8-K 1 bsc01tp4.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.: 333-87381-02 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-TOP4 (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 Rd 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-TOP4. 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-TOP4, 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-TOP4 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-TOP4, 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-TOP4 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 - 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 Depositor 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: Matilde Sanchez Phone Number: (415) 222-2364 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 07383FGE2 5.060000% 389,161,000.00 ~~382~~381,~~330~~222,~~926~~393.2401 1958,~~108,533~~719.2326 A-2 07383FGF9 2.~~290000~~288750% 60,000,000.00 60,000,000.00 0.00 A-3 07383FGG7 5.610000% 320,234,000.00 320,234,000.00 0.00 B 07383FGK8 5.800000% 24,819,000.00 24,819,000.00 0.00 C 07383FGL6 6.050000% 24,819,000.00 24,819,000.00 0.00 D 07383FGP7 6.170000% 9,025,000.00 9,025,000.00 0.00 E 07383FGQ5 6.470000% 20,307,000.00 20,307,000.00 0.00 F 07383FGR3 6.910000% 9,025,000.00 9,025,000.00 0.00 G 07383FGS1 6.000000% 9,025,000.00 9,025,000.00 0.00 H 07383FGT9 6.000000% 9,025,000.00 9,025,000.00 0.00 J 07383FGU6 6.000000% 6,769,000.00 6,769,000.00 0.00 K 07383FGV4 6.000000% 4,513,000.00 4,513,000.00 0.00 L 07383FGW2 6.000000% 4,512,000.00 4,512,000.00 0.00 M 07383FGX0 6.000000% 2,257,000.00 2,257,000.00 0.00 N 07383FGY8 6.000000% 9,025,290.00 9,025,290.00 0.00 R3 N/A 0.000000% 0.00 0.00 0.00 Totals 902,516,290.00 ~~895~~894,~~686~~577,~~216~~683.2401 1958,~~108,533~~719.2326

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FGE2 1,~~612~~607,~~162~~487.0776 0.00 0.00 2,~~720~~566,~~695~~207.3002 ~~381~~380,~~222~~263,~~393~~673.0175 14.8890% A-2 07383FGF9 ~~106~~118,~~866~~252.6708 0.00 0.00 ~~106~~118,~~866~~252.6708 60,000,000.00 14.8890% A-3 07383FGG7 1,497,093.95 0.00 0.00 1,497,093.95 320,234,000.00 14.8890% B 07383FGK8 119,958.50 0.00 0.00 119,958.50 24,819,000.00 12.1112% C 07383FGL6 125,129.13 0.00 0.00 125,129.13 24,819,000.00 9.3334% D 07383FGP7 46,403.54 0.00 0.00 46,403.54 9,025,000.00 8.3233% E 07383FGQ5 109,488.58 0.00 0.00 109,488.58 20,307,000.00 6.0506% F 07383FGR3 51,968.96 0.00 0.00 51,968.96 9,025,000.00 5.0405% G 07383FGS1 45,125.00 0.00 0.00 45,125.00 9,025,000.00 4.04% H 07383FGT9 45,125.00 0.00 0.00 45,125.00 9,025,000.00 3.03% J 07383FGU6 33,845.00 0.00 0.00 33,845.00 6,769,000.00 2.27% K 07383FGV4 22,565.00 0.00 0.00 22,565.00 4,513,000.00 1.77% L 07383FGW2 22,560.00 0.00 0.00 22,560.00 4,512,000.00 1.26% M 07383FGX0 11,285.00 0.00 0.00 11,285.00 2,257,000.00 1.01% N 07383FGY8 42,307.70 0.00 0.00 42,307.70 9,025,290.00 0.00% R3 N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 3,~~891~~898,~~884~~595.1020 0.00 0.00 54,~~000~~857,~~417~~314.3346 ~~894~~893,~~577~~618,~~683~~963.0175

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FGM4 1.~~073583~~183635% 902,516,290.00 ~~895~~894,~~686~~577,~~216~~683.2401 X-2 07383FGN2 1.~~608749~~819149% 420,779,000.00 420,779,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FGM4 ~~801~~882,~~328~~378.1504 0.00 ~~801~~882,~~328~~378.1504 ~~894~~893,~~577~~618,~~683~~963.0175 X-2 07383FGN2 ~~564~~637,~~106~~882.3391 0.00 ~~564~~637,~~106~~882.3391 420,779,000.00 (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 07383FGE2 ~~982~~979.~~44923371~~60071284 2.~~84852087~~46355431 4.~~14266093~~13064968 0.00000000 0.00000000 ~~979~~977.~~60071284~~13715853 A-2 07383FGF9 1,000.00000000 0.00000000 1.~~78111117~~97086800 0.00000000 0.00000000 1,000.00000000 A-3 07383FGG7 1,000.00000000 0.00000000 4.67500000 0.00000000 0.00000000 1,000.00000000 B 07383FGK8 1,000.00000000 0.00000000 4.83333333 0.00000000 0.00000000 1,000.00000000 C 07383FGL6 1,000.00000000 0.00000000 5.04166687 0.00000000 0.00000000 1,000.00000000 D 07383FGP7 1,000.00000000 0.00000000 5.14166648 0.00000000 0.00000000 1,000.00000000 E 07383FGQ5 1,000.00000000 0.00000000 5.39166691 0.00000000 0.00000000 1,000.00000000 F 07383FGR3 1,000.00000000 0.00000000 5.75833352 0.00000000 0.00000000 1,000.00000000 G 07383FGS1 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 H 07383FGT9 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 J 07383FGU6 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 K 07383FGV4 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 07383FGW2 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 07383FGX0 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 07383FGY8 1,000.00000000 0.00000000 4.68768317 0.00000000 0.00000000 1,000.00000000 R3 N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 07383FGM4 ~~992~~991.~~43218783~~20391834 0.~~88788220~~97768655 0.00000000 ~~991~~990.~~20391834~~14164470 X-2 07383FGN2 1,000.00000000 1.~~34062377~~51595709 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~596~~488,~~238~~614.0187 Servicing Advances Outstanding 4255,~~522~~848.0975 Reimbursement for Interest on Advances 0.00 paid from general collections Current 1 Month LIBOR 1.~~840000~~8387500% Next 1 Month LIBOR Rate 1.~~838750~~7800000%

Servicing Fee Summary Current Period Accrued Servicing Fees 4748,~~526~~775.3996 Less Delinquent Servicing Fees 53,~~647~~753.4948 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 05,647.0049 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4150,~~878~~669.9097

Certificate Interest Reconciliation Class Accrued Net Aggregate Realized Previously Unpaid Distributable Distributable Certificate Prepayment Losses/ Interest (including Certificate Certificate Remaining Interest Interest Expenses interest thereon) Interest Interest Interest Unpaid Shortfall Losses Adjustment Distribution Interest A-1 1,~~612~~607,~~162~~487.0776 0.00 0.00 0.00 1,~~612~~607,~~162~~487.0776 0.00 1,~~612~~607,~~162~~487.0776 0.00 A-2 ~~106~~118,~~866~~252.6708 0.00 0.00 0.00 ~~106~~118,~~866~~252.6708 0.00 ~~106~~118,~~866~~252.6708 0.00 A-3 1,497,093.95 0.00 0.00 0.00 1,497,093.95 0.00 1,497,093.95 0.00 X-1 ~~801~~882,~~328~~378.1504 0.00 0.00 0.00 ~~801~~882,~~328~~378.1504 0.00 ~~801~~882,~~328~~378.1504 0.00 X-2 ~~564~~637,~~106~~882.3391 0.00 0.00 0.00 ~~564~~637,~~106~~882.3391 0.00 ~~564~~637,~~106~~882.3391 0.00 B 119,958.50 0.00 0.00 0.00 119,958.50 0.00 119,958.50 0.00 C 125,129.13 0.00 0.00 0.00 125,129.13 0.00 125,129.13 0.00 D 46,403.54 0.00 0.00 0.00 46,403.54 0.00 46,403.54 0.00 E 109,488.58 0.00 0.00 0.00 109,488.58 0.00 109,488.58 0.00 F 51,968.96 0.00 0.00 0.00 51,968.96 0.00 51,968.96 0.00 G 45,125.00 0.00 0.00 0.00 45,125.00 0.00 45,125.00 0.00 H 45,125.00 0.00 0.00 0.00 45,125.00 0.00 45,125.00 0.00 J 33,845.00 0.00 0.00 0.00 33,845.00 0.00 33,845.00 0.00 K 22,565.00 0.00 0.00 0.00 22,565.00 0.00 22,565.00 0.00 L 22,560.00 0.00 0.00 0.00 22,560.00 0.00 22,560.00 0~~.00~~ M 11,285.00 0.00 0.00 0.00 11,285.00 0.00 11,285.00 0.00 N 45,126.45 0.00 0.00 0.00 45,126.45 ~~-2,818~~0.7500 42,307.70 1013,~~241~~060.4621 Total 5,~~260~~421,~~137~~674.3390 0.00 0.00 0.00 5,~~260~~421,~~137~~674.3390 ~~-2,818~~0.7500 5,~~257~~418,~~318~~856.5815 1013,~~241~~060.4621

Other Required Information Available Distribution Amount (1) 6,~~365~~377,~~851~~575.8141 Principal Distribution Amount 1958,~~108,533~~719.2326 (a) Principal portion of Scheduled Payments 1958,~~108,533~~719.2326 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 152.00 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~894~~893,~~753~~765,~~079~~714.1314 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~894~~893,~~577~~618,~~683~~964.3004 Swap Payment made to Counterpary ~~168~~156,~~133~~747.3392 Swap Payment recieved from Counterpary 0.00 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 4453,~~697~~488.6572 Servicing Fee paid 4150,~~878~~669.9097 Special Servicing Fee paid 2,818.75 Trustee Fee Paid ~~821~~843.0581 Paying Agent Fee Paid 1,~~194~~227.2536 (1) The Available Distribution Amount includes any Prepayment Premiums. Expense Losses (Additional Trust Fund Expenses) 2,818.75 (i) Special Servicing and Liquidation Fees 2,818.75 (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 13 8,~~664~~606,~~070~~998.0081 0.9796 ~~105~~104 7.~~5882~~5883 1.~~477558~~459876 1,000,001 to 2,000,000 33 46,~~328~~205,~~161~~115.6710 5.1817 ~~122~~121 7.~~5427~~5429 1.~~744027~~913950 2,000,001 to 3,000,000 22 5554,~~042~~995,~~638~~560.2199 6.15 ~~105~~104 7.3812 1.~~727262~~853042 3,000,001 to 4,000,000 13 45,~~220~~155,~~100~~586.0495 5.05 ~~120~~119 7.3040 1.~~673249~~854254 4,000,001 to 5,000,000 15 67,~~166~~102,~~299~~413.7261 7.51 ~~114~~113 7.4107 1.~~636336~~597963 5,000,001 to 6,000,000 14 77,~~226~~142,~~231~~176.7641 8.63 9594 7.3259 1.~~887645~~942121 6,000,001 to 7,000,000 7 45,~~888~~831,~~989~~474.9204 5.13 8887 7.~~1269~~1270 1.~~598219~~463589 7,000,001 to 8,000,000 9 67,~~637~~581,~~966~~543.1182 7.56 ~~102~~101 7.~~5565~~5564 1.~~360836~~352530 8,000,001 to 9,000,000 3 26,~~467~~452,~~353~~422.0585 2.96 ~~105~~104 7.7524 1.~~531508~~783687 9,000,001 to 10,000,000 5 49,~~232~~194,~~066~~642.8419 5.5051 ~~109~~108 7.2900 1.~~872716~~963184 10,000,001 to 15,000,000 8 98,~~129~~041,~~224~~124.9532 10.97 9998 7.~~3068~~3065 1.~~758785~~734781 15,000,001 to 20,000,000 3 5150,~~040~~992,~~266~~693.4312 5.71 ~~109~~108 7.2708 1.~~946584~~862554 20,000,001 to 25,000,000 1 23,~~529~~484,~~646~~224.5116 2.63 ~~110~~109 6.8000 1.830000 25,000,001 and greater 6 ~~233~~232,~~004~~832,~~668~~987.0967 26.0506 7776 7.2942 12.~~981681~~009437 Totals 152 ~~894~~893,~~577~~618,~~683~~964.3004 100.00 9897 7.~~3389~~3388 1.~~782829~~814897

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 4 15,~~382~~372,~~553~~144.2974 1.72 ~~108~~107 7.~~8228~~8227 1.~~458521~~356236 California 53 ~~216~~215,~~074~~802,~~697~~377.2374 24.15 ~~108~~107 7.3804 1.~~743088~~753168 Colorado 2 16,~~570~~560,~~847~~422.7584 1.85 ~~109~~108 7.2655 1.~~551978~~491393 Connecticut 1 7,~~559~~544,~~407~~199.7643 0.8584 ~~100~~99 8.0000 2.040000 Delaware 1 8,~~934~~929,~~642~~672.0258 1.00 ~~109~~108 7.6700 1.420000 Florida 14 50,~~162~~092,~~766~~444.3922 5.61 9897 7.~~1216~~1212 1.~~631312~~699419 Georgia 5 21,~~435~~425,~~683~~696.3278 2.40 ~~107~~106 7.~~1462~~1461 1.~~752601~~899671 Illinois 7 37,~~104~~064,~~922~~264.0940 4.15 7978 7.~~0475~~0472 2.~~374144~~407834 Indiana 3 2,~~564~~562,~~991~~514.7417 0.29 ~~107~~106 7.8369 1.~~644973~~745397 Kansas 1 1,~~933~~932,~~846~~802.2954 0.22 ~~107~~106 7.8150 1.350000 Maryland 3 16,~~277~~264,~~223~~856.4512 1.82 ~~101~~100 7.2727 12.~~894999~~045309 Massachusetts 4 4948,~~037~~972,~~843~~606.7894 5.48 9594 7.7641 1.~~534961~~473674 Michigan 3 20,~~520~~503,~~326~~988.2395 2.29 8483 7.1990 1.~~612094~~491718 Minnesota 4 7,~~307~~299,~~176~~304.9316 0.82 ~~126~~125 7.2076 1.~~644184~~628598 Missouri 3 12,~~429~~412,~~157~~660.3006 1.39 8685 7.3586 1.~~588452~~588449 Nevada 4 13,~~957~~946,~~805~~397.3307 1.56 ~~117~~116 7.~~5871~~5869 1.~~754373~~682534 New Jersey 9 129,~~670~~581,~~960~~725.9930 14.50 9291 7.~~2983~~2984 1.~~846114~~845295 New Mexico 1 ~~452~~451,~~253~~580.5127 0.05 ~~106~~105 8.7700 1.310000 New York 2 87,~~318~~256,~~379~~989.0937 9.76 5554 6.6831 2.~~417799~~477856 North Carolina 2 11,~~872~~859,~~213~~129.4744 1.33 ~~152~~151 7.~~6291~~6292 1.~~591928~~592056 Ohio 7 23,~~740~~723,~~259~~159.3495 2.65 9190 7.~~3750~~3751 1.~~476138~~540367 Oklahoma 1 1,~~555~~550,~~227~~186.5696 0.17 ~~166~~165 7.4500 1.400000 Pennsylvania 7 46,~~863~~806,~~853~~706.2630 5.24 ~~120~~119 8.~~0043~~0046 1.~~414979~~519510 South Dakota 1 1,~~523~~521,~~220~~529.3956 0.17 ~~105~~104 7.2600 1.520000 Tennessee 3 17,~~687~~678,~~890~~970.4673 1.98 ~~100~~99 7.8699 1.~~405230~~832875 Texas 15 37,~~466~~382,~~151~~746.5710 4.1918 9897 7.5353 1.~~637504~~659435 Utah 2 6,~~715~~704,~~471~~814.8290 0.75 ~~106~~105 7.~~6229~~6230 1.~~498291~~454130 Virginia 4 24,~~205~~177,~~212~~572.2631 2.71 ~~111~~110 6.9376 1.~~943150~~949502 Washington 2 8,~~252~~237,~~698~~500.6609 0.92 ~~136~~135 7.~~1235~~1236 12.~~583506~~228174 Totals 168 ~~894~~893,~~577~~618,~~683~~964.3004 100.00 9897 7.~~3389~~3388 1.~~782829~~814897

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.10 or less 46 1824,~~920~~297,~~419~~286.1141 2.1272 ~~106~~92 7.~~4367~~2872 0.~~776250~~684167 1.11 to 1.20 4 1420,~~730~~378,~~151~~277.5995 12.6528 ~~106~~103 7.~~4552~~2865 1.~~148048~~145803 1.21 to 1.30 122 4311,~~678~~406,~~932~~084.7757 41.8828 ~~114~~130 7.~~6426~~7065 1.~~259980~~264879 1.31 to 1.40 3237 ~~125~~142,~~063~~507,~~214~~445.0821 1315.9895 ~~111~~108 7.~~8018~~5645 1.~~344423~~351166 1.41 to 1.50 1617 ~~144~~127,~~794~~517,~~428~~545.0722 1614.1927 9291 7.~~3213~~4309 1.~~458047~~460749 1.51 to 1.60 107 4253,~~830~~585,~~689~~761.6188 46.7900 ~~110~~102 7.~~3257~~7635 1.~~565736~~559589 1.61 to 1.70 1710 6441,~~643~~096,~~360~~649.8955 74.2360 97108 7.~~4701~~5612 1.~~664655~~640406 1.71 to 1.80 10 8673,~~478~~784,~~854~~103.4972 98.6726 ~~104~~97 7.~~6779~~7062 1.~~752327~~742033 1.81 and greater 4759 ~~353~~399,~~437~~045,~~632~~809.6953 3944.5166 9192 7.~~0293~~0763 2.~~271354~~278141 Totals 152 ~~894~~893,~~577~~618,~~683~~964.3004 100.00 9897 7.~~3389~~3388 1.~~782829~~814897

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Health Care 1 6,~~416~~406,~~004~~124.09 0.72 7372 6.8800 10.~~130000~~550000 Industrial 29 118,~~402~~286,~~118~~618.2663 13.24 ~~106~~105 7.4495 1.~~838475~~845507 Mixed Use 1 8,~~934~~929,~~642~~672.0258 1.00 ~~109~~108 7.6700 1.420000 Mobile Home Park 3 10,~~954~~944,~~068~~571.0875 1.22 ~~111~~110 7.~~1372~~1371 1.~~948038~~870774 Multi-Family 27 119,~~572~~476,~~378~~376.0060 13.37 9796 7.~~2061~~2062 1.~~740034~~714401 Office 24 ~~245~~244,~~279~~999,~~144~~360.2112 27.42 9089 7.~~1486~~1485 2.~~101232~~163116 Other 3 13,~~540~~527,~~972~~721.6575 1.51 ~~119~~118 7.5770 0.~~942795~~822144 Retail 79 369,~~914~~487,~~958~~862.6355 41.35 ~~100~~99 7.~~4685~~4684 1.~~610430~~669758 Self Storage 1 1,~~563~~560,~~397~~655.3597 0.17 ~~107~~106 7.6400 2.550000 Totals 168 ~~894~~893,~~577~~618,~~683~~964.3004 100.00 9897 7.~~3389~~3388 1.~~782829~~814897

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 1 13,530,000.00 1.51 5049 6.5000 3.260000 6.501% to 7.000% 24 ~~220~~219,~~201~~973,~~913~~380.9199 24.62 8180 6.7435 2.~~093997~~118590 7.001% to 7.500% 62 322,~~388~~062,~~298~~822.4443 36.04 9897 7.~~2801~~2800 1.~~751078~~783865 7.501% to 8.000% 57 282,~~697~~347,~~067~~678.3634 31.60 ~~113~~112 7.~~7112~~7113 1.~~589345~~608836 8.001% to 8.500% 7 45,~~382~~342,~~555~~683.9866 5.07 ~~103~~102 8.2490 1.~~371540~~529307 8.501% to 9.000% 1 10,~~377~~362,~~847~~398.6162 1.16 ~~106~~105 8.7700 1.310000 9.001% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 152 ~~894~~893,~~577~~618,~~683~~964.3004 100.00 9897 7.~~3389~~3388 1.~~782829~~814897

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 6729 ~~406~~239,~~190~~036,~~581~~161.7909 4526.4175 ~~106~~98 7.~~2744~~1734 1.~~771627~~862707 13 to 24 months 67105 ~~358~~525,~~738~~090,~~024~~126.2917 4058.1076 96101 7.~~3808~~3929 1.~~818360~~829174 25 to 36 months 21 3731,~~619~~766,~~110~~848.9441 43.2155 88 78.~~8718~~0000 1.~~908179~~740000 37 to 48 months 8 4540,~~357~~668,~~066~~346.9503 54.0755 7475 6.~~9626~~9954 1.~~490742~~555391 49 months and greater 89 4657,~~672~~057,~~899~~482.3334 56.2238 7573 7.~~5142~~4108 1.~~790038~~709879 Totals 152 ~~894~~893,~~577~~618,~~683~~964.3004 100.00 9897 7.~~3389~~3388 1.~~782829~~814897

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 4 118,~~704~~629,~~346~~926.2218 13.2728 4847 6.7026 2.~~327426~~379142 61 to 120 months 133 729,~~839~~091,~~337~~477.9214 81.5859 ~~101~~100 7.4318 1.~~714269~~733520 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 137 ~~848~~847,~~543~~721,~~684~~403.1432 94.8586 9392 7.3298 1.~~800044~~823868

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 2 2,~~436~~420,~~568~~275.9564 0.27 ~~106~~105 7.0846 1.~~709716~~709726 121 to 180 months 7 29,~~796~~701,~~010~~668.8483 3.3332 ~~168~~167 7.5144 1.~~417819~~631031 181 months and greater 6 13,~~801~~775,~~419~~616.3725 1.54 ~~227~~226 7.5637 1.~~525322~~677756 Totals 15 4645,~~033~~897,~~999~~560.1672 5.1514 ~~182~~181 7.~~5064~~5066 1.~~465500~~649204

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 4 35,530,000.00 3.9798 6968 6.7637 2.~~416347~~451810 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 16 12,~~997~~880,~~330~~569.1968 1.4544 ~~105~~104 7.5443 1.~~345820~~345844 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 12 81,~~602~~446,~~495~~834.0446 9.1211 ~~104~~103 7.~~3879~~3880 1.~~722032~~737083 241 months and greater 105 ~~718~~717,~~413~~863,~~858~~999.9118 80.3133 9392 7.3473 1.~~786643~~811212 Totals 137 ~~848~~847,~~543~~721,~~684~~403.1432 94.8586 9392 7.3298 1.~~800044~~823868

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 152 ~~894~~893,~~577~~618,~~683~~964.3004 100.00 9897 7.~~3389~~3388 1.~~782829~~814897 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 152 ~~894~~893,~~577~~618,~~683~~964.3004 100.00 9897 7.~~3389~~3388 1.~~782829~~814897 (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 700200615 1 OF New York NY ~~407~~420,~~500~~704.0015 6754,~~537~~333.9277 6.520% 600871524 2 OF Parsippany NJ ~~254~~262,~~554~~818.1999 3426,~~814~~549.1030 7.350% 600871500 3 OF Boston MA 212,~~345~~063.5923 42,~~353~~636.7612 8.000% 700200542 4 RT Bridgewater NJ ~~193~~200,~~886~~192.8658 2417,~~144~~838.6997 7.560% 850200582 5 RT Mount Laurel NJ ~~170~~176,~~472~~008.5932 2318,~~561~~025.1845 7.230% 310900219 6 RT York PA ~~178~~184,~~848~~679.5597 1812,~~128~~296.2381 8.340% 310900433 7 OF Brisbane CA ~~133~~137,~~615~~779.6515 4945,~~585~~422.8535 6.800% 850200589 8 RT Tyson's Corner VA ~~102~~105,~~590~~868.8203 2420,~~191~~914.3312 6.840% 700200563 9 IN Various Various ~~103~~106,~~348~~707.1766 139,~~266~~906.0354 7.480% 310900546 14 IN Sunnyvale CA ~~103~~106,~~659~~984.8195 2016,~~077~~752.7965 7.530% 850200614 15 RT Orlando FL 67,433.33 0.00 6.800% 850200586 16 RT Various Various 25,191.08 0.00 7.373% 600871526 19 RT Parker CO 8790,~~392~~231.1412 118,~~818~~979.6466 7.280% 850200587 20 RT Geneva IL 73,287.50 0.00 6.500% 700200583 21 RT Yuba City CA 7678,~~372~~851.1688 108,~~678~~198.2250 7.180% 850200611 22 Various Various PA 7780,~~871~~199.0724 4138,~~150~~822.4932 7.550% 600871558 25 RT New York NY 7981,~~228~~805.2354 97,~~633~~055.2695 7.670% 600871501 26 MF Centerville OH 6062,~~606~~557.01 11 9,~~546~~595.3121 6.950% 310900395 27 RT Various Various 7578,~~975~~372.2093 1715,~~846~~448.7299 8.770% 600871527 36 IN St. Petersburg FL 5961,~~768~~709.3233 86,~~245~~304.9493 7.220% 700200556 37 RT Pikesville MD 6062,~~615~~584.8394 86,~~145~~176.2615 7.330% 600871528 38 MF Woodbridge NJ 5657,~~091~~908.4433 97,~~034~~217.4859 6.790% 600871529 39 IN San Jose CA 61,~~774~~698.8253 12,~~190~~266.1847 7.510% 600871530 40 MF Austin TX 6163,~~108~~096.2842 75,~~447~~459.6551 7.610% 600871559 41 MU Greenville DE 5759,~~150~~010.9083 64,~~829~~969.3744 7.670% 600871531 42 RT Memphis TN 5860,~~483~~386.4573 64,~~804~~900.0375 7.880% 310900246 43 MF Sacramento CA 5557,~~484~~288.9489 65,~~863~~060.9601 7.706% 600871502 44 MF Davison MI 4546,~~224~~679.3883 87,~~885~~429.4196 6.800% 600871532 45 RT Northridge CA 4951,~~927~~550.0603 64,~~339~~716.1518 7.560% 850200613 46 OT Boston MA 4749,~~645~~171.9396 98,~~625~~099.8986 7.500% 600871503 47 RT West Hartford CT 50,~~496~~396.7705 15,~~107~~208.6133 8.000% 920900414 48 IN Wilmington NC 4749,~~788~~343.6895 54,~~683~~128.3407 7.700% 600871533 49 OF Knoxville TN 4950,~~152~~752.2317 54,~~618~~018.9298 7.950% 600871534 50 MF Stone Mountain GA 4344,~~549~~962.4017 64,~~330~~917.7598 7.130% 600871535 51 RT Houston TX 4748,~~104~~637.4088 53,~~501~~967.1264 7.740% 600871536 52 RT Phoenix AZ 4546,~~463~~942.1376 53,~~414~~935.9229 7.680% 850200584 53 MF Los Angeles CA 4041,~~461~~773.4382 64,~~039~~726.2586 6.985% 700200529 54 RT Carlsbad CA 3940,~~331~~542.6212 1615,~~682~~472.7929 7.000% 600871504 55 MF Arnold MO 41,~~891~~837.9867 8,~~766~~820.3061 7.435% 310900465 56 MH Las Vegas NV 3940,~~558~~841.0044 54,~~758~~475.6521 7.090% 600871505 57 HC Bakersfield CA 3638,~~848~~011.4026 119,~~042~~880.8600 6.880% 600871506 58 RT Lewisville TX 3940,~~494~~769.4534 65,~~473~~198.0718 7.460% 700200616 59 RT Roselle NJ 3536,~~337~~454.6458 108,~~059~~942.6773 7.040% 600871537 60 RT Atlanta GA 3435,~~350~~495.00 0.00 6.870% 700200456 61 IN West Valley City UT 3739,~~899~~132.4328 43,~~630~~397.1227 7.640% 600871507 62 RT Belleville IL 39,~~294~~217.3710 11,~~413~~490.1138 8.125% 600871508 63 RT Scottsdale AZ 3839,~~271~~517.1354 43,~~333~~086.3089 7.850% 600871509 64 MF Redwood City CA 34,~~747~~712.52 5,~~857~~892.99 7.170% 600871510 65 MF Brownstown MI 3536,~~649~~799.52 54,~~997~~847.62 7.420% 600871511 66 OF San Ramon CA 3435,~~102~~201.4709 65,~~149~~051.6705 7.200% 850200574 67 OF Chicago IL 3031,~~859~~820.1173 1110,~~337~~376.7917 6.865% 700200420 68 RT Washington Townsh NJ 3233,~~610~~669.5767 43,~~393~~334.3424 7.380% 600871513 69 RT Huntington Beach CA 3132,~~925~~954.5177 54,~~594~~564.1993 7.250% 850200581 70 OF Chicago IL 3031,~~067~~005.4900 109,~~832~~895.6918 6.940% 700200478 71 OF Southborough MA 3132,~~490~~474.7030 109,~~527~~544.7717 7.290% 310900452 72 IN Laguna Hills CA 30,~~042~~979.3272 109,~~381~~444.6828 7.160% 700200591 73 OF Mountain View CA 3031,~~732~~731.6310 43,~~128~~130.6518 7.300% 600871514 74 RT Santa Ana CA 3031,~~087~~065.8233 43,~~016~~038.3079 7.350% 700200461 75 OF Palm Desert CA 2930,~~220~~169.4319 43,~~033~~084.4771 7.270% 310900538 76 IN North Las Vegas NV 3031,~~178~~160.1471 32,~~464~~482.6609 7.830% 310900221 77 IN Corona CA 3132,~~649~~681.8121 32,~~316~~285.7838 8.260% 600871538 78 RT Tallahassee FL 2728,~~587~~482.5796 32,~~865~~970.8950 7.270% 600871515 79 RT San Marcos CA 2627,~~586~~443.2309 43,~~820~~963.5064 7.070% 600871539 80 MF Spokane WA 2627,~~801~~670.0099 32,~~791~~921.7374 7.160% 600871540 81 RT Hope Mills NC 27,~~782~~726.0636 8,~~900~~955.2696 7.510% 310900480 82 RT Summit Township PA 2829,~~641~~566.6399 43,~~422~~496.0670 7.710% 600871541 83 IN Franklin MA 2627,~~239~~078.1040 54,~~795~~956.9969 7.080% 600871542 84 RT Ferguson MO 2627,~~588~~428.6063 76,~~449~~609.7774 7.210% 310900145 85 OF Oroville CA 28,~~026~~865.8645 1413,~~330~~491.5596 7.750% 310900474 86 OT Vacaville CA 2728,~~519~~414.43 32,~~426~~531.98 7.560% 600871543 87 IN Bensalem Township PA 14,~~462~~932.1244 1,~~793~~323.4109 7.610% 600871544 88 IN Bensalem Township PA 13,~~204~~633.5597 1,~~637~~208.4604 7.610% 700200512 89 RT Live Oak TX 7,~~732~~929.9461 9,~~472~~275.1952 7.490% 700200513 90 RT San Antonio TX 7,~~270~~458.8382 8,~~430~~242.0910 7.490% 700200514 91 RT Temple TX 6,~~629~~799.2368 7,~~834~~663.1974 7.490% 700200511 92 RT Sonoma CA 4,~~305~~416.5485 4,~~993~~882.5423 7.490% 310900440 93 MF Largo FL 23,~~158~~908.8865 3,~~846~~096.0023 6.700% 310900416 94 OF Mountain View CA 2425,~~781~~557.1432 76,~~638~~862.5436 7.580% 600871545 95 RT Spokane WA 22,~~288~~952.0913 12,~~940~~276.8783 7.080% 310900477 96 MF Seminole FL 2324,~~837~~612.2042 2,~~962~~187.3008 7.588% 600871546 97 RT Martinez GA 2223,~~301~~025.2345 32,~~033~~308.2199 7.330% 600871517 98 IN Elkridge MD 20,~~940~~917.3353 3,~~908~~931.7252 7.000% 600871518 99 MF Copperas Cove TX 1920,~~806~~443.7015 43,~~078~~441.1671 6.770% 600871547 100 MF Chesapeake VA 20,~~276~~934.9656 32,~~032~~374.1454 7.010% 310900367 101 RT Bakersfield CA 23,~~025~~765.4467 3,~~964~~224.9572 7.990% 600871548 102 RT Sanford FL 19,~~312~~886.1784 1110,~~362~~787.1649 7.060% 600871519 103 RT Hawaiian Gardens CA 1920,~~861~~502.6085 32,~~332~~691.3914 7.250% 850200576 104 RT Tustin CA 1920,~~946~~594.2218 2,~~688~~040.8387 7.305% 310900407 105 RT Alhambra CA 21,~~213~~849.2366 109,~~207~~571.9552 8.040% 600871520 106 MH Harbor City CA 18,~~094~~677.3621 32,~~397~~814.1732 6.940% 600871521 107 RT Chicago IL 18,~~466~~427.5879 6,~~298~~337.7150 7.390% 600871550 108 IN Parsippany NJ 17,~~132~~109.1700 34,~~994~~017.7289 6.960% 600871551 109 MF Delaware OH 1819,~~575~~180.5824 21,~~180~~575.3468 7.740% 850200575 110 OF Tustin CA 18,~~300~~896.8062 21,~~126~~530.8098 7.755% 600871552 111 IN Edmonston MD 17,~~179~~165.0819 2,~~245~~259.7766 7.420% 310900441 112 MF Dunedin FL 1415,~~941~~424.2194 21,~~481~~997.3057 6.700% 850200615 113 RT Destin FL 16,~~369~~894.8226 32,~~346~~822.4501 7.365% 310900449 114 RT Folsom CA 18,~~057~~638.7895 2,~~947~~366.4730 8.180% 600871553 115 RT Augusta GA 1516,~~697~~207.5532 21,~~135~~625.0427 7.330% 600871522 116 OF Santa Barbara CA 1415,~~960~~458.0067 0.00 7.040% 850200572 117 IN Cedar Grove NJ 1415,~~629~~103.2592 21,~~129~~654.4376 7.075% 850200573 118 IN South Plainfield NJ 1415,~~629~~103.2592 21,~~129~~654.4376 7.075% 600871554 119 MF Coon Rapids MN 1415,~~533~~004.6597 21,~~166~~694.1381 7.040% 310900429 120 OF Plymouth MN 1415,~~567~~034.5910 2,~~996~~530.8332 7.390% 310900470 121 IN Rancho Cucamonga CA 1314,~~806~~237.4036 4,~~710~~279.5256 7.210% 700200491 122 RT Beaumont TX 7,~~035~~213.6134 8,~~724~~546.2350 7.560% 700200488 123 RT Plantation FL 6,~~693~~851.4158 9,~~976~~818.8063 7.560% 310900421 124 IN Santa Clara CA 13,~~031~~447.3638 32,~~104~~688.1715 6.870% 850200585 125 OF Dallas TX 15,~~036~~523.7019 21,~~164~~677.0657 7.905% 920900287 126 MF Washington Courth OH 15,~~049~~539.7571 1,~~695~~206.9802 8.010% 700200500 127 RT Lake Worth FL 6,~~778~~930.0811 11,~~353~~201.2219 7.560% 700200501 128 RT Jacksonville FL 6,~~476~~636.2473 8,~~506~~346.9647 7.560% 310900386 129 RT Littleton CO 13,~~020~~443.9444 1,~~867~~445.7525 7.170% 700200506 130 RT Richardson TX 3,~~322~~394.6053 5,~~963~~891.3643 7.560% 700200504 131 RT Mesquite TX 3,~~111~~178.1881 5,~~540~~473.6603 7.560% 700200505 132 RT Garland TX 3,~~047~~113.5259 5,~~455~~389.1003 7.560% 700200503 133 RT Farmers Branch TX 2,~~822~~883.7197 54,~~044~~982.0276 7.560% 600871523 134 OF San Diego CA 13,~~257~~688.5486 1,~~613~~182.3503 7.630% 310900398 135 IN Broadview Heights OH 1213,~~750~~165.6051 1,~~522~~107.4049 7.710% 310900450 136 IN Rancho Cordova CA 1213,~~704~~112.9373 21,~~362~~954.2747 7.720% 310900424 137 IN Orlando FL 12,~~286~~680.2500 2,~~454~~060.5782 7.470% 310900401 138 MF Wichita KS 1213,~~603~~013.6498 1,~~454~~043.0975 7.815% 310900446 139 OF Aliso Viejo CA 12,~~419~~819.9007 21,~~169~~770.1700 7.940% 310900406 140 RT Beverly Hills CA 10,~~563~~901.5879 21,~~198~~860.5130 7.350% 700200492 141 RT Tampa FL 5,~~236~~352.3244 8,~~845~~729.3725 7.670% 700200495 142 RT Amarillo TX 4,~~590~~692.2698 7,~~614~~511.4068 7.670% 310900402 143 OF Fresno CA 9,~~302~~604.8233 1,~~431~~130.6009 6.960% 310900403 144 IN Rancho Cordova CA 910,~~697~~007.4884 21,~~053~~743.7741 7.290% 310900442 145 MF Fresno CA 910,~~827~~134.0720 32,~~194~~887.3522 7.430% 310900423 146 RT Norman OK 9,~~688~~977.4622 5,~~329~~040.3660 7.450% 310900478 147 SS Corona CA 910,~~973~~285.0742 32,~~053~~741.7338 7.640% 310900313 148 OT Salinas CA 10,~~436~~763.4098 2,~~946~~619.6406 8.000% 310900390 149 RT Walnut Creek CA 10,~~318~~654.1913 ~~1,182~~846.8389 7.850% 310900382 150 MF Mitchell SD 9,~~227~~522.5067 1,~~986~~690.0083 7.260% 310900359 151 IN Los Angeles CA 8,~~247~~192.4210 9,~~285~~340.0335 7.150% 600871555 152 IN Alexandria VA 89,~~808~~071.0044 4,~~614~~351.7329 7.590% 310900374 153 MF Fergus Falls MN 8,~~072~~331.9759 1,~~634~~375.5492 7.445% 310900451 154 RT Mundelein IL 78,~~912~~169.35 ~~1,062~~805.00 7.370% 310900420 155 RT Springfield MO 78,~~844~~097.0705 1,~~319~~066.8789 7.470% 700200510 156 RT Centerville UT 4,~~835~~948.3395 7,~~373~~259.2765 7.490% 700200507 157 RT Anaheim CA 2,~~572~~635.7018 3,~~609~~547.7830 7.490% 920900288 158 MF Mt. Sterling OH 8,~~184~~451.9542 ~~922~~655.3891 8.010% 600871556 159 MF Austin TX 7,~~721~~972.5277 ~~936~~685.3207 7.610% 310900413 160 OF San Francisco CA 7,~~555~~797.2258 1,~~437~~195.9458 7.660% 600871557 161 MF St. Paul MN 6,~~770~~981.6451 2,~~482~~271.5972 6.930% 310900379 162 MH Las Vegas NV 7,~~566~~552.6512 2,~~192~~206.2780 7.955% 310900435 163 OF Carpinteria CA 6,~~234~~399.6052 76,~~117~~952.8896 7.000% 310900391 164 RT Lafayette CA 6,~~684~~901.1173 ~~766~~548.2462 7.850% 920900443 165 RT Fishers IN 56,~~827~~014.8392 ~~1,077~~890.4233 7.740% 920900444 166 RT Indianapolis IN 5,~~485~~661.0523 ~~985~~809.5537 7.840% 920900445 167 RT Indianapolis IN 5,~~458~~633.2264 ~~953~~777.2987 7.940% 310900409 168 MF Tucson AZ 4,~~541~~686.2221 ~~1,072~~927.2526 6.920% Totals 5,~~477~~629,~~812~~269.3195 1958,~~108,533~~719.2326

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 700200615 N/A 06/01/2006 N 7574,~~000~~932,~~000~~462.0008 74,~~932~~878,~~462~~128.0831 0708/01/2002 600871524 N/A 03/01/2011 N 41,~~559~~525,~~868~~053.0898 41,~~525~~498,~~053~~504.9868 0708/01/2002 600871500 N/A 12/01/2009 N 31,~~851~~809,~~838~~484.2953 31,~~809~~766,~~484~~848.5341 0708/01/2002 700200542 07/01/2011 07/01/2031 N 30,~~775~~751,~~692~~548.7304 30,~~751~~733,~~548~~709.04 07 08/01/2002 850200582 N/A 08/01/2006 N 28,~~294~~270,~~205~~643.0486 28,~~270~~252,~~643~~618.8641 0708/01/2002 310900219 N/A 12/01/2010 N 25,~~733~~715,~~603~~475.8360 25,~~715~~703,~~475~~178.6079 0708/01/2002 310900433 N/A 09/01/2011 N 23,~~579~~529,~~232~~646.3651 23,~~529~~484,~~646~~224.5116 0708/01/2002 850200589 N/A 09/01/2011 N 17,~~998~~974,~~389~~197.3299 17,~~974~~953,~~197~~283.9987 0708/01/2002 700200563 N/A 07/01/2011 N 16,~~579~~566,~~920~~654.2926 16,~~566~~556,~~654~~747.2672 0708/01/2002 310900546 N/A 08/01/2011 N 16,~~519~~499,~~491~~414.9718 16,~~499~~482,~~414~~661.1853 0708/01/2002 850200614 N/A 06/01/2008 N 11,900,000.00 11,900,000.00 0708/01/2002 850200586 N/A 06/01/2008 N 4,100,000.00 4,100,000.00 0708/01/2002 600871526 N/A 09/01/2011 N 14,~~405~~393,~~297~~479.8218 14,~~393~~384,~~479~~499.1852 0708/01/2002 850200587 N/A 09/01/2006 N 13,530,000.00 13,530,000.00 07/01/2002 700200583 N/A 09/01/2011 N 12,~~764~~753,~~149~~471.4220 12,~~753~~745,~~471~~272.2070 0708/01/2002 850200611 N/A 07/01/2016 N 12,~~376~~335,~~859~~708.4192 12,~~335~~296,~~708~~886.9260 0708/01/2002 600871558 N/A 05/01/2011 N 12,~~395~~385,~~550~~917.2701 12,~~385~~378,~~917~~861.01 06 08/01/2002 600871501 N/A 07/01/2008 N 10,~~464~~452,~~347~~801.3403 10,~~452~~443,~~801~~205.0382 0708/01/2002 310900395 N/A 05/01/2011 N 10,~~395~~377,~~694~~847.3361 10,~~377~~362,~~847~~398.6162 0708/01/2002 600871527 N/A 09/01/2011 N 9,~~933~~925,~~792~~546.2329 9,~~925~~919,~~546~~241.2936 0708/01/2002 700200556 N/A 07/01/2011 N 9,~~923~~915,~~464~~319.5125 9,~~915~~909,~~319~~143.2510 0708/01/2002 600871528 N/A 07/01/2011 N 9,~~913~~904,~~066~~032.6719 9,~~904~~896,~~032~~814.1960 0708/01/2002 600871529 N/A 07/01/2011 N 9,~~870~~858,~~809~~619.5234 9,~~858~~846,~~619~~352.3487 0708/01/2002 600871530 N/A 08/01/2011 N 9,~~635~~628,~~997~~549.4277 9,~~628~~623,~~549~~090.7726 0708/01/2002 600871559 N/A 08/01/2011 N 8,~~941~~934,~~471~~642.3902 8,~~934~~929,~~642~~672.0258 0608/01/2002 600871531 N/A 02/01/2011 N 8,~~906~~899,~~108~~304.6865 8,~~899~~894,~~304~~403.6590 0708/01/2002 310900246 N/A 01/01/2011 N 8,~~640~~633,~~270~~406.3438 8,~~633~~628,~~406~~346.3837 0708/01/2002 600871502 N/A 10/01/2008 N 7,~~980~~971,~~772~~887.9554 7,~~971~~964,~~887~~457.5458 0708/01/2002 600871532 N/A 04/01/2011 N 7,~~924~~918,~~930~~590.0792 7,~~918~~913,~~590~~874.9274 0708/01/2002 850200613 N/A 03/01/2011 N 7,~~623~~613,~~348~~723.9910 7,~~613~~605,~~723~~623.1024 0708/01/2002 600871503 N/A 11/01/2010 N 7,~~574~~559,~~515~~407.3776 7,~~559~~544,~~407~~199.7643 0708/01/2002 920900414 N/A 07/01/2011 N 7,~~447~~441,~~586~~903.4107 7,~~441~~437,~~903~~775.0700 0607/01/2002 600871533 N/A 01/05/2011 N 7,~~419~~413,~~204~~585.7381 7,~~413~~409,~~585~~566.8183 0708/05/2002 600871534 N/A 05/01/2011 N 7,~~329~~323,~~491~~160.7095 7,~~323~~318,~~160~~242.9597 0708/01/2002 600871535 N/A 08/01/2011 N 7,~~303~~297,~~008~~507.1806 7,~~297~~293,~~507~~539.0642 0708/01/2002 600871536 N/A 08/01/2011 N 7,~~103~~098,~~614~~199.8290 7,~~098~~094,~~199~~264.9061 0708/01/2002 850200584 N/A 09/01/2011 N 6,~~951~~945,~~141~~101.1489 6,~~945~~940,~~101~~375.8903 0607/01/2002 700200529 N/A 11/10/2011 N 6,~~742~~725,~~563~~881.9718 6,~~725~~710,~~881~~408.1889 0607/10/2002 600871504 N/A 02/01/2008 N 6,~~761~~752,~~315~~549.3606 6,~~752~~743,~~549~~728.0645 0708/01/2002 310900465 N/A 07/01/2011 N 6,~~695~~689,~~289~~530.2156 6,~~689~~685,~~530~~055.5635 0708/01/2002 600871505 N/A 08/01/2008 N 6,~~427~~416,~~046~~004.9509 6,~~416~~406,~~004~~124.09 0708/01/2002 600871506 N/A 05/01/2008 N 6,~~352~~346,~~993~~520.9487 6,~~346~~341,~~520~~322.8769 0708/01/2002 700200616 N/A 09/01/2008 N 6,~~023~~013,~~461~~402.9427 6,~~013~~004,~~402~~459.2754 0708/01/2002 600871537 N/A 08/01/2011 N 6,000,000.00 6,000,000.00 0708/01/2002 700200456 06/01/2011 06/01/2031 N 5,~~952~~948,~~789~~159.8472 5,~~948~~944,~~159~~762.7245 0708/01/2002 600871507 N/A 11/01/2008 N 5,~~803~~792,~~476~~063.9281 5,~~792~~780,~~063~~573.8143 0708/01/2002 600871508 N/A 07/01/2011 N 5,~~850~~846,~~363~~030.9565 5,~~846~~842,~~030~~943.6576 0708/01/2002 600871509 N/A 07/01/2009 N 5,~~815~~809,~~484~~626.4041 5,~~809~~803,~~626~~733.4142 0708/01/2002 600871510 N/A 04/01/2008 N 5,~~765~~759,~~421~~423.3977 5,~~759~~754,~~423~~576.7715 0708/01/2002 600871511 N/A 03/01/2008 N 5,~~683~~677,~~745~~595.2962 5,~~677~~672,~~595~~544.6257 0708/01/2002 850200574 N/A 08/01/2011 N 5,~~394~~382,~~164~~826.0526 5,~~382~~372,~~826~~450.2609 0708/01/2002 700200420 N/A 04/01/2011 N 5,~~302~~298,~~532~~138.2793 5,~~298~~294,~~138~~804.9369 0708/01/2002 600871513 N/A 05/01/2008 N 5,~~284~~278,~~222~~628.2809 5,~~278~~274,~~628~~063.0916 0708/01/2002 850200581 N/A 08/01/2011 N 5,~~198~~188,~~989~~156.5990 5,~~188~~178,~~156~~261.9072 0708/01/2002 700200478 N/A 06/01/2011 N 5,~~183~~173,~~654~~126.6083 5,~~173~~163,~~126~~582.8366 0708/01/2002 310900452 N/A 06/01/2011 N 5,~~035~~024,~~025~~643.2355 5,~~024~~015,~~643~~199.5527 0708/01/2002 700200591 N/A 09/01/2011 N 5,~~051~~047,~~939~~811.8722 5,~~047~~044,~~811~~681.2204 0708/01/2002 600871514 N/A 07/01/2011 N 4,~~912~~908,~~297~~281.6939 4,~~908~~905,~~281~~242.3960 0708/01/2002 700200461 N/A 06/01/2011 N 4,~~823~~819,~~179~~146.6215 4,~~819~~816,~~146~~061.1544 0708/01/2002 310900538 N/A 06/01/2011 N 4,~~625~~621,~~001~~536.6397 4,~~621~~619,~~536~~054.9788 0708/01/2002 310900221 N/A 11/01/2010 N 4,~~598~~594,~~035~~718.5476 4,~~594~~592,~~718~~433.7638 0708/01/2002 600871538 N/A 04/01/2011 N 4,~~553~~549,~~657~~791.2738 4,~~549~~546,~~791~~820.3888 0708/01/2002 600871515 N/A 09/01/2008 N 4,~~512~~507,~~513~~693.7828 4,~~507~~503,~~693~~729.2864 0708/01/2002 600871539 N/A 08/01/2011 N 4,~~491~~487,~~788~~996.3663 4,~~487~~485,~~996~~074.6389 0708/01/2002 600871540 N/A 05/01/2021 N 4,~~439~~430,~~210~~310.6640 4,~~430~~421,~~310~~354.4044 0708/01/2002 310900480 N/A 07/01/2011 N 4,~~457~~453,~~840~~418.6155 4,~~453~~449,~~418~~921.5585 0708/01/2002 600871541 N/A 08/01/2011 N 4,~~447~~441,~~305~~509.3132 4,~~441~~436,~~509~~552.3263 0708/01/2002 600871542 N/A 07/01/2011 N 4,~~425~~417,~~286~~836.3154 4,~~417~~411,~~836~~226.5480 0708/01/2002 310900145 N/A 06/01/2016 N 4,~~339~~325,~~642~~311.4792 4,~~325,~~311,819.9296 0708/01/2002 310900474 N/A 07/01/2011 N 4,~~368~~364,~~162~~735.8991 4,~~364~~362,~~735~~203.9193 0708/01/2002 600871543 N/A 05/01/2011 N 2,~~280~~278,~~492~~698.3998 2,~~278~~277,~~698~~375.9889 0607/01/2002 600871544 N/A 05/01/2011 N 2,~~082~~080,~~188~~551.6721 2,~~080~~079,~~551~~343.2117 0708/01/2002 700200512 N/A 07/10/2011 N 1,~~238~~229,~~922~~450.5132 1,~~229~~220,~~450~~174.3280 0607/10/2002 700200513 N/A 07/10/2011 N 1,~~164~~156,~~885~~455.4637 1,~~156~~148,~~455~~213.3727 0607/10/2002 700200514 N/A 07/10/2011 N 1,~~062~~054,~~093~~259.4526 1,~~054~~046,~~259~~595.2652 0607/10/2002 700200511 N/A 07/10/2011 N ~~689,805.35~~ 684,811.81 06679,929.58 07/10/2002 310900440 N/A 07/01/2011 N 4,~~147~~144,~~858~~012.52 4,~~144~~140,~~012~~916.5229 0708/01/2002 310900416 N/A 07/01/2021 N 3,~~923~~915,~~135~~497.5905 3,~~915~~908,~~497~~634.0569 0708/01/2002 600871545 N/A 08/01/2016 N 3,~~777~~764,~~642~~702.9003 3,~~764~~752,~~702~~425.0320 0708/01/2002 310900477 N/A 06/01/2009 N 3,~~769~~766,~~720~~758.9868 3,~~766~~764,~~758~~571.6860 0708/01/2002 600871546 N/A 05/01/2011 N 3,~~650~~647,~~950~~917.9170 3,~~647~~645,~~917~~608.7071 0708/01/2002 600871517 N/A 12/01/2008 N 3,~~589~~585,~~771~~862.1745 3,~~585~~581,~~862~~930.4593 0708/01/2002 600871518 N/A 04/01/2008 N 3,~~510~~506,~~788~~710.5135 3,~~506~~503,~~710~~268.3564 0708/01/2002 600871547 N/A 07/01/2011 N 3,~~471~~468,~~091~~059.5642 3,~~468~~465,~~059~~684.4288 0708/01/2002 310900367 N/A 06/01/2011 N 3,~~458~~454,~~138~~173.0106 3,~~454~~450,~~173~~948.0634 0708/01/2002 600871548 N/A 07/01/2016 N 3,~~282~~271,~~522~~160.3620 3,~~271~~260,~~160~~372.2071 0708/01/2002 600871519 N/A 12/01/2008 N 3,~~287~~284,~~437~~104.2485 3,~~284~~281,~~104~~413.8571 0708/01/2002 850200576 N/A 08/01/2011 N 3,~~276~~273,~~586~~897.2845 3,~~273~~271,~~897~~856.4558 0708/01/2002 310900407 N/A 06/01/2016 N 3,~~166~~155,~~153~~945.3136 3,~~155~~146,~~945~~373.3684 0708/01/2002 600871520 N/A 10/01/2008 N 3,~~128~~125,~~708~~311.6144 3,~~125~~122,~~311~~497.4412 0708/01/2002 600871521 N/A 07/01/2008 N 2,~~998~~992,~~632~~333.1544 2,~~992~~985,~~333~~995.4494 0708/01/2002 600871550 N/A 06/01/2011 N 2,~~953~~949,~~822~~828.7200 2,~~949~~945,~~828~~810.0011 0708/01/2002 600871551 N/A 07/01/2011 N 2,~~879~~877,~~935~~755.5117 2,~~877~~876,~~755~~179.1749 0708/01/2002 850200575 N/A 08/01/2011 N 2,~~831~~829,~~845~~718.2444 2,~~829~~828,~~718~~187.4446 0708/01/2002 600871552 N/A 08/01/2011 N 2,~~778~~776,~~287~~041.5275 2,~~776~~773,~~041~~782.7509 0708/01/2002 310900441 N/A 07/01/2011 N 2,~~676~~673,~~037~~556.6939 2,~~673~~671,~~556~~558.3982 0708/01/2002 850200615 N/A 07/01/2011 N 2,~~667~~663,~~180~~834.8742 2,~~663~~661,~~834~~012.4241 0708/01/2002 310900449 N/A 06/01/2011 N 2,~~649~~646,~~063~~116.5205 2,~~646~~643,~~116~~749.0575 0708/01/2002 600871553 N/A 05/01/2011 N 2,~~569~~567,~~857~~722.8076 2,~~567~~566,~~722~~097.7649 0708/01/2002 600871522 N/A 06/01/2011 N 2,550,000.00 2,550,000.00 0708/01/2002 850200572 N/A 08/01/2011 N 2,~~481~~479,~~286~~156.2986 2,~~479~~477,~~156~~502.8610 0708/01/2002 850200573 N/A 08/01/2011 N 2,~~481~~479,~~286~~156.2986 2,~~479~~477,~~156~~502.8610 0708/01/2002 600871554 N/A 06/01/2011 N 2,~~477~~475,~~325~~159.8875 2,~~475~~473,~~159~~464.7594 0708/01/2002 310900429 N/A 05/01/2011 N 2,~~365~~362,~~508~~511.1633 2,~~362~~359,~~511~~981.3301 0708/01/2002 310900470 N/A 06/01/2011 N 2,~~297~~293,~~874~~163.3684 2,~~293~~288,~~163~~884.8428 0708/01/2002 700200491 N/A 01/10/2011 N 1,~~116~~108,~~764~~039.0784 1,~~108~~099,~~039~~493.8434 0607/10/2002 700200488 N/A 01/10/2011 N 1,~~062~~052,~~446~~469.3959 1,~~052~~042,~~469~~650.5996 0607/10/2002 310900421 N/A 06/01/2011 N 2,~~276~~273,~~220~~116.3114 2,~~273~~270,~~116~~427.1499 0708/01/2002 850200585 N/A 09/01/2011 N 2,~~282~~280,~~611~~446.0397 2,~~280~~278,~~446~~769.9740 0608/01/2002 920900287 N/A 12/01/2010 N 2,~~254~~252,~~644~~948.5961 2,~~252~~251,~~948~~742.6159 0607/01/2002 700200500 N/A 07/10/2011 N 1,~~075~~064,~~886~~533.4119 1,~~064~~053,~~533~~332.1900 0607/10/2002 700200501 N/A 07/10/2011 N 1,~~027~~019,~~974~~467.0610 1,~~019~~011,~~467~~120.1063 0607/10/2002 310900386 N/A 05/01/2011 N 2,~~179~~177,~~236~~368.3257 2,~~177~~175,~~368~~923.5732 0708/01/2002 700200506 N/A 07/10/2011 N ~~527,396.26~~ 521,432.90 06515,541.47 07/10/2002 700200504 N/A 07/10/2011 N ~~493,837.70~~ 488,297.04 06482,824.01 07/10/2002 700200505 N/A 07/10/2011 N ~~483,733.33~~ 478,278.23 06472,889.20 07/10/2002 700200503 N/A 07/10/2011 N ~~448,049.61~~ 443,005.59 06438,022.83 07/10/2002 600871523 N/A 07/01/2011 N 2,~~085~~083,~~066~~452.0267 2,~~083~~082,~~452~~270.6764 0708/01/2002 310900398 N/A 06/01/2011 N 1,~~984~~983,~~529~~007.5212 1,~~983~~981,~~007~~899.1263 0708/01/2002 310900450 N/A 06/01/2011 N 1,~~974~~972,~~859~~497.7952 1,~~972~~970,~~497~~543.5205 0708/01/2002 310900424 N/A 06/01/2006 N 1,~~973~~971,~~694~~240.8528 1,~~971~~969,~~240~~179.2846 0708/01/2002 310900401 N/A 06/01/2011 N 1,~~935~~933,~~300~~846.3829 1,~~933~~932,~~846~~802.2954 0708/01/2002 310900446 N/A 06/01/2011 N 1,~~877~~874,~~063~~894.3114 1,~~874~~873,~~894~~124.14 0708/01/2002 310900406 N/A 05/01/2011 N 1,~~724~~722,~~666~~468.6716 1,~~722~~720,~~468~~607.1686 0608/01/2002 700200492 N/A 07/10/2010 N ~~819,241.72~~ 810,396.35 06801,667.10 07/10/2002 700200495 N/A 07/10/2010 N ~~718,163.88~~ 710,549.48 06703,037.80 07/10/2002 310900402 N/A 05/01/2011 N 1,~~603~~602,~~934~~502.1353 1,~~602~~601,~~502~~372.5344 0708/01/2002 310900403 N/A 05/01/2011 N 1,~~596~~594,~~293~~239.1639 1,~~594~~592,~~239~~495.3998 0708/01/2002 310900442 N/A 05/01/2021 N 1,~~587~~583,~~144~~949.2691 1,~~583~~581,~~949~~062.9169 0708/01/2002 310900423 N/A 05/01/2016 N 1,~~560~~555,~~556~~227.9256 1,~~555~~550,~~227~~186.5696 0708/01/2002 310900478 N/A 06/01/2011 N 1,~~566~~563,~~451~~397.0835 1,~~563~~560,~~397~~655.3597 0708/01/2002 310900313 N/A 05/01/2021 N 1,~~565~~562,~~460~~513.2864 1,~~562~~559,~~513~~894.6458 0708/01/2002 310900390 N/A 05/01/2011 N 1,~~577~~576,~~302~~119.3148 1,~~576~~575,~~119~~272.4859 0708/01/2002 310900382 N/A 04/01/2011 N 1,~~525~~523,~~206~~220.39 1,~~523~~521,~~220~~529.3956 0708/01/2002 310900359 N/A 05/01/2011 N 1,~~384~~374,~~182~~897.5855 1,~~374~~365,~~897~~557.5520 0708/01/2002 600871555 N/A 07/01/2016 N 1,~~392~~387,~~569~~954.5885 1,~~387~~383,~~954~~603.8556 0708/01/2002 310900374 N/A 05/01/2011 N 1,~~301~~299,~~218~~583.1056 1,~~299~~298,~~583~~207.5664 0708/01/2002 310900451 N/A 05/01/2011 N 1,~~288~~287,~~305~~243.89 1,~~287~~286,~~243~~438.89 0708/01/2002 310900420 N/A 05/01/2011 N 1,~~260~~258,~~091~~771.5770 1,~~258~~257,~~771~~704.7081 0708/01/2002 700200510 N/A 01/10/2011 N ~~774,685.37~~ 767,312.10 06760,052.45 07/10/2002 700200507 N/A 01/10/2011 N ~~412,181.80~~ 408,572.02 06405,024.72 07/10/2002 920900288 N/A 12/01/2010 N 1,~~226~~225,~~210~~287.1779 1,~~225~~224,~~287~~631.7988 0607/01/2002 600871556 N/A 09/01/2011 N 1,~~217~~216,~~584~~648.8452 1,~~216~~215,~~648~~963.5245 0708/01/2002 310900413 N/A 05/01/2011 N 1,~~183~~182,~~585~~147.3945 1,~~182~~180,~~147~~951.4587 0708/01/2002 600871557 N/A 06/01/2021 N 1,~~172~~169,~~404~~922.8829 1,~~169~~167,~~922~~650.2957 0708/01/2002 310900379 N/A 04/01/2021 N 1,~~141~~139,~~418~~226.3508 1,~~139~~137,~~226~~019.0828 0708/01/2002 310900435 N/A 06/01/2011 N 1,~~068~~061,~~789~~671.2840 1,~~061~~054,~~671~~718.4044 0708/01/2002 310900391 N/A 05/01/2011 N 1,021,~~774~~008.4016 1,~~021~~020,~~008~~459.1654 0708/01/2002 920900443 N/A 06/01/2011 N ~~903,540.29~~ 902,462.87 06901,572.54 07/01/2002 920900444 N/A 06/01/2011 N ~~839,547.76~~ 838,562.21 06837,752.84 07/01/2002 920900445 N/A 06/01/2011 N ~~824~~823,~~919~~966.9566 823,~~966~~188.6679 0607/01/2002 310900409 N/A 05/01/2011 N ~~787,494.99~~ 786,422.74 07785,495.48 08/01/2002 Totals ~~895,686,216.53~~ 894,577,683.30 893,618,964.04

Loan Appraisal Appraisal Res Mod Number Reduction Reduction Strat. Code Date Amount (2) (3) 850200587 9 Totals 0.00 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10- Deed In Lieu of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 08/15/2002 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 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 03/15/2002 0 $0.00 0 $0.00 02/15/2002 0 $0.00 0 $0.00 01/15/2002 0 $0.00 0 $0.00 12/17/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 08/15/2002 7.338843% 7.268683% 97 07/15/2002 7.338883% 7.268727% 98 06/17/2002 7.338926% 7.268776% 99 05/15/2002 7.339014% 7.268867% 100 04/15/2002 7.339117% 7.268974% 101 03/15/2002 7.339204% 7.272828% 102 02/15/2002 7.339335% 7.272960% 103 01/15/2002 7.339419% 7.273044% 104 12/17/2001 7.339503% 7.273127% 105 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

~~Specially~~Delinquency ~~Serviced~~ Loan Detail -Offering ~~Part~~# 1of ~~Offering~~Current ~~Servicing~~Outstanding ~~Resolution~~Status ~~Net~~of Loan Number Document ~~Transfer~~Months ~~Strategy~~Paid ~~Scheduled~~Through ~~Property~~P ~~State~~& ~~Interest~~I ~~Actual~~P ~~Operating~~& ~~Number~~I Mortgage Cross~~-Reference~~ Delinq. Date ~~Code~~Advances Advances** Loan(1) ~~Balance~~Reference ~~Type~~850200587 ~~(2)~~20 ~~Rate~~0 ~~Balance~~07/01/2002 ~~Income~~72,723.75 ~~850200587~~72,723.75 B 920900414 48 0 07/01/2002 52,831.19 52,831.19 A 850200584 53 0 07/01/2002 46,201.66 46,201.66 A 700200529 54 0 07/10/2002 55,724.83 55,724.83 A 600871543 87 0 07/01/2002 16,137.80 16,137.80 B 700200512 89 0 07/10/2002 17,152.20 17,152.20 A 700200513 90 0 07/10/2002 15,651.13 15,651.13 A 700200514 91 0 07/10/2002 14,418.03 14,418.03 A 700200511 92 0 07/1210/2002 9,269.60 139,~~530~~269.60 A 700200491 122 0 07/10/2002 15,~~000~~712.0014 RT15,712.14 ILA 700200488 123 0 07/10/2002 16,624.90 16,624.90 A 920900287 126 0 07/01/2002 16,435.33 16,435.33 B 700200500 127 0 07/10/2002 18,085.48 18,085.48 A 700200501 128 0 07/10/2002 14,939.31 14,939.31 A 700200506 130 0 07/10/2002 9,263.51 9,263.51 A 700200504 131 0 07/10/2002 8,630.83 8,630.83 A 700200505 132 0 07/10/2002 8,482.03 8,482.03 A 700200503 133 0 07/10/2002 7,847.66 7,847.66 A 700200492 141 0 07/10/2002 14,046.80 14,046.80 A 700200495 142 0 07/10/2002 12,174.07 12,174.07 A 700200510 156 0 07/10/2002 12,175.56 12,175.56 A 700200507 157 0 07/10/2002 6,164.~~500%~~89 136,~~530~~164.89 A 920900288 158 0 07/01/2002 8,~~000~~885.0076 28,~~866~~885.76 B 920900443 165 0 07/01/2002 6,~~804~~641.1504 6,641.04 B 920900444 166 0 07/01/2002 6,225.09 6,225.09 B 920900445 167 0 07/01/2002 6,170.28 6,170.28 B Totals 26 488,614.87 488,614.87

~~Remaining~~Delinquency Loan ~~DSCR~~Detail ~~DSCR~~Actual ~~Note~~Outstanding ~~Maturity~~Loan ~~Amortization~~ Number Resolution Servicing Foreclosure Principal Servicing Bankruptcy REO Strategy Transfer Date Date Balance Advances** Date ~~Term~~Date Code (2) 850200587 9 03/12/2002 13,530,000.00 55,848.75 920900414 7,441,903.07 0.00 850200584 6,945,101.88 0.00 700200529 6,725,881.18 0.00 600871543 2,278,698.98 0.00 700200512 1,229,450.31~~/2001~~ 30.00 700200513 1,156,455.37 0.00 700200514 1,054,259.27 0.00 700200511 684,811.81 0.00 700200491 1,108,039.85 0.00 700200488 1,052,469.59 0.00 920900287 2,252,948.60 0.00 700200500 1,064,533.18 0.00 700200501 1,019,467.12 0.00 700200506 521,432.89 0.00 700200504 488,297.04 0.00 700200505 478,278.26 ~~10/01/2001~~0.00 ~~09/01/2006~~700200503 443,005.60 0.00 700200492 810,396.36 0.00 700200495 710,549.48 0.00 700200510 767,312.07 0.00 700200507 408,572.02 0.00 920900288 1,~~000~~225,287.79 0.00 920900443 902,462.81 0.00 920900444 838,562.21 0.00 920900445 823,966.66 0.00 Totals 55,962,143.40 55,848.75

~~(1)~~Current ~~Resolution~~Outstanding ~~Strategy~~Actual ~~Code~~Outstanding 1P -& ~~Modification~~I 2P -& ~~Foreclosure~~I 3Principal -Servicing ~~Bankruptcy~~Advances 4Advances -Balance ~~Extension~~Advances 5Totals -by ~~Note~~Deliquency ~~Sale~~Code: 6Total -for ~~DPO~~Status 7Code -= ~~REO~~A 8(19 -loans) ~~Resolved~~355,395.82 9355,395.82 -34,110,216.35 ~~Pending~~0.00 ~~Return~~Total tofor ~~Master~~Status ~~Servicer~~Code 10= -B ~~Deed~~(7 inloans) ~~Lieu~~133,219.05 133,219.05 21,851,927.05 55,848.75 (1) Status of ~~Foreclosure~~Mortgage 11Loan A- ~~Full~~Payment ~~Payoff~~Not 12Received -But ~~Reps~~Still ~~and~~in ~~Warranties~~Grace 13Period B- ~~Other~~Late orPayment ~~TBD~~But ~~(2)~~Less ~~Property~~Than ~~Type~~1 ~~Code~~Month MFDelinquent 0- ~~Multi-Family~~Current RT 1- ~~Retail~~One HCMonth Delinquent 2- ~~Health~~Two ~~Care~~Months INDelinquent 3- ~~Industrial~~Three WHOr -More ~~Warehouse~~Months MHDelinquent 4- ~~Mobile~~Assumed ~~Home~~Scheduled ~~Park~~Payment OF(Performing -Matured ~~Office~~Balloon) MU7- Foreclosure 9- ~~Mixed~~REO ~~Use~~(2) LOResolution Strategy Code 1- ~~Lodging~~Modification SS2- Foreclosure 3- ~~Self~~Bankruptcy ~~Storage~~4- OTExtension 5- ~~Other~~Note ~~Specially~~Sale ~~Serviced~~6- ~~Loan~~DPO ~~Detail~~7- REO 8- ~~Part~~Resolved 29- ~~Offering~~Pending ~~Resolution~~Return ~~Site~~to ~~Loan~~Master ~~Document~~Servicer ~~Strategy~~10-Deed ~~Inspection~~In ~~Phase~~Lieu 1Of ~~Date~~Foreclosure ~~Appraisal~~11-Full ~~Appraisal~~Payoff ~~Other~~12-Reps ~~REO~~and ~~Number~~Warranties ~~Cross~~13-~~Reference~~Other ~~Code~~or ~~(1)~~TBD ~~Date~~** ~~Date~~Outstanding ~~Value~~P ~~Property~~& ~~Revenue~~I ~~850200587~~Advances 20include 9the ~~05/21/2001~~current ~~31,500,000~~period advance.00

Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES TRUST 2001-TOP4