8-K 1 mdc02hq.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 15, 2002 (Date of earliest event reported) Commission File No.: 333-59060-10 Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2002-HQ (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2365588 52-2365589 52-2365590 52-7281892 (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 15, 2002 a distribution was made to holders of Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2002-HQ. 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-HQ relating to the August 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. Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates Series 2002-HQ By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: August 15, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates Series 2002-HQ, relating to the August 15, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Morgan Stanley Corporate Trust Services Dean Witter Capital I, Inc. 9062 Old Annapolis Rd Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-HQ For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 08/15/2002 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 - 12 Principal Prepayment Detail 13 Historical Detail 14 Delinquency Loan Detail 15 Specially Serviced Loan Detail 16 - 17 Modified Loan Detail 18 Liquidated Loan Detail 19 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. Depositor Morgan Stanley Dean Witter Capital I, Inc. 1585 Broadway New York, NY 10036 Contact: General Information Number Phone Number : (212) 761-4700 Master Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Special Servicer GMAC Commercial Mortgage Corporation 550 California Street, 12th Floor San Francisco, CA 94104 Contact: Henry Bieber Phone Number: (415) 835-9200 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 61746WMT4 4.590000% 150,000,000.00 ~~147~~146,~~422~~454,~~188~~014.9606 ~~968~~868,~~174~~660.9031 A-2 61746WMU1 6.090000% 180,000,000.00 180,000,000.00 0.00 A-3 61746WMV9 6.510000% 363,674,000.00 363,674,000.00 0.00 B 61746WMW7 6.640000% 32,781,000.00 32,781,000.00 0.00 C 61746WMX5 6.750000% 29,608,000.00 29,608,000.00 0.00 D 61746WND8 67.~~851078~~000775% 7,402,000.00 7,402,000.00 0.00 E 61746WNE6 7.~~121078~~270775% 10,574,000.00 10,574,000.00 0.00 F 61746WNF3 7.~~191078~~340775% 8,460,000.00 8,460,000.00 0.00 G 61746WNG1 7.~~451078~~600775% 8,459,000.00 8,459,000.00 0.00 H 61746WNH9 6.090000% 14,804,000.00 14,804,000.00 0.00 J 61746WNJ5 6.090000% 6,345,000.00 6,345,000.00 0.00 K 61746WNK2 6.090000% 6,344,000.00 6,344,000.00 0.00 L 61746WNL0 6.090000% 8,460,000.00 8,460,000.00 0.00 M 61746WNM8 6.090000% 6,344,000.00 6,344,000.00 0.00 N 61746WNN6 6.090000% 2,115,000.00 2,115,000.00 0.00 O 61746WNP1 6.090000% 10,575,104.00 10,575,104.00 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 0.00 845,945,104.00 ~~843~~842,~~367~~399,~~292~~118.9606 ~~968~~868,~~174~~660.9031

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses Level(1) A-1 61746WMT4 ~~563~~560,~~889~~186.8760 0.00 0.00 1,~~532~~428,~~064~~846.7791 ~~146~~145,~~454~~585,~~014~~353.0675 18.0809% A-2 61746WMU1 913,500.00 0.00 0.00 913,500.00 180,000,000.00 18.0809% A-3 61746WMV9 1,972,931.45 0.00 0.00 1,972,931.45 363,674,000.00 18.0809% B 61746WMW7 181,388.20 0.00 0.00 181,388.20 32,781,000.00 14.1820% C 61746WMX5 166,545.00 0.00 0.00 166,545.00 29,608,000.00 10.6768% D 61746WND8 4243,~~259~~183.7411 0.00 0.00 4243,~~259~~183.7411 7,402,000.00 9.7980% E 61746WNE6 6264,~~748~~067.5765 0.00 0.00 6264,~~748~~067.5765 10,574,000.00 8.54% F 61746WNF3 5051,~~697~~752.1046 0.00 0.00 5051,~~697~~752.1046 8,460,000.00 7.5354% G 61746WNG1 5253,~~523~~579.8913 0.00 0.00 5253,~~523~~579.8913 8,459,000.00 6.53% H 61746WNH9 75,130.30 0.00 0.00 75,130.30 14,804,000.00 4.7778% J 61746WNJ5 32,200.88 0.00 0.00 32,200.88 6,345,000.00 4.02% K 61746WNK2 32,195.80 0.00 0.00 32,195.80 6,344,000.00 3.2627% L 61746WNL0 42,934.50 0.00 0.00 42,934.50 8,460,000.00 2.26% M 61746WNM8 32,195.80 0.00 0.00 32,195.80 6,344,000.00 1.51% N 61746WNN6 10,733.63 0.00 0.00 10,733.63 2,115,000.00 1.26% O 61746WNP1 53,668.65 0.00 0.00 53,668.65 10,575,104.00 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% 4,~~285~~286,~~543~~193.3816 0.00 0.00 5,~~253~~154,~~718~~853.2847 ~~842~~841,~~399~~530,~~118~~457.0675

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WNB2 0.~~650819~~688515% 845,945,104.00 ~~843~~842,~~367~~399,~~292~~118.9606 X-2 61746WNC0 01.~~975252~~118438% 607,499,000.00 607,499,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WNB2 ~~457~~483,~~399~~337.3019 0.00 ~~457~~483,~~399~~337.3019 ~~842~~841,~~399~~530,~~118~~457.0675 X-2 61746WNC0 ~~493~~566,~~720~~208.5119 0.00 ~~493~~566,~~720~~208.5119 607,499,000.00 (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 Prepayment Realized Loss/ Ending Beginning Principal Interest Penalties Additional Trust Balance Class CUSIP Balance Distribution Distribution Fund Expenses A-1 61746WMT4 ~~982~~976.~~81459307~~36009373 65.~~45449933~~79106873 3.~~75926580~~73457733 0.00000000 0.00000000 ~~976~~970.~~36009373~~56902500 A-2 61746WMU1 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 A-3 61746WMV9 1,000.00000000 0.00000000 5.42500000 0.00000000 0.00000000 1,000.00000000 B 61746WMW7 1,000.00000000 0.00000000 5.53333333 0.00000000 0.00000000 1,000.00000000 C 61746WMX5 1,000.00000000 0.00000000 5.62500000 0.00000000 0.00000000 1,000.00000000 D 61746WND8 1,000.00000000 0.00000000 5.~~70923264~~83397865 0.00000000 0.00000000 1,000.00000000 E 61746WNE6 1,000.00000000 0.00000000 56.~~93423208~~05897957 0.00000000 0.00000000 1,000.00000000 F 61746WNF3 1,000.00000000 0.00000000 56.~~99256501~~11731206 0.00000000 0.00000000 1,000.00000000 G 61746WNG1 1,000.00000000 0.00000000 6.~~20923159~~33397919 0.00000000 0.00000000 1,000.00000000 H 61746WNH9 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 J 61746WNJ5 1,000.00000000 0.00000000 5.07500079 0.00000000 0.00000000 1,000.00000000 K 61746WNK2 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 L 61746WNL0 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 M 61746WNM8 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 N 61746WNN6 1,000.00000000 0.00000000 5.07500236 0.00000000 0.00000000 1,000.00000000 O 61746WNP1 1,000.00000000 0.00000000 5.07499974 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 61746WNB2 ~~996~~995.~~95274430~~80825526 0.~~54069620~~57135763 0.00000000 ~~995~~994.~~80825526~~78140339 X-2 61746WNC0 1,000.00000000 0.~~81271000~~93203148 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 0.00 Servicing Advances Outstanding 3039,~~652~~017.6442 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 5354,~~077~~136.8117 Less Delinquent Servicing Fees ~~1,988~~0.4700 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 01,988.0047 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5156,~~089~~124.3464

Certificate Interest Reconciliation Class Accrued Net Aggregate Previously Distributable Distributable Certificate Prepayment Realized Unpaid Interest Certificate Certificate Remaining Interest Interest Losses/ (including Interest Interest Interest Unpaid Shortfall Expense Losses interest thereon) Adjustment Distribution Interest A-1 ~~563~~560,~~889~~186.8760 0.00 0.00 0.00 ~~563~~560,~~889~~186.8760 0.00 ~~563~~560,~~889~~186.8760 0.00 A-2 913,500.00 0.00 0.00 0.00 913,500.00 0.00 913,500.00 0.00 A-3 1,972,931.45 0.00 0.00 0.00 1,972,931.45 0.00 1,972,931.45 0.00 X-1 ~~457~~483,~~399~~337.3019 0.00 0.00 0.00 ~~457~~483,~~399~~337.3019 0.00 ~~457~~483,~~399~~337.3019 0.00 X-2 ~~493~~566,~~720~~208.5119 0.00 0.00 0.00 ~~493~~566,~~720~~208.5119 0.00 ~~493~~566,~~720~~208.5119 0.00 B 181,388.20 0.00 0.00 0.00 181,388.20 0.00 181,388.20 0.00 C 166,545.00 0.00 0.00 0.00 166,545.00 0.00 166,545.00 0.00 D 4243,~~259~~183.7411 0.00 0.00 0.00 4243,~~259~~183.7411 0.00 4243,~~259~~183.7411 0.00 E 6264,~~748~~067.5765 0.00 0.00 0.00 6264,~~748~~067.5765 0.00 6264,~~748~~067.5765 0.00 F 5051,~~697~~752.1046 0.00 0.00 0.00 5051,~~697~~752.1046 0.00 5051,~~697~~752.1046 0.00 G 5253,~~523~~579.8913 0.00 0.00 0.00 5253,~~523~~579.8913 0.00 5253,~~523~~579.8913 0.00 H 75,130.30 0.00 0.00 0.00 75,130.30 0.00 75,130.30 0.00 J 32,200.88 0.00 0.00 0.00 32,200.88 0.00 32,200.88 0.00 K 32,195.80 0.00 0.00 0.00 32,195.80 0.00 32,195.80 0.00 L 42,934.50 0.00 0.00 0.00 42,934.50 0.00 42,934.50 0.00 M 32,195.80 0.00 0.00 0.00 32,195.80 0.00 32,195.80 0.00 N 10,733.63 0.00 0.00 0.00 10,733.63 0.00 10,733.63 0.00 O 53,668.65 0.00 0.00 0.00 53,668.65 0.00 53,668.65 0.00 Total 5,~~236~~335,~~663~~738.1954 0.00 0.00 0.00 5,~~236~~335,~~663~~738.1954 0.00 5,~~236~~335,~~663~~738.1954 0.00

Other Required Information Available Distribution Amount (1) 6,204,~~838~~398.0985 Principal Distribution Amount ~~968~~868,~~174~~660.9229 (a) Principal portion of Scheduled Payments ~~968~~868,~~174~~660.9229 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 85.00 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~842~~841,~~436~~530,~~858~~458.4405 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~842~~841,~~399~~530,~~118~~458.3605 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 5156,~~089~~124.3464 Servicing Fee paid 5156,~~089~~124.3464 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~897~~934.5848 (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) Indemnification 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 1 900,~~792~~010.5759 0.11 7675 7.0600 1.530000 1,000,001 to 2,000,000 6 8,~~492~~486,~~095~~665.2166 1.01 ~~107~~106 7.6697 1.~~449126~~449127 2,000,001 to 3,000,000 10 24,~~385~~367,~~928~~255.3566 2.8990 9998 7.3502 1.~~566233~~566237 3,000,001 to 4,000,000 8 29,~~783~~758,~~971~~006.2689 3.54 ~~114~~113 7.4289 1.~~577102~~577183 4,000,001 to 5,000,000 13 58,~~964~~906,~~384~~958.1644 7.00 9190 7.4158 1.~~685412~~685298 5,000,001 to 6,000,000 10 54,~~828~~785,~~678~~407.3510 6.51 9998 7.4647 1.~~570325~~570293 6,000,001 to 7,000,000 6 37,~~444~~410,~~683~~853.9251 4.45 9998 7.~~2353~~2354 1.~~547815~~547793 7,000,001 to 8,000,000 3 21,~~943~~860,~~126~~985.3411 2.60 4847 7.~~7102~~7093 1.~~424622~~425341 8,000,001 to 9,000,000 6 51,~~795~~746,~~514~~869.0016 6.15 9998 7.~~7174~~7173 1.~~539200~~539157 9,000,001 to 10,000,000 3 29,~~650~~614,~~364~~410.6933 3.52 7877 7.~~4579~~4577 1.~~623046~~623058 10,000,001 to 15,000,000 7 81,~~423~~358,~~790~~510.8018 9.67 9695 7.~~5152~~5151 1.~~501648~~501615 15,000,001 to 20,000,000 5 91,~~627~~547,~~000~~132.6385 10.88 8786 7.~~6807~~6805 1.~~550090~~550013 20,000,001 to 30,000,000 3 77,~~633~~564,~~330~~512.1900 9.22 ~~103~~102 7.8777 1.~~475183~~475189 30,000,001 to 40,000,000 1 30,~~585~~568,~~373~~457.5219 3.63 ~~115~~114 7.5400 1.510000 40,000,001 to 90,000,000 2 113,~~236~~034,~~729~~321.6791 13.4443 3736 7.~~9326~~9328 1.~~958138~~958316 90,000,000 and greater 1 129,~~703~~620,~~354~~101.7047 15.40 ~~117~~116 6.9925 21.~~090000~~690000 Totals 85 ~~842~~841,~~399~~530,~~118~~458.3605 100.00 9190 7.~~5292~~5291 1.~~684730~~623137

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 2 3,~~510~~506,~~239~~838.2040 0.42 ~~108~~107 7.7800 1.390000 Arkansas 1 5,~~977~~974,~~597~~291.4533 0.71 ~~115~~114 7.5400 1.510000 California 20 188,~~403~~139,~~090~~446.8751 22.3736 8584 7.~~5839~~5838 1.~~591706~~591618 Colorado 4 53,~~724~~670,~~408~~936.3018 6.38 9291 7.7509 1.~~491554~~491514 Connecticut 2 17,~~310~~299,~~961~~578.0555 2.0506 ~~111~~110 7.0644 1.~~573237~~573235 Florida 4 30,~~286~~265,~~761~~235.7061 3.60 ~~110~~109 7.~~5950~~5951 1.~~594541~~594549 Illinois 9 164,~~357~~245,~~076~~173.5059 19.5152 ~~114~~113 7.0684 1.~~983448~~667786 Iowa 1 4,~~064~~062,~~672~~446.5317 0.48 ~~107~~106 7.7700 1.320000 Kansas 1 5,~~846~~843,~~963~~593.8743 0.69 ~~108~~107 7.5800 1.260000 Louisiana 1 5,~~365~~359,~~056~~115.8523 0.64 9089 6.9000 1.470000 Maryland 5 49,~~459~~430,~~581~~793.4446 5.87 ~~107~~106 7.5830 1.466336 Massachusetts 2 16,~~801~~790,~~225~~266.9502 12.9900 ~~105~~104 7.2897 1.~~639672~~639673 Michigan 3 15,~~702~~690,~~875~~212.5352 1.86 8483 7.0913 1.~~523564~~523570 Minnesota 1 1,117,~~970~~318.4269 0.13 ~~111~~110 7.4700 1.440000 Mississippi 1 2,~~042~~041,~~345~~216.7819 0.24 ~~115~~114 7.5400 1.510000 Missouri 1 900,~~792~~010.5759 0.11 7675 7.0600 1.530000 Nevada 5 53,~~986~~889,~~574~~135.3280 6.4140 3332 8.~~0864~~0863 1.~~708946~~708923 New Hampshire 1 11,~~229~~223,~~717~~212.8149 1.33 ~~111~~110 7.4900 1.320000 New Jersey 2 11,~~084~~071,~~495~~522.5062 1.32 8180 8.1134 1.~~752756~~752730 New Mexico 2 58,~~150~~086,~~534~~931.3023 6.90 2019 8.1072 2.~~186689~~186684 New York 1 7,~~124~~065,~~641~~022.1755 0.8584 2827 8.0700 1.090000 Ohio 1 5,~~132~~129,~~863~~757.2407 0.61 ~~110~~109 7.3800 1.560000 Texas 7 54,~~810~~775,~~401~~511.6202 6.51 ~~105~~104 7.3970 1.~~646301~~646294 Utah 1 8,~~576~~571,~~365~~225.6468 1.02 ~~116~~115 7.2400 1.510000 Vermont 1 3,~~895~~884,~~301~~811.9629 0.46 ~~136~~135 7.1900 1.430000 Virginia 4 4948,~~015~~987,~~733~~213.4776 5.82 ~~104~~103 7.~~6650~~6651 1.~~474564~~474562 Washington 1 8,~~447~~441,~~737~~973.2478 1.00 ~~112~~111 8.2500 1.440000 Wisconsin 1 6,~~073~~067,~~132~~668.0829 0.72 ~~115~~114 6.6900 1.720000 Totals 85 ~~842~~841,~~399~~530,~~118~~458.3605 100.00 9190 7.~~5292~~5291 1.~~684730~~623137

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.20 or less 1 7,~~124~~065,~~641~~022.1755 0.8584 2827 8.0700 1.090000 1.21 to 1.30 2 6,~~847~~843,~~585~~688.8714 0.81 ~~105~~104 7.7057 1.265845 1.31 to 1.40 10 53,~~364~~324,~~722~~325.9376 6.3334 ~~103~~102 7.~~4528~~4529 1.~~365131~~365126 1.41 to 1.50 28 256,~~925~~731,~~317~~528.6941 30.5051 ~~103~~102 7.6115 1.~~465671~~465672 1.51 to 1.60 14 105,~~575~~504,~~872~~451.1801 12.5354 ~~107~~106 7.3165 1.~~537683~~537679 1.61 to 1.70 1314 ~~140~~269,~~186~~556,~~134~~723.8731 1632.6403 7192 7.~~7363~~3785 1.~~676312~~682884 1.71 to 1.80 8 42,~~053~~019,~~849~~055.4514 4.99 ~~102~~101 7.~~4029~~4028 1.~~746610~~746604 1.81 and greater 98 ~~230~~100,~~320~~485,~~994~~663.2073 2711.3494 7826 7.~~4276~~9885 2.~~095222~~102003 Totals 85 ~~842~~841,~~399~~530,~~118~~458.3605 100.00 9190 7.~~5292~~5291 1.~~684730~~623137

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 12 82,~~910~~801,~~421~~743.3546 9.84 ~~103~~102 7.~~4628~~4624 1.~~478119~~478372 Mixed Use 2 6867,~~035~~888,~~680~~300.2831 8.0807 6564 7.~~7120~~7119 1.~~711701~~711720 Mobile Home Park 1 5,~~846~~843,~~963~~593.8743 0.69 ~~108~~107 7.5800 1.260000 Multi-Family 15 97,~~215~~056,~~421~~021.52 11.5453 5453 7.~~8197~~8195 1.~~700549~~700467 Office 29 241,~~949~~765,~~675~~812.7389 28.7273 ~~100~~99 7.4619 1.~~536898~~536900 Other 1 8,~~406~~396,~~124~~394.7585 1.00 ~~110~~109 7.8800 1.650000 Retail 21 327,~~689~~443,~~976~~759.3440 38.9091 9695 7.4537 1.~~853638~~695279 Self Storage 4 10,~~344~~334,~~854~~832.5219 1.23 ~~108~~107 7.7800 1.390000 Totals 85 ~~842~~841,~~399~~530,~~118~~458.3605 100.00 9190 7.~~5292~~5291 1.~~684730~~623137

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) less than 7.000% 11 ~~201~~200,~~022~~858,~~703~~753.6860 23.8687 ~~107~~106 6.9582 1.~~920583~~662479 7.001% to 7.500% 35 215,~~548~~400,~~197~~564.6512 25.5960 ~~106~~105 7.~~3191~~3192 1.~~553888~~553897 7.501% to 8.000% 24 211,~~548~~309,~~537~~461.6703 25.11 9493 7.6596 1.~~536920~~536835 8.001% or greater 15 ~~214~~213,~~279~~961,679.3630 25.4443 5655 8.1474 1.~~741011~~741141 Totals 85 ~~842~~841,~~399~~530,~~118~~458.3605 100.00 9190 7.~~5292~~5291 1.~~684730~~623137

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 5447 ~~483~~446,~~652~~141,~~602~~167.2772 5753.4102 109 7.~~3106~~2926 1.~~694036~~600374 13 to 24 months 1017 ~~107~~144,~~284~~396,~~186~~123.8090 1217.7416 ~~105~~102 7.~~6183~~5946 1.~~451817~~444481 25 to 36 months 3 36,~~525~~429,~~951~~670.3125 4.3433 8281 8.0490 1.~~375670~~376065 37 to 48 months 9 3534,~~040~~995,~~080~~608.9272 4.16 8079 7.0718 1.~~579371~~579404 49 months and greater 9 179,~~896~~567,~~297~~887.0646 21.3634 3534 8.~~0473~~0474 1.~~881884~~882002 Totals 85 ~~842~~841,~~399~~530,~~118~~458.3605 100.00 9190 7.~~5292~~5291 1.~~684730~~623137

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 14 207,~~858~~437,~~571~~913.0586 24.6765 3736 7.~~9642~~9643 1.~~852321~~852587 61 to 120 months 70 630,~~645~~207,~~245~~732.3590 74.8689 ~~108~~107 7.3879 1.~~631066~~548802 121 months and greater 1 3,~~895~~884,~~301~~811.9629 0.46 ~~136~~135 7.1900 1.430000 Totals 85 ~~842~~841,~~399~~530,~~118~~458.3605 100.00 9190 7.~~5292~~5291 1.~~684730~~623137

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 2 58,~~352~~291,~~254~~556.7750 6.93 2019 8.0841 2.~~222322~~222314 120 months or less 1 7,~~124~~065,~~641~~022.1755 0.8584 2827 8.0700 1.090000 121 to 180 months 1 4,~~789~~773,~~666~~113.1183 0.57 5049 7.0000 2.110000 181 to 240 months 9 128,~~639~~361,~~344~~142.25 15.2725 4746 7.9881 1.~~718950~~718965 241 to 300 months 9 63,~~894~~816,~~095~~845.7473 7.58 9796 7.~~7566~~7567 1.~~507956~~507953 301 months and greater 63 579,~~599~~222,~~116~~777.3219 68.8083 ~~108~~107 7.~~3441~~3442 1.~~646295~~556782 Totals 85 ~~842~~841,~~399~~530,~~118~~458.3605 100.00 9190 7.~~5292~~5291 1.~~684730~~623137

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 8584 ~~842~~711,~~399~~910,~~118~~356.3658 ~~100~~84.0060 9185 7.~~5292~~6268 1.~~684730~~610963 1 year or less 01 0129,620,101.0047 015.0040 0116 06.~~0000~~9925 01.~~000000~~690000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 85 ~~842~~841,~~399~~530,~~118~~458.3605 100.00 9190 7.~~5292~~5291 1.~~684730~~623137 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrower 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. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 991084133 1 RT Schaumburg IL ~~756~~780,~~420~~985.5233 ~~107~~83,~~818~~253.0221 6.993% 991084134 2 OF McLean VA ~~157~~162,~~377~~490.34 2015,~~718~~605.08 7.450% 991084135 3 IN Frederick MD ~~108~~112,~~990~~534.5860 1310,~~669~~125.7573 7.560% 991084136 4 OF Hunt Valley MD 9295,~~554~~564.5008 118,~~608~~598.3274 7.560% 991084137 5 OF Gaithersburg MD 3941,~~843~~139.8766 43,~~948~~652.2445 7.590% 991084137 6 IN Linthicum Heights MD 3233,~~000~~041.5930 32,~~974~~933.1847 7.590% 991084139 7 MU Alameda CA ~~376~~375,~~038~~128.2390 ~~140~~141,~~800~~709.1649 7.750% 991084141 8 RT Albuquerque NM 373,~~834~~426.9473 60,~~290~~698.0627 8.125% 991084142 9 RT Houston TX ~~192~~198,~~323~~584.7203 2316,~~176~~916.6433 7.540% 991084142 10 RT Fort Smith AR 3738,~~587~~811.7021 43,~~529~~306.6312 7.540% 991084142 11 RT Vicksburg MS 1213,~~842~~260.4650 1,~~547~~129.6359 7.540% 991084145 12 MF Las Vegas NV 7170,~~047~~910.9462 20,~~280~~417.3769 8.125% 991084145 13 MF Littleton CO 66,~~247~~119.4036 1819,~~910~~038.0812 8.125% 991084145 14 MF Las Vegas NV 60,~~486~~369.7787 17,~~265~~382.7363 8.125% 991084145 15 MF Las Vegas NV 4847,~~005~~912.3658 13,~~702~~795.9674 8.125% 991084150 16 OF Encino CA 190,~~288~~047.1494 3536,~~894~~135.9515 8.030% 991084151 17 RT Lakewood CO 162,~~463~~347.1493 1617,~~962~~077.7596 8.150% 991084152 18 MF Las Vegas NV 139,~~701~~441.5874 3637,~~855~~115.7559 8.460% 991028686 19 OF Los Angeles CA ~~120~~123,~~015~~917.9727 1511,~~872~~970.1181 7.260% 991084153 20 OF Chantilly VA ~~123~~127,~~418~~436.4989 139,~~818~~800.8444 8.030% 991084104 21 OF Shelton CT 9498,~~952~~034.8720 1310,~~936~~855.5421 6.980% 991084155 22 IN Wilmington MA 8487,~~682~~433.0576 118,~~297~~546.8817 7.300% 991084156 23 IN Portsmouth NH 7072,~~147~~428.0056 86,~~786~~505.8832 7.490% 991084106 24 RT Troy MI 63,~~846~~790.8384 9,~~558~~614.2120 7.030% 991033866 25 SS Davie FL 2425,~~901~~701.5332 43,~~516~~716.5273 7.780% 991033865 26 SS Albuquerque NM 1920,~~461~~086.7381 32,~~529~~904.8880 7.780% 991031883 27 SS Phoenix AZ 13,~~269~~695.3755 21,~~406~~980.7355 7.780% 991031883 28 SS Phoenix AZ 9,~~515~~821.4810 1,~~725~~420.8725 7.780% 991084158 29 OF Denver CO 6264,~~549~~582.06 86,~~143~~110.28 7.410% 991084157 30 RT Altamonte Springs FL 6567,~~591~~726.4885 75,~~623~~488.5922 7.770% 991084107 31 OF Denver CO 56,~~106~~043.4940 11,~~182~~245.6776 6.770% 991033595 32 MU Tallahassee FL 6264,~~160~~182.1251 75,~~692~~670.8748 7.490% 991032394 33 RT Laguna Hills CA 5657,~~133~~959.6216 75,~~057~~232.8935 7.500% 991084159 34 OF Salt Lake City UT 5153,~~785~~468.2488 65,~~823~~139.6096 7.240% 991031771 35 RT Woodland CA 5153,~~668~~346.7551 75,~~074~~396.3054 7.310% 991084160 36 RT North Bend WA 58,~~117~~078.5519 5,~~724~~763.1046 8.250% 991084108 37 OT Chicago IL 55,~~263~~200.7022 9,~~666~~729.4290 7.880% 991084109 38 MF Las Vegas NV 45,~~213~~162.2463 8,~~676~~726.2687 7.000% 991031088 39 RT Mount Airy MD 3940,~~401~~683.3218 43,~~759~~477.4559 7.690% 991031030 40 IN Woodbridge VA 10,~~045~~372.4659 ~~1,136~~809.6653 7.890% 991084161 41 IN Montgomery NY 4847,~~311~~913.4721 59,~~220~~618.3662 8.070% 991084110 42 IN Solana Beach CA 3840,~~828~~090.6513 54,~~292~~031.5810 7.200% 991084162 43 IN Tampa FL 3940,~~213~~470.2720 76,~~907~~650.5966 7.370% 991084111 44 OF San Mateo CA 34,~~825~~765.6473 10,~~494~~554.9182 6.850% 991084112 45 MF Madison WI 33,~~888~~857.0071 5,~~433~~463.5079 6.690% 991084113 46 OF Houston TX 33,~~603~~573.0718 5,~~312~~342.8271 6.750% 991084114 47 MF Ridgefield NJ 40,~~182~~111.4115 10,~~524~~595.5985 8.125% 991084165 48 MH Wichita KS 3638,~~962~~164.2143 43,~~572~~370.6644 7.580% 991084115 49 OF Baton Rouge LA 30,~~883~~849.0508 5,~~907~~941.6562 6.900% 991084166 50 OF Grapevine TX 3233,~~226~~273.9488 43,~~371~~324.8288 7.250% 991084168 51 OF Edgewater NJ 3435,~~856~~993.3470 32,~~514~~377.3903 8.100% 991084169 52 OF Beavercreek OH 3132,~~592~~619.5335 43,~~132~~106.9917 7.380% 991031838 53 OF Torrance CA 3132,~~488~~512.5653 32,~~996~~972.9396 7.450% 991033214 54 OF Arlington TX 3031,~~905~~911.8134 32,~~849~~844.7219 7.440% 991034940 55 OF Anaheim Hills CA 3132,~~646~~676.1062 32,~~708~~677.2068 7.625% 991084171 56 OF Matteson IL 2829,~~717~~649.7561 43,~~214~~282.7286 7.000% 991084116 57 MF Larkspur CA 2827,~~035~~939.7172 16,~~456~~552.2928 7.000% 991084117 58 RT Lombard IL 2829,~~313~~226.6955 54,~~086~~173.2236 7.060% 991084118 59 OF Beverly Hills CA 3332,~~034~~981.7165 7,~~603~~656.1622 8.375% 991084119 60 IN San Diego CA 2728,~~194~~078.9951 32,~~706~~823.8432 7.200% 991084120 61 IN Bakersfield CA 26,~~551~~530.8450 3,~~523~~544.6397 7.270% 991029728 62 OF Sherman Oaks CA 2728,~~331~~220.3649 32,~~352~~463.6451 7.590% 991084172 63 RT Austin TX 2627,~~787~~647.0045 54,~~017~~157.6015 7.510% 991084173 64 MF Springfield IL 24,~~097~~879.0612 32,~~512~~730.9993 7.000% 991084121 65 OF Santa Barbara CA 2526,~~843~~684.4536 32,~~133~~292.8089 7.610% 991031914 66 MF Ames IA 2627,~~338~~196.7205 32,~~083~~226.6936 7.770% 991084122 67 RT Williston VT 23,~~401~~339.8335 10,~~428~~490.1967 7.190% 991084123 68 IN San Diego CA 2324,~~476~~239.4011 32,~~199~~437.9827 7.200% 991084174 69 RT Geneva IL 24,~~121~~907.7714 2,~~859~~073.3093 7.590% 991084124 70 RT North Riverside IL 23,~~123~~870.6755 3,~~772~~025.8092 7.360% 991033152 71 OF Hampton VA 2223,~~495~~226.1610 32,~~035~~304.6066 7.230% 991034877 72 OF Montclair CA 2324,~~371~~133.7504 21,~~676~~915.4819 7.710% 991084125 73 OF Whittier CA 1920,~~680~~336.00 0.00 7.380% 991084126 74 RT Calumet City IL 17,~~220~~776.8507 32,~~093~~538.5331 7.060% 991084127 75 OF Framingham MA 1718,~~467~~031.4918 2,~~977~~413.4576 7.240% 991084128 76 MF Wyoming MI 15,~~262~~757.2694 21,~~098~~602.6698 7.230% 991084129 77 OF Newport Beach CA 15,~~101~~592.9974 21,~~002~~511.0530 7.340% 991084130 78 MF Wyoming MI 1314,~~765~~213.9604 1,~~892~~445.9183 7.230% 991084176 79 MF Dallas TX 13,~~214~~643.5674 1,~~808~~379.2406 7.260% 991084131 80 OF Beverly Hills CA 1112,~~905~~289.7857 21,~~150~~766.3051 7.060% 991084177 81 RT Crestwood IL 1112,~~680~~060.7875 1,~~474~~094.4447 7.400% 991084178 82 MF Irving TX 9,~~072~~367.7448 ~~1,221~~926.0228 7.310% 991084179 83 IN Eagan MN 67,~~964~~191.8334 ~~878~~651.2473 7.470% 991084180 84 RT Hartford CT 7,~~043~~272.0330 ~~756~~527.5629 8.440% 991084132 85 RT Ferguson MO 5,~~305~~476.2732 ~~953~~781.0398 7.060% Totals 5,~~291~~391,~~638~~809.5821 ~~968~~868,~~174~~660.9229

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 991084133 N/A 04/01/2012 N 129,~~811~~703,~~172~~354.7068 129,~~703~~620,~~354~~101.7047 0708/01/2002 991084134 04/01/2011 04/01/2031 N 25,~~349~~328,~~369~~651.7769 25,~~328~~313,~~651~~046.6961 0608/01/2002 991084135 06/01/2011 06/01/2031 N 17,~~300~~286,~~091~~421.3964 17,~~286~~276,~~421~~295.6491 0708/01/2002 991084136 06/01/2011 06/01/2031 N 14,~~691~~679,~~190~~582.6836 14,~~679~~670,~~582~~983.3662 0708/01/2002 991084137 06/01/2011 06/01/2031 N 6,~~299~~294,~~426~~478.5127 6,~~294~~290,~~478~~825.2782 0708/01/2002 991084137 06/01/2011 06/01/2031 N 5,~~059~~055,~~381~~407.8769 5,~~055~~052,~~407~~474.6922 0708/01/2002 991084139 N/A 04/01/2007 N 58,~~225~~084,~~275~~474.0690 5857,~~084~~942,~~474~~765.9041 0708/01/2002 991084141 N/A 10/01/2003 N 55,~~212~~152,~~544~~254.8377 55,~~152~~091,~~254~~556.7750 0708/01/2002 991084142 N/A 02/01/2012 N 30,~~608~~585,~~550~~373.1652 30,~~585~~568,~~373~~457.5219 0708/01/2002 991084142 N/A 02/01/2012 N 5,~~982~~977,~~127~~597.0845 5,~~977~~974,~~597~~291.4533 0708/01/2002 991084142 N/A 02/01/2012 N 2,~~043~~042,~~893~~345.4178 2,~~042~~041,~~345~~216.7819 0708/01/2002 991084145 N/A 01/01/2006 N 10,~~493~~472,~~233~~953.7841 10,~~472~~452,~~953~~535.4172 0708/01/2002 991084145 N/A 01/01/2006 N 9,~~784~~765,~~231~~321.3830 9,~~765~~746,~~321~~283.3018 0708/01/2002 991084145 N/A 01/01/2006 N 8,~~933~~916,~~430~~164.6390 8,~~916~~898,~~164~~782.9027 0708/01/2002 991084145 N/A 01/01/2006 N 7,~~090~~076,~~022~~320.9600 7,~~076~~062,~~320~~524.0026 0708/01/2002 991084150 N/A 06/01/2010 N 28,~~436~~400,~~583~~688.0914 28,~~400~~364,~~688~~552.1499 0708/01/2002 991084151 N/A 10/01/2011 N 23,~~920~~903,~~953~~990.1136 23,~~903~~886,~~990~~912.3640 0708/01/2002 991084152 N/A 01/01/2003 N 19,~~815~~778,~~826~~970.5984 19,~~778~~741,~~970~~855.8425 0708/01/2002 991028686 N/A 02/01/2012 N 19,~~837~~821,~~350~~477.1099 19,~~821~~809,~~477~~507.9918 0708/01/2002 991084153 12/01/2010 12/01/2030 N 18,~~443~~429,~~609~~791.9511 18,~~429~~419,~~791~~990.1167 0708/01/2002 991084104 N/A 12/01/2011 N 16,~~324~~310,~~275~~339.5905 16,~~310~~299,~~339~~483.0584 0708/01/2002 991084155 N/A 10/01/2011 N 13,~~920~~909,~~336~~038.6476 13,~~909~~900,~~038~~492.7659 0608/01/2002 991084156 10/01/2011 10/01/2031 N 11,~~238~~229,~~504~~717.6981 11,~~229~~223,~~717~~212.8149 0708/01/2002 991084106 N/A 07/01/2008 N 10,~~898~~888,~~463~~905.4726 10,~~888~~879,~~905~~291.2606 0708/01/2002 991033866 N/A 07/01/2011 N 3,~~840~~836,~~852~~335.3179 3,~~836~~832,~~335~~619.7906 0708/01/2002 991033865 N/A 07/01/2011 N 32,~~001~~998,~~809~~279.4153 2,~~998~~995,~~279~~374.5373 0708/01/2002 991031883 N/A 07/01/2011 N 2,~~046~~044,~~688~~281.7198 2,~~044~~042,~~281~~301.9843 0708/01/2002 991031883 N/A 07/01/2011 N 1,~~467~~465,~~683~~957.0922 1,~~465~~464,~~957~~536.2297 0708/01/2002 991084158 N/A 08/01/2011 N 10,~~129~~121,~~401~~258.9163 10,~~121~~115,~~258~~148.6335 0708/01/2002 991084157 N/A 07/01/2011 N 10,~~129~~122,~~958~~334.1657 10,~~122~~116,~~334~~846.5735 0708/01/2002 991084107 N/A 01/01/2009 N 9,~~945~~933,~~020~~838.6801 9,~~933~~922,~~838~~592.0125 0708/01/2002 991033595 N/A 12/01/2011 N 9,~~958~~951,~~898~~205.2538 9,~~951~~945,~~205~~534.3890 0708/01/2002 991032394 N/A 09/01/2011 N 8,~~981~~974,~~379~~321.2839 8,~~974~~969,~~321~~089.3904 0708/01/2002 991084159 N/A 03/01/2012 N 8,~~583~~576,~~189~~365.2464 8,~~576~~571,~~365~~225.6468 0708/01/2002 991031771 N/A 05/01/2011 N 8,~~481~~474,~~874~~800.3808 8,~~474~~469,~~800~~403.0854 0708/01/2002 991084160 N/A 11/01/2011 N 8,~~453~~447,~~461~~737.3424 8,~~447~~441,~~737~~973.2478 0608/01/2002 991084108 N/A 09/01/2011 N 8,~~415~~406,~~791~~124.1775 8,~~406~~396,~~124~~394.7585 0708/01/2002 991084109 N/A 08/01/2008 N 7,~~750~~742,~~841~~165.4317 7,~~742~~733,~~165~~438.1730 0708/01/2002 991031088 N/A 05/01/2011 N 6,~~148~~143,~~450~~691.9348 6,~~143~~140,~~691~~213.4889 0708/01/2002 991031030 N/A 05/01/2011 N 1,~~527~~526,~~826~~689.6195 1,~~526~~525,~~689~~880.9542 0708/01/2002 991084161 N/A 11/01/2004 N 7,~~183~~124,~~861~~641.5317 7,~~124~~065,~~641~~022.1755 0708/01/2002 991084110 N/A 12/01/2011 N 6,~~471~~466,~~441~~149.8325 6,~~466~~462,~~149~~118.2515 0708/01/2002 991084162 N/A 09/01/2011 N 6,~~384~~376,~~793~~885.5596 6,~~376~~370,~~885~~235.9630 0708/01/2002 991084111 N/A 11/01/2005 N 6,~~100~~090,~~841~~346.7988 6,~~090~~079,~~346~~792.8806 0708/01/2002 991084112 N/A 02/01/2012 N 6,~~078~~073,~~565~~132.5808 6,~~073~~067,~~132~~668.0829 0708/01/2002 991084113 N/A 01/01/2009 N 5,~~973~~968,~~878~~565.3250 5,~~968~~963,~~565~~222.5079 0708/01/2002 991084114 N/A 11/01/2006 N 5,~~934~~924,~~632~~108.9132 5,~~924~~913,~~108~~512.3247 0708/01/2002 991084165 N/A 07/01/2011 N 5,~~851~~846,~~536~~963.5387 5,~~846~~843,~~963~~593.8743 0708/01/2002 991084115 N/A 01/01/2010 N 5,~~370~~365,~~964~~056.5085 5,~~365~~359,~~056~~115.8523 0708/01/2002 991084166 N/A 10/01/2011 N 5,~~334~~329,~~114~~743.8806 5,~~329~~326,~~743~~418.0618 0708/01/2002 991084168 N/A 01/01/2012 N 5,~~163~~160,~~901~~387.5718 5,~~160~~158,~~387~~010.1815 0708/01/2002 991084169 N/A 09/01/2011 N 5,~~136~~132,~~996~~863.2324 5,~~132~~129,~~863~~757.24 07 08/01/2002 991031838 N/A 10/01/2011 N 5,~~071~~067,~~982~~985.1219 5,~~067~~065,~~985~~012.1923 0708/01/2002 991033214 N/A 02/01/2007 N 4,~~984~~980,~~807~~958.9826 4,~~980~~978,~~958~~114.26 07 08/01/2002 991034940 N/A 02/01/2007 N 4,~~980~~976,~~369~~661.7757 4,~~976~~973,~~661~~983.5789 0708/01/2002 991084171 N/A 11/01/2011 N 4,~~923~~918,~~043~~828.2553 4,~~918~~915,~~828~~545.5367 0708/01/2002 991084116 N/A 09/01/2006 N 4,~~806~~789,~~122~~666.4011 4,~~789~~773,~~666~~113.1183 0708/01/2002 991084117 N/A 11/01/2009 N 4,~~812~~807,~~524~~438.6038 4,~~807~~803,~~438~~265.3802 0708/01/2002 991084118 N/A 07/01/2007 N 4,~~733~~725,~~331~~728.7862 4,~~725~~718,~~728~~072.6240 0708/01/2002 991084119 N/A 12/01/2011 N 4,~~532~~528,~~498~~791.3046 4,~~528~~525,~~791~~968.4614 0708/01/2002 991084120 N/A 01/01/2012 N 4,~~382~~379,~~697~~173.6097 4,~~379~~375,~~173~~629.9700 0708/01/2002 991029728 N/A 08/01/2011 N 4,~~321~~317,~~162~~810.8824 4,~~317~~315,~~810~~346.2473 0708/01/2002 991084172 N/A 02/01/2012 N 4,~~280~~275,~~213~~195.0949 4,~~275~~271,~~195~~038.4934 0708/01/2002 991084173 N/A 12/01/2011 N 4,~~130~~127,~~923~~410.7980 4,~~127~~124,~~410~~679.8087 0708/01/2002 991084121 N/A 09/01/2011 N 4,~~075~~072,~~182~~048.0020 4,~~072~~069,~~048~~755.2031 0708/01/2002 991031914 N/A 06/01/2011 N 4,~~067~~064,~~756~~672.2253 4,~~064~~062,~~672~~446.5317 0708/01/2002 991084122 N/A 11/01/2013 N 3,~~905~~895,~~730~~301.1596 3,~~895~~884,~~301~~811.9629 0708/01/2002 991084123 N/A 12/01/2011 N 3,~~912~~909,~~733~~533.2527 3,~~909~~907,~~533~~096.2700 0708/01/2002 991084174 N/A 02/01/2012 N 3,~~813~~810,~~718~~859.5121 3,~~810~~808,~~859~~785.2128 0708/01/2002 991084124 N/A 11/01/2010 N 3,~~770~~766,~~163~~390.4363 3,~~766~~763,~~390~~364.6371 0708/01/2002 991033152 N/A 12/01/2011 N 3,~~733~~730,~~636~~600.3272 3,~~730~~728,~~600~~296.7206 0708/01/2002 991034877 N/A 01/01/2012 N 3,~~637~~634,~~626~~949.1668 3,~~634~~633,~~949~~034.6849 0708/01/2002 991084125 N/A 10/01/2011 N 3,200,000.00 3,200,000.00 0708/01/2002 991084126 N/A 11/01/2008 N 2,~~927~~923,~~056~~962.2774 2,~~923~~921,~~962~~424.7443 0708/01/2002 991084127 N/A 10/01/2008 N 2,~~895~~892,~~164~~187.6419 2,~~892~~889,~~187~~773.1943 0708/01/2002 991084128 N/A 09/01/2011 N 2,~~533~~531,~~155~~056.1953 2,~~531~~529,~~056~~453.5355 0708/01/2002 991084129 N/A 09/01/2011 N 2,~~468~~466,~~990~~988.5853 2,~~466~~465,~~988~~477.5323 0708/01/2002 991084130 N/A 09/01/2011 N 2,~~284~~282,~~806~~913.6574 2,~~282~~281,~~913~~467.7491 0708/01/2002 991084176 N/A 08/01/2011 N 2,~~184~~182,~~225~~416.1793 2,~~182~~181,~~416~~037.9387 0708/01/2002 991084131 N/A 10/01/2008 N 2,~~023~~021,~~645~~495.7040 2,~~021~~019,~~495~~728.4089 0708/01/2002 991084177 N/A 02/01/2012 N 1,~~894~~892,~~181~~706.2076 1,~~892~~891,~~706~~612.7629 0708/01/2002 991084178 N/A 08/01/2011 N 1,~~489~~488,~~369~~148.8886 1,~~488~~487,~~148~~222.8658 0708/01/2002 991084179 N/A 10/01/2011 N 1,~~118~~117,~~848~~970.6642 1,117,~~970~~318.4269 0708/01/2002 991084180 N/A 10/01/2009 N 1,~~001~~000,~~378~~622.5600 1,000,~~622~~094.0071 0708/01/2002 991084132 N/A 11/01/2008 N ~~901~~900,~~745~~792.6057 900,~~792~~010.5759 0708/01/2002 Totals ~~843~~842,~~367~~399,~~293~~118.2634 ~~842~~841,~~399~~530,~~118~~458.3605

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 08/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/15/2002 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 08/15/2002 0 $0.00 0 $0.00 07/15/2002 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 05/15/2002 0 $0.00 0 $0.00 04/15/2002 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 08/15/2002 7.529061% 7.450832% 90 07/15/2002 7.529193% 7.450967% 91 06/17/2002 7.529301% 7.451078% 92 05/15/2002 7.529430% 7.451211% 93 04/15/2002 7.529536% 7.451320% 94 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) ~~991084134~~No 2Delinquent 0Loans ~~06/01/2002~~this ~~0.00 0.00 A 991084155 22 0 06/01/2002 0.00 0.00 B 991084160 36 0 06/01/2002 0.00 0.00 B Totals 3 0.00 0.00~~Period

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~991084134~~No ~~25,349,369.79~~Delinquent ~~0.00~~Loans ~~991084155~~this ~~13,920,336.64 0.00 991084160 8,453,461.34 0.00 Totals 47,723,167.77 0.00~~Period

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: ~~Total for Status Code = A~~ (1 ~~loan~~) ~~0.00 0.00 25,349,369.79 0.00 Total for~~ Status ~~Code = B (2 loans) 0.00 0.00 22,373,797.98 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 · MORGAN STANLEY DEAN WITTER CAP I INC DEP SERIES 2002-HQ