831 51 MF Arlington TX 29,031.47 3,235.70 7.000% 30231814 52 RT Franklin TN 29,087.14 2,879.56 7.220% 940926786 53 OF Farmington Hills MI 28,247.80 2,968.08 7.100% 30231746 54 MF Fort Worth TX 28,067.98 2,969.66 7.140% 940927722 55 MF Haysville KS 26,953.37 2,958.63 7.000% 30231869 56 RT Port Washington WI 28,686.93 2,654.56 7.460% 940927506 57 MF Hazle Township PA 26,832.74 4,972.32 7.000% 30231813 58 RT Richmond VA 28,305.52 2,429.79 7.490% 940927965 59 RT Orange CA 26,412.26 2,580.23 7.250% 30231745 60 MF Detroit MI 26,150.85 2,636.99 7.250% 30231832 61 RT Santa Fe NM 29,333.47 1,919.22 8.250% 940926745 62 MF Broken Arrow OK 23,290.85 2,629.76 6.990% 30231753 63 MF San Antonio TX 22,944.30 4,371.80 6.900% 940927886 64 OF San Diego CA 24,140.54 2,190.66 7.400% 940928599 65 OF Temecula CA 23,628.65 2,207.80 7.350% 30231833 66 MF Dallas TX 21,490.14 2,707.78 6.700% 30231744 67 RT Vancouver WA 24,420.27 2,010.32 7.720% 30231834 68 MF Chicago IL 22,584.86 2,007.59 7.550% 30231835 69 RT Garden Grove CA 21,117.07 2,076.92 7.250% 940924261 70 MF Grandview MO 19,126.90 3,490.03 7.000% 940927072 71 OF Cincinnati OH 19,799.30 1,921.19 7.250% 30231805 72 MF Davenport IA 20,144.14 1,778.27 7.550% 30231806 73 RT Schererville IN 18,952.58 1,881.08 7.250% 30231836 74 MF Waco TX 18,850.58 1,935.11 7.240% 30231792 75 RT Wichita KS 18,798.35 1,878.41 7.250% 30231797 76 MF Gallatin TN 19,770.93 1,691.88 7.650% 30231803 77 RT Greenwood IN 18,570.92 1,843.21 7.250% 30231796 78 RT Peabody MA 18,268.82 3,053.98 7.250% 30231790 79 RT Bartlett TN 18,289.78 1,827.60 7.250% 30231743 80 MF St. Louis MO 18,092.82 1,754.29 7.370% 30231751 81 MF Houma LA 17,577.20 1,787.56 7.210% 30231837 82 MF Davenport IA 18,417.34 1,526.23 7.690% 30231783 83 OF Tulsa OK 16,968.32 2,836.59 7.250% 30231810 84 SS Elk Grove CA 16,689.32 1,715.51 7.150% 30231776 85 MF Miami FL 16,696.90 1,482.68 7.500% 30231769 86 IN West Palm Beach FL 16,785.29 2,563.98 7.580% 30231838 87 MF Newhall CA 16,620.80 1,454.71 7.600% 30231804 88 RT Indianapolis IN 15,743.39 1,562.57 7.250% 940927885 89 OF Torrance CA 16,520.07 1,341.54 7.660% 30231815 90 SS Amissville VA 15,621.57 2,529.21 7.300% 30231809 91 MF Sacramento CA 14,480.70 1,624.49 6.950% 30231821 92 RT Joplin MO 14,578.80 2,428.13 7.240% 30231756 93 MF Houston TX 13,998.23 4,128.23 7.100% 30231818 94 RT Lenoir City TN 14,589.43 2,170.62 7.540% 30231816 95 MF Anchorage AK 14,003.90 2,182.42 7.450% 30231779 96 MF Dallas TX 12,996.80 1,454.84 7.010% 30231770 97 MF Chicago Heights IL 13,554.93 2,162.17 7.430% 940928769 98 RT Kansas City MO 13,975.84 3,302.97 7.780% 30231748 99 MF Dallas TX 12,661.10 1,380.84 7.050% 30231867 100 RT Los Angeles CA 14,926.65 956.46 8.690% 940926917 101 OF Blue Ash OH 12,747.28 1,141.27 7.430% 30231801 102 MF Norwalk CT 11,979.64 1,326.41 7.000% 940926551 103 MF Austin TX 11,954.31 2,181.27 7.000% 30231839 104 MF Houston TX 11,946.21 1,185.68 7.250% 30231840 105 MF Greensboro NC 11,423.26 1,243.02 7.020% 940927828 106 RT Murfreesboro TN 12,007.87 1,897.30 7.390% 30231841 107 OF Seattle WA 12,194.69 1,090.39 7.500% 940927633 108 MF Houston TX 11,392.41 1,018.65 7.500% 30231842 109 OF Greenville SC 10,779.57 1,046.53 7.300% 30231843 110 MF Fort Worth TX 10,852.27 976.23 7.450% 30231844 111 MF Highland Park MI 10,100.92 1,018.55 7.250% 30231845 112 RT Phoenix AZ 10,495.68 909.35 7.570% 30231846 113 OF Orlando FL 10,231.27 1,592.59 7.500% 30231775 114 MH Fontana CA 9,056.73 939.29 7.150% 30231857 115 MF Bristol CT 5,060.06 866.96 7.250% 30231862 116 MF Bristol CT 3,949.32 676.64 7.250% 940928273 117 MF Baton Rouge LA 8,102.27 1,362.38 7.160% 30231766 118 MH Pensacola FL 8,346.12 2,319.07 7.400% 30231774 119 MF Muncie IN 7,858.86 2,257.95 7.250% 940927670 120 MF Gardner KS 8,184.70 702.06 7.540% 30231847 121 MF Dallas TX 7,805.72 667.18 7.600% 30231763 122 MU Newport News VA 8,248.86 589.80 8.040% 30231848 123 MF Hartford CT 7,626.92 2,105.97 7.480% 30231778 124 RT Houston TX 7,965.66 986.54 8.100% 30231849 125 MH Zephyrhills FL 6,823.89 760.56 7.000% 30231777 126 MF Philadelphia PA 6,974.80 1,988.06 7.250% 30231850 127 MH Glendale AZ 6,757.43 749.90 7.030% 30231780 128 IN Miami FL 6,276.01 1,145.17 7.000% 30231851 129 RT Encino CA 7,431.03 448.04 8.340% 30231772 130 MH Danbury CT 6,425.78 1,091.41 7.250% 30231852 131 MF Long Branch NJ 6,829.45 542.02 7.800% 940927519 132 MF Hot Springs AR 6,322.71 615.28 7.310% 30231762 133 OF Tempe AZ 6,986.69 483.29 8.110% 30231853 134 MH Roswell NM 6,323.11 593.87 7.390% 30231854 135 RT Houston TX 6,580.90 1,628.59 7.750% 30231771 136 MH Westhampton Beach NY 6,139.73 1,764.03 7.250% 30231764 137 MU Houston TX 6,942.09 2,800.08 8.320% 940928463 138 MF Hot Springs AR 5,854.90 638.45 7.000% 30231767 139 MU Pensacola FL 5,593.94 1,532.60 7.450% 30231807 140 MF Davenport IA 5,717.55 484.68 7.640% 30231855 141 SS Ardmore OK 6,130.22 757.03 8.230% 30231856 142 MU Wilton CT 6,345.67 648.33 8.760% 30231761 143 RT North Reading MA 6,072.95 708.59 8.390% 30231858 144 MF Dallas TX 5,363.23 417.90 7.840% 30231773 145 MF Baltimore MD 4,977.45 830.80 7.300% 30231859 146 RT Margate FL 5,120.00 668.62 8.000% 30231860 147 MF Davenport IA 4,672.06 396.05 7.640% 30231866 148 MF North Ridgeville OH 4,516.97 391.92 7.530% 30231760 149 MF Houston TX 4,647.53 326.59 8.100% 30231861 150 OF Radnor PA 4,762.44 1,027.19 8.340% 30231765 151 MF Tampa FL 3,963.55 532.26 7.970% 30231863 152 MF Dallas TX 3,556.76 563.39 7.450% 30231768 153 MH Kingman AZ 3,317.90 363.45 7.060% 30231864 154 RT Farmers Branch TX 4,134.65 413.33 8.820% 30231865 155 MF Phenix City AL 3,101.01 309.87 7.250% 30231759 156 MF Albany OR 3,464.90 242.34 8.110% Totals 6,186,470.42 716,511.79

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 65,~~162~~109,~~484~~349.6116 65,~~109~~069,~~349~~004.1698 0608/11/2002 30231800 10/11/2011 10/11/2031 N 52,~~694~~651,~~890~~702.7225 52,~~651~~618,~~702~~856.2532 0708/11/2002 30231782 N/A 03/01/2012 N 49,~~899~~858,~~096~~473.1255 49,~~858~~827,~~473~~470.5585 0708/01/2002 940928992 N/A 03/01/2012 N 47,~~845~~787,~~749~~331.9777 47,~~787~~738,~~331~~107.7773 0708/01/2002 30231811 N/A 09/01/2011 N 18,~~123~~108,~~026~~388.4932 18,~~108~~097,~~388~~362.3253 0708/01/2002 30231787 N/A 09/01/2011 N 12,~~320~~310,~~478~~527.5314 12,~~310~~303,~~527~~031.1454 0708/01/2002 30231812 N/A 09/01/2011 N 4,~~292~~288,~~295~~828.6975 4,~~288~~286,~~828~~217.7537 0708/01/2002 30231824 N/A 12/11/2011 N 32,~~803~~768,~~944~~264.7291 32,~~768~~739,~~264~~188.9183 0708/11/2002 30231786 N/A 10/01/2012 N 2,~~206~~203,~~788~~194.3205 2,~~203~~200,~~194~~054.0536 0708/01/2002 30231788 N/A 10/01/2012 N 2,~~715~~710,~~328~~906.7418 2,~~710~~707,~~906~~042.1896 0708/01/2002 30231791 N/A 10/01/2012 N 4,~~931~~923,~~447~~415.1713 4,~~923~~916,~~415~~398.1392 0708/01/2002 30231793 N/A 10/01/2012 N 4,~~418~~411,~~240~~044.9175 4,~~411~~404,~~044~~758.7571 0708/01/2002 30231794 N/A 10/01/2012 N 11,~~458~~439,~~500~~838.9406 11,~~439~~423,~~838~~535.0653 0708/01/2002 30231795 N/A 10/01/2012 N 3,~~566~~560,~~802~~215.9950 3,~~560~~554,~~215~~357.5051 0708/01/2002 30231825 01/11/2012 01/11/2032 N 28,~~147~~125,~~513~~492.8893 28,~~125~~109,~~492~~117.9353 0607/11/2002 30231754 N/A 11/11/2011 N 23,~~375~~355,~~498~~967.9411 23,~~355~~340,~~967~~941.1185 0708/11/2002 30231826 N/A 10/11/2011 N 21,~~379~~361,~~079~~897.3723 21,~~361~~348,~~897~~971.2324 0607/11/2002 30231758 N/A 11/11/2011 N 20,~~886~~868,~~138~~327.9616 20,~~868~~854,~~327~~480.1649 0608/11/2002 940928182 N/A 11/01/2011 N 20,~~126~~108,~~106~~368.6168 20,~~108~~094,~~368~~355.6867 0708/01/2002 30231781 01/01/2012 01/01/2027 N 19,~~301~~283,~~463~~853.3683 19,~~283~~270,~~853~~141.8330 0708/01/2002 940926888 N/A 02/01/2012 N 19,~~241~~227,~~936~~221.2371 19,~~227~~216,~~221~~415.7168 0708/01/2002 940927656 N/A 02/01/2012 N 17,~~694~~679,~~008~~823.7475 17,~~679~~669,~~823~~113.7558 0708/01/2002 940928488 N/A 12/01/2011 N 17,~~595~~580,~~962~~556.9877 17,~~580~~568,~~556~~407.7781 0708/01/2002 30231827 N/A 11/11/2011 N 17,~~404~~389,~~279~~321.5042 17,~~389~~377,~~321~~647.4293 0708/11/2002 30231828 N/A 10/11/2011 N 12,~~921~~910,~~454~~421.9497 12,~~910~~901,~~421~~848.9798 0708/11/2002 30231750 N/A 10/11/2011 N 12,~~660~~651,~~886~~006.2174 12,~~651~~643,~~006~~701.7415 0708/11/2002 940928145 N/A 10/01/2011 N 11,~~927~~916,~~165~~941.1855 11,~~916~~908,~~941~~981.5591 0708/01/2002 30231757 N/A 12/11/2011 N 11,600,000.00 11,600,000.00 0708/11/2002 30231829 N/A 10/11/2011 N 10,~~933~~924,~~538~~203.7617 10,~~924~~916,~~203~~949.1710 0708/11/2002 30231798 N/A 01/01/2012 N 10,~~759~~750,~~092~~338.6306 10,~~750~~743,~~338~~681.0603 0708/01/2002 940928621 N/A 12/01/2011 N 10,~~351~~343,~~871~~016.9299 10,~~343~~336,~~016~~113.9915 0708/01/2002 940928859 N/A 03/01/2012 N 9,~~681~~674,~~890~~449.6428 9,~~674~~668,~~449~~953.2830 0708/01/2002 940926856 N/A 11/01/2011 N 8,~~524~~517,~~323~~026.9307 8,~~517~~511,~~026~~341.0773 0708/01/2002 30231789 N/A 12/01/2011 N 8,~~463~~456,~~414~~613.0551 8,~~456~~451,~~613~~484.5112 0708/01/2002 30231820 03/01/2012 03/01/2032 N 8,~~284~~277,~~163~~694.7851 8,~~277~~272,~~694~~871.5116 0708/01/2002 30231784 N/A 12/01/2011 N 8,~~268~~258,~~230~~010.6183 8,~~258~~249,~~010~~392.8338 0708/01/2002 30231822 N/A 01/01/2012 N 8,~~169~~163,~~862~~395.9539 8,~~163~~158,~~395~~552.3969 0708/01/2002 30231817 N/A 01/01/2012 N 7,~~970~~963,~~150~~753.6783 7,~~963~~958,~~753~~926.8347 0708/01/2002 940927950 N/A 11/01/2011 N 7,~~757~~750,~~522~~881.7033 7,~~750~~745,~~881~~708.33 0708/01/2002 940928597 N/A 01/01/2012 N 7,~~683~~677,~~025~~015.8106 7,~~677~~672,~~015~~545.0630 0708/01/2002 30231868 N/A 11/11/2006 N 7,~~561~~555,~~875~~852.5666 7,~~555~~551,~~852~~339.6662 0607/11/2002 30231755 N/A 11/11/2011 N 7,~~457~~450,~~428~~804.3388 7,~~450~~445,~~804~~553.8828 0708/11/2002 30231752 N/A 10/11/2011 N 7,~~158~~152,~~551~~684.2211 7,~~152~~148,~~684~~222.1102 0708/11/2002 940926706 N/A 03/01/2012 N 7,~~136~~127,~~720~~923.0938 7,~~127~~120,~~923~~486.3813 0708/01/2002 940928211 N/A 12/01/2011 N 6,~~919~~913,~~115~~401.9154 6,~~913~~909,~~401~~026.5420 0708/01/2002 30231802 N/A 11/11/2011 N 6,~~816~~807,~~255~~295.4655 6,~~807~~799,~~295~~588.5585 0708/11/2002 30231785 N/A 11/01/2011 N 6,~~398~~390,~~079~~113.4345 6,~~390~~383,~~113~~386.4524 0708/01/2002 940927252 N/A 10/01/2011 N 6,~~360~~355,~~977~~503.3266 6,~~355~~351,~~503~~233.6686 0708/01/2002 30231749 N/A 10/11/2011 N 6,~~122~~117,~~440~~172.7132 6,~~117~~113,~~172~~062.3265 0708/11/2002 30231799 N/A 12/01/2011 N 5,~~996~~991,~~926~~924.1373 5,~~991~~988,~~924~~075.7348 0708/01/2002 30231830 N/A 11/11/2011 N 5,~~569~~564,~~637~~887.0524 5,~~564~~561,~~887~~194.2479 0708/11/2002 30231747 N/A 10/11/2011 N 5,~~267~~263,~~684~~151.3649 5,~~263~~259,~~151~~615.4957 0708/11/2002 940928464 N/A 02/01/2017 N 5,~~083~~078,~~104~~825.2324 5,~~078~~075,~~825~~508.2484 0708/01/2002 30231819 N/A 02/01/2012 N 4,~~975~~969,~~376~~136.4462 4,~~969~~963,~~136~~837.6225 0708/01/2002 30231808 N/A 02/01/2012 N 4,~~851~~846,~~918~~067.6732 4,~~846~~841,~~067~~166.3294 0708/01/2002 30231831 N/A 10/11/2011 N 4,~~820~~816,~~428~~280.1413 4,~~816~~813,~~280~~044.1343 0708/11/2002 30231814 N/A 01/01/2012 N 4,~~682~~678,~~273~~478.9997 4,~~678~~675,~~478~~599.9741 0708/01/2002 940926786 N/A 12/01/2011 N 4,~~624~~620,~~123~~267.8638 4,~~620~~617,~~267~~299.3830 0708/01/2002 30231746 N/A 09/11/2011 N 4,~~568~~565,~~988~~136.8771 4,~~565~~562,~~136~~167.7105 0708/11/2002 940927722 N/A 12/01/2016 N 4,~~475~~471,~~333~~527.3243 4,~~471~~468,~~527~~568.4380 0708/01/2002 30231869 N/A 08/11/2011 N 4,~~469~~465,~~221~~663.5875 4,~~465~~463,~~663~~009.7519 07/11/2002 940927506 N/A 10/01/2011 N 4,~~457~~451,~~318~~514.8481 4,~~451~~446,~~514~~542.8149 0708/01/2002 30231813 03/01/2014 03/01/2032 N 4,~~391~~388,~~963~~641.8571 4,~~388~~386,~~641~~211.7192 0708/01/2002 940927965 N/A 01/01/2012 N 4,~~234~~230,~~074~~662.1754 4,~~230~~228,~~662~~082.5431 0708/01/2002 30231745 N/A 09/11/2011 N 4,~~192~~188,~~249~~790.7913 4,~~188~~186,~~790~~153.1314 0708/11/2002 30231832 N/A 06/11/2011 N 4,~~131~~129,~~897~~051.4252 4,~~129~~127,~~051~~132.5230 0608/11/2002 940926745 N/A 09/01/2011 N 3,~~872~~869,~~808~~447.9747 3,~~869~~866,~~447~~817.4771 0708/01/2002 30231753 N/A 11/11/2011 N 3,~~866~~861,~~675~~593.8211 3,~~861~~857,~~593~~221.1131 0708/11/2002 940927886 N/A 02/01/2012 N 3,~~791~~788,~~353~~402.2607 3,~~788~~786,~~402~~211.0741 0708/01/2002 940928599 N/A 01/01/2012 N 3,~~736~~733,~~247~~295.5966 3,~~733~~731,~~295~~087.6686 0708/01/2002 30231833 N/A 11/11/2011 N 3,~~728~~724,~~202~~820.1907 3,~~724~~722,~~820~~112.0729 0708/11/2002 30231744 N/A 08/11/2011 N 3,~~676~~673,~~228~~448.7051 3,~~673~~671,~~448~~438.5119 0708/11/2002 30231834 08/11/2011 08/11/2031 N 3,~~476~~473,~~570~~851.6461 3,~~473~~471,~~851~~844.6102 0607/11/2002 30231835 N/A 12/11/2011 N 3,~~385~~382,~~231~~489.1964 3,~~382~~380,~~489~~412.6472 0708/11/2002 940924261 N/A 12/01/2011 N 3,~~177~~173,~~208~~125.7756 3,~~173~~169,~~125~~635.5653 07/01/2002 940927072 N/A 02/01/2012 N 3,~~173~~171,~~956~~411.2979 3,~~171~~169,~~411~~490.7960 0708/01/2002 30231805 N/A 09/11/2011 N 3,~~100~~098,~~848~~435.7181 3,~~098~~096,~~435~~657.8154 0708/11/2002 30231806 11/01/2011 11/01/2031 N 3,~~038~~035,~~263~~785.0556 3,~~035~~033,~~785~~904.5648 0708/01/2002 30231836 N/A 07/11/2011 N 3,~~026~~023,~~145~~617.8692 3,~~023~~021,~~617~~682.9281 0708/11/2002 30231792 10/01/2011 10/01/2031 N 3,~~013~~011,~~551~~081.2233 3,~~011~~009,~~081~~202.3392 0708/01/2002 30231797 N/A 07/11/2011 N 3,~~003~~001,~~594~~279.5970 32,~~001~~999,~~279~~587.7082 0708/11/2002 30231803 11/01/2011 11/01/2031 N 2,~~977~~974,~~079~~652.8928 2,~~974~~972,~~652~~809.28 07 08/01/2002 30231796 12/01/2011 12/01/2026 N 2,~~929~~926,~~883~~262.5311 2,~~926~~923,~~262~~208.1113 0708/01/2002 30231790 10/01/2011 10/01/2031 N 2,~~932~~929,~~023~~620.2518 2,~~929~~927,~~620~~792.1858 0708/01/2002 30231743 N/A 07/11/2011 N 2,~~853~~850,~~208~~884.0640 2,~~850~~849,~~884~~130.4011 0708/11/2002 30231751 N/A 10/11/2011 N 2,~~833~~831,~~440~~099.4291 2,~~831~~829,~~099~~312.9135 0708/11/2002 30231837 N/A 09/11/2011 N 2,~~783~~781,~~365~~258.3046 2,~~781~~779,~~258~~732.4623 0607/11/2002 30231783 N/A 12/01/2011 N 2,~~721~~717,~~315~~951.5188 2,~~717~~715,~~951~~115.8829 0708/01/2002 30231810 N/A 12/01/2011 N 2,~~712~~710,~~890~~650.8028 2,~~710~~708,~~650~~934.2877 0708/01/2002 30231776 N/A 11/11/2011 N 2,~~587~~585,~~334~~325.4369 2,~~585~~583,~~325~~843.6901 07/11/2002 30231769 N/A 09/11/2011 N 2,~~574~~571,~~668~~582.2530 2,~~571~~569,~~582~~018.3032 0708/11/2002 30231838 N/A 07/11/2011 N 2,~~541~~539,~~658~~680.8450 2,~~539~~538,~~680~~225.5079 0607/11/2002 30231804 11/01/2011 11/01/2031 N 2,~~523~~521,~~802~~744.7273 2,~~521~~520,~~744~~182.7316 0708/01/2002 940927885 N/A 01/01/2012 N 2,~~506~~504,~~379~~516.5196 2,~~504~~503,~~516~~175.9642 0708/01/2002 30231815 N/A 02/01/2012 N 2,~~488~~485,~~107~~092.2344 2,~~485~~482,~~092~~563.4423 0708/01/2002 30231809 N/A 12/01/2011 N 2,~~421~~419,~~690~~610.3275 2,~~419~~417,~~610~~986.7526 0708/01/2002 30231821 01/01/2012 01/01/2027 N 2,~~341~~338,~~309~~428.0704 2,~~338~~335,~~428~~999.0491 0708/01/2002 30231756 N/A 12/11/2011 N 2,~~294~~289,~~131~~579.9106 2,~~289~~285,~~579~~450.0683 0708/11/2002 30231818 02/01/2012 02/01/2027 N 2,~~249~~247,~~649~~025.7702 2,~~247~~244,~~025~~854.0240 0708/01/2002 30231816 N/A 12/01/2011 N 2,~~185~~182,~~516~~898.7585 2,~~182~~180,~~898~~716.8543 0708/01/2002 30231779 N/A 09/01/2011 N 2,~~154~~153,~~938~~074.0180 2,~~153~~151,~~074~~619.8096 0708/01/2002 30231770 N/A 10/11/2011 N 2,~~121~~118,~~185~~601.2279 2,~~118~~116,~~601~~439.7962 0708/11/2002 940928769 N/A 03/01/2022 N 2,~~089~~086,~~849~~119.2361 2,~~086~~082,~~119~~816.6164 0708/01/2002 30231748 N/A 10/11/2011 N 2,~~087~~085,~~340~~562.9312 2,~~085~~084,~~562~~181.1228 0708/11/2002 30231867 N/A 11/01/2009 N 1,~~996~~994,~~154~~726.1754 1,~~994~~993,~~726~~770.5408 07/01/2002 940926917 N/A 02/01/2012 N 1,~~993~~992,~~911~~368.1826 1,~~992~~991,~~368~~226.2699 0708/01/2002 30231801 N/A 11/01/2011 N 1,~~989~~987,~~108~~405.3947 1,~~987~~986,~~405~~079.4706 0708/01/2002 940926551 N/A 12/01/2011 N 1,~~985~~983,~~755~~203.5049 1,~~983~~981,~~203~~022.4922 0708/01/2002 30231839 N/A 11/11/2011 N 1,~~915~~913,~~080~~519.6807 1,~~913~~912,~~519~~333.0739 0708/11/2002 30231840 N/A 12/11/2011 N 1,~~891~~889,~~305~~703.4329 1,~~889~~888,~~703~~460.2927 0607/11/2002 940927828 N/A 01/01/2012 N 1,~~889~~886,~~229~~959.7105 1,~~886~~885,~~959~~061.0575 0708/01/2002 30231841 N/A 10/11/2011 N 1,~~889~~888,~~684~~209.4893 1,~~888~~887,~~209~~119.9354 0607/11/2002 940927633 N/A 10/01/2011 N 1,~~765~~763,~~363~~985.1561 1,~~763~~762,~~985~~966.6196 0708/01/2002 30231842 N/A 11/11/2011 N 1,~~716~~714,~~209~~824.9109 1,~~714~~713,~~824~~777.0956 0708/11/2002 30231843 N/A 12/11/2011 N 1,~~692~~691,~~947~~629.5442 1,~~691~~690,~~629~~653.4219 0608/11/2002 30231844 N/A 09/11/2011 N 1,~~619~~617,~~281~~945.3504 1,~~617~~616,~~945~~926.0449 0708/11/2002 30231845 N/A 10/11/2011 N 1,~~611~~610,~~349~~109.5949 1,~~610~~609,~~109~~200.4914 0708/11/2002 30231846 N/A 10/11/2011 N 1,~~586~~584,~~107~~197.8415 1,~~584~~582,~~197~~604.1556 0708/11/2002 30231775 N/A 11/11/2011 N 1,~~472~~470,~~202~~978.3419 1,470,~~978~~038.1990 0708/11/2002 30231857 N/A 09/11/2011 N ~~811~~810,~~534~~510.89 ~~810~~809,~~510~~643.8993 0708/11/2002 30231862 N/A 09/11/2011 N ~~633,393.16~~ 632,593.95 07631,917.31 08/11/2002 940928273 N/A 03/01/2012 N 1,~~315~~314,~~733~~119.1807 1,~~314~~312,~~119~~756.0769 0708/01/2002 30231766 N/A 09/11/2011 N 1,~~312~~309,~~338~~765.0965 1,~~309~~307,~~765~~446.6558 0708/11/2002 30231774 N/A 10/11/2011 N 1,~~261~~258,~~311~~815.9759 1,~~258~~256,~~815~~557.5964 06/11/2002 940927670 N/A 01/01/2017 N 1,~~261~~260,~~544~~584.9994 1,~~260~~259,~~584~~882.9488 0708/01/2002 30231847 N/A 10/11/2011 N 1,~~193~~192,~~637~~724.9273 1,192,~~724~~057.7355 0607/11/2002 30231763 N/A 07/11/2011 N 1,~~192~~191,~~308~~458.3920 1,~~191~~190,~~458~~868.2040 0708/11/2002 30231848 N/A 07/11/2011 N 1,~~186~~184,~~436~~099.8239 1,~~184~~181,~~099~~993.3942 0708/11/2002 30231778 N/A 12/11/2011 N 1,~~143~~142,~~265~~029.1599 1,~~142~~141,~~029~~043.9945 0708/11/2002 30231849 N/A 10/11/2011 N 1,~~133~~132,~~049~~074.08 1,~~132~~131,~~074~~313.0852 0708/11/2002 30231777 N/A 11/11/2011 N 1,~~119~~117,~~408~~208.7396 1,~~117~~115,~~208~~220.9690 0708/11/2002 30231850 N/A 09/11/2011 N 1,~~117~~116,~~226~~263.2196 1,~~116~~115,~~263~~514.9606 0708/11/2002 30231780 N/A 12/11/2011 N 1,~~042~~041,~~521~~181.6383 1,~~041~~040,~~181~~036.8366 07/11/2002 30231851 N/A 10/11/2011 N 1,~~035~~034,~~404~~721.8382 1,034,~~721~~273.8278 0708/11/2002 30231772 N/A 10/11/2011 N 1,~~030~~029,~~559~~268.3647 1,~~029~~028,~~268~~177.4706 0708/11/2002 30231852 N/A 08/11/2011 N 1,~~017~~016,~~548~~791.5010 1,016,~~791~~249.1008 0708/11/2002 940927519 N/A 10/01/2016 N 1,~~005~~004,~~260~~446.5931 1,~~004~~003,~~446~~831.3103 0708/01/2002 30231762 N/A 07/11/2011 N 1,~~001,144.62 1,~~000,440.71 07999,957.42 08/11/2002 30231853 N/A 10/11/2011 N ~~994~~993,~~428~~635.2327 993,~~635~~041.2740 0708/11/2002 30231854 N/A 11/11/2011 N ~~987,936.64~~ 986,107.57 07984,478.98 08/11/2002 30231771 N/A 10/11/2011 N ~~985,399.98~~ 983,449.68 07981,685.65 08/11/2002 30231764 N/A 08/11/2016 N ~~971,967.81~~ 968,964.62 07966,164.54 08/11/2002 940928463 N/A 01/01/2012 N ~~972,142.02~~ 971,319.50 07970,681.05 08/01/2002 30231767 N/A 09/11/2011 N ~~873,673.35~~ 871,970.87 07870,438.27 08/11/2002 30231807 N/A 09/11/2011 N 869,~~740~~075.4052 ~~869~~868,~~075~~590.5284 0708/11/2002 30231855 N/A 07/11/2011 N 865,~~950~~002.5831 ~~865~~864,~~002~~245.3128 0607/11/2002 30231856 N/A 07/11/2011 N ~~842,075.99~~ 841,229.14 07840,580.81 08/11/2002 30231761 N/A 07/11/2011 N ~~841,476.81~~ 840,578.60 07839,870.01 08/11/2002 30231858 N/A 08/11/2011 N ~~795,009.04~~ 794,421.97 794,004.07 08/11/2002 30231773 N/A 10/11/2011 N ~~792,801.93~~ 791,816.56 07790,985.76 08/11/2002 30231859 N/A 10/11/2011 N ~~744,053.81~~ 743,225.55 07742,556.93 08/11/2002 30231860 N/A 09/11/2011 N 710,~~702~~158.1584 ~~710~~709,~~158~~762.8479 0607/11/2002 30231866 N/A 12/11/2011 N ~~697~~696,~~149~~615.5426 696,~~615~~223.2634 0708/11/2002 30231760 N/A 06/11/2011 N 666,~~786~~313.4918 ~~666~~665,~~313~~986.1859 0708/11/2002 30231861 N/A 08/11/2011 N ~~664,311.25~~ 663,138.58 07662,111.39 08/11/2002 30231765 N/A 08/11/2011 N ~~578,175.04~~ 577,519.28 07576,987.02 08/11/2002 30231863 N/A 10/11/2011 N ~~555,094.10~~ 554,420.16 06553,856.77 07/11/2002 30231768 N/A 09/11/2011 N ~~546~~545,~~224~~757.9320 545,~~757~~393.2075 0708/11/2002 30231864 N/A 07/11/2011 N 544,~~933~~391.9018 ~~544~~543,~~391~~977.1885 0708/11/2002 30231865 N/A 10/11/2011 N ~~497~~496,~~121~~714.6218 496,~~714~~404.1831 0708/11/2002 30231759 N/A 06/11/2011 N 496,~~499~~147.1542 ~~496~~495,~~147~~905.4208 0708/11/2002 Totals ~~990,570,253.94~~ 989,661,981.81 988,945,470.02

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 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 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 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 06/11/2002 446,825.46 446,825.46 A~~ 30231825 10 0 0607/11/2002 195,597.29 195,597.29 A 30231826 12 0 0607/11/2002 148,129.00 148,129.00 A ~~30231758 13 0 06/11/2002 139,995.71 139,995.71 A~~ 30231868 36 0 0607/11/2002 52,465.42 52,465.42 A ~~30231832~~30231869 6156 0 0607/11/2002 31,~~252~~341.6949 31,~~252~~341.6949 A 30231834 68 0 0607/11/2002 24,592.45 24,592.45 A 940924261 70 0 07/01/2002 22,616.93 22,616.93 B 30231837 82 0 0607/11/2002 19,943.57 19,943.57 A 30231776 85 0 07/11/2002 18,179.58 18,179.58 A 30231838 87 0 0607/11/2002 18,075.51 18,075.51 A 30231867 100 0 07/01/2002 15,883.11 15,883.11 B 30231840 105 0 0607/11/2002 12,666.28 12,666.28 A 30231841 107 0 0607/11/2002 13,285.08 13,285.08 A ~~30231843~~30231774 ~~110~~119 01 06/11/2002 1110,~~828~~062.5061 1120,~~828~~233.5062 A1 ~~30231774~~30231847 ~~119~~121 0 0607/11/2002 108,~~116~~472.8190 108,~~116~~472.8190 A ~~30231847~~30231780 ~~121~~128 0 0607/11/2002 87,~~472~~421.9018 87,~~472~~421.9018 A 30231855 141 0 0607/11/2002 6,887.25 6,887.25 A 30231860 147 0 0607/11/2002 5,068.11 5,068.11 A 30231863 152 0 0607/11/2002 4,120.15 4,120.15 A Totals 1718 1614,~~149,322~~807.1891 1624,~~149,322~~978.1892

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~30231823~~30231825 6528,~~162~~125,~~484~~492.6193 0.00 ~~30231825~~30231826 2821,~~147~~361,~~513~~897.8823 0.00 ~~30231826~~30231868 217,~~379~~555,~~079~~852.3766 0.00 ~~30231758~~30231869 204,~~886~~465,~~138~~663.9675 0.00 ~~30231868~~30231834 73,~~561~~473,~~875~~851.5661 0.00 ~~30231832~~940924261 43,~~131~~173,~~897~~125.4256 0.00 ~~30231834~~30231837 32,~~476~~781,~~570~~258.6446 0.00 ~~30231837~~30231776 2,~~783~~585,~~365~~325.3069 0.00 30231838 2,~~541~~539,~~658~~680.8450 0.00 ~~30231840~~30231867 1,~~891~~994,~~305~~726.4354 0.00 ~~30231841~~30231840 1,889,~~684~~703.4829 0.00 ~~30231843~~30231841 1,~~692~~888,~~947~~209.5493 0.00 30231774 1,261,311.97 0.00 30231847 1,~~193~~192,~~637~~724.9273 0.00 30231780 1,041,181.83 0.00 30231855 865,~~950~~002.5831 0.00 30231860 710,~~702~~158.1584 0.00 30231863 ~~555~~554,~~094~~420.1016 0.00 Totals ~~166~~87,~~131~~459,~~218~~587.7599 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = 1 (1 loan) 10,062.61 20,233.62 1,261,311.97 0.00 Total for Status Code = A (1715 loans) 1566,~~149~~245.26 566,~~322~~245.1826 181,~~149~~030,~~322~~423.1892 ~~166~~0.00 Total for Status Code = B (2 loans) 38,~~131~~500.04 38,~~218~~500.7504 5,167,852.10 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