8-K 1 bsc01tp2.txt JANUARY 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 : January 15, 2002 (Date of earliest event reported) Commission File No.: 333-87381-01 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-TOP2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) Pending (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 January 15, 2002 distribution was made to holders of Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates, Series 2001-TOP2. 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-TOP2, relating to the January 15, 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. Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-TOP2 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: January 15, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-TOP2, relating to the January 15, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc., 11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates Columbia, MD 21044 Series 2001-TOP2 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date:01/15/2002 Record Date: 12/31/2001 DISTRIBUTION DATE STATEMENT Table of Contents 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 Bear, Stearns & Co., Inc. 245 Park Avenue New York, NY 10019 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Jeannette Delagarza Phone Number: (415) 222-4279 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 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 07383FFN3 6.080000% 325,867,000.00 ~~320~~319,~~800~~827,~~808~~364.4611 ~~973~~815,~~444~~532.3590 A-2 07383FFP8 6.480000% 529,723,000.00 529,723,000.00 0.00 B 07383FFQ6 6.630000% 26,422,000.00 26,422,000.00 0.00 C 07383FFR4 6.830000% 30,198,000.00 30,198,000.00 0.00 D 07383FFU7 6.940000% 10,065,000.00 10,065,000.00 0.00 E 07383FFV5 7.~~351463~~344223% 23,906,000.00 23,906,000.00 0.00 F 07383FFW3 7.~~691463~~684223% 8,808,000.00 8,808,000.00 0.00 G 07383FFX1 6.080000% 16,357,000.00 16,357,000.00 0.00 H 07383FFY9 6.080000% 6,291,000.00 6,291,000.00 0.00 J 07383FFZ6 6.080000% 7,549,000.00 7,549,000.00 0.00 K 07383FGA0 6.080000% 3,775,000.00 3,775,000.00 0.00 L 07383FGB8 6.080000% 5,033,000.00 5,033,000.00 0.00 M 07383FGC6 6.080000% 2,517,000.00 2,517,000.00 0.00 N 07383FGD4 6.080000% 10,065,558.00 10,065,558.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 R-III N/A 0.000000% 0.00 0.00 0.00 1,006,576,558.00 1,~~001~~000,~~510~~536,~~366~~922.4611 ~~973~~815,~~444~~532.3590

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FFN3 1,~~625~~620,~~390~~458.7664 0.00 0.00 2,~~598~~435,~~835~~991.1154 319,~~827~~011,~~364~~831.1121 15.0910% A-2 07383FFP8 2,860,504.20 0.00 0.00 2,860,504.20 529,723,000.00 15.0910% B 07383FFQ6 145,981.55 0.00 0.00 145,981.55 26,422,000.00 12.4546% C 07383FFR4 171,876.95 0.00 0.00 171,876.95 30,198,000.00 9.4344% D 07383FFU7 58,209.25 0.00 0.00 58,209.25 10,065,000.00 8.43% E 07383FFV5 146,~~453~~309.3917 0.00 0.00 146,~~453~~309.3917 23,906,000.00 6.04% F 07383FFW3 56,~~455~~402.3420 0.00 0.00 56,~~455~~402.3420 8,808,000.00 5.16% G 07383FFX1 82,875.47 0.00 0.00 82,875.47 16,357,000.00 3.52% H 07383FFY9 31,874.40 0.00 0.00 31,874.40 6,291,000.00 2.89% J 07383FFZ6 38,248.27 0.00 0.00 38,248.27 7,549,000.00 2.14% K 07383FGA0 19,126.67 0.00 0.00 19,126.67 3,775,000.00 1.76% L 07383FGB8 25,500.53 0.00 0.00 25,500.53 5,033,000.00 1.26% M 07383FGC6 12,752.80 0.00 0.00 12,752.80 2,517,000.00 1.01% N 07383FGD4 50,998.83 0.00 0.00 50,998.83 10,065,558.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% 5,~~326~~321,~~248~~118.4193 0.00 0.00 6,~~299~~136,~~692~~651.7683 1999,~~000~~721,~~536,922~~389.1121

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FFS2 0.~~683419~~675513% 1,006,576,558.00 1,~~001~~000,~~510~~536,~~366~~922.4611 X-2 07383FFT0 1.136766% 551,685,000.00 551,685,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FFS2 ~~570~~563,~~375~~230.9508 0.00 ~~570~~563,~~375~~230.9508 1999,~~000~~721,~~536,922~~389.1134 X-2 07383FFT0 522,613.73 0.00 522,613.73 551,685,000.00 (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 ending certificate 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/ Class CUSIP Balance Distribution Distribution Penalties Additional Trust Ending Fund Expenses Balance A-1 07383FFN3 ~~984~~981.~~45319244~~46594810 2.~~98724434~~50265568 4.~~98789617~~97276079 0.00000000 0.00000000 ~~981~~978.~~46594810~~96329242 A-2 07383FFP8 1,000.00000000 0.00000000 5.40000000 0.00000000 0.00000000 1,000.00000000 B 07383FFQ6 1,000.00000000 0.00000000 5.52500000 0.00000000 0.00000000 1,000.00000000 C 07383FFR4 1,000.00000000 0.00000000 5.69166667 0.00000000 0.00000000 1,000.00000000 D 07383FFU7 1,000.00000000 0.00000000 5.78333333 0.00000000 0.00000000 1,000.00000000 E 07383FFV5 1,000.00000000 0.00000000 6.~~12621894~~12018615 0.00000000 0.00000000 1,000.00000000 F 07383FFW3 1,000.00000000 0.00000000 6.~~40955268~~40351953 0.00000000 0.00000000 1,000.00000000 G 07383FFX1 1,000.00000000 0.00000000 5.06666687 0.00000000 0.00000000 1,000.00000000 H 07383FFY9 1,000.00000000 0.00000000 5.06666667 0.00000000 0.00000000 1,000.00000000 J 07383FFZ6 1,000.00000000 0.00000000 5.06666711 0.00000000 0.00000000 1,000.00000000 K 07383FGA0 1,000.00000000 0.00000000 5.06666755 0.00000000 0.00000000 1,000.00000000 L 07383FGB8 1,000.00000000 0.00000000 5.06666600 0.00000000 0.00000000 1,000.00000000 M 07383FGC6 1,000.00000000 0.00000000 5.06666667 0.00000000 0.00000000 1,000.00000000 N 07383FGD4 1,000.00000000 0.00000000 5.06666694 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 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 X-1 07383FFS2 ~~994~~993.~~96690888~~99982474 0.~~56664935~~55955017 0.00000000 993.~~99982461~~18962020 X-2 07383FFT0 1,000.00000000 0.94730459 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~315~~786,~~708~~224.7761 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 5455,~~185~~595.1578 Less Delinquent Servicing Fees 19,~~734~~144.6984 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 71,~~064~~863.7885 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5948,~~515~~314.2479

Certificate Interest Reconciliation Class Accrued Net Aggregate Realized Previously Distributable Distributable Certificate Prepayment Losses/ Unpaid Interest Certificate Certificate Remaining Interest Interest Expenses (including Interest Interest Interest Unpaid Shortfall Losses interest thereon) Adjustment Distribution Interest A-1 1,~~625~~620,~~390~~458.7664 0.00 0.00 0.00 1,~~625~~620,~~390~~458.7664 0.00 1,~~625~~620,~~390~~458.7664 0.00 A-2 2,860,504.20 0.00 0.00 0.00 2,860,504.20 0.00 2,860,504.20 0.00 X-1 ~~570~~563,~~375~~230.9508 0.00 0.00 0.00 ~~570~~563,~~375~~230.9508 0.00 ~~570~~563,~~375~~230.9508 0.00 X-2 522,613.73 0.00 0.00 0.00 522,613.73 0.00 522,613.73 0.00 B 145,981.55 0.00 0.00 0.00 145,981.55 0.00 145,981.55 0.00 C 171,876.95 0.00 0.00 0.00 171,876.95 0.00 171,876.95 0.00 D 58,209.25 0.00 0.00 0.00 58,209.25 0.00 58,209.25 0.00 E 146,~~453~~309.3917 0.00 0.00 0.00 146,~~453~~309.3917 0.00 146,~~453~~309.3917 0.00 F 56,~~455~~402.3420 0.00 0.00 0.00 56,~~455~~402.3420 0.00 56,~~455~~402.3420 0.00 G 82,875.47 0.00 0.00 0.00 82,875.47 0.00 82,875.47 0.00 H 31,874.40 0.00 0.00 0.00 31,874.40 0.00 31,874.40 0.00 J 38,248.27 0.00 0.00 0.00 38,248.27 0.00 38,248.27 0.00 K 19,126.67 0.00 0.00 0.00 19,126.67 0.00 19,126.67 0.00 L 25,500.53 0.00 0.00 0.00 25,500.53 0.00 25,500.53 0.00 M 12,752.80 0.00 0.00 0.00 12,752.80 0.00 12,752.80 0.00 N 50,998.83 0.00 0.00 0.00 50,998.83 0.00 50,998.83 0.00 Total 6,~~419~~406,~~238~~962.0974 0.00 0.00 0.00 6,~~419~~406,~~238~~962.0974 0.00 6,~~419~~406,~~238~~962.0974 0.00

Other Required Information Available Distribution Amount (1) 7,~~392~~222,~~682~~495.4464 Principal Distribution Amount ~~973~~815,~~444~~532.3590 (a) Principal portion of Scheduled Payments ~~973~~815,~~444~~532.3590 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Aggregate Number of Outstanding Mortgage Loans 140 Aggregate Unpaid Principal Balance of the Mortgage Loans 1999,~~000~~777,~~584,750~~389.4202 Aggregate Scheduled Principal Balance of the Mortgage Loans 1999,~~000~~722,~~537,697~~164.1020 Interest Reserve Account Deposits 0191,588.0001 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 5948,~~515~~314.2479 Servicing Fee paid 5948,~~515~~314.2479 Special Servicing Fee paid 0.00 Trustee Fee paid ~~834~~858.5905 Paying Agent Fee paid 1,~~251~~287.8907 (1) The Available Distribution Amount includes any Prepayment Premiums. Expense Losses (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii) Indemification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination

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 1,000,000 4 3,~~415~~411,~~633~~840.7674 0.34 ~~109~~108 7.8375 1.~~605811~~605847 1,000,001 to 2,000,000 13 21,~~626~~581,~~002~~608.2154 2.16 ~~125~~124 7.~~6786~~6788 1.~~647419~~647544 2,000,001 to 3,000,000 19 48,~~610~~563,~~372~~616.3802 4.86 ~~110~~109 7.~~5693~~5692 1.~~775508~~775739 3,000,001 to 4,000,000 18 63,~~536~~494,~~599~~230.7003 6.35 ~~116~~115 7.~~7547~~7548 1.~~628737~~628695 4,000,001 to 5,000,000 13 61,~~174~~109,~~036~~031.7712 6.11 ~~110~~109 7.~~9147~~9146 1.~~405072~~405150 5,000,001 to 6,000,000 15 80,~~144~~062,~~860~~088.6097 8.01 ~~110~~109 7.6973 1.~~508369~~508378 6,000,001 to 7,000,000 12 78,~~667~~587,~~925~~040.0476 7.86 ~~127~~126 7.5461 1.~~512608~~512530 7,000,001 to 8,000,000 7 51,~~306~~253,~~168~~489.7278 5.13 ~~131~~130 7.~~6765~~6764 1.~~385732~~385769 8,000,001 to 9,000,000 7 59,~~925~~875,~~426~~465.2252 5.99 ~~114~~113 7.6699 1.~~669463~~669619 9,000,001 to 10,000,000 6 57,~~761~~713,~~235~~258.3317 5.77 ~~104~~103 7.6334 1.~~488985~~488987 10,000,001 to 15,000,000 13 150,~~546~~436,~~907~~441.7050 15.05 9695 7.~~8311~~8310 1.~~655432~~655427 15,000,001 to 20,000,000 8 137,~~170~~060,~~982~~703.7559 13.71 ~~100~~99 7.~~9350~~9348 1.~~538387~~538397 20,000,001 to 25,000,000 1 23,~~870~~856,~~929~~785.3730 2.39 ~~112~~111 7.3800 1.700000 25,000,001 and greater 4 162,~~780~~716,~~616~~564.5516 16.2728 8988 7.~~8445~~8447 1.~~790036~~790132 Totals 140 1999,~~000~~722,~~537,697~~164.1020 100.00 ~~106~~105 7.7589 1.~~605228~~605287

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 6 29,~~202~~178,~~713~~266.3397 2.92 ~~100~~99 7.~~9640~~9639 1.~~491501~~491442 California 42 252,~~326~~107,~~910~~042.2866 25.22 ~~114~~113 7.7246 1.~~637903~~637914 Colorado 5 31,~~901~~875,~~347~~847.3113 3.19 ~~110~~109 7.~~7365~~7367 1.~~368900~~368856 Florida 5 46,~~250~~210,~~757~~198.5098 4.62 9998 7.~~9682~~9683 1.~~426015~~426005 Georgia 2 6,~~929~~924,~~009~~073.2473 0.69 ~~107~~106 8.~~1122~~1123 1.~~362818~~362810 Idaho 1 ~~741~~740,~~510~~811.3534 0.07 ~~109~~108 7.8700 1.730000 Illinois 6 76,~~762~~729,~~396~~937.2101 7.6768 7574 8.~~2406~~2410 2.~~056174~~056503 Indiana 2 6,~~627~~624,~~510~~243.4710 0.66 ~~108~~107 8.0532 1.~~418887~~418888 Iowa 1 2,~~877~~875,~~536~~613.0988 0.29 ~~110~~109 7.0500 1.470000 Kansas 2 2,~~973~~971,~~376~~265.0652 0.30 ~~109~~108 7.6305 1.~~740212~~740232 Kentucky 2 4,~~868~~855,~~651~~197.0981 0.49 ~~111~~110 7.~~2751~~2745 1.~~695411~~695762 Louisiana 2 10,~~658~~653,~~843~~587.5827 1.07 ~~109~~108 8.0215 1.~~314703~~314702 Maryland 4 14,~~723~~717,~~551~~032.4982 1.47 9998 7.5527 1.~~692481~~692593 Massachusetts 7 63,~~686~~615,~~124~~728.6409 6.3736 ~~119~~118 7.~~5793~~5789 1.~~547848~~548105 Michigan 16 64,~~594~~549,~~956~~391.9780 6.46 ~~109~~108 7.~~8405~~8406 1.~~305997~~305981 Minnesota 2 9,~~116~~109,~~091~~055.6245 0.91 ~~109~~108 7.~~4871~~4870 1.~~541707~~541703 Missouri 1 3,~~781~~779,~~726~~784.9092 0.38 7473 7.8200 1.600000 Nevada 2 3,~~478~~472,~~512~~249.2843 0.35 ~~128~~127 8.~~1572~~1573 1.~~482795~~482588 New Hampshire 1 4,~~973~~970,~~243~~315.8649 0.50 ~~112~~111 7.4000 1.540000 New Jersey 5 8180,~~037~~969,~~363~~924.4843 8.10 ~~102~~101 7.~~4028~~4026 1.~~777605~~777678 New York 5 76,~~550~~472,~~787~~894.0714 7.65 8382 7.~~8702~~8699 1.~~682356~~682484 North Carolina 4 22,~~656~~654,~~489~~077.6935 2.2627 ~~109~~108 7.~~6265~~6263 1.~~592735~~592777 Ohio 2 11,~~033~~013,~~293~~977.5805 1.10 ~~109~~108 7.~~2089~~2090 1.~~645935~~645911 Oregon 1 2,~~175~~173,~~676~~684.5457 0.22 ~~109~~108 8.0000 1.720000 Pennsylvania 4 17,~~505~~494,~~183~~885.8789 1.75 ~~110~~109 7.4706 1.~~477113~~477112 Tennessee 2 1110,~~002~~993,~~763~~022.9820 1.10 ~~110~~109 7.8555 1.~~270647~~270648 Texas 8 43,~~597~~554,~~880~~497.2130 4.36 ~~128~~127 7.~~7708~~7709 1.~~571163~~571175 Utah 2 33,~~296~~275,~~804~~569.7177 3.33 ~~112~~111 7.1547 1.~~435047~~435048 Virginia 6 58,~~340~~304,~~446~~701.9530 5.83 ~~111~~110 7.~~9895~~9896 1.~~482161~~482108 Washington,DC 1 6,~~866~~855,~~237~~286.7580 0.69 ~~180~~179 8.5000 2.300000 Totals 149 1999,~~000~~722,~~537,697~~164.1020 100.00 ~~106~~105 7.7589 1.~~605228~~605287

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.00 or less 0 0.00 0.00 0 0.0000 0.000000 1.01 to 1.10 0 0.00 0.00 0 0.0000 0.000000 1.11 to 1.20 5 20,~~779~~724,~~949~~469.7546 2.0807 ~~133~~132 8.~~1338~~1342 1.~~187075~~187102 1.21 to 1.30 23 169,~~960~~820,~~749~~021.8575 16.99 ~~116~~115 7.8581 1.~~272039~~272038 1.31 to 1.40 26 ~~203~~202,~~065~~910,~~797~~853.8582 20.30 ~~104~~103 8.~~0172~~0171 1.355094 1.41 to 1.50 16 94,~~597~~512,~~439~~781.9636 9.45 ~~104~~103 7.~~6413~~6411 1.~~435152~~435149 1.51 to 1.60 13 81,~~257~~176,~~428~~490.2712 8.12 ~~105~~104 7.~~5259~~5260 1.~~551821~~551829 1.61 to 1.70 20 139,~~837~~706,~~760~~418.6623 13.9897 ~~105~~104 7.~~6984~~6985 1.~~661644~~661639 1.71 to 1.80 17 99,~~801~~735,~~782~~032.5327 9.9798 ~~108~~107 7.2513 1.~~748576~~748575 1.81 and greater 20 191,~~236~~136,~~788~~097.2319 19.1112 9998 7.~~8221~~8222 2.~~203153~~203198 Totals 140 1999,~~000~~722,~~537,697~~164.1020 100.00 ~~106~~105 7.7589 1.~~605228~~605287

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 39 244,~~315~~108,~~740~~222.9068 24.42 ~~110~~109 7.7070 1.~~530471~~530501 Lodging 5 96,~~615~~575,~~419~~528.2112 9.66 7170 8.~~4531~~4533 2.~~171145~~171221 Mobile Home Park 8 28,~~625~~599,~~514~~986.9506 2.86 ~~108~~107 7.~~8720~~8721 1.~~394510~~394460 Multi-Family 17 108,~~415~~338,~~923~~313.5699 10.84 ~~110~~109 7.5503 1.~~530795~~530808 Office 32 293,~~392~~154,~~915~~347.3375 29.32 ~~104~~103 7.~~6511~~6510 1.~~604614~~604639 Retail 43 217,~~393~~176,~~315~~703.6728 21.7372 ~~119~~118 7.~~7231~~7230 1.~~502216~~502266 Self Storage 5 11,~~778~~769,~~867~~062.4832 1.18 ~~107~~106 8.1333 1.~~627652~~627650 Totals 149 1999,~~000~~722,~~537,697~~164.1020 100.00 ~~106~~105 7.7589 1.~~605228~~605287

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 0 0.00 0.00 0 0.0000 0.000000 6.501% to 7.000% 6 73,~~588~~518,~~287~~598.2779 7.35 ~~111~~110 6.9391 1.~~737874~~737963 7.001% to 7.500% 45 315,~~436~~190,~~930~~884.74 31.53 ~~109~~108 7.3219 1.~~710263~~710284 7.501% to 8.000% 62 ~~359~~358,~~235~~923,~~623~~302.6510 35.90 ~~116~~115 7.7861 1.~~484706~~484724 8.001% to 8.500% 20 134,~~958~~847,~~164~~516.9954 13.49 ~~109~~108 8.2180 1.~~386135~~386133 8.501% to 9.000% 5 86,~~731~~693,~~218~~501.9325 8.67 6160 8.6422 2.~~011691~~011911 9.001% to 9.500% 1 19,~~770~~738,~~209~~483.8714 1.9897 4948 9.2500 1.330000 9.501% to 10.000% 1 10,~~817~~809,~~261~~877.6564 1.08 9897 9.6400 1.620000 10.001% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 140 1999,~~000~~722,~~537,697~~164.1020 100.00 ~~106~~105 7.7589 1.~~605228~~605287

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~119~~109 ~~838~~770,~~934~~875,~~245~~371.7263 8377.8511 ~~108~~107 7.~~6625~~6486 1.~~633096~~629688 13 to 24 months 1121 80148,~~798~~188,~~059~~122.0190 814.0882 95100 8.~~4907~~1863 1.~~413793~~531630 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 5 38,~~550~~497,~~037~~865.7289 3.85 ~~108~~107 7.2618 1.~~519693~~519629 49 months and greater 5 42,~~255~~160,~~354~~803.6578 4.22 9594 8.~~7277~~7282 1.~~496035~~496246 Totals 140 1999,~~000~~722,~~537,697~~164.1020 100.00 ~~106~~105 7.7589 1.~~605228~~605287

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) 60 months or less 7 121,~~782~~698,~~622~~486.3255 12.17 4948 8.~~3984~~3983 1.~~897587~~897868 61 to 120 months 114 782,~~909~~364,~~854~~970.1721 78.2526 ~~108~~107 7.6775 1.~~566929~~566939 121 to 180 months 13 60,~~889~~796,~~516~~316.8195 6.0908 ~~154~~153 7.5295 1.~~618154~~618129 181 months and greater 2 13,~~705~~683,~~203~~413.2002 1.37 ~~213~~212 7.~~6030~~6029 1.~~466339~~466256 Totals 136 ~~979~~978,~~287~~543,~~196~~186.5073 97.88 ~~105~~104 7.7569 1.~~609827~~609868

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 01 04,903,988.0035 0.0049 0120 08.~~0000~~2500 01.~~000000~~160000 121 to 180 months 32 1712,~~325~~357,~~929~~650.0045 1.7324 ~~157~~170 7.~~9562~~8394 1.~~226460~~252901 181 months and greater 1 3,~~924~~917,~~571~~338.6067 0.39 ~~230~~229 7.3900 2.130000 Totals 4 21,~~250~~178,~~500~~977.6047 2.12 ~~170~~169 7.~~8517~~8514 1.~~393327~~393621

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 92,650,000.00 9.2627 7372 8.0677 2.286525 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 1 1,~~885~~874,~~953~~428.8538 0.19 ~~110~~109 7.5600 1.530000 121 to 180 months 7 11,~~807~~770,~~530~~962.6842 1.18 ~~152~~151 7.5721 1.~~497050~~497046 181 to 240 months 12 87,~~798~~646,~~015~~837.0440 8.7877 ~~104~~103 8.~~1526~~1527 1.~~532641~~532639 241 to 300 months 37 211,~~893~~666,~~048~~779.2276 21.1817 ~~111~~110 7.~~7757~~7758 1.~~634585~~634578 301 months and greater 73 ~~573~~572,~~252~~934,~~648~~178.7177 57.2931 ~~107~~106 7.~~6435~~6436 1.~~505713~~505710 Totals 136 ~~979~~978,~~287~~543,~~196~~186.5073 97.88 ~~105~~104 7.7569 1.~~609827~~609868

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) ~~Underwriters~~Underwriter's Information 54 420,~~643~~353,~~951~~955.2556 42.0405 ~~104~~103 7.~~6941~~6942 1.~~710776~~710876 1 year or less 110 ~~122,664,183~~0.0800 120.2600 920 80.~~0885~~0000 10.~~469464~~000000 1 to 2 years 7550 ~~457~~326,~~229~~104,~~562~~744.7723 4532.7062 ~~112~~104 7.~~7301~~8700 1.~~544548~~532025 2 years and greater 036 0253,263,464.0041 025.0033 0110 07.~~0000~~7233 01.~~000000~~524370 Totals 140 1999,~~000~~722,~~537,697~~164.1020 100.00 ~~106~~105 7.7589 1.~~605228~~605287 (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 each property as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 600871353 1 LO Chicago IL ~~393~~407,~~932~~064.9201 0.00 8.595% 700200410 2 OF Jersey City NJ ~~240~~248,~~249~~041.4672 3628,~~362~~570.6034 6.900% 600871342 3 IN Holland MI 6163,~~624~~632.6037 64,~~809~~801.2851 7.910% 600871343 4 IN Kentwood MI 5658,~~673~~519.4894 64,~~262~~415.2074 7.910% 600871344 5 IN Kentwood MI 3536,~~660~~821.1093 32,~~940~~778.3148 7.910% 600871346 6 IN Zeeland Township MI 3031,~~749~~751.4327 32,~~397~~395.6985 7.910% 600871347 7 IN Byron Township MI 3031,~~659~~658.7870 32,~~387~~388.7987 7.910% 600871348 8 IN Kentwood MI 3031,~~040~~019.3812 32,~~319~~340.3561 7.910% 600871349 9 IN Kentwood MI 2829,~~678~~612.3167 32,~~168~~234.8549 7.910% 310900208 10 OF Fairfax VA ~~274~~283,~~661~~621.4714 2718,~~387~~427.5083 8.299% 600871300 13 RT Provo UT ~~155~~160,~~797~~855.3560 2217,~~112~~054.4722 7.090% 850200415 14 OF New York NY ~~146~~151,~~922~~699.5876 1814,~~921~~144.2507 7.380% 700200446 15 OF Valhalla NY 152,~~638~~395.0637 31,~~484~~726.0473 9.250% 600871301 16 MF Mansfield NJ ~~112~~115,~~124~~770.7883 1410,~~103~~457.8075 7.530% 700200447 17 OF Framingham MA ~~113~~117,~~324~~014.8307 139,~~431~~742.8359 7.630% 600871302 18 RT San Jose CA ~~115~~119,~~777~~548.8298 129,~~983~~212.6044 7.880% 310900277 19 MH Mountain View CA ~~108~~112,~~510~~043.0760 128,~~428~~894.1764 7.800% 600871341 20 OF New York NY ~~102~~105,~~123~~446.0208 129,~~548~~225.1610 7.500% 600871303 21 MF St. Petersburg FL 105,~~853~~770.2418 12,~~412~~495.2228 8.030% 600871304 22 IN Austin TX 97,~~551~~434.4121 18,~~407~~524.4363 7.640% 310900347 23 OF Sunnyvale CA 8891,~~359~~304.3869 0.00 7.250% 850200400 24 IN Somerville MA 8790,~~604~~524.1731 0.00 7.250% 600871305 25 OF New York NY 82,~~424~~287.6739 22,~~659~~797.7503 7.270% 310900306 26 LO Mountain View CA 7779,~~351~~833.6401 1512,~~022~~540.2689 7.500% 600871306 27 IN Carlstadt NJ 84,~~826~~680.1502 1920,~~903~~050.9003 8.810% 850200378 28 RT North Attleboro MA 6769,~~401~~592.1907 86,~~760~~569.5971 7.400% 700200353 29 LO Milpitas CA 8689,~~980~~795.6029 107,~~198~~384.7001 9.640% 600871307 30 IN Phoenix AZ 6971,~~420~~680.6632 85,~~188~~929.7913 7.710% 310900282 31 IN San Jose CA 6870,~~129~~318.7860 1210,~~312~~123.7391 7.750% 600871308 32 MF Arvada CO 6870,~~463~~693.0093 75,~~559~~329.9906 7.860% 600871309 33 IN Longmont CO 6971,~~333~~593.4598 75,~~261~~001.5502 8.090% 310900297 34 IN Sunnyvale CA 6567,~~506~~611.9891 119,~~737~~632.5663 7.780% 310900115 35 MH Various MI 6769,~~522~~722.3341 75,~~308~~108.8678 8.050% 850200408 41 LO Miami FL 6062,~~917~~851.5966 1513,~~166~~232.2720 7.390% 310900249 42 IN Los Angeles CA 6567,~~836~~954.6616 119,~~212~~095.5202 7.980% 600871310 43 OF Pleasanton CA 5860,~~957~~847.9519 1210,~~228~~339.4824 7.220% 310900254 44 IN Fremont CA 6264,~~086~~108.2108 75,~~087~~065.8396 7.810% 850200374 45 OF Chantilly VA 5860,~~384~~282.2193 75,~~341~~443.9523 7.500% 310900308 46 OF Asheville NC 5254,~~500~~250.00 0.00 7.000% 310900353 48 IN Milpitas CA 5455,~~117~~812.3391 1615,~~774~~079.8729 7.500% 600871311 49 RT Knoxville TN 5759,~~292~~135.5615 97,~~836~~993.1152 7.930% 850200358 50 LO Tampa FL 6163,~~731~~724.8965 86,~~726~~733.7599 8.645% 310900231 51 IN Cleveland OH 4850,~~644~~162.7725 1715,~~255~~738.6416 7.000% 600871312 52 IN Torrance CA 52,431.67 0.00 7.720% 850200422 53 OF El Segundo CA 4850,~~477~~036.5754 86,~~467~~908.8588 7.810% 310900075 54 IN Boca Raton FL 4951,~~636~~254.3918 53,~~343~~725.6788 7.990% 310900327 55 Various York PA 4647,~~484~~996.8399 54,~~781~~269.4529 7.500% 600871314 57 RT Houston TX 4547,~~974~~436.5302 109,~~977~~516.8940 7.510% 600871315 58 MF Holly Springs NC 4547,~~818~~345.3361 0.00 7.430% 700200377 59 OF Southborough MA 4748,~~398~~824.3927 2220,~~364~~938.2133 8.000% 310900265 60 MF Sonora CA 4446,~~819~~256.2870 87,~~757~~320.5816 7.500% 310900264 61 MF Salt Lake City UT 4244,~~891~~285.6787 54,~~574~~180.9272 7.400% 600871313 62 OF Washington DC 48,~~712~~635.8785 10,~~873~~950.9395 8.500% 850200414 63 OF San Francisco CA 4142,~~489~~837.7085 54,~~580~~232.4631 7.250% 310900272 64 RT Rancho Cordova CA 4445,~~128~~565.8775 53,~~087~~650.4557 7.780% 600871316 65 RT Freehold NJ 4344,~~516~~914.6548 76,~~890~~492.3653 7.760% 600871317 66 MF Boothwyn PA 3940,~~639~~926.6701 54,~~722~~436.4915 7.100% 600871318 67 MF Waukegan IL 3739,~~992~~219.7921 65,~~627~~401.4806 7.010% 850200427 68 RT Thornton CO 3738,~~503~~675.3272 1211,~~891~~718.1171 7.000% 310900298 69 RT Sacramento CA 4140,~~005~~927.9458 12,~~195~~273.4278 7.710% 600871320 70 OF Durham NC 4547,~~700~~194.8979 32,~~906~~412.2434 8.760% 310900330 71 IN Glen Burnie MD 3738,~~465~~683.6311 43,~~997~~780.6416 7.290% 600871323 72 MF Blackman MI 3536,~~234~~334.6256 1211,~~454~~355.9400 6.950% 600871319 73 IN Alexandria VA 35,~~237~~180.7945 9,~~692~~749.0034 7.100% 310900259 74 IN La Mirada CA 3435,~~000~~103.0353 43,~~859~~755.3080 7.130% 700200127 75 RT Rancho Cucamonga CA 3839,~~488~~741.0882 42,~~108~~855.7400 8.250% 600871324 76 RT Phoenix AZ 38,~~732~~671.2443 8,~~460~~521.5132 8.625% 600871321 77 RT Northfield IL 33,~~837~~729.7478 1617,~~990~~098.6258 7.625% 700200341 78 RT Slidell LA 3637,~~651~~847.5902 32,~~746~~550.2077 8.150% 310900318 79 RT Bossier City LA 3435,~~649~~778.4033 32,~~834~~705.4754 7.890% 310900322 80 OF Costa Mesa CA 3233,~~430~~484.7687 43,~~229~~175.2211 7.390% 310900250 81 MF Flagstaff AZ 3335,~~917~~006.3987 65,~~149~~060.8436 7.760% 850200368 82 RT Huntington Beach CA 3435,~~615~~703.6169 98,~~548~~460.4335 8.000% 700200356 83 OF Valencia CA 3133,~~992~~022.4737 54,~~737~~708.9000 7.390% 310900299 84 IN Fridley MN 3132,~~277~~293.4835 43,~~266~~250.2538 7.270% 600871322 85 RT Framingham/Natick MA 3433,~~074~~895.6741 26,~~074~~253.0329 8.250% 310900315 86 IN Fremont CA 3132,~~676~~706.5470 32,~~983~~953.4024 7.500% 310900293 87 OF Sacramento CA 3132,~~528~~539.0419 65,~~160~~149.5136 7.500% 850200406 88 OF Salem NH 3031,~~692~~690.5562 32,~~926~~928.4437 7.400% 850200417 89 RT Newton MA 3132,~~022~~018.2707 54,~~927~~931.2949 7.500% 600871325 90 IN Plymouth MI 32,~~796~~757.0158 5,~~793~~832.6811 7.960% 700200448 91 RT Houston TX 3536,~~019~~162.4056 32,~~312~~169.9478 8.468% 310900146 92 RT Costa Mesa CA 3132,~~712~~730.9689 54,~~760~~743.9300 7.895% 600871345 93 IN Elk Grove Village IL 3031,~~600~~596.6263 32,~~621~~625.4746 7.700% 600871326 94 OF Deerfield Beach FL 2930,~~282~~223.2409 54,~~312~~371.0217 7.700% 600871327 95 SS Dallas TX 2829,~~653~~589.8413 21,~~726~~791.4516 8.450% 600871328 96 OF Littleton CO 25,~~075~~891.8480 32,~~057~~241.2630 7.560% 310900324 97 RT Mankato MN 2526,~~655~~479.5690 43,~~610~~785.1379 7.770% 600871329 98 RT Riverside CA 24,~~218~~974.0245 7,~~989~~232.3693 7.390% 600871350 99 IN Kansas City MO 2425,~~662~~465.1573 21,~~745~~941.5698 7.820% 600871330 100 RT Duluth GA 2425,~~782~~580.9417 43,~~185~~387.0279 8.010% 850200437 101 RT Columbia MD 2526,~~362~~190.7011 21,~~525~~697.2685 8.285% 600871331 102 IN Franklin Park IL 2122,~~747~~453.0523 32,~~040~~334.3820 7.150% 310900244 103 RT Plano TX 2324,~~261~~019.7305 21,~~708~~950.2189 7.750% 850200436 104 RT Chandler AZ 2324,~~949~~731.7002 21,~~408~~627.6432 8.200% 850200430 105 RT Randolph MA 2122,~~941~~655.3633 21,~~675~~961.1114 7.560% 700200405 106 RT Lewisville TX 2122,~~684~~390.7277 21,~~532~~826.4843 7.690% 600871332 107 RT Stroudsburg PA 2223,~~939~~688.8308 21,~~340~~592.7954 8.140% 310900262 108 OF Reston VA 2021,~~450~~114.6688 2,~~789~~125.4725 7.270% 310900224 109 MF Greenwood IN 2223,~~405~~135.3542 21,~~447~~717.9083 7.960% 850200438 110 RT Indianapolis IN 22,~~103~~824.7459 21,~~270~~549.3954 8.150% 600871333 111 MF Atlanta GA 22,~~102~~822.1076 21,~~268~~547.3872 8.230% 600871334 112 MF Wayne NJ 1920,~~712~~353.2628 21,~~509~~868.4240 7.430% 310900290 113 MF Beaumont TX 1819,~~894~~507.1778 21,~~594~~980.3877 7.250% 850200399 114 RT New York NY 18,525.00 0.00 7.410% 850200407 115 RT Silver Spring MD 1718,~~900~~496.0067 0.00 7.160% 850200423 116 OF Sacramento CA 1718,~~464~~030.0896 21,~~525~~958.2335 7.015% 850200413 117 IN Lexington KY 1718,~~649~~223.9804 21,~~500~~927.8781 7.095% 600871351 118 RT West Hollywood CA 1819,~~622~~228.6622 21,~~353~~748.7822 7.500% 850200386 119 MF Sioux City IA 1617,~~920~~469.04 21,~~471~~922.21 7.050% 700200361 120 RT Woodland Hills CA 1819,~~885~~501.7228 21,~~026~~411.5701 8.000% 600871335 121 RT Mentor OH 1718,~~764~~328.4862 43,~~142~~578.5137 7.850% 310900311 122 IN Rancho Cordova CA 16,~~042~~564.5786 1,~~867~~345.7445 7.750% 310900279 123 RT Phoenix AZ 1516,~~977~~491.8505 2,~~905~~392.3717 7.750% 310900251 124 SS La Habra CA 16,~~297~~821.7358 2,~~848~~325.8601 7.910% 600871336 125 IN Morgan Hill CA 16,~~020~~523.0312 4,~~596~~093.3223 7.810% 310900268 126 SS Las Vegas NV 16,~~285~~804.9533 32,~~447~~929.4103 8.250% 600871337 127 RT Memphis TN 1415,~~813~~292.1134 21,~~227~~748.4926 7.580% 310900332 128 OF San Diego CA 14,~~017~~467.3414 2,~~683~~233.2141 7.550% 310900253 129 RT Grants Pass OR 14,~~520~~987.9099 21,~~459~~991.0697 8.000% 310900238 130 IN San Francisco CA 14,~~261~~689.0771 6,~~775~~347.9834 8.010% 310900295 131 IN Ventura CA 13,~~132~~525.0022 6,~~891~~498.4725 7.500% 310900307 132 IN Paramount CA 1112,~~873~~253.7838 2,~~685~~306.8727 7.000% 600871338 133 IN Shawnee KS 1213,~~850~~269.8222 1,~~491~~072.2585 7.760% 310900291 134 SS Mt. Clemens MI 1213,~~782~~192.2884 21,~~324~~913.2973 7.750% 310900321 135 MH Erlanger KY 1112,~~956~~277.1456 11,~~846~~525.8947 7.560% 600871352 136 RT Salisbury MD 1112,~~997~~387.1062 1,~~431~~040.1866 7.610% 310900292 137 OF Castro Valley CA 11,~~221~~557.9228 65,~~165~~829.3498 7.290% 310900300 138 OF Austin TX 11,~~600~~947.2388 5,~~970~~622.5085 7.590% 600871339 139 RT Gilbert AZ 12,~~007~~398.5889 ~~1,307~~916.3706 7.940% 310900258 140 IN Grass Valley CA 1011,~~961~~313.5897 1,~~899~~547.8445 7.940% 310900309 141 IN Elk Grove Village IL 9,~~249~~524.0986 54,~~275~~999.6790 7.160% 310900243 142 MF Concord CA 910,~~870~~187.9084 1,~~816~~499.3541 7.730% 310900252 143 OF Pasadena CA 89,~~903~~190.8650 1,~~442~~155.0137 8.180% 310900257 144 RT Sacramento CA 78,~~879~~115.3404 43,~~171~~936.8212 7.500% 310900270 145 RT Las Vegas NV 7,~~407~~629.1164 3,~~556~~333.3582 7.960% 310900284 146 MF Shawnee KS 6,~~073~~267.2487 1,~~232~~037.3269 7.370% 310900304 147 SS San Gabriel CA 56,~~897~~087.5311 ~~1,035~~846.8123 7.850% 310900278 148 OF Littleton CO 5,~~498~~671.5586 1,~~383~~210.4009 8.380% 310900280 149 RT Rexburg ID 45,~~868~~025.6817 ~~855~~699.5001 7.870% Totals 6,~~475~~656,~~509~~291.7165 ~~973~~815,~~444~~532.3590

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 600871353 N/A 01/01/2006 N 55,000,000.00 55,000,000.00 12/01/2001 700200410 04/01/2011 04/01/2031 N 41,~~782~~746,~~514~~152.9434 41,~~746~~717,~~152~~582.3400 1201/10/~~2001~~2002 600871342 01/01/2011 01/01/2031 N 9,~~348~~342,~~864~~055.4315 9,~~342~~337,~~055~~253.1564 1201/01/~~2001~~2002 600871343 01/01/2011 01/01/2031 N 8,~~597~~591,~~746~~484.4121 8,~~591~~587,~~484~~068.2147 1201/01/~~2001~~2002 600871344 01/01/2011 01/01/2031 N 5,~~409~~405,~~876~~935.1887 5,~~405~~403,~~935~~157.8739 1201/01/~~2001~~2002 600871346 01/01/2011 01/01/2031 N 4,~~664~~661,~~894~~496.2556 4,~~661~~659,~~496~~100.5671 1201/01/~~2001~~2002 600871347 01/01/2011 01/01/2031 N 4,~~651~~647,~~294~~906.3960 4,~~647~~645,~~906~~517.6073 1201/01/~~2001~~2002 600871348 01/01/2011 01/01/2031 N 4,~~557~~554,~~326~~007.8348 4,~~554~~551,~~007~~666.4887 1201/01/~~2001~~2002 600871349 01/01/2011 01/01/2031 N 4,~~350~~347,~~692~~523.5368 4,~~347~~345,~~523~~289.6819 1201/01/~~2001~~2002 310900208 N/A 11/01/2010 N 39,~~714~~687,~~877~~490.6515 39,~~687~~669,~~490~~062.1532 1201/01/~~2001~~2002 600871300 N/A 04/01/2011 N 26,~~369~~346,~~086~~974.5306 26,~~346~~329,~~974~~919.0684 1201/01/~~2001~~2002 850200415 N/A 04/01/2011 N 23,~~889~~870,~~850~~929.6237 23,~~870~~856,~~929~~785.3730 1201/01/~~2001~~2002 700200446 N/A 01/01/2006 N 19,~~801~~770,~~693~~209.9187 19,~~770~~738,~~209~~483.8714 1112/01/2001 600871301 N/A 12/01/2010 N 17,~~868~~854,~~491~~387.4262 17,~~854~~843,~~387~~929.6287 1201/01/~~2001~~2002 700200447 N/A 04/01/2011 N 17,~~823~~809,~~040~~608.2643 17,~~809~~799,~~608~~865.4384 1201/01/~~2001~~2002 600871302 N/A 12/01/2010 N 17,~~631~~618,~~140~~157.6101 17,~~618~~608,~~157~~944.0157 1201/01/~~2001~~2002 310900277 N/A 01/01/2011 N 16,~~693~~681,~~856~~428.9174 16,~~681~~672,~~428~~534.7410 1201/01/~~2001~~2002 600871341 05/01/2011 05/01/2031 N 16,~~339~~327,~~682~~134.9882 16,~~327~~317,~~134~~909.8272 12/01/2001 600871303 N/A 01/01/2010 N 15,~~818~~806,~~665~~253.3715 15,~~806~~793,~~253~~757.1587 1201/01/~~2001~~2002 600871304 N/A 01/02/2011 N 15,~~322~~303,~~210~~803.5411 15,~~303~~285,~~803~~278.1148 1201/02/~~2001~~2002 310900347 N/A 02/01/2006 N 14,625,000.00 14,625,000.00 1201/01/~~2001~~2002 850200400 N/A 03/01/2011 N 14,500,000.00 14,500,000.00 1201/01/~~2001~~2002 600871305 N/A 01/01/2005 N 13,~~605~~582,~~172~~513.7601 13,~~582~~559,~~513~~715.0198 1201/01/~~2001~~2002 310900306 N/A 02/01/2011 N 12,~~376~~361,~~262~~240.9266 12,~~361~~348,~~240~~699.6677 1201/01/~~2001~~2002 600871306 N/A 10/01/2006 N 11,~~554~~534,~~072~~168.8191 11,~~534~~514,~~168~~118.9188 1201/01/~~2001~~2002 850200378 N/A 02/01/2011 N 10,~~929~~921,~~923~~162.0546 10,~~921~~914,~~162~~592.4675 1201/01/~~2001~~2002 700200353 02/01/2010 02/01/2025 N 10,~~827~~817,~~460~~261.3565 10,~~817~~809,~~261~~877.6564 1201/01/~~2001~~2002 600871307 N/A 01/01/2011 N 10,~~804~~796,~~772~~583.7091 10,~~796~~790,~~583~~654.9178 1201/01/~~2001~~2002 310900282 N/A 02/01/2011 N 10,~~549~~536,~~127~~814.4572 10,~~536~~526,~~814~~690.7281 1201/01/~~2001~~2002 600871308 N/A 03/01/2011 N 10,~~452~~444,~~366~~806.3940 10,~~444~~439,~~806~~477.4034 1201/01/~~2001~~2002 600871309 N/A 12/01/2010 N 10,~~284~~277,~~319~~057.0651 10,~~277~~272,~~057~~056.5149 1201/01/~~2001~~2002 310900297 N/A 02/01/2016 N 10,~~103~~092,~~903~~166.6711 10,~~092~~082,~~166~~533.1148 1201/01/~~2001~~2002 310900115 N/A 09/01/2010 N 10,~~065~~058,~~441~~132.2236 10,~~058~~053,~~132~~023.3658 1201/01/~~2001~~2002 850200408 09/01/2008 09/01/2023 N 9,~~891~~876,~~895~~729.3609 9,~~876~~863,~~729~~496.0989 1112/01/2001 310900249 N/A 01/01/2011 N 9,~~900~~889,~~248~~036.8836 9,~~889~~879,~~036~~941.3634 1201/01/~~2001~~2002 600871310 N/A 04/01/2013 N 9,~~799~~786,~~105~~877.5002 9,~~786~~776,~~877~~537.0278 1201/01/~~2001~~2002 310900254 N/A 07/01/2008 N 9,~~539~~532,~~494~~406.5572 9,~~532~~527,~~406~~340.7276 1201/01/~~2001~~2002 850200374 N/A 02/01/2011 N 9,~~341~~334,~~472~~130.9499 9,~~334~~328,~~130~~687.9976 1201/01/~~2001~~2002 310900308 N/A 02/01/2011 N 9,000,000.00 9,000,000.00 1201/01/~~2001~~2002 310900353 N/A 02/01/2014 N 8,~~658~~641,~~773~~998.2942 8,~~641~~626,~~998~~919.4213 1201/01/~~2001~~2002 600871311 N/A 02/05/2011 N 8,~~669~~659,~~744~~908.4332 8,~~659~~651,~~908~~914.3280 1201/05/~~2001~~2002 850200358 N/A 01/01/2011 N 8,~~568~~560,~~914~~187.5681 8,~~560~~553,~~187~~453.8182 1201/01/~~2001~~2002 310900231 N/A 01/01/2011 N 8,~~339~~321,~~103~~847.1046 8,~~321~~306,~~847~~109.4630 1201/01/~~2001~~2002 600871312 N/A 12/01/2010 N 8,150,000.00 8,150,000.00 1201/01/~~2001~~2002 850200422 N/A 04/01/2011 N 7,~~448~~440,~~537~~070.9813 7,~~440~~433,~~070~~161.1325 1201/01/~~2001~~2002 310900075 N/A 01/01/2011 N 7,~~454~~449,~~777~~433.6497 7,~~449~~445,~~433~~708.9709 1201/01/~~2001~~2002 310900327 N/A 03/01/2011 N 7,~~437~~431,~~572~~791.7833 7,~~431~~427,~~791~~522.3304 1201/01/~~2001~~2002 600871314 N/A 08/01/2018 N 7,~~346~~335,~~129~~151.6980 7,~~335~~325,~~151~~635.8040 1201/01/~~2001~~2002 600871315 N/A 03/01/2011 N 7,400,000.00 7,400,000.00 1201/01/~~2001~~2002 700200377 N/A 02/01/2016 N 7,~~109~~087,~~758~~394.7049 7,~~087~~066,~~394~~456.4916 1201/01/~~2001~~2002 310900265 N/A 01/01/2011 N 7,~~171~~162,~~084~~327.5800 7,~~162~~155,~~327~~006.0084 1201/01/~~2001~~2002 310900264 N/A 02/01/2011 N 6,~~955~~949,~~405~~830.5765 6,~~949~~945,~~830~~649.6593 1201/01/~~2001~~2002 600871313 N/A 12/01/2016 N 6,~~877~~866,~~111~~237.6875 6,~~866~~855,~~237~~286.7580 1201/01/~~2001~~2002 850200414 N/A 04/01/2011 N 6,~~867~~861,~~260~~680.7529 6,~~861~~857,~~680~~447.2998 1201/01/~~2001~~2002 310900272 N/A 01/01/2011 N 6,~~806~~801,~~510~~422.0257 6,~~801~~797,~~422~~772.5700 1201/01/~~2001~~2002 600871316 N/A 01/01/2010 N 6,~~729~~721,~~379~~488.0468 6,~~721~~714,~~488~~996.6815 1201/01/~~2001~~2002 600871317 N/A 01/01/2011 N 6,~~699~~693,~~662~~940.6617 6,~~693~~689,~~940~~504.1702 1201/01/~~2001~~2002 600871318 N/A 11/01/2013 N 6,~~503~~497,~~759~~131.3890 6,~~497~~491,~~131~~730.9084 1201/01/~~2001~~2002 850200427 N/A 05/01/2011 N 6,~~429~~416,~~139~~248.8574 6,~~416~~404,~~248~~530.7403 1201/01/~~2001~~2002 310900298 N/A 01/01/2021 N 6,~~382~~370,~~246~~051.8240 6,~~370~~357,~~051~~777.4062 1201/01/~~2001~~2002 600871320 N/A 10/01/2010 N 6,~~260~~256,~~395~~489.9369 6,~~256~~254,~~489~~077.6935 1201/01/~~2001~~2002 310900330 N/A 03/01/2011 N 6,~~167~~162,~~181~~183.1652 6,~~162~~158,~~183~~403.5236 1201/01/~~2001~~2002 600871323 N/A 03/01/2011 N 6,~~083~~071,~~674~~219.6268 6,~~071~~059,~~219~~864.68 1201/01/~~2001~~2002 600871319 N/A 07/01/2013 N 5,~~955~~945,~~682~~990.71 5,~~945~~936,~~990~~241.7137 1201/01/~~2001~~2002 310900259 N/A 01/01/2011 N 5,~~722~~717,~~304~~445.4919 5,~~717~~713,~~445~~689.1939 1201/01/~~2001~~2002 700200127 N/A 01/01/2010 N 5,~~598~~594,~~265~~156.7197 5,~~594~~591,~~156~~301.97 1201/01/~~2001~~2002 600871324 N/A 11/01/2006 N 5,~~388~~380,~~833~~372.0352 5,~~380~~371,~~372~~851.5220 1201/01/~~2001~~2002 600871321 N/A 04/01/2016 N 5,~~325~~308,~~283~~292.4987 5,~~308~~291,~~292~~194.8729 1201/01/~~2001~~2002 700200341 N/A 01/01/2011 N 5,~~396~~392,~~553~~807.3010 5,~~392~~390,~~807~~256.1033 1201/01/~~2001~~2002 310900318 N/A 02/01/2011 N 5,~~269~~266,~~870~~036.9548 5,~~266~~263,~~036~~330.4894 1201/01/~~2001~~2002 310900322 N/A 02/01/2011 N 5,~~266~~261,~~158~~929.4927 5,~~261~~258,~~929~~754.2716 1201/01/~~2001~~2002 310900250 N/A 01/01/2011 N 5,~~244~~238,~~957~~807.1935 5,~~238~~233,~~807~~746.3599 1201/01/~~2001~~2002 850200368 N/A 01/01/2011 N 5,~~192~~182,~~341~~793.6017 5,~~182~~174,~~793~~332.1782 1201/01/~~2001~~2002 700200356 N/A 02/01/2009 N 5,~~194~~189,~~988~~250.2030 5,~~189~~184,~~250~~542.30 1201/01/~~2001~~2002 310900299 N/A 01/01/2011 N 5,~~162~~158,~~719~~453.9368 5,~~158~~155,~~453~~203.6830 1201/01/~~2001~~2002 600871322 N/A 01/01/2012 N 4,~~956~~930,~~315~~241.6764 4,~~930~~903,~~241~~988.6435 1201/01/~~2001~~2002 310900315 N/A 02/01/2011 N 5,~~068~~064,~~245~~262.9454 5,~~064~~061,~~262~~309.5430 1201/01/~~2001~~2002 310900293 N/A 01/01/2011 N 5,~~044~~038,~~487~~326.0958 5,~~038~~033,~~326~~177.5822 1201/01/~~2001~~2002 850200406 04/01/2011 04/01/2031 N 4,~~977~~973,~~170~~243.3086 4,~~973~~970,~~243~~315.8649 1201/01/~~2001~~2002 850200417 N/A 04/01/2011 N 4,~~963~~957,~~563~~636.8859 4,~~957~~952,~~636~~705.5910 1201/01/~~2001~~2002 600871325 N/A 07/01/2011 N 4,~~944~~938,~~122~~328.0234 4,~~938~~932,~~328~~496.3423 1201/01/~~2001~~2002 700200448 N/A 09/01/2010 N 4,~~962~~959,~~598~~285.0915 4,~~959~~957,~~285~~115.1537 1201/01/~~2001~~2002 310900146 N/A 07/01/2010 N 4,~~820~~814,~~209~~448.3845 4,~~814~~809,~~448~~705.45 1201/01/~~2001~~2002 600871345 N/A 01/01/2011 N 4,~~768~~765,~~928~~306.0558 4,~~765~~762,~~306~~681.58 12 01/01/~~2001~~2002 600871326 N/A 03/01/2011 N 4,~~563~~558,~~465~~153.5048 4,~~558~~553,~~153~~782.4831 1201/01/~~2001~~2002 600871327 N/A 09/01/2010 N 4,~~069~~066,~~184~~458.8136 4,~~066~~064,~~458~~667.3620 1201/01/~~2001~~2002 600871328 N/A 03/01/2011 N 3,~~980~~977,~~292~~235.8155 3,~~977~~974,~~235~~994.5525 1201/01/~~2001~~2002 310900324 N/A 02/01/2011 N 3,~~962~~957,~~248~~637.0794 3,~~957~~953,~~637~~852.9415 1201/01/~~2001~~2002 600871329 N/A 02/01/2021 N 3,~~932~~924,~~560~~571.9660 3,~~924~~917,~~571~~338.6067 1201/01/~~2001~~2002 600871350 N/A 02/01/2008 N 3,~~784~~781,~~472~~726.4690 3,~~781~~779,~~726~~784.9092 1201/01/~~2001~~2002 600871330 N/A 01/01/2011 N 3,~~712~~708,~~799~~614.9088 3,~~708~~705,~~614~~227.8809 1201/01/~~2001~~2002 850200437 N/A 10/01/2010 N 3,~~673~~671,~~535~~009.2296 3,~~671~~669,~~009~~312.9611 1201/01/~~2001~~2002 600871331 N/A 03/01/2011 N 3,~~649~~646,~~854~~813.2385 3,~~646~~644,~~813~~479.8565 1201/01/~~2001~~2002 310900244 N/A 01/01/2011 N 3,~~601~~599,~~816~~108.7958 3,~~599~~597,~~108~~157.5869 01/01/2002 850200436 N/A 01/01/2011 N 3,~~504~~502,~~834~~425.1551 3,~~502~~500,~~425~~798.5119 1201/01/~~2001~~2002 850200430 N/A 03/01/2011 N 3,~~482~~480,~~756~~081.1403 3,~~480~~478,~~081~~119.0389 1201/01/~~2001~~2002 700200405 N/A 03/01/2013 N 3,~~383~~381,~~831~~298.1971 3,~~381~~379,~~298~~472.7128 1201/01/~~2001~~2002 600871332 N/A 02/01/2011 N 3,~~381~~379,~~793~~452.1637 3,~~379~~377,~~452~~859.3783 1201/01/~~2001~~2002 310900262 N/A 01/01/2011 N 3,~~375~~372,~~624~~835.5710 3,~~372~~370,~~835~~709.1085 1201/01/~~2001~~2002 310900224 N/A 12/01/2010 N 3,~~377~~375,~~690~~243.9202 3,~~375~~373,~~243~~525.0219 1201/01/~~2001~~2002 850200438 N/A 12/01/2010 N 3,~~254~~252,~~537~~267.8445 3,~~252~~250,~~267~~717.4591 1201/01/~~2001~~2002 600871333 N/A 08/01/2010 N 3,~~222~~220,~~662~~394.7436 3,~~220~~218,~~394~~846.3664 1201/01/~~2001~~2002 600871334 N/A 03/01/2011 N 3,~~183~~181,~~675~~165.3593 3,~~181~~179,~~165~~297.9353 1201/01/~~2001~~2002 310900290 N/A 01/01/2011 N 3,~~127~~124,~~311~~716.3496 3,~~124~~122,~~716~~736.9619 1201/01/~~2001~~2002 850200399 N/A 03/01/2011 N 3,000,000.00 3,000,000.00 1201/01/~~2001~~2002 850200407 N/A 12/01/2009 N 3,000,000.00 3,000,000.00 1001/01/~~2001~~2002 850200423 N/A 05/01/2011 N 2,~~987~~984,~~441~~915.0986 2,~~984~~982,~~915~~957.8651 1201/01/~~2001~~2002 850200413 N/A 04/01/2011 N 2,~~985~~982,~~198~~697.1124 2,~~982~~980,~~697~~769.2443 1201/01/~~2001~~2002 600871351 N/A 01/01/2011 N 2,~~979~~977,~~626~~272.2345 2,~~977~~975,~~272~~524.4523 1101/01/~~2001~~2002 850200386 N/A 02/01/2011 N 2,~~880~~877,~~007~~536.3009 2,~~877~~875,~~536~~613.0988 1201/01/~~2001~~2002 700200361 N/A 01/01/2011 N 2,~~832~~830,~~858~~831.0851 2,~~830~~829,~~831~~420.5150 1201/01/~~2001~~2002 600871335 N/A 02/01/2011 N 2,~~715~~711,~~588~~446.6312 2,~~711~~707,~~446~~867.1275 1201/01/~~2001~~2002 310900311 N/A 01/01/2011 N 2,~~484~~482,~~011~~143.5480 2,~~482~~480,~~143~~798.8035 1201/01/~~2001~~2002 310900279 N/A 01/01/2011 N 2,~~473~~471,~~989~~083.1174 2,~~471~~468,~~083~~691.7457 1201/01/~~2001~~2002 310900251 N/A 12/01/2010 N 2,~~472~~469,~~474~~626.9307 2,~~469~~467,~~626~~301.0706 1201/01/~~2001~~2002 600871336 N/A 02/01/2011 N 2,~~461~~456,~~464~~868.3301 2,~~456~~452,~~868~~774.0178 1201/01/~~2001~~2002 310900268 N/A 01/01/2011 N 2,~~368~~365,~~866~~418.1776 2,~~365~~362,~~418~~489.7673 1201/01/~~2001~~2002 600871337 N/A 03/01/2011 N 2,~~345~~342,~~083~~855.1566 2,~~342~~341,~~855~~107.6640 1201/01/~~2001~~2002 310900332 N/A 02/01/2011 N 2,~~227~~225,~~922~~238.0382 2,~~225~~223,~~238~~005.8241 1201/01/~~2001~~2002 310900253 N/A 01/01/2011 N 2,~~178~~175,~~135~~676.6054 2,~~175~~173,~~676~~684.5457 1201/01/~~2001~~2002 310900238 N/A 01/01/2008 N 2,~~136~~129,~~490~~714.4749 2,~~129~~123,~~714~~367.4915 1201/01/~~2001~~2002 310900295 N/A 02/01/2016 N 2,~~101~~094,~~119~~228.6417 2,~~094~~087,~~228~~729.1792 1201/01/~~2001~~2002 310900307 N/A 01/01/2011 N 2,~~035~~032,~~504~~819.9205 2,~~032~~030,~~819~~512.0578 1201/01/~~2001~~2002 600871338 N/A 01/01/2011 N 1,~~987~~985,~~240~~749.2601 1,~~985~~984,~~749~~676.0116 1201/01/~~2001~~2002 310900291 N/A 01/01/2011 N 1,~~979~~976,~~191~~867.3304 1,~~976~~974,~~867~~953.0431 1201/01/~~2001~~2002 310900321 N/A 02/01/2011 N 1,~~897~~885,~~800~~953.7485 1,~~885~~874,~~953~~428.8538 1201/01/~~2001~~2002 600871352 N/A 04/01/2006 N 1,~~891~~890,~~789~~358.1901 1,~~890~~889,~~358~~317.0135 12/01/2001 310900292 N/A 02/01/2016 N 1,~~847~~841,~~228~~063.8955 1,~~841~~835,~~063~~233.5557 1201/01/~~2001~~2002 310900300 N/A 02/01/2016 N 1,~~834~~828,~~028~~057.0454 1,~~828~~822,~~057~~434.5469 1201/01/~~2001~~2002 600871339 N/A 02/01/2011 N 1,~~814~~813,~~747~~440.6730 1,~~813~~812,~~440~~524.3024 1201/01/~~2001~~2002 310900258 N/A 12/01/2010 N 1,~~656~~654,~~661~~761.6379 1,~~654~~653,~~761~~214.7934 1201/01/~~2001~~2002 310900309 N/A 01/01/2016 N 1,~~550~~544,~~126~~851.6801 1,~~544~~539,851.0111 1201/01/~~2001~~2002 310900243 N/A 12/01/2010 N 1,~~532~~530,~~352~~536.5823 1,~~530~~529,~~536~~036.2382 1201/01/~~2001~~2002 310900252 N/A 12/01/2010 N 1,~~306~~304,~~189~~747.9796 1,~~304~~303,~~747~~592.9659 1201/01/~~2001~~2002 310900257 N/A 01/01/2016 N 1,~~260~~256,~~694~~522.2240 1,~~256~~252,~~522~~586.4028 1201/01/~~2001~~2002 310900270 N/A 01/01/2016 N 1,~~116~~113,~~649~~093.8752 1,~~113~~109,~~093~~759.5270 1201/01/~~2001~~2002 310900284 N/A 01/01/2011 N ~~988,859.37~~ 987,627.05 12986,589.36 01/01/~~2001~~2002 310900304 N/A 02/01/2011 N ~~901,533.06~~ 900,497.25 12899,651.02 01/01/~~2001~~2002 310900278 N/A 01/01/2011 N ~~787,382.51~~ 785,999.11 12784,789.02 01/01/~~2001~~2002 310900280 N/A 01/01/2011 N ~~742,365.85~~ 741,510.35 12740,811.34 01/01/~~2001~~2002 Totals 1,~~001,511,141.45 1,~~000,537,697.10 999,722,164.20

Appraisal Appraisal Res Mod 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 01/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 12/17/2001 1 $3,000,000.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 11/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/16/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/15/2001 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 01/15/2002 0 $0.00 0 $0.00 12/17/2001 0 $0.00 0 $0.00 11/15/2001 0 $0.00 0 $0.00 10/15/2001 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 08/15/2001 0 $0.00 0 $0.00 07/16/2001 0 $0.00 0 $0.00 06/15/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 01/15/2002 7.758908% 7.691489% 105 12/17/2001 7.758902% 7.691480% 106 11/15/2001 7.758887% 7.691463% 107 10/15/2001 7.758881% 7.691453% 108 09/17/2001 7.758866% 7.691436% 109 08/15/2001 7.758859% 7.691426% 110 07/16/2001 7.758853% 7.691417% 111 06/15/2001 7.758837% 7.691399% 112 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross Delinq. Date Advances Advances** Loan(1) Reference 600871353 1 0 12/01/2001 401,380.68 401,380.68 B 700200446 15 0 1112/01/2001 183,~~297~~298.0335 183,~~297~~298.0335 A ~~850200408~~600871341 4120 0 1112/01/2001 75112,~~671~~702.7086 75112,~~671~~702.7086 AB ~~850200407~~850200408 ~~115~~41 10 1012/01/2001 1775,~~771~~658.2561 3675,~~136~~658.0561 1A ~~600871351~~600871352 ~~118~~136 0 1112/01/2001 2013,~~603~~184.9911 2013,~~603~~184.9911 B Totals 45 ~~297~~786,~~343~~224.9761 ~~315~~786,~~708~~224.7761

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date 600871353 55,000,000.00 0.00 700200446 19,~~801~~770,~~693~~210.9187 0.00 ~~850200408~~600871341 916,~~891~~327,~~895~~135.3682 0.00 ~~850200407~~850200408 39,~~000~~876,~~000~~729.0009 0.00 ~~600871351~~600871352 21,~~979~~890,~~626~~358.2401 0.00 Totals 35102,~~673~~864,~~215~~431.5179 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Deliquency Code: Total for Status Code = A (2 loans) 258,956.96 258,956.96 29,646,938.96 0.00 Total for Status Code = B (3 loan) 527,267.65 527,267.65 73,217,492.83 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 · BEAR STEARNS COMMERCIAL MORTGAGE SEC INC SERIES 2001-TOP2