8-K 1 bsc01tp2.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.: 333-87381-01 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. 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 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 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. 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, 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 2001-TOP2, relating to the August 15, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc., 9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 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:08/15/2002 Record Date: 07/31/2002 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 ~~314~~313,~~172~~150,~~429~~631.4048 1863,~~021,797~~789.9298 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.~~351569~~574267% 23,906,000.00 23,906,000.00 0.00 F 07383FFW3 7.~~691569~~914267% 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 Totals 1,006,576,558.00 ~~994~~993,~~881~~860,~~987~~189.4048 1863,~~021,797~~789.9298

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FFN3 1,~~591~~586,~~806~~629.9887 0.00 0.00 2,~~613~~450,~~604~~419.9085 ~~313~~312,~~150~~286,~~631~~841.4850 15.1921% A-2 07383FFP8 2,860,504.20 0.00 0.00 2,860,504.20 529,723,000.00 15.1921% B 07383FFQ6 145,981.55 0.00 0.00 145,981.55 26,422,000.00 12.5354% C 07383FFR4 171,876.95 0.00 0.00 171,876.95 30,198,000.00 9.4950% D 07383FFU7 58,209.25 0.00 0.00 58,209.25 10,065,000.00 8.4849% E 07383FFV5 ~~146~~150,~~455~~892.5003 0.00 0.00 ~~146~~150,~~455~~892.5003 23,906,000.00 6.08% F 07383FFW3 5658,~~456~~090.1172 0.00 0.00 5658,~~456~~090.1172 8,808,000.00 5.1920% G 07383FFX1 82,875.47 0.00 0.00 82,875.47 16,357,000.00 3.5455% H 07383FFY9 31,874.40 0.00 0.00 31,874.40 6,291,000.00 2.91% J 07383FFZ6 38,248.27 0.00 0.00 38,248.27 7,549,000.00 2.15% K 07383FGA0 19,126.67 0.00 0.00 19,126.67 3,775,000.00 1.77% L 07383FGB8 25,500.53 0.00 0.00 25,500.53 5,033,000.00 1.27% M 07383FGC6 12,752.80 0.00 0.00 12,752.80 2,517,000.00 1.01% N 07383FGD4 48,~~969~~900.4489 0.00 0.00 48,~~969~~900.4489 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% Totals 5,~~290~~291,~~638~~463.1260 0.00 0.00 6,~~312~~155,~~436~~253.0458 ~~993~~992,~~860~~996,~~189~~399.4850

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FFS2 0.~~677283~~768071% 1,006,576,558.00 ~~994~~993,~~881~~860,~~987~~189.5361 X-2 07383FFT0 1.~~136866~~359566% 551,685,000.00 551,685,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FFS2 ~~561~~636,~~513~~129.6669 0.00 ~~561~~636,~~513~~129.6669 ~~993~~992,~~860~~996,~~189~~399.6163 X-2 07383FFT0 ~~522~~625,~~659~~043.7125 0.00 ~~522~~625,~~659~~043.7125 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 ~~964~~960.~~11244281~~97681410 32.~~13562871~~65074395 4.~~88483639~~86894920 0.00000000 0.00000000 ~~960~~958.~~97681410~~32607015 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.~~12630720~~31188948 0.00000000 0.00000000 1,000.00000000 F 07383FFW3 1,000.00000000 0.00000000 6.~~40964010~~59522252 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 4.~~86504971~~85823935 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 ~~988~~987.~~38183705~~36671514 0.~~55784496~~63197348 0.00000000 ~~987~~986.~~36671514~~50856881 X-2 07383FFT0 1,000.00000000 01.~~94738793~~13297126 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1,~~141~~143,~~187~~315.0816 Servicing Advances Outstanding 2010,~~026~~275.8025 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 5355,~~811~~211.8727 Less Delinquent Servicing Fees 11,~~028~~305.2759 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~940~~11,028.5727 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4354,~~724~~933.1795

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,~~591~~586,~~806~~629.9887 0.00 0.00 0.00 1,~~591~~586,~~806~~629.9887 0.00 1,~~591~~586,~~806~~629.9887 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 ~~561~~636,~~513~~129.6669 0.00 0.00 0.00 ~~561~~636,~~513~~129.6669 0.00 ~~561~~636,~~513~~129.6669 0.00 X-2 ~~522~~625,~~659~~043.7125 0.00 0.00 0.00 ~~522~~625,~~659~~043.7125 0.00 ~~522~~625,~~659~~043.7125 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~~150,~~455~~892.5003 0.00 0.00 0.00 ~~146~~150,~~455~~892.5003 0.00 ~~146~~150,~~455~~892.5003 0.00 F 5658,~~456~~090.1172 0.00 0.00 0.00 5658,~~456~~090.1172 0.00 5658,~~456~~090.1172 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 N 50,998.83 0.00 0.00 0.00 50,998.83 0.00 48,~~969~~900.4489 810,~~494~~635.8482 Total 6,~~376~~554,~~840~~734.8848 0.00 0.00 0.00 6,~~376~~554,~~840~~734.8848 0.00 6,~~374~~552,~~811~~636.4954 810,~~494~~635.8482

Other Required Information Available Distribution Amount (1) 7,~~396~~416,~~609~~426.4152 Principal Distribution Amount 1863,~~021,797~~789.9298 (a) Principal portion of Scheduled Payments 1863,~~021,797~~789.9298 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~~.00~~ Aggregate Unpaid Principal Balance of the Mortgage Loans 993,~~975~~091,~~311~~657.6910 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~993~~992,~~860~~997,~~964~~174.4749 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 4557,~~753~~031.5689 Servicing Fee paid 4354,~~724~~933.1795 Special Servicing Fee paid 2,~~029~~097.3994 Trustee Fee Paid ~~829~~852.0734 Paying Agent Fee Paid 1,~~243~~278.6051 (1) The Available Distribution Amount includes any Prepayment Premiums. Expense Losses (Additional Trust Fund Expenses) 2,~~029~~097.3994 (i) Special Servicing and Liquidation Fees 2,~~029~~097.3994 (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 4 3,~~384~~380,~~760~~758.7807 0.34 ~~102~~101 7.~~8371~~8370 1.~~969366~~969424 1,000,001 to 2,000,000 13 21,~~285~~239,~~771~~159.8828 2.14 ~~118~~117 7.~~6802~~6805 1.~~873436~~923848 2,000,001 to 3,000,000 19 48,~~230~~181,~~827~~565.4829 4.85 ~~103~~102 7.~~5685~~5684 2.~~010318~~026206 3,000,001 to 4,000,000 18 63,~~164~~119,~~495~~656.9871 6.36 ~~109~~108 7.~~7550~~7551 1.~~849939~~880531 4,000,001 to 5,000,000 14 65,~~648~~574,~~801~~836.5782 6.6160 ~~103~~102 7.~~8825~~8824 1.~~647393~~647429 5,000,001 to 6,000,000 15 80,~~473~~379,~~260~~715.3193 8.1009 ~~103~~102 7.6540 1.~~658246~~680919 6,000,001 to 7,000,000 12 78,~~967~~872,~~652~~484.2146 7.9594 ~~125~~124 7.~~6315~~6314 1.~~685731~~680865 7,000,001 to 8,000,000 6 43,~~932~~895,~~969~~311.2817 4.42 ~~118~~117 7.6247 1.~~572539~~572544 8,000,001 to 9,000,000 7 59,~~521~~469,~~712~~099.9868 5.99 ~~107~~106 7.~~6701~~6702 1.~~982637~~982893 9,000,001 to 10,000,000 6 57,~~356~~305,~~558~~938.9159 5.77 9796 7.~~6337~~6338 1.~~480481~~480606 10,000,001 to 15,000,000 13 149,~~649~~532,~~383~~829.1248 15.06 8988 7.~~8303~~8302 1.~~850744~~850747 15,000,001 to 20,000,000 8 136,~~289~~173,~~459~~132.0746 13.71 9392 7.~~9339~~9337 1.~~521675~~521642 20,000,001 to 25,000,000 1 23,~~745~~730,~~160~~217.8552 2.39 ~~105~~104 7.3800 1.940000 25,000,001 and greater 4 162,~~210~~142,~~150~~469.0503 16.3233 8281 7.~~8461~~8463 1.~~649216~~621015 Totals 140 ~~993~~992,~~860~~997,~~964~~174.4749 100.00 9998 7.7590 1.~~715545~~716199

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 6 2928,~~001~~975,~~733~~908.4349 2.92 9392 7.~~9634~~9633 1.~~663932~~663887 California 42 250,~~512~~280,~~728~~821.6069 25.2120 ~~107~~106 7.~~7246~~7247 1.~~878396~~876077 Colorado 5 31,~~684~~657,~~517~~608.9829 3.19 ~~103~~102 7.~~7378~~7380 1.~~446431~~446370 Florida 5 45,~~926~~884,~~961~~222.9448 4.62 9291 7.~~9687~~9688 1.~~175177~~175248 Georgia 2 6,~~885~~880,~~790~~554.7432 0.69 ~~100~~99 8.1124 1.~~457582~~457557 Idaho 1 ~~735~~734,~~693~~954.4299 0.07 ~~102~~101 7.8700 2.140000 Illinois 6 76,~~514~~480,~~038~~019.0846 7.70 6766 8.~~2433~~2437 1.~~449500~~460146 Indiana 2 6,~~596~~593,~~613~~132.8225 0.66 ~~101~~100 8.0532 1.~~371696~~397164 Iowa 1 2,~~860~~858,~~974~~951.1439 0.29 ~~103~~102 7.0500 1.740000 Kansas 2 2,~~955~~952,~~108~~878.7697 0.30 ~~102~~101 7.6308 2.~~047457~~047505 Kentucky 2 4,~~767~~753,~~676~~572.0714 0.48 ~~104~~103 7.~~2707~~2701 1.~~678486~~704357 Louisiana 2 10,~~609~~603,~~194~~595.6352 1.07 ~~102~~101 8.0216 1.~~172644~~434458 Maryland 4 14,~~664~~657,~~347~~440.0805 1.48 9291 7.5524 2.~~037828~~046940 Massachusetts 7 63,~~135~~061,~~767~~665.8104 6.35 ~~111~~110 7.~~5764~~5760 1.~~625868~~626074 Michigan 16 64,~~203~~155,~~663~~508.4261 6.46 ~~102~~101 7.~~8413~~8414 1.~~458805~~458791 Minnesota 2 9,~~056~~048,~~243~~818.2691 0.91 ~~102~~101 7.~~4868~~4867 1.~~894969~~894982 Missouri 1 3,~~763~~761,~~677~~614.9644 0.38 6766 7.8200 12.~~850000~~320000 Nevada 2 3,~~429~~423,~~749~~146.8584 0.3534 ~~121~~120 8.~~1580~~1581 1.~~687442~~687120 New Hampshire 1 4,~~947~~944,~~157~~062.1554 0.50 ~~105~~104 7.4000 1.680000 New Jersey 5 80,~~485~~414,~~704~~688.4557 8.10 9594 7.~~4014~~4012 1.~~894052~~837354 New York 5 75,~~952~~870,~~098~~132.5699 7.64 7675 7.~~8686~~8683 1.~~823094~~823304 North Carolina 4 22,~~612~~605,~~059~~292.6837 2.28 ~~102~~101 7.~~6254~~6253 1.~~891924~~892109 Ohio 2 10,~~884~~864,~~376~~141.7063 1.1009 ~~102~~101 7.~~2095~~2096 1.~~736693~~736718 Oregon 1 2,~~158~~156,~~984~~877.8085 0.22 ~~102~~101 8.0000 2.040000 Pennsylvania 4 17,~~413~~402,~~246~~359.3034 1.75 ~~103~~102 7.4708 1.~~651759~~651765 Tennessee 2 10,~~920~~910,~~974~~678.4669 1.10 ~~103~~102 7.8554 1.~~538684~~538681 Texas 8 43,~~256~~211,~~892~~280.6655 4.35 ~~121~~120 7.~~7714~~7715 1.~~940006~~940021 Utah 2 33,~~111~~089,~~800~~426.9459 3.33 ~~105~~104 7.1547 1.474614 Virginia 6 5857,~~025~~987,~~255~~392.0032 5.84 ~~104~~103 7.~~9902~~9904 1.~~770230~~770142 Washington,DC 1 6,~~787~~776,~~932~~427.7817 0.68 ~~173~~172 8.5000 3.080000 Totals 149 ~~993~~992,~~860~~997,~~964~~174.4749 100.00 9998 7.7590 1.~~715545~~716199

Debt Service Coverage Ratio (1) % of Debt Service # of Scheduled %Agg. ofWAM Weighted Coverage Ratio Loans Balance ~~Agg~~Bal. ~~WAM~~(2) WAC Avg DSCR(1) ~~Bal. (2)~~ 1.00 or less 43 2015,~~454~~190,~~014~~774.7941 21.0653 8578 7.~~6748~~6007 0.~~765645~~740549 1.01 to 1.10 32 2726,~~619~~093,~~801~~392.1209 2.7863 9995 7.~~9185~~9623 1.~~067617~~068055 1.11 to 1.20 2 22,~~907~~878,~~164~~964.0968 2.30 ~~119~~118 7.6289 1.~~169056~~169036 1.21 to 1.30 6 55,~~310~~270,~~243~~112.5794 5.57 ~~111~~110 7.~~7744~~7745 1.274317 1.31 to 1.40 11 125,~~620~~530,~~464~~279.6285 12.64 7170 8.3857 1.~~372494~~372502 1.41 to 1.50 18 ~~127~~129,~~559~~879,~~374~~126.1428 1213.8308 ~~105~~104 7.~~5601~~5639 1.~~458560~~459613 1.51 to 1.60 1719 ~~103~~108,~~982~~200,~~706~~321.3515 10.4690 101 7.~~8785~~8716 1.~~537214~~538162 1.61 to 1.70 16 ~~130~~129,~~110~~984,~~680~~319.3337 13.09 ~~101~~100 7.~~7783~~7785 1.~~650790~~650782 1.71 to 1.80 8 41,~~606~~562,~~130~~991.2511 4.19 9190 7.~~8962~~8959 1.~~742601~~742598 1.81 and greater 55 338,~~690~~406,~~385~~892.2161 34.08 ~~105~~104 7.~~5389~~5388 2.~~235092~~223913 Totals 140 ~~993~~992,~~860~~997,~~964~~174.4749 100.00 9998 7.7590 1.~~715545~~716199

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 39 242,~~634~~415,~~485~~880.4186 24.41 ~~103~~102 7.7070 1.~~812951~~821746 Lodging 5 96,~~281~~239,~~717~~498.4235 9.69 6463 8.~~4543~~4545 1.~~694648~~694502 Mobile Home Park 8 28,~~411~~384,~~401~~441.3845 2.86 ~~101~~100 7.~~8729~~8730 1.~~448335~~452574 Multi-Family 17 107,~~752~~666,~~896~~986.1105 10.84 ~~103~~102 7.~~5506~~5507 1.~~436378~~437921 Office 32 291,~~444~~192,~~409~~916.3988 29.32 9796 7.~~6503~~6502 1.~~801239~~785627 Retail 43 215,~~640~~412,~~800~~584.6710 21.7069 ~~111~~110 7.~~7228~~7227 1.~~660306~~673264 Self Storage 5 11,~~695~~684,~~254~~866.0980 1.18 ~~100~~99 8.~~1336~~1337 1.~~970981~~971037 Totals 149 ~~993~~992,~~860~~997,~~964~~174.4749 100.00 9998 7.7590 1.~~715545~~716199

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 7372,~~028~~955,~~637~~600.7963 7.35 ~~104~~103 6.9391 2.~~071043~~009851 7.001% to 7.500% 45 313,~~400~~137,~~397~~493.2857 31.53 ~~102~~101 7.3218 1.~~903584~~903165 7.501% to 8.000% 62 356,~~654~~324,~~065~~528.4266 35.8988 ~~109~~108 7.7861 1.~~607527~~621123 8.001% to 8.500% 20 ~~134~~133,~~042~~925,~~375~~323.9372 13.49 ~~102~~101 8.2180 1.~~567428~~570503 8.501% to 9.000% 5 86,~~443~~403,~~084~~249.5682 8.70 5453 8.6419 1.~~480734~~480621 9.001% to 9.500% 1 19,~~542~~509,~~920~~441.5075 1.9796 4241 9.2500 1.340000 9.501% to 10.000% 1 10,~~749~~741,~~482~~536.9934 1.08 9190 9.6400 1.820000 10.001% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 140 ~~993~~992,~~860~~997,~~964~~174.4749 100.00 9998 7.7590 1.~~715545~~716199

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 0 0.00 0.00 0 0.0000 0.000000 13 to 24 months ~~127~~126 ~~882~~876,~~089~~633,~~576~~618.7611 88.7528 ~~100~~99 7.~~7038~~7028 1.~~727867~~727499 25 to 36 months 34 3236,~~033~~779,~~708~~813.6399 3.2270 90 8.~~6085~~5160 1.~~416954~~483513 37 to 48 months 32 1913,~~588~~696,~~214~~015.9102 1.9738 ~~156~~165 7.~~2223~~2747 1.~~749348~~457689 49 months and greater 78 6065,~~149~~887,~~464~~727.1737 6.0564 7479 8.~~2901~~1842 1.~~682855~~749484 Totals 140 ~~993~~992,~~860~~997,~~964~~174.4749 100.00 9998 7.7590 1.~~715545~~716199

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,~~178~~090,~~933~~507.2648 12.19 4241 8.~~3978~~3977 1.~~557283~~558338 61 to 120 months 114 ~~778~~777,~~238~~658,~~440~~756.8944 78.3031 ~~101~~100 7.6776 1.~~727857~~727972 121 to 180 months 13 60,~~174~~076,~~021~~212.4406 6.05 ~~147~~146 7.~~5295~~5294 1.~~921555~~935006 181 months and greater 2 13,~~541~~519,~~935~~093.6833 1.36 ~~206~~205 7.6028 1.~~654337~~626371 Totals 136 ~~973~~972,~~133~~344,~~331~~569.2731 97.9192 9897 7.7571 1.~~717570~~718226

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 1 4,~~742~~715,~~634~~091.5849 0.4847 ~~114~~113 8.2500 1.520000 121 to 180 months 2 12,~~116~~076,~~109~~211.5185 1.22 ~~164~~163 7.8395 1.~~308671~~308683 181 months and greater 1 3,~~868~~861,~~889~~301.1184 0.39 ~~223~~222 7.3900 2.720000 Totals 4 20,~~727~~652,~~633~~605.2018 2.0908 163 7.~~8495~~8492 1.~~620454~~620794

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 9.3233 6665 8.0677 1.951015 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 1 1,~~801~~789,~~706~~632.2533 0.18 ~~103~~102 7.5600 1.~~890000~~960000 121 to 180 months 7 11,~~533~~495,~~978~~628.7438 1.16 ~~145~~144 7.5722 1.~~562861~~669529 181 to 240 months 12 86,~~678~~519,~~805~~985.7383 8.7271 9796 8.~~1536~~1537 1.~~748173~~743828 241 to 300 months 37 ~~210~~209,~~081~~843,~~515~~285.8118 21.1413 ~~104~~103 7.~~7762~~7763 1.~~813711~~814097 301 months and greater 73 570,~~387~~046,~~324~~037.7459 57.3941 ~~100~~99 7.6437 1.~~642174~~641436 Totals 136 ~~973~~972,~~133~~344,~~331~~569.2731 97.9192 9897 7.7571 1.~~717570~~718226

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1 year or less 140 ~~993~~992,~~860~~997,~~964~~174.4749 100.00 9998 7.7590 1.~~715545~~716199 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 140 ~~993~~992,~~860~~997,~~964~~174.4749 100.00 9998 7.7590 1.~~715545~~716199 (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 ~~238~~246,~~853~~590.5194 3730,~~758~~021.5512 6.900% 600871342 3 IN Holland MI 6163,~~331~~327.5859 75,~~102~~106.3029 7.910% 600871343 4 IN Kentwood MI 5658,~~404~~239.0065 64,~~531~~696.6803 7.910% 600871344 5 IN Kentwood MI 3536,~~490~~645.5457 42,~~109~~954.8784 7.910% 600871346 6 IN Zeeland Township MI 3031,~~603~~599.2219 32,~~543~~547.9093 7.910% 600871347 7 IN Byron Township MI 3031,~~514~~507.0006 32,~~533~~540.5751 7.910% 600871348 8 IN Kentwood MI 2930,~~897~~870.54 32,~~462~~489.19 7.910% 600871349 9 IN Kentwood MI 2829,~~541~~470.9584 32,~~305~~376.2132 7.910% 310900208 10 OF Fairfax VA ~~273~~282,~~436~~346.3138 2819,~~612~~702.6659 8.299% 600871300 13 RT Provo UT ~~154~~159,~~928~~952.5451 2217,~~981~~957.2831 7.090% 850200415 14 OF New York NY ~~146~~150,~~153~~900.8350 1914,~~690~~943.0033 7.380% 700200446 15 OF Valhalla NY 150,~~899~~643.4435 33,~~222~~478.6675 9.250% 600871301 16 MF Mansfield NJ ~~111~~115,~~541~~163.0080 1411,~~687~~064.5878 7.530% 700200447 17 OF Framingham MA ~~112~~116,~~764~~431.1502 1310,~~992~~325.5164 7.630% 600871302 18 RT San Jose CA ~~115~~118,~~220~~969.5131 139,~~540~~792.9111 7.880% 310900277 19 MH Mountain View CA ~~107~~111,~~981~~493.1044 129,~~957~~444.1480 7.800% 600871341 20 OF New York NY ~~101~~104,~~606~~909.7425 139,~~064~~761.4493 7.500% 600871303 21 MF St. Petersburg FL 105,~~260~~173.0200 13,~~005~~092.4446 8.030% 600871304 22 IN Austin TX 96,~~715~~592.2170 19,~~243~~366.6314 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 81,~~446~~302.0786 23,~~638~~781.3556 7.270% 310900306 26 LO Mountain View CA 7679,~~714~~170.5658 1513,~~659~~203.3432 7.500% 600871306 27 IN Carlstadt NJ 83,~~780~~626.4564 2021,~~949~~103.6041 8.810% 850200378 28 RT North Attleboro MA 6769,~~044~~220.0272 96,~~117~~941.7606 7.400% 700200353 29 LO Milpitas CA 8689,~~440~~232.4565 107,~~738~~946.8565 9.640% 600871307 30 IN Phoenix AZ 6971,~~075~~321.3318 86,~~534~~288.1227 7.710% 310900282 31 IN San Jose CA 6769,~~591~~759.9323 1210,~~850~~683.5828 7.750% 600871308 32 MF Arvada CO 6870,~~139~~357.8077 75,~~883~~665.1922 7.860% 600871309 33 IN Longmont CO 6971,~~015~~263.3708 75,~~579~~331.6392 8.090% 310900297 34 IN Sunnyvale CA 6467,~~992~~076.4780 1210,~~252~~167.0774 7.780% 310900115 35 MH Various MI 6769,~~202~~389.7698 75,~~628~~441.4321 8.050% 850200408 41 LO Miami FL 6062,~~276~~185.8549 1513,~~807~~898.0137 7.390% 310900249 42 IN Los Angeles CA 6567,~~333~~431.7403 119,~~715~~618.4415 7.980% 600871310 43 OF Pleasanton CA 5860,~~457~~326.4488 1210,~~728~~859.9955 7.220% 310900254 44 IN Fremont CA 6163,~~784~~794.2301 75,~~389~~380.8103 7.810% 850200374 45 OF Chantilly VA 5859,~~081~~968.5523 75,~~644~~757.6193 7.500% 310900308 46 OF Asheville NC 5254,~~500~~250.00 0.00 7.000% 310900353 48 IN Milpitas CA 5355,~~392~~059.2700 1715,~~499~~833.9320 7.500% 600871311 49 RT Knoxville TN 5658,~~853~~678.9997 108,~~274~~449.6870 7.930% 850200358 50 LO Tampa FL 6163,~~312~~287.2691 97,~~146~~170.3873 8.645% 310900231 51 IN Cleveland OH 4749,~~946~~436.77 1716,~~953~~463.64 7.000% 600871312 52 IN Torrance CA 52,431.67 0.00 7.720% 850200422 53 OF El Segundo CA 4849,~~105~~649.4653 87,~~839~~295.9689 7.810% 310900075 54 IN Boca Raton FL 4951,~~404~~013.6511 53,~~575~~966.4195 7.990% 310900327 55 Various York PA 4647,~~246~~749.7240 64,~~019~~516.5688 7.500% 600871314 57 RT Houston TX 4546,~~503~~946.8662 1110,~~448~~005.5680 7.510% 600871315 58 MF Holly Springs NC 4547,~~733~~221.2652 54,~~654~~166.3812 7.430% 700200377 59 OF Southborough MA 4647,~~354~~738.8071 2322,~~407~~023.8089 8.000% 310900265 60 MF Sonora CA 4445,~~447~~870.7639 97,~~129~~706.1047 7.500% 310900264 61 MF Salt Lake City UT 4244,~~664~~049.3755 54,~~802~~417.2204 7.400% 600871313 62 OF Washington DC 48,~~162~~081.1219 11,~~424~~505.6861 8.500% 850200414 63 OF San Francisco CA 4142,~~266~~605.2960 54,~~803~~464.8756 7.250% 310900272 64 RT Rancho Cordova CA 4345,~~912~~341.7801 53,~~303~~875.5431 7.780% 600871316 65 RT Freehold NJ 4344,~~171~~555.4648 86,~~235~~851.5553 7.760% 600871317 66 MF Boothwyn PA 3940,~~414~~691.2468 54,~~947~~670.9248 7.100% 600871318 67 MF Waukegan IL 3738,~~731~~948.9510 65,~~888~~672.3217 7.010% 850200427 68 RT Thornton CO 3638,~~982~~134.3222 1312,~~412~~260.1121 7.000% 310900298 69 RT Sacramento CA 40,~~446~~364.7681 12,~~754~~836.6055 7.710% 600871320 70 OF Durham NC 4547,~~519~~005.4594 42,~~087~~601.6819 8.760% 310900330 71 IN Glen Burnie MD 3738,~~264~~474.5506 53,~~198~~989.7221 7.290% 600871323 72 MF Blackman MI 3435,~~734~~814.5280 1211,~~955~~874.0476 6.950% 600871319 73 IN Alexandria VA 34,~~829~~769.1842 10,~~100~~160.6137 7.100% 310900259 74 IN La Mirada CA 3334,~~807~~903.9182 53,~~051~~955.4251 7.130% 700200127 75 RT Rancho Cucamonga CA 3839,~~304~~550.1242 43,~~292~~046.7040 8.250% 600871324 76 RT Phoenix AZ 38,~~297~~233.2834 8,~~895~~959.4741 8.625% 600871321 77 RT Northfield IL 3332,~~067~~954.4559 17,~~760~~873.9177 7.625% 700200341 78 RT Slidell LA 3637,~~486~~675.6643 32,~~911~~722.1336 8.150% 310900318 79 RT Bossier City LA 3435,~~484~~607.8012 32,~~999~~876.0775 7.890% 310900322 80 OF Costa Mesa CA 3233,~~258~~305.5280 43,~~401~~354.4618 7.390% 310900250 81 MF Flagstaff AZ 3334,~~648~~727.3506 65,~~418~~340.8817 7.760% 850200368 82 RT Huntington Beach CA 3435,~~176~~246.5596 98,~~987~~917.4908 8.000% 700200356 83 OF Valencia CA 3132,~~753~~774.7921 54,~~976~~956.5816 7.390% 310900299 84 IN Fridley MN 3132,~~106~~115.0210 43,~~437~~428.7163 7.270% 600871322 85 RT Framingham/Natick MA 32,~~793~~605.6861 27,~~355~~543.0209 8.250% 310900315 86 IN Fremont CA 3132,~~512~~535.3395 43,~~147~~123.6199 7.500% 310900293 87 OF Sacramento CA 3132,~~266~~267.7045 65,421.8510 7.500% 850200406 88 OF Salem NH 3031,~~532~~524.6738 43,~~086~~094.3261 7.400% 850200417 89 RT Newton MA 3031,~~771~~756.1292 65,~~178~~192.4464 7.500% 600871325 90 IN Plymouth MI 32,~~521~~481.5832 6,~~068~~108.1137 7.960% 700200448 91 RT Houston TX 3436,~~868~~006.9702 32,~~463~~326.3732 8.468% 310900146 92 RT Costa Mesa CA 3132,~~456~~464.4307 65,~~017~~009.4682 7.895% 600871345 93 IN Elk Grove Village IL 3031,~~448~~437.0697 32,~~774~~784.0312 7.700% 600871326 94 OF Deerfield Beach FL 29,~~051~~983.6731 54,~~542~~610.5995 7.700% 600871327 95 SS Dallas TX 2829,~~530~~460.2451 21,~~850~~919.0578 8.450% 600871328 96 OF Littleton CO 2425,~~949~~760.1102 32,~~183~~373.9908 7.560% 310900324 97 RT Mankato MN 2526,~~453~~269.7197 43,~~811~~995.9872 7.770% 600871329 98 RT Riverside CA 2324,~~877~~620.2111 87,~~330~~587.1727 7.390% 600871350 99 IN Kansas City MO 2425,~~545~~344.2919 2,~~862~~063.4252 7.820% 600871330 100 RT Duluth GA 2425,~~594~~384.6026 43,~~373~~583.3670 8.010% 850200437 101 RT Columbia MD 2526,~~249~~072.9579 21,~~638~~815.0117 8.285% 600871331 102 IN Franklin Park IL 2122,~~626~~328.6912 32,~~160~~459.7431 7.150% 310900244 103 RT Plano TX 23,~~147~~899.0578 2,~~822~~070.8916 7.750% 850200436 104 RT Chandler AZ 2324,~~843~~620.1718 21,~~515~~738.1716 8.200% 850200430 105 RT Randolph MA 2122,~~830~~540.4702 2,~~786~~076.0045 7.560% 700200405 106 RT Lewisville TX 2122,~~578~~280.3010 21,~~638~~937.9010 7.690% 600871332 107 RT Stroudsburg PA 2223,~~836~~581.9202 21,~~443~~699.7060 8.140% 310900262 108 OF Reston VA 20,~~338~~998.5534 2,~~901~~241.5879 7.270% 310900224 109 MF Greenwood IN 2223,~~299~~025.4526 21,~~553~~827.8099 7.960% 850200438 110 RT Indianapolis IN 22,~~003~~720.7355 21,~~370~~653.4058 8.150% 600871333 111 MF Atlanta GA 22,~~001~~717.1876 21,~~369~~652.3072 8.230% 600871334 112 MF Wayne NJ 1920,~~609~~246.6964 21,~~611~~975.9904 7.430% 310900290 113 MF Beaumont TX 1819,~~790~~399.1564 2,~~698~~088.4091 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 17,~~365~~928.8082 2,~~623~~060.5149 7.015% 850200413 117 IN Lexington KY 1718,~~551~~120.6684 2,~~599~~030.1901 7.095% 600871351 118 RT West Hollywood CA 1819,~~525~~127.5929 21,~~450~~849.8515 7.500% 850200386 119 MF Sioux City IA 1617,~~823~~368.3150 2,~~567~~022.9475 7.050% 700200361 120 RT Woodland Hills CA 1819,~~797~~409.7577 21,~~114~~502.5452 8.000% 600871335 121 RT Mentor OH 1718,~~578~~135.8556 43,~~328~~771.1443 7.850% 310900311 122 IN Rancho Cordova CA 1516,~~963~~482.4861 1,~~946~~427.8370 7.750% 310900279 123 RT Phoenix AZ 1516,~~850~~359.8901 32,~~032~~524.3321 7.750% 310900251 124 SS La Habra CA 16,~~170~~689.9066 2,~~975~~456.6993 7.910% 600871336 125 IN Morgan Hill CA 1516,~~813~~308.5133 4,~~802~~308.8402 7.810% 310900268 126 SS Las Vegas NV 16,~~124~~635.1497 3,~~609~~097.2239 8.250% 600871337 127 RT Memphis TN 1415,~~719~~194.0553 21,~~321~~846.5507 7.580% 310900332 128 OF San Diego CA 1314,~~902~~348.8610 2,~~797~~352.6945 7.550% 310900253 129 RT Grants Pass OR 14,~~410~~873.3601 2,~~569~~106.6095 8.000% 310900238 130 IN San Francisco CA 1314,~~944~~360.4433 76,~~092~~676.6172 8.010% 310900295 131 IN Ventura CA 1213,~~830~~211.2850 76,~~193~~811.1997 7.500% 310900307 132 IN Paramount CA 1112,~~766~~142.8322 2,~~792~~417.8243 7.000% 600871338 133 IN Shawnee KS 1213,~~787~~203.6147 1,~~554~~138.4660 7.760% 310900291 134 SS Mt. Clemens MI 1213,~~680~~087.7121 2,~~425~~019.8636 7.750% 310900321 135 MH Erlanger KY 11,~~428~~729.7111 12,~~374~~073.3292 7.560% 600871352 136 RT Salisbury MD 1112,~~937~~325.4863 1,~~490~~102.8065 7.610% 310900292 137 OF Castro Valley CA 1011,~~959~~284.4743 6,~~427~~102.7983 7.290% 310900300 138 OF Austin TX 11,~~335~~672.7383 65,~~235~~897.0090 7.590% 600871339 139 RT Gilbert AZ 1112,~~951~~340.1823 ~~1,363~~974.7772 7.940% 310900258 140 IN Grass Valley CA 1011,~~876~~225.7170 1,~~984~~635.7172 7.940% 310900309 141 IN Elk Grove Village IL 9,~~028~~295.4551 5,~~496~~229.3125 7.160% 310900243 142 MF Concord CA 910,~~791~~105.6946 1,~~895~~581.5679 7.730% 310900252 143 OF Pasadena CA 89,~~837~~121.7370 1,~~508~~224.1417 8.180% 310900257 144 RT Sacramento CA 7,~~696~~925.6609 4,~~354~~126.5007 7.500% 310900270 145 RT Las Vegas NV 7,~~241~~457.9584 3,~~721~~505.5162 7.960% 310900284 146 MF Shawnee KS 6,~~021~~214.7937 1,~~283~~091.7719 7.370% 310900304 147 SS San Gabriel CA 56,~~851~~039.7651 ~~1,081~~893.5883 7.850% 310900278 148 OF Littleton CO 5,~~432~~602.0869 1,~~449~~279.8726 8.380% 310900280 149 RT Rexburg ID 4,~~830~~985.7875 ~~893~~738.4043 7.870% Totals 6,~~432~~612,~~725~~076.4560 1863,~~021,797~~789.9298

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 0607/01/2002 700200410 04/01/2011 04/01/2031 N 41,~~539~~501,~~740~~982.8126 41,~~501~~471,~~982~~961.2614 0607/10/2002 600871342 01/01/2011 01/01/2031 N 9,~~304~~297,~~411~~309.8959 9,~~297~~292,~~309~~203.5930 0708/01/2002 600871343 01/01/2011 01/01/2031 N 8,~~556~~550,~~865~~333.3365 8,~~550~~545,~~333~~637.6562 0708/01/2002 600871344 01/01/2011 01/01/2031 N 5,~~384~~380,~~152~~043.9306 5,~~380~~377,~~043~~088.0622 0708/01/2002 600871346 01/01/2011 01/01/2031 N 4,~~642~~639,~~713~~169.3545 4,~~639~~636,~~169~~621.4552 0708/01/2002 600871347 01/01/2011 01/01/2031 N 4,~~629~~625,~~178~~644.1457 4,~~625~~623,~~644~~104.5706 0708/01/2002 600871348 01/01/2011 01/01/2031 N 4,~~535~~532,~~657~~195.3617 4,~~532~~529,~~195~~705.1798 0708/01/2002 600871349 01/01/2011 01/01/2031 N 4,~~330~~326,~~005~~700.5736 4,~~326~~324,~~700~~324.3604 0708/01/2002 310900208 N/A 11/01/2010 N 39,~~537~~509,~~724~~111.3771 39,~~509~~489,~~111~~409.7112 0708/01/2002 600871300 N/A 04/01/2011 N 26,~~222~~199,~~037~~056.3608 26,~~199~~181,~~056~~098.0877 0708/01/2002 850200415 N/A 04/01/2011 N 23,~~764~~745,~~850~~160.85 23,~~745~~730,~~160~~217.8552 0708/01/2002 700200446 N/A 01/01/2006 N 19,~~576~~542,~~143~~920.1650 19,~~542~~509,~~920~~441.5075 0607/01/2002 600871301 N/A 12/01/2010 N 17,~~775~~760,~~458~~770.0547 17,~~760~~749,~~770~~705.4769 0708/01/2002 700200447 N/A 04/01/2011 N 17,~~734~~720,~~859~~867.7221 17,~~720~~710,~~867~~541.2157 0708/01/2002 600871302 N/A 12/01/2010 N 17,~~546~~532,~~270~~729.3847 17,~~532~~522,~~729~~937.4736 0708/01/2002 310900277 N/A 01/01/2011 N 16,~~612~~599,~~477~~520.2612 16,~~599~~590,~~520~~075.1232 0708/01/2002 600871341 05/01/2011 05/01/2031 N 16,~~257~~244,~~077~~013.6622 16,~~244~~234,~~013~~251.2229 0607/01/2002 600871303 N/A 01/01/2010 N 15,~~730~~717,~~015~~010.9955 15,~~717~~703,~~010~~918.5509 0708/01/2002 600871304 N/A 01/02/2011 N 15,~~190~~171,~~871~~627.1653 15,~~171~~152,~~627~~261.5339 0708/02/2002 310900347 N/A 02/01/2006 N 14,625,000.00 14,625,000.00 0708/01/2002 850200400 N/A 03/01/2011 N 14,500,000.00 14,500,000.00 0708/01/2002 600871305 N/A 01/01/2005 N 13,~~443~~420,~~642~~003.3499 13,~~420~~396,~~003~~222.9943 0708/01/2002 310900306 N/A 02/01/2011 N 12,~~274~~258,~~329~~670.8854 12,~~258~~245,~~670~~467.5422 0708/01/2002 600871306 N/A 10/01/2006 N 11,~~411~~390,~~638~~689.9939 11,~~390~~369,~~689~~585.3998 0708/01/2002 850200378 N/A 02/01/2011 N 10,~~872~~862,~~002~~884.5983 10,~~862~~855,~~884~~943.8377 0708/01/2002 700200353 02/01/2010 02/01/2025 N 10,~~760~~749,~~221~~482.8499 10,~~749~~741,~~482~~536.9934 0708/01/2002 600871307 N/A 01/01/2011 N 10,~~751~~742,~~024~~490.3725 10,~~742~~736,~~490~~201.2598 0708/01/2002 310900282 N/A 02/01/2011 N 10,~~465~~452,~~846~~996.8426 10,~~452~~442,~~996~~312.2698 0708/01/2002 600871308 N/A 03/01/2011 N 10,~~403~~395,~~022~~139.4122 10,~~395~~389,~~139~~474.2200 0708/01/2002 600871309 N/A 12/01/2010 N 10,~~237~~229,~~137~~557.1552 10,~~229~~224,~~557~~225.5260 0708/01/2002 310900297 N/A 02/01/2016 N 10,~~024~~012,~~545~~293.1912 10,~~012~~002,~~293~~125.1238 0708/01/2002 310900115 N/A 09/01/2010 N 10,~~017~~010,~~803~~175.4401 10,~~010~~004,~~175~~733.0180 0708/01/2002 850200408 09/01/2008 09/01/2023 N 9,~~787~~772,~~851~~044.3938 9,~~772~~758,~~044~~146.3801 0607/01/2002 310900249 N/A 01/01/2011 N 9,~~824~~812,~~622~~906.3692 9,~~812~~803,~~906~~288.9277 0708/01/2002 600871310 N/A 04/01/2013 N 9,~~715~~703,~~917~~188.6970 9,~~703~~692,~~188~~329.7015 0708/01/2002 310900254 N/A 07/01/2008 N 9,~~493~~485,~~095~~706.9716 9,~~485~~480,~~706~~326.1613 0708/01/2002 850200374 N/A 02/01/2011 N 9,~~293~~285,~~047~~403.7716 9,~~285~~279,~~403~~645.1623 0708/01/2002 310900308 N/A 02/01/2011 N 9,000,000.00 9,000,000.00 0708/01/2002 310900353 N/A 02/01/2014 N 8,~~542~~525,~~763~~263.7784 8,~~525~~509,~~263~~430.8464 0708/01/2002 600871311 N/A 02/05/2011 N 8,~~603~~593,~~378~~104.7810 8,~~593~~584,~~104~~654.1040 0708/05/2002 850200358 N/A 01/01/2011 N 8,~~510~~501,~~665~~519.8951 8,~~501~~494,~~519~~348.5178 0708/01/2002 310900231 N/A 01/01/2011 N 8,~~219~~201,~~445~~491.5288 8,~~201~~185,~~491~~028.8824 0708/01/2002 600871312 N/A 12/01/2010 N 8,150,000.00 8,150,000.00 0708/01/2002 850200422 N/A 04/01/2011 N 7,~~391~~382,~~364~~524.4246 7,~~382~~375,~~524~~228.4657 0608/01/2002 310900075 N/A 01/01/2011 N 7,~~419~~414,~~972~~396.2685 7,~~414~~410,~~396~~429.8590 0708/01/2002 310900327 N/A 03/01/2011 N 7,~~399~~393,~~474~~455.7216 7,~~393~~388,~~455~~938.1628 0708/01/2002 600871314 N/A 08/01/2018 N 7,~~270~~259,~~923~~474.1862 7,~~259~~249,~~474~~468.6282 0708/01/2002 600871315 N/A 03/01/2011 N 7,~~386~~380,~~259~~605.9658 7,~~380~~376,~~605~~439.5846 0607/01/2002 700200377 N/A 02/01/2016 N 6,~~953~~929,~~220~~812.4363 6,~~929~~907,~~812~~788.6374 0708/01/2002 310900265 N/A 01/01/2011 N 7,~~111~~102,~~641~~512.7161 7,~~102~~094,~~512~~806.6114 0708/01/2002 310900264 N/A 02/01/2011 N 6,~~918~~912,~~547~~744.0886 6,~~912~~908,~~744~~327.8682 0708/01/2002 600871313 N/A 12/01/2016 N 6,~~799~~787,~~357~~932.4678 6,~~787~~776,~~932~~427.7817 0708/01/2002 850200414 N/A 04/01/2011 N 6,~~830~~824,~~282~~478.1023 6,~~824~~820,~~478~~013.2367 0708/01/2002 310900272 N/A 01/01/2011 N 6,~~773~~767,~~179~~875.5298 6,~~767~~764,~~875~~000.9867 0708/01/2002 600871316 N/A 01/01/2010 N 6,~~675~~667,~~999~~763.3479 6,~~667~~660,~~763~~912.7926 0708/01/2002 600871317 N/A 01/01/2011 N 6,~~661~~655,~~560~~612.8593 6,~~655~~650,~~612~~942.9345 0708/01/2002 600871318 N/A 11/01/2013 N 6,~~459~~452,~~106~~218.6937 6,~~452~~446,~~218~~546.3720 0708/01/2002 850200427 N/A 05/01/2011 N 6,~~339~~326,~~826~~414.2817 6,~~326~~314,~~414~~153.1796 0708/01/2002 310900298 N/A 01/01/2021 N 6,~~295~~282,~~215~~461.6606 6,~~282~~269,~~461~~624.0651 0708/01/2002 600871320 N/A 10/01/2010 N 6,~~235~~231,~~541~~454.7810 6,~~231~~228,~~454~~852.1091 0708/01/2002 310900330 N/A 03/01/2011 N 6,~~134~~128,~~082~~883.0331 6,~~128~~124,~~883~~894.3110 0708/01/2002 600871323 N/A 03/01/2011 N 5,~~997~~984,~~326~~371.3531 5,~~984~~972,~~371~~496.3155 0708/01/2002 600871319 N/A 07/01/2013 N 5,~~886~~876,~~622~~521.5392 5,~~876~~866,~~521~~361.9255 0708/01/2002 310900259 N/A 01/01/2011 N 5,~~689~~684,~~970~~919.5008 5,~~684~~680,~~919~~963.0857 0708/01/2002 700200127 N/A 01/01/2010 N 5,~~571~~567,~~507~~215.7909 5,~~567~~564,~~215~~168.0969 0708/01/2002 600871324 N/A 11/01/2006 N 5,~~328~~319,~~317~~421.0356 5,~~319~~310,~~421~~462.5615 0708/01/2002 600871321 N/A 04/01/2016 N 5,~~204~~186,~~057~~296.7988 5,~~186~~168,~~296~~423.8811 0708/01/2002 700200341 N/A 01/01/2011 N 5,~~372~~368,~~268~~357.4633 5,~~368~~365,~~357~~634.3397 0708/01/2002 310900318 N/A 02/01/2011 N 5,~~244~~240,~~836~~837.3730 5,~~240~~237,~~837~~960.3055 0708/01/2002 310900322 N/A 02/01/2011 N 5,~~238~~233,~~190~~789.5105 5,~~233~~230,~~789~~434.0587 0708/01/2002 310900250 N/A 01/01/2011 N 5,~~203~~196,~~352~~933.4052 5,~~196~~191,~~933~~593.5235 0708/01/2002 850200368 N/A 01/01/2011 N 5,~~126~~116,~~481~~494.9647 5,~~116~~107,~~494~~577.4739 0708/01/2002 700200356 N/A 02/01/2009 N 5,~~156~~150,~~230~~253.4688 5,~~150~~145,~~253~~297.8872 0708/01/2002 310900299 N/A 01/01/2011 N 5,~~134~~129,~~418~~980.4978 5,~~129~~126,~~980~~552.7815 0708/01/2002 600871322 N/A 01/01/2012 N 4,~~769~~742,~~989~~634.6058 4,~~742~~715,~~634~~091.5849 0708/01/2002 310900315 N/A 02/01/2011 N 5,~~041~~037,~~972~~825.6908 5,~~037~~034,~~825~~701.0809 0708/01/2002 310900293 N/A 01/01/2011 N 54,~~002~~996,~~672~~250.0924 4,~~996~~990,~~250~~829.2414 0708/01/2002 850200406 04/01/2011 04/01/2031 N 4,~~951~~947,~~243~~157.4715 4,~~947~~944,~~157~~062.1554 0708/01/2002 850200417 N/A 04/01/2011 N 4,~~923~~917,~~378~~200.4501 4,~~917~~912,~~200~~007.0137 0708/01/2002 600871325 N/A 07/01/2011 N 4,~~902~~896,~~750~~682.2211 4,~~896~~890,~~682~~573.1174 0708/01/2002 700200448 N/A 09/01/2010 N 4,~~941~~937,~~281~~817.1073 4,~~937~~935,~~817~~491.7341 0708/01/2002 310900146 N/A 07/01/2010 N 4,~~781~~775,~~218~~200.1569 4,~~775~~770,~~200~~190.6987 0708/01/2002 600871345 N/A 01/01/2011 N 4,~~745~~741,~~151~~377.8178 4,~~741~~738,~~377~~593.7866 0708/01/2002 600871326 N/A 03/01/2011 N 4,~~527~~521,~~533~~990.2465 4,~~521~~517,~~990~~379.6570 0708/01/2002 600871327 N/A 09/01/2010 N 4,~~051~~048,~~631~~781.1308 4,~~048~~046,~~781~~861.0830 0708/01/2002 600871328 N/A 03/01/2011 N 3,~~960~~956,~~176~~992.7677 3,~~956~~954,~~992~~619.7769 0708/01/2002 310900324 N/A 02/01/2011 N 3,~~931~~926,~~074~~262.4648 3,~~926~~922,~~262~~266.4876 0708/01/2002 600871329 N/A 02/01/2021 N 3,~~877~~868,~~219~~889.2811 3,~~868~~861,~~889~~301.1184 0708/01/2002 600871350 N/A 02/01/2008 N 3,~~766~~763,~~540~~677.3896 3,~~763~~761,~~677~~614.9644 0708/01/2002 600871330 N/A 01/01/2011 N 3,~~684~~680,~~584~~211.7135 3,~~680~~676,~~211~~627.3565 0708/01/2002 850200437 N/A 10/01/2010 N 3,~~657~~654,~~203~~565.9695 3,~~654~~652,~~565~~750.9578 0708/01/2002 600871331 N/A 03/01/2011 N 3,~~629~~626,~~654~~493.4470 3,~~626~~624,~~493~~034.7039 0708/01/2002 310900244 N/A 01/01/2011 N 3,~~584~~581,~~059~~236.7586 3,~~581~~579,~~236~~166.8670 0708/01/2002 850200436 N/A 01/01/2011 N 3,~~489~~486,~~244~~728.1295 3,~~486~~484,~~728~~990.9579 0708/01/2002 850200430 N/A 03/01/2011 N 3,~~465~~462,~~154~~368.55 3,~~462~~460,~~368~~292.5510 0708/01/2002 700200405 N/A 03/01/2013 N 3,~~367~~364,~~224~~585.3141 3,~~364~~362,~~585~~648.4131 0708/01/2002 600871332 N/A 02/01/2011 N 3,~~366~~364,~~621~~178.9121 3,~~364~~362,~~178~~478.2161 0708/01/2002 310900262 N/A 01/01/2011 N 3,~~357~~354,~~119~~218.7921 3,~~354~~351,~~218~~976.2142 0708/01/2002 310900224 N/A 12/01/2010 N 3,~~361~~359,~~725~~171.4767 3,~~359~~357,~~171~~343.6768 0708/01/2002 850200438 N/A 12/01/2010 N 3,~~239~~237,~~812~~442.5515 3,~~237~~235,~~442~~788.1557 07/01/2002 600871333 N/A 08/01/2010 N 3,~~207~~205,~~948~~579.6939 3,~~205~~203,~~579~~926.3967 0708/01/2002 600871334 N/A 03/01/2011 N 3,~~167~~164,~~110~~498.5354 3,~~164~~162,~~498~~523.5450 0708/01/2002 310900290 N/A 01/01/2011 N 3,~~110~~107,~~093~~394.1272 3,~~107~~105,~~394~~305.7281 0708/01/2002 850200399 N/A 03/01/2011 N 3,000,000.00 3,000,000.00 0708/01/2002 850200407 N/A 12/01/2009 N 3,000,000.00 3,000,000.00 0708/01/2002 850200423 N/A 05/01/2011 N 2,~~970~~968,~~629~~005.2271 2,~~968~~965,~~005~~945.7122 0708/01/2002 850200413 N/A 04/01/2011 N 2,~~968~~965,~~569~~969.0182 2,~~965~~963,~~969~~939.8281 0708/01/2002 600871351 N/A 01/01/2011 N 2,~~964~~961,~~095~~644.0520 2,~~961~~959,~~644~~795.2005 0708/01/2002 850200386 N/A 02/01/2011 N 2,~~863~~860,~~542~~974.0814 2,~~860~~858,~~974~~951.1439 0708/01/2002 700200361 N/A 01/01/2011 N 2,~~819~~817,~~662~~547.0450 2,~~817~~816,~~547~~044.5098 07/01/2002 600871335 N/A 02/01/2011 N 2,~~687~~682,~~212~~884.9682 2,~~682~~679,~~884~~113.8239 0708/01/2002 310900311 N/A 01/01/2011 N 2,~~471~~469,~~765~~818.2542 2,~~469~~468,~~818~~390.4272 0708/01/2002 310900279 N/A 01/01/2011 N 2,~~454~~451,~~331~~298.1481 2,~~451~~448,~~298~~774.8160 0708/01/2002 310900251 N/A 12/01/2010 N 2,~~453~~450,~~234~~258.1849 2,~~450~~447,~~258~~801.4956 0708/01/2002 600871336 N/A 02/01/2011 N 2,~~429~~424,~~733~~930.3147 2,~~424~~420,~~930~~622.4745 0708/01/2002 310900268 N/A 01/01/2011 N 2,~~345~~341,~~329~~720.6644 2,~~341~~338,~~720~~623.4405 0708/01/2002 600871337 N/A 03/01/2011 N 2,~~330~~327,~~191~~870.9136 2,~~327~~326,~~870~~024.3629 0708/01/2002 310900332 N/A 02/01/2011 N 2,~~209~~206,~~726~~928.4980 2,~~206~~204,~~928~~576.8035 0708/01/2002 310900253 N/A 01/01/2011 N 2,~~161~~158,~~554~~984.4080 2,~~158~~156,~~984~~877.8085 0708/01/2002 310900238 N/A 01/01/2008 N 2,~~089~~081,~~054~~961.0544 2,~~081~~075,~~961~~284.4472 0708/01/2002 310900295 N/A 02/01/2016 N 2,~~052~~045,~~844~~651.2809 2,~~045~~038,~~651~~839.0912 0708/01/2002 310900307 N/A 01/01/2011 N 2,~~017~~014,~~170~~378.9917 2,~~014~~011,~~378~~960.1774 0708/01/2002 600871338 N/A 01/01/2011 N 1,~~977~~975,~~465~~910.1064 1,~~975~~974,~~910~~772.6404 0708/01/2002 310900291 N/A 01/01/2011 N 1,~~963~~961,~~465~~039.0014 1,~~961~~959,~~039~~019.1478 0708/01/2002 310900321 N/A 02/01/2011 N 1,~~814~~801,~~080~~706.5725 1,~~801~~789,~~706~~632.2533 0708/01/2002 600871352 N/A 04/01/2006 N 1,~~882~~880,~~388~~897.6282 1,~~880~~879,~~897~~795.8217 0708/01/2002 310900292 N/A 02/01/2016 N 1,~~804~~797,~~027~~599.5475 1,~~797~~791,~~599~~496.7592 0708/01/2002 310900300 N/A 02/01/2016 N 1,~~792~~785,~~209~~974.71 1,~~785~~780,~~974~~076.7181 0708/01/2002 600871339 N/A 02/01/2011 N 1,~~806~~804,~~224~~860.1134 1,~~804~~803,~~860~~885.3462 0708/01/2002 310900258 N/A 12/01/2010 N 1,~~643~~641,~~835~~851.7100 1,~~641~~640,~~851~~215.0028 0708/01/2002 310900309 N/A 01/01/2016 N 1,~~513~~507,~~147~~651.6635 1,~~507~~502,~~651~~422.3510 0708/01/2002 310900243 N/A 12/01/2010 N 1,~~520~~518,~~055~~160.6711 1,~~518~~516,~~160~~578.1132 0708/01/2002 310900252 N/A 12/01/2010 N 1,~~296~~294,~~488~~980.5137 1,~~294~~293,~~980~~756.3720 0708/01/2002 310900257 N/A 01/01/2016 N 1,~~231~~227,~~465~~110.4999 1,~~227~~222,~~110~~984.9992 0708/01/2002 310900270 N/A 01/01/2016 N 1,~~091~~088,~~750~~029.9241 1,~~088~~084,~~029~~523.4179 0708/01/2002 310900284 N/A 01/01/2011 N ~~980,481.89~~ 979,198.12 07978,106.93 08/01/2002 310900304 N/A 02/01/2011 N ~~894,536.52~~ 893,454.94 07892,561.11 08/01/2002 310900278 N/A 01/01/2011 N ~~777,864.17~~ 776,414.30 07775,135.04 08/01/2002 310900280 N/A 01/01/2011 N ~~736,586.82~~ 735,693.42 07734,954.99 08/01/2002 Totals ~~994,882,762.39~~ 993,860,964.47 992,997,174.49

~~Historical~~Loan ~~Detail~~Appraisal ~~Delinquencies~~Appraisal ~~Distribution~~Res ~~30-59~~Mod ~~Days~~Number ~~60-89~~Reduction ~~Days~~Reduction 90Strat. ~~Days~~Code ~~or More Foreclosure REO Modifications~~ Date #Amount ~~Balance~~(2) #(3) ~~Balance~~850200422 #11 ~~Balance~~700200361 #9 ~~Balance~~Totals ~~# Balance # Balance 07/15/2002~~ 0 $0.00 0(1) ~~$0.00~~Property 0Type ~~$0.00~~Code 0MF- ~~$0.00~~Multi-Family 0RT- ~~$0.00~~Retail 0HC- ~~$0.00~~Health ~~06/17/2002~~Care 0IN- ~~$0.00~~Industrial 0WH- ~~$0.00~~Warehouse 0MH- ~~$0.00~~Mobile 0Home ~~$0.00~~Park 0OF- ~~$0.00~~Office 0MU- ~~$0.00~~Mixed ~~05/15/2002~~Use 0LO- ~~$0.00~~Lodging 0SS- ~~$0.00~~Self 0Storage ~~$0.00~~OT- 0Other ~~$0.00~~(2) 0Resolution ~~$0.00~~Strategy 0Code ~~$0.00~~1- ~~04/15/2002~~Modification 02- ~~$0.00~~Foreclosure 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 03/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 02/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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~~- 0Bankruptcy ~~$0.00~~4- 0Extension ~~$0.00~~5- 0Note ~~$0.00~~Sale 06- ~~$0.00~~DPO 07- ~~$0.00~~REO ~~11/15/2001~~8- 0Resolved ~~$0.00~~9- 0Pending ~~$0.00~~Return 0to ~~$0.00~~Master 0Servicer ~~$0.00 0 $0.00 0 $0.00~~ 10~~/15/2001~~-Deed 0In ~~$0.00~~Lieu 0of ~~$0.00~~Foreclosure 011-Full ~~$0.00~~Payoff 012-Reps ~~$0.00~~and 0Warranties ~~$0.00~~13-Other 0or ~~$0.00~~TBD ~~09/17/2001~~(3) 0Modification ~~$0.00~~Code 01- ~~$0.00~~Maturity 0Date ~~$0.00~~Extension 02- ~~$0.00~~Amortization 0Change ~~$0.00~~3- 0Principal ~~$0.00~~Write-Off ~~08/15/2001~~4- ~~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~~Combination

Principal Prepayment Detail No Principal Prepayments this Period

~~Prepayments~~Historical Detail Delinquencies Distribution ~~Curtailments~~30-59 ~~Payoff~~Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # ~~Amount~~Balance # ~~Amount~~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 03/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 02/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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 ~~11/15/2001~~0 $0.00 0 $0.00 0 $0.00 1011/15/2001 0 $0.00 0 $0.00 ~~09/17/2001~~0 $0.00 0 $0.00 0 $0.00 080 $0.00 10/15/2001 0 $0.00 0 $0.00 ~~07/16/2001~~0 $0.00 0 $0.00 0 $0.00 060 $0.00 09/1517/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

~~Rate~~Prepayments ~~and~~Distribution ~~Maturities~~Curtailments ~~Distribution~~Payoff ~~Next~~Date ~~Weighted~~# ~~Avg.~~Amount ~~WAM~~# ~~Date~~Amount ~~Coupon~~08/15/2002 ~~Remit~~0 $0.00 0 $0.00 07/15/2002 ~~7.758991%~~0 7$0.~~689021%~~00 990 $0.00 06/17/2002 ~~7.758975%~~0 7$0.~~689711%~~00 ~~100~~0 $0.00 05/15/2002 ~~7.758968%~~0 7$0.~~689701%~~00 ~~101~~0 $0.00 04/15/2002 ~~7.758952%~~0 7$0.~~689682%~~00 ~~102~~0 $0.00 03/15/2002 ~~7.758946%~~0 7$0.~~689672%~~00 ~~103~~0 $0.00 02/15/2002 ~~7.758913%~~0 7$0.~~689640%~~00 ~~104~~0 $0.00 01/15/2002 ~~7.758908%~~0 7$0.~~691489%~~00 ~~105~~0 $0.00 12/17/2001 ~~7.758902%~~0 7$0.~~691480%~~00 ~~106~~0 ~~11/15/2001 7~~$0.~~758887%~~00 ~~7.691463% 107 10~~11/15/2001 ~~7.758881%~~0 7$0.~~691453%~~00 ~~108~~0 ~~09/17/2001 7~~$0.~~758866%~~00 ~~7.691436% 109 08~~10/15/2001 ~~7.758859%~~0 7$0.~~691426%~~00 ~~110~~0 ~~07/16/2001 7~~$0.~~758853%~~00 ~~7.691417% 111 06~~09/1517/2001 ~~7.758837%~~0 7$0.~~691399%~~00 ~~112~~0 ~~Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories~~$0.00

~~Delinquency~~Rate ~~Loan~~and ~~Detail~~Maturities ~~Offering~~Distribution #Next ofWeighted ~~Current~~Avg. ~~Outstanding~~WAM ~~Status~~Date ofCoupon ~~Loan~~Remit ~~Number~~08/15/2002 ~~Document~~7.758997% ~~Months~~7.689031% ~~Paid~~98 ~~Through~~07/15/2002 P7.758991% &7.689021% I99 P06/17/2002 &7.758975% I7.689711% ~~Mortgage~~100 ~~Cross~~05/15/2002 ~~Delinq~~7.758968% ~~Date~~7.689701% ~~Advances~~101 Advances**04/15/2002 ~~Loan(1)~~7.758952% ~~Reference~~7.689682% ~~600871353~~102 ~~1 0 06~~03/0115/2002 ~~388,432~~7.92758946% ~~388,432~~7.92689672% B103 ~~700200446~~ 02/15 ~~0 06~~/~~01/~~2002 ~~183,306~~7.43758913% ~~183,306~~7.43689640% A104 ~~600871341 20 0 06/~~01/15/2002 ~~112,774~~7.53758908% ~~112,774~~7.53691489% B105 ~~850200408~~12/17/2001 417.758902% 07.691480% 06106 11/0115/~~2002~~2001 ~~75,676~~7.04758887% ~~75,676~~7.04691463% A107 ~~850200422~~10/15/2001 537.758881% 07.691453% 06108 09/0117/~~2002~~2001 ~~55,097~~7.59758866% ~~55,097~~7.59691436% B109 ~~600871315~~Note: 58Foreclosure 0and ~~06/01/2002~~REO ~~51,018.33~~Totals ~~51,018.33~~are Aexcluded ~~Totals~~from 6the ~~866,305.84~~delinquencies ~~866,305~~aging categories.84

~~Resolution~~Delinquency ~~Actual~~Loan Detail Offering # of Current Outstanding ~~Bankruptcy~~Status of Loan Number ~~Strategy~~Document ~~Servicing~~Months ~~Foreclosure~~Paid ~~Principal~~Through ~~Servicing~~P ~~Date~~& ~~REO~~I ~~Code(2)~~P ~~Transfer~~& ~~Date~~I Mortgage Cross Delinq. Date ~~Balance~~Advances Advances** ~~Date~~Loan(1) Reference 600871353 551 0 07/01/2002 401,~~000~~380.68 401,~~000~~380.0068 B 700200410 2 0~~.00~~ ~~700200446~~07/10/2002 19274,~~576~~825.17 274,~~143~~825.1617 A 700200446 15 0~~.00~~ ~~600871341~~07/01/2002 16183,~~257~~307.81 183,~~077~~307.6681 A 600871341 20 0~~.00~~ ~~850200408~~07/01/2002 9112,~~787~~712.88 112,~~851~~712.3988 B 850200408 41 0 07/01/2002 75,663.0013 ~~850200422~~75,663.13 11A 600871315 58 0 07/01/~~28/~~2002 751,~~391,364~~006.4231 ~~795~~51,006.9431 ~~600871315~~A 7850200438 110 0 07/01/2002 24,~~386~~234.75 24,~~259~~234.9675 B 700200361 120 0 07/01/2002 20,184.0043 20,184.43 B Totals ~~115~~8 1,~~398~~143,~~696~~315.5916 ~~795~~1,143,315.9416

~~Specially~~Resolution ~~Serviced~~Actual Outstanding Bankruptcy Loan ~~Detail~~Number -Strategy ~~Part~~Servicing 1Foreclosure ~~Offering~~Principal Servicing ~~Resolution~~Date ~~Loan~~REO ~~Document~~Code(2) Transfer ~~Strategy~~Date ~~Scheduled~~Date ~~Property~~Balance ~~State~~Advances ~~Interest~~Date ~~Actual~~600871353 ~~Number~~55,000,000.00 ~~Cross-Reference~~0.00 ~~Date~~700200410 ~~Code~~41,501,982.26 ~~(1)~~0.00 ~~Balance~~700200446 ~~Type~~19,542,920.50 ~~(2)~~0.00 ~~Rate~~600871341 ~~Balance~~16,244,013.22 ~~850200422~~0.00 53850200408 ~~01/28/2002 11 7~~9,~~382~~772,~~524~~044.4638 OF0.00 CA600871315 7,380,605.~~810%~~58 70.00 850200438 3,~~391~~237,~~364~~442.4215 0.00 700200361 ~~120~~9 06/06/2002 9 2,817,547.50 ~~RT CA 8~~0.~~000%~~00 2Totals 155,~~817~~496,~~547~~555.5059 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 (4 loans) 584,802.42 584,802.42 78,197,552.72 0.00 Total for Status Code = B (4 loans) 558,512.74 558,512.74 77,299,002.87 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.

~~Net~~Specially ~~Remaining~~Serviced Loan ~~Operating~~Detail ~~DSCR~~- ~~DSCR~~Part ~~Note~~1 ~~Maturity~~Offering ~~Amortization~~Servicing Resolution Loan Document Transfer Strategy Scheduled Property State Interest Actual Number ~~Income~~Cross-Reference Date ~~Date~~Code ~~Date~~(1) ~~Term~~Balance Type (2) Rate Balance 850200422 ~~1,172,437.00~~53 1201/3128/~~2001~~2002 111 7,375,228.7257 ~~05/01/2001~~OF ~~04/01/2011~~CA ~~284~~7.810% ~~700200361 364~~7,~~450~~375,228.0057 12700200361 120 06/3106/~~2001~~2002 19 2,816,044.4598 ~~02/01/2001~~RT ~~01/01/2011~~CA ~~341~~8.000% 2,817,547.50

~~Specially~~Net ~~Serviced~~Remaining Loan ~~Detail~~Operating -DSCR ~~Part~~DSCR 2Note ~~Offering~~Maturity ~~Resolution~~Amortization ~~Site~~Number ~~Loan~~Income ~~Document Strategy Inspection Phase 1~~ Date ~~Appraisal Appraisal Other REO Number Cross-Reference Code (1)~~ Date Date ~~Value~~Term ~~Property~~850200422 ~~Revenue~~1,172,437.00 ~~850200422~~12/31/2001 531.72 1105/01/2001 1004/1501/~~2000~~2011 14283 700200361 385,~~100,000~~213.00 ~~700200361~~12/31/2001 ~~120~~1.54 902/01/2001 1001/2601/~~2000~~2011 ~~4,200,000.00~~340

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