8-K 1 gmc02c1.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.: 333-60030-02 GMAC Commercial Mortgage Securities, Inc., Mortgage Pass-Through Certificates Series 2002-C1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 22-3844559 22-3844560 22-3844561 (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 GMAC Commercial Mortgage Securities Inc., Mortgage Pass-Through Certificates, Series 2002-C1 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 GMAC Commercial Mortgage Securities Inc., Series 2002-C1, 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. GMAC Commercial Mortgage Securities Inc., Mortgage Pass-Through Certificates Series 2002-C1 By: Wells Fargo Bank Minnesota, N.A., as Trustee 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 GMAC Commercial Mortgage Securities Inc., Series 2002-C1, relating to the August 15, 2002 distribution. EX-99.1 Wells Fargo Bank MN, N.A. Corporate Trust Services GMAC Commercial Mortgage Securities Inc., 9062 Old Annapolis Road Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-C1 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 - 13 Principal Prepayment Detail 14 Historical Detail 15 Delinquency Loan Detail 16 Specially Serviced Loan Detail 17 - 18 Modified Loan Detail 19 Liquidated Loan Detail 20 This report has been compiled from information provided to Wells Fargo MN, N.A. various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo 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 MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Depositor GMAC Commercial Mortgage Securities, Inc. 200 Witmer Road Horsham, PA 19044 Contact: Karen Repeckyj Phone Number: (215) 328-1259 Servicer GMAC Commercial Mortgage Securities, Inc. 200 Witmer Rd. Horsham, PA 10944 Contact: Darri Cunningham Phone Number: (215) 328-1784 Special Servicer GMAC Commercial Mortgage Corporation 550 California Street San Francisco, CA 94104 Contact: CMBS Portfolio Manager Phone Number:(415) 835-9200 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 361849TP7 5.785000 %5 144,484,000.00 ~~142~~141,~~200~~621,~~182~~356.6532 ~~578~~449,~~826~~056.3320 A-2 361849TQ5 6.278000 %6 405,810,000.00 405,810,000.00 0.00 B 361849TR3 6.453000 %6 29,290,000.00 29,290,000.00 0.00 C 361849TS1 6.551000 %6 9,763,000.00 9,763,000.00 0.00 D 361849TT9 6.659000 %6 15,977,000.00 15,977,000.00 0.00 E 361849TU6 6.787000 %6 8,875,000.00 8,875,000.00 0.00 F 361849TV4 6.944000 %6 12,426,000.00 12,426,000.00 0.00 G 361849TW2 6.971000 %6 10,651,000.00 10,651,000.00 0.00 H 361849TX0 7.~~211183~~452903 %7 8,876,000.00 8,876,000.00 0.00 J 361849TY8 6.089000 %6 14,201,000.00 14,201,000.00 0.00 K 361849TZ5 6.089000 %6 12,426,000.00 12,426,000.00 0.00 L 361849UA8 6.089000 %6 5,326,000.00 5,326,000.00 0.00 M 361849UB6 6.089000 %6 5,325,000.00 5,325,000.00 0.00 N 361849UC4 6.089000 %6 7,988,000.00 7,988,000.00 0.00 O 361849UD2 6.089000 %6 3,551,000.00 3,551,000.00 0.00 P 361849UE0 6.089000 %6 15,088,789.00 15,088,788.96 0.00 R-I 361849UH3 0.000000 %0 0.00 0.00 0.00 R-II 361849UJ9 0.000000 %0 0.00 0.00 0.00 R-III 361849UK6 0.000000 %0 0.00 0.00 0.00 ~~Totals~~ 710,057,789.00 707,~~773~~195,~~971~~145.6128 ~~578~~449,~~826~~056.3320

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Ending Balance Level(1) A-1 361849TP7 685,523.38 0.00 0.00 1,264,349.71 141,621,356.32 22.59% A-2 361849TQ5 2,123,062.65 0.00 0.00 2,123,062.65 405,810,000.00 22.59% B 361849TR3 157,506.98 0.00 0.00 157,506.98 29,290,000.00 18.45% C 361849TS1 53,297.84 0.00 0.00 53,297.84 9,763,000.00 17.0708% D 361849TT9 88,659.04 0.00 0.00 88,659.04 15,977,000.00 14.8182% E 361849TU6 50,195.52 0.00 0.00 50,195.52 8,875,000.00 13.5556% F 361849TV4 71,905.12 0.00 0.00 71,905.12 12,426,000.00 11.8081% G 361849TW2 61,873.43 0.00 0.00 61,873.43 10,651,000.00 10.2930% H 361849TX0 5355,~~338~~126.7164 0.00 0.00 5355,~~338~~126.7164 8,876,000.00 9.04% J 361849TY8 72,058.24 0.00 0.00 72,058.24 14,201,000.00 7.03% K 361849TZ5 63,051.60 0.00 0.00 63,051.60 12,426,000.00 5.27% L 361849UA8 27,025.01 0.00 0.00 27,025.01 5,326,000.00 4.52% M 361849UB6 27,019.94 0.00 0.00 27,019.94 5,325,000.00 3.77% N 361849UC4 40,532.44 0.00 0.00 40,532.44 7,988,000.00 2.64% O 361849UD2 18,018.37 0.00 0.00 18,018.37 3,551,000.00 2.13% P 361849UE0 76,563.03 0.00 0.00 76,563.03 15,088,788.96 0.00% R-I 361849UH3 0.00 0.00 0.00 0.00 0.00 0.00% R-II 361849UJ9 0.00 0.00 0.00 0.00 0.00 0.00% R-III 361849UK6 0.00 0.00 0.00 0.00 0.00 0.00% ~~Totals~~ 3,~~669~~668,~~631~~628.3081 0.00 0.00 4,~~248~~117,~~457~~685.6301 ~~707~~706,~~195~~746,~~145~~089.2808

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 361849UF7 0.~~535122~~630761% 710,057,789.00 707,~~773~~195,~~971~~145.6128 X-2 361849UG5 0.~~891318~~133118 %1 416,382,000.00 416,382,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 361849UF7 ~~315~~371,~~620~~725.9775 0.00 ~~315~~371,~~620~~725.9775 ~~707~~706,~~195~~746,~~145~~089.2808 X-2 361849UG5 ~~309~~393,~~274~~174.0098 0.00 ~~309~~393,~~274~~174.0098 416,382,000.00 (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/ Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 361849TP7 ~~984~~980.~~19328542~~18712328 43.~~00616214~~10799950 4.~~74463179~~72531879 0.00000000 0.00000000 ~~980~~977.~~18712328~~07912378 A-2 361849TQ5 1,000.00000000 0.00000000 5.23166667 0.00000000 0.00000000 1,000.00000000 B 361849TR3 1,000.00000000 0.00000000 5.37750017 0.00000000 0.00000000 1,000.00000000 C 361849TS1 1,000.00000000 0.00000000 5.45916624 0.00000000 0.00000000 1,000.00000000 D 361849TT9 1,000.00000000 0.00000000 5.54916693 0.00000000 0.00000000 1,000.00000000 E 361849TU6 1,000.00000000 0.00000000 5.65583324 0.00000000 0.00000000 1,000.00000000 F 361849TV4 1,000.00000000 0.00000000 5.78666667 0.00000000 0.00000000 1,000.00000000 G 361849TW2 1,000.00000000 0.00000000 5.80916628 0.00000000 0.00000000 1,000.00000000 H 361849TX0 1,000.00000000 0.00000000 6.~~00931839~~21075259 0.00000000 0.00000000 1,000.00000000 J 361849TY8 1,000.00000000 0.00000000 5.07416661 0.00000000 0.00000000 1,000.00000000 K 361849TZ5 1,000.00000000 0.00000000 5.07416707 0.00000000 0.00000000 1,000.00000000 L 361849UA8 1,000.00000000 0.00000000 5.07416635 0.00000000 0.00000000 1,000.00000000 M 361849UB6 1,000.00000000 0.00000000 5.07416714 0.00000000 0.00000000 1,000.00000000 N 361849UC4 1,000.00000000 0.00000000 5.07416625 0.00000000 0.00000000 1,000.00000000 O 361849UD2 1,000.00000000 0.00000000 5.07416784 0.00000000 0.00000000 1,000.00000000 P 361849UE0 999.99999735 0.00000000 5.07416665 0.00000000 0.00000000 999.99999735 R-I 361849UH3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 361849UJ9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 361849UK6 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 361849UF7 ~~996~~995.~~78361758~~96843558 0.~~44450040~~52351478 0.00000000 995.~~96843558~~33601353 X-2 361849UG5 1,000.00000000 0.~~74276506~~94426507 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 036,114.0052 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P & I 0.00 Advances paid from general collections Reimbursement for Interest on Servicing 0.00 Advances paid from general collections

Servicing Fee Summary Advance Summary / Servicing Fee Summary Amounts Current Period Accrued Master Servicing Fees 4950,~~140~~732.7746 Less Master Servicing Fees on Delinquent Payments 273,~~570~~305.3508 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 427,~~638~~570.0135 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 2674,~~208~~997.4373

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Total Unpaid Certificate Prepayment Certificate Certificate Trust Fund Interest Interest Distributable Interest Interest Shortfall Interest Interest Expenses Distribution Distribution Cert. Interest Adjustment A-1 ~~685~~682,~~523~~732.3896 0.00 ~~685~~682,~~523~~732.3896 0.00 0.00 ~~685~~682,~~523~~732.3896 ~~685~~682,~~523~~732.3896 0.00 A-2 2,123,062.65 0.00 2,123,062.65 0.00 0.00 2,123,062.65 2,123,062.65 0.00 X-1 ~~315~~371,~~620~~725.9775 0.00 ~~315~~371,~~620~~725.9775 0.00 0.00 ~~315~~371,~~620~~725.9775 ~~315~~371,~~620~~725.9775 0.00 X-2 ~~309~~393,~~274~~174.0098 0.00 ~~309~~393,~~274~~174.0098 0.00 0.00 ~~309~~393,~~274~~174.0098 ~~309~~393,~~274~~174.0098 0.00 B 157,506.98 0.00 157,506.98 0.00 0.00 157,506.98 157,506.98 0.00 C 53,297.84 0.00 53,297.84 0.00 0.00 53,297.84 53,297.84 0.00 D 88,659.04 0.00 88,659.04 0.00 0.00 88,659.04 88,659.04 0.00 E 50,195.52 0.00 50,195.52 0.00 0.00 50,195.52 50,195.52 0.00 F 71,905.12 0.00 71,905.12 0.00 0.00 71,905.12 71,905.12 0.00 G 61,873.43 0.00 61,873.43 0.00 0.00 61,873.43 61,873.43 0.00 H 5355,~~338~~126.7164 0.00 5355,~~338~~126.7164 0.00 0.00 5355,~~338~~126.7164 5355,~~338~~126.7164 0.00 ~~J 72,058.24 0.00 72,058.24 0.00 0.00 72,058.24 72,058.24 0.00~~ K 63,051.60 0.00 63,051.60 0.00 0.00 63,051.60 63,051.60 0.00 L 27,025.01 0.00 27,025.01 0.00 0.00 27,025.01 27,025.01 0.00 M 27,019.94 0.00 27,019.94 0.00 0.00 27,019.94 27,019.94 0~~.00~~ N 40,532.44 0.00 40,532.44 0.00 0.00 40,532.44 40,532.44 0.00 O 18,018.37 0.00 18,018.37 0.00 0.00 18,018.37 18,018.37 0~~.00~~ P 76,563.03 0.00 76,563.03 0.00 0.00 76,563.03 76,563.03 0~~.00~~ Total 4,~~294~~433,~~526~~529.2754 0.00 4,~~294~~433,~~526~~529.2754 0.00 0.00 4,~~294~~433,~~526~~529.2754 4,~~294~~433,~~526~~529.2754 0~~.00~~

Other Required Information Available Distribution Amount (1) 4,~~873~~882,~~352~~585.6074 Aggregate Number of Outstanding Loans 108.00 Aggregate Stated Principal Balance of Loans before Distributions 707,~~773~~195,~~971~~145.6128 Aggregate Stated Principal Balance of Loans after Distributions ~~707~~706,~~195~~746,~~145~~089.2808 Percentage of Cut-off Date Principal Balance after Distributions 991.~~60%~~00 Aggregate Amount of Servicing Fee 2674,~~208~~997.4373 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~887~~885.4085 Aggregate Additional Trust Fund Expences 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0.00 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums .

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % of Scheduled # of Scheduled Agg WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) 1,999,999 or Less 11 18,~~565~~554,~~686~~375.8946 2.63 ~~106~~105 7.3641 1.~~443720~~443712 2,000,000.00 to 2,999,999.99 20 50,~~809~~764,~~963~~050.5805 7.18 ~~118~~117 7.~~4187~~4186 1.~~317172~~317194 3,000,000.00 to 3,999,999.99 16 56,~~169~~127,~~094~~896.5265 7.94 ~~116~~115 7.~~2875~~2876 1.~~356592~~364284 4,000,000.00 to 4,999,999.99 12 54,~~367~~329,~~751~~090.3234 7.69 ~~110~~109 7.2898 1.~~344766~~371206 5,000,000.00 to 5,999,999.99 2 11,~~376~~374,~~572~~566.2393 1.61 ~~110~~109 8.~~0661~~0659 1.~~357259~~357279 6,000,000.00 to 6,999,999.99 8 51,~~450~~418,~~461~~392.0712 7.28 ~~129~~128 7.~~3137~~3138 1.~~383403~~330310 7,000,000.00 to 7,999,999.99 18 157,~~290~~193,~~867~~612.6099 22.24 ~~139~~138 7.3381 1.~~422942~~374413 10,000,000.00 to 14,999,999.99 14 162,~~344~~257,~~578~~058.4993 22.96 ~~132~~131 7.~~3205~~3204 1.~~393838~~401939 15,000,000.00 to 19,999,999.99 4 68,~~092~~044,~~513~~757.6335 9.63 ~~108~~107 7.~~4731~~4732 1.~~326861~~325165 20,000,000.00 to 29,999,999.99 2 43,~~435~~409,~~532~~390.8640 6.14 ~~110~~109 7.4084 1.293989 30,000,000.00 and Greater 1 33,~~292~~272,~~123~~897.0986 4.71 ~~111~~110 7.5000 1.640000 Totals 108 ~~707~~706,~~195~~746,~~145~~089.2808 100.00 ~~124~~123 7.~~3677~~3676 1.~~387041~~376729

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 2 16,~~832~~829,~~619~~884.4469 2.38 ~~112~~111 6.8203 1.~~528707~~497281 Arizona 4 73,~~313~~270,~~410~~396.7447 10.37 ~~104~~103 7.5107 1.~~264579~~264584 California 18 128,~~291~~202,~~713~~731.6080 18.14 ~~117~~116 7.3550 1.~~391431~~390528 Colorado 2 14,~~916~~907,~~534~~730.9137 2.11 ~~110~~109 7.4555 1.~~293042~~293027 Connecticut 1 3,~~287~~286,~~830~~061.7046 0.46 ~~110~~109 7.7500 1.290000 Florida 9 72,~~958~~911,~~858~~328.2420 10.32 ~~176~~175 7.2681 1.~~290298~~290300 Georgia 5 27,~~371~~352,~~496~~008.2504 3.87 ~~110~~109 7.4138 1.~~300787~~300793 Hawaii 1 13,~~030~~016,~~257~~658.22 1.84 ~~113~~112 7.2500 1.138730 Idaho 2 7,~~843~~838,~~104~~196.9312 1.11 ~~111~~110 7.2395 1.226887 Illinois 1 2,~~978~~976,~~333~~579.3942 0.42 ~~109~~108 7.4900 1.740000 Louisiana 4 37,~~800~~775,~~480~~360.3559 5.3534 ~~117~~116 7.~~3877~~3874 1.~~491721~~559755 Maryland 11 37,~~833~~807,~~279~~124.0460 5.35 ~~125~~124 7.3878 1.~~371856~~415572 Massachusetts 3 49,~~580~~546,~~431~~271.5031 7.01 ~~108~~107 7.6521 1.~~519438~~519425 Michigan 4 30,~~295~~272,~~705~~903.8015 4.28 ~~105~~104 7.~~7989~~7992 1.~~323670~~323694 Mississippi 3 26,~~309~~292,~~457~~379.3068 3.72 ~~111~~110 7.~~4001~~4002 1.~~324996~~325011 Missouri 2 5,~~576~~573,~~725~~091.1987 0.79 ~~112~~111 7.0897 1.~~516099~~516105 Nevada 1 10,~~259~~253,~~735~~715.6070 1.45 ~~104~~103 7.6300 1.280000 New Jersey 5 67,~~734~~702,~~832~~931.9263 9.58 ~~109~~108 7.4899 1.~~317824~~317817 New York 6 65,~~940~~904,~~657~~394.5847 9.3233 ~~201~~200 7.0861 1.~~369893~~369868 North Carolina 3 22,~~867~~851,~~949~~354.0841 3.23 ~~108~~107 7.~~1884~~1883 1.~~428959~~428952 Ohio 2 13,~~943~~935,~~650~~007.5527 1.97 9897 7.2709 1.~~331705~~431519 Oklahoma 2 6,~~353~~345,~~997~~221.1703 0.90 ~~169~~168 7.~~5179~~5177 1.~~252253~~252344 Oregon 3 26,~~148~~122,~~396~~764.7067 3.70 9998 7.1633 1.~~215987~~210568 Pennsylvania 1 4,~~034~~032,~~945~~746.9510 0.57 ~~110~~109 7.7100 1.290000 South Carolina 2 8,~~614~~609,~~948~~552.7160 1.22 ~~111~~110 7.2366 1.~~306018~~358799 Tennessee 2 9,~~382~~377,~~839~~212.3383 1.33 ~~110~~109 7.4161 1.~~637051~~637053 Texas 8 100,~~648~~594,~~684~~748.7509 14.23 ~~130~~129 7.~~2891~~2890 1.~~426669~~368839 Utah 1 18,~~423~~412,~~979~~205.3994 2.61 ~~116~~115 7.2000 1.580000 Virginia 3 23,~~099~~079,~~414~~665.3798 3.27 ~~108~~107 7.4721 1.~~676331~~252802 Washington 4 66,~~314~~274,~~924~~760.3871 9.38 ~~111~~110 7.4727 1.~~570634~~570642 Wisconsin 2 9,~~992~~991,~~315~~174.9341 1.41 ~~109~~108 7.4218 1.~~442086~~442099 Totals 117 ~~707~~706,~~195~~746,~~145~~089.2808 100.00 ~~124~~123 7.~~3677~~3676 1.~~387041~~376729

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.09 or less 5 45,~~201~~171,~~023~~769.5922 6.39 ~~109~~108 7.3386 01.~~999037~~014565 1.10 to 1.19 65 3632,~~585~~224,~~252~~075.8009 54.1756 125 7.~~2560~~2903 1.~~169874~~164124 1.20 to 1.29 35 ~~194~~200,~~752~~306,~~929~~763.3656 2728.5434 ~~118~~117 7.~~3516~~3607 1.~~254843~~252855 1.30 to 1.39 2528 ~~161~~184,~~089~~565,~~989~~029.0711 2226.7811 ~~129~~124 7.~~4347~~3769 1.~~347344~~345221 1.40 to 1.49 11 5448,~~578~~937,~~693~~374.9360 76.7292 ~~103~~108 7.~~3224~~3622 1.~~445234~~443653 1.50 to 1.59 10 7773,~~077~~461,~~706~~982.7023 10.9039 ~~111~~108 7.~~2383~~3130 1.~~537552~~529317 1.60 to 1.69 86 8164,~~810~~361,~~660~~374.5569 119.5711 ~~125~~129 7.~~5989~~5695 1.~~647194~~642472 1.70 to 1.79 4 36,~~584~~561,~~679~~169.0997 5.17 ~~208~~207 7.1734 1.743473 1.80 to 1.89 0 0.00 0.00 0 0.0000 0.000000 1.90 to 1.99 1 911,~~653~~300,~~273~~957.3649 1.3760 ~~106~~103 7.~~6250~~9000 1.~~930000~~916160 2.00 to 2.19 01 03,370,000.00 0.0048 0111 06.~~0000~~7500 02.~~000000~~080250 2.20 or Greater 21 51,~~337~~966,~~692~~401.1070 0.7528 ~~112~~111 67.~~8643~~0600 2.~~243943~~200000 Totals 108 ~~707~~706,~~195~~746,~~145~~089.2808 100.00 ~~124~~123 7.~~3677~~3676 1.~~387041~~376729

Property Type (3) # of Scheduled % of Weighted Property Type Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 17 169,~~951~~852,~~310~~812.6569 24.03 ~~110~~109 7.5232 1.~~474318~~471052 Lodging 3 43,~~543~~500,~~329~~535.4628 6.16 ~~105~~104 7.~~8466~~8467 1.~~728113~~595842 Mixed Use 2 28,~~774~~755,~~399~~530.8334 4.07 ~~320~~319 7.0647 1.~~727805~~727804 Mobile Home Park 3 16,~~206~~194,~~108~~376.9253 2.29 9190 7.~~3316~~3315 1.~~560779~~560787 Multi-Family 41 266,~~390~~240,~~261~~357.1000 37.67 ~~132~~131 7.0308 1.~~347584~~326320 Office 18 185,~~444~~331,~~725~~454.1754 26.22 ~~119~~118 7.5692 1.~~408671~~410611 Other 1 19,~~419~~407,~~720~~310.3206 2.75 ~~109~~108 7.2600 1.010000 Retail 32 272,~~251~~063,~~655~~785.5239 38.50 ~~113~~112 7.4437 1.~~292156~~296959 Totals 117 ~~707~~706,~~195~~746,~~145~~089.2808 100.00 ~~124~~123 7.~~3677~~3676 1.~~387041~~376729

Note Rate Note Rate # of Scheduled % of Weighted Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.4900% or less 0 0.00 0.00 0 0.0000 0.000000 6.5001% to 6.7499% 2 17,960,000.00 2.54 ~~112~~111 6.6800 1.~~463797~~321366 6.7500% to 6.9999% 12 85,~~710~~670,~~937~~572.2330 12.12 ~~168~~167 6.~~8748~~8747 1.~~360209~~351579 7.0000% to 7.2499% 29 126,~~685~~590,~~966~~533.5258 17.91 ~~136~~135 7.1217 1.~~386488~~396931 7.2500% to 7.4999% 31 244,~~212~~052,~~596~~897.4294 34.53 ~~110~~109 7.3816 1.~~326428~~319935 7.5000% to 7.7499% 21 165,~~270~~169,~~964~~408.9370 23.37 ~~118~~117 7.5880 1.~~463665~~428168 7.7500% to 7.9999% 9 39,~~779~~745,~~684~~361.1705 5.62 ~~111~~110 7.9068 1.~~434749~~488478 8.0000% to 8.2499% 2 12,~~117~~106,~~597~~854.7315 1.71 ~~104~~103 8.0147 1.~~553989~~553967 8.2500% to 8.4999% 1 9,~~880~~875,~~826~~894.0543 1.40 ~~100~~99 8.2500 1.390000 8.500% or Greater 1 5,~~576~~574,~~572~~566.2393 0.79 ~~112~~111 8.7900 1.240000 Totals 108 ~~707~~706,~~195~~746,~~145~~089.2808 100.00 ~~124~~123 7.~~3677~~3676 1.~~387041~~376729

Seasoning Seasoning # of Scheduled % of Weighted Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 8274 ~~527~~464,~~209~~602,~~272~~559.92 74 65.5574 108 7.~~3077~~2930 1.~~355830~~368261 13 to 24 months 2129 ~~133~~196,~~983~~170,~~081~~933.2656 1827.9576 ~~107~~106 7.~~7070~~6149 1.~~473331~~369438 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 108 ~~707~~706,~~195~~746,~~145~~089.2808 100.00 ~~124~~123 7.~~3677~~3676 1.~~387041~~376729

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 90 months or less 8 41,~~644~~619,~~317~~015.5521 5.89 6261 7.4126 1.~~302362~~326587 91 to 110 months 4959 ~~368~~439,~~728~~675,~~338~~963.5963 5262.1421 ~~108~~107 7.~~5221~~5046 1.~~359885~~376971 111 months or greater 4838 ~~288~~217,~~631~~272,~~115~~737.4464 4030.8174 ~~149~~160 7.~~1529~~0673 1.~~442651~~396997 Totals 105 ~~699~~698,~~003~~567,~~771~~716.5848 98.84 ~~122~~121 7.3631 1.~~390633~~380198

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 50 months or less 0 0.00 0.00 0 0.0000 0.000000 51 to 60 months 0 0.00 0.00 0 0.0000 0.000000 61 to 80 months 0 0.00 0.00 0 0.0000 0.000000 81 to 90 months 0 0.00 0.00 0 0.0000 0.000000 91 to 110 months 0 0.00 0.00 0 0.0000 0.000000 111 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 130 months 0 0.00 0.00 0 0.0000 0.000000 131 to 220 months 1 2 4,~~276~~886,~~888~~052.2887 0.3269 ~~215~~217 7.8000 1.~~140000~~134651 221 to 230 months 10 ~~2,619,062~~0.5800 0.3700 ~~221~~0 70.~~8000~~0000 10.~~130000~~000000 231 or greater months 1 3,~~295~~292,~~422~~319.8473 0.47 ~~282~~281 7.6900 1.000000 Totals 3 8,~~191~~178,~~373~~372.7060 1.16 ~~244~~243 7.7557 1.~~080480~~080445

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 220 months or less 0 0.00 0.00 0 0.0000 0.000000 221 to 240 months 2 6,~~055~~044,~~705~~486.3324 0.86 ~~112~~111 6.9770 1.~~277597~~277602 241 to 280 months 0 0.00 0.00 0 0.0000 0.000000 281 to 300 months 15 93,~~617~~521,~~664~~076.4084 13.2423 ~~109~~108 7.4710 1.~~408550~~364183 301 to 320 months 3 24,~~463~~459,~~244~~191.7342 3.46 ~~112~~111 6.8462 1.~~207538~~207556 321 to 340 months 3 27,~~840~~835,~~826~~894.0543 3.94 ~~108~~107 7.~~2372~~2370 1.~~437606~~345717 341 and greater 82 ~~547~~546,~~026~~707,~~331~~067.0755 77.3536 ~~126~~125 7.3785 1.~~394616~~393551 Totals 105 ~~699~~698,~~003~~567,~~771~~716.5848 98.84 ~~122~~121 7.3631 1.~~390633~~380198

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 8480 ~~524~~492,~~259~~479,~~374~~610.5218 7469.1368 ~~124~~125 7.~~4091~~3924 1.~~392218~~376981 1 year or less 2428 ~~182~~214,~~935~~266,~~770~~478.7690 2530.8732 ~~121~~117 7.~~2488~~3107 1.~~372203~~376150 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 108 ~~707~~706,~~195~~746,~~145~~089.2808 100.00 ~~124~~123 7.~~3677~~3676 1.~~387041~~376729 (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 11032073 1 IN Seattle WA ~~208~~215,~~238~~011.2663 2519,~~998~~225.6023 7.500% 991084073 2 RT Southlake TX ~~138~~143,~~889~~403.9491 1813,~~230~~716.1720 7.370% 11032302 3 RT Lakewood NJ ~~129~~133,~~481~~690.1647 1612,~~635~~426.5726 7.450% 991084093 4 IN Boca Raton FL ~~123~~127,~~243~~249.6567 1511,~~915~~909.1412 7.450% 11032554 5 IN Milford MA ~~105~~108,~~459~~890.0411 129,~~852~~421.9487 7.610% 991084072 6 OF Tempe AZ ~~101~~104,~~602~~907.0980 128,~~250~~945.8918 7.680% 991084071 7 MF Portland OR 9497,~~128~~140.7218 2017,~~491~~480.5711 7.150% 991084092 8 MU New York NY 8789,~~023~~847.4929 129,~~771~~948.8808 7.000% 991084070 9 RT Mesa AZ 8891,~~848~~736.4751 118,~~546~~658.6056 7.400% 11033290 10 OF Houston TX 8891,~~529~~408.9036 118,~~262~~383.0155 7.480% 991084091 11 RT Marietta GA 7275,~~686~~049.3989 96,~~230~~866.0757 7.470% 11030437 12 LO Metairie LA 7476,~~559~~953.1604 1311,~~439~~045.2436 7.900% 991084090 13 OT New York NY 6870,~~322~~541.5603 97,~~429~~210.2881 7.260% 11032602 14 IN Los Angeles CA 6870,~~238~~456.0299 86,~~636~~417.6467 7.480% 11030882 15 OF Princeton NJ 6870,~~095~~308.4636 86,~~818~~605.1424 7.500% 991084612 16 MF Haverstraw NY 6164,~~993~~059.3378 0.00 6.800% 11031433 17 RT Salinas CA 6668,~~511~~675.9236 86,~~304~~140.0359 7.500% 991084069 18 MF Baton Rouge LA 5759,~~949~~880.0063 0.00 6.680% 11030441 19 LO Worcester MA 6871,~~957~~172.2357 129,~~083~~868.4814 8.000% 991084089 20 MF Olive Branch MS 6264,~~209~~230.0325 86,~~396~~374.2199 7.250% 991084068 21 MF Hoover AL 5759,~~150~~055.00 0.00 6.750% 11032526 22 OF Plano TX 6365,~~165~~221.8210 75,~~647~~592.9567 7.630% 11031712 23 IN Various Various 6164,~~992~~008.8053 75,~~860~~844.1946 7.490% 11027320 24 OF Detroit MI 6770,~~979~~195.8104 74,~~146~~931.8562 8.250% 991084067 25 MF Roseville CA 5759,~~288~~146.7461 86,~~609~~751.2841 6.980% 11031426 26 LO Herndon VA 6163,~~413~~383.5312 119,~~806~~836.3071 7.625% 11032975 27 OF West Valley City UT 5759,~~812~~690.9224 86,~~029~~152.5422 7.200% 991084621 28 OF Kapolei Oahu Islan HI 5759,~~604~~451.4906 119,~~784~~938.9740 7.250% 991084088 29 MF Melbourne FL 5355,~~721~~464.3930 76,~~964~~221.4857 6.970% 991084066 30 MF Aberdeen NC 5556,~~149~~940.6546 75,~~610~~819.5776 7.250% 991084613 31 MF Passaic NJ 5152,~~000~~700.00 0.00 6.800% 991084615 32 RT Palm Springs CA 5052,~~403~~019.9368 108,~~311~~696.8510 7.250% 11030760 33 RT Tucson AZ 5153,~~694~~376.7779 64,~~212~~530.8280 7.690% 991084065 34 OF Las Vegas NV 5052,~~683~~331.7567 64,~~321~~673.3341 7.630% 991084086 35 MF San Antonio TX 4647,~~345~~849.6744 65,~~824~~321.8104 6.990% 991084064 36 MF Houston TX 4243,~~028~~429.3328 0.00 6.680% 991084099 37 RT Antioch CA 4647,~~306~~811.1055 54,~~929~~424.7227 7.460% 991084074 38 OF Tustin CA 4446,~~780~~237.8324 54,~~611~~155.9352 7.510% 11033160 39 IN Westfield MA 4344,~~248~~653.3367 54,~~769~~364.9965 7.300% 991084051 40 IN Glenn Burnie MD 4041,~~025~~324.9606 64,~~076~~777.0595 6.900% 991084085 41 MF Vero Beach FL 3940,~~280~~554.1654 54,~~823~~549.4911 6.970% 11029301 42 RT Chestertown MD 4041,~~334~~644.0804 54,~~408~~098.0206 7.410% 991084063 43 OF Pepper Pike OH 3839,~~253~~495.4638 54,~~428~~186.6270 7.100% 991084062 44 RT Littleton CO 4142,~~056~~392.6690 43,~~866~~530.7248 7.710% 991084061 45 MH San Jose CA 3738,~~298~~508.0962 54,~~287~~076.3178 7.190% 991084060 46 MF Houston TX 3738,~~367~~582.8100 43,~~962~~748.6445 7.350% 991084059 47 OF Anaheim CA 4041,~~220~~530.3171 43,~~411~~101.8242 7.970% 991084098 48 RT Franklin WI 3536,~~621~~809.6706 0.00 7.370% 11025879 49 IN West Orange NJ 4042,~~872~~210.8700 32,~~342~~005.4330 8.790% 11033940 50 RT Fredericksburg VA 2930,~~362~~316.6939 43,~~069~~116.9424 7.150% 11031167 51 RT Temple Hills MD 3233,~~513~~572.1530 32,~~601~~542.3722 7.940% 991084058 52 RT Surfside Beach SC 2930,~~310~~262.7682 43,~~016~~064.2317 7.220% 11032993 53 RT Miami FL 2829,~~850~~787.5794 32,~~893~~956.8952 7.250% 991084057 54 MF Concord NC 2627,~~614~~476.3863 43,~~214~~351.1893 6.860% 991084084 55 MF Oxford MS 2627,~~602~~459.9186 4,~~910~~053.2631 7.050% 991084056 56 IN Lynnwood WA 2829,~~122~~037.5703 32,~~527~~612.1771 7.560% 11131053 57 MF Various NY 2728,~~480~~361.6046 54,~~511~~630.0115 7.410% 991084083 58 MF Laurel MD 2526,~~236~~055.8171 32,~~703~~884.8595 7.000% 11032684 59 RT River Ridge LA 2627,~~242~~095.6545 32,~~456~~603.3858 7.375% 11033326 60 RT Dallas TX 2526,~~815~~642.0694 54,~~086~~258.1022 7.450% 991084055 61 MF Boise ID 2425,~~422~~215.4359 32,~~380~~586.1498 7.190% 991084622 62 MF Colorado Springs CO 2324,~~560~~325.3034 32,~~320~~555.9894 7.100% 991084100 63 OF Westlake OH 25,~~045~~860.6843 32,~~087~~272.4267 7.560% 11029075 64 OF Sterling Heights MI 25,~~049~~864.8098 32,~~003~~188.2204 7.660% 991084101 65 MF Blackman Township MI 2122,~~636~~311.7639 87,~~017~~342.4481 6.750% 991084103 66 MF Palm Bay FL 22,~~204~~925.7546 32,~~204~~483.4877 7.050% 991084054 67 OF Jackson MS 25,~~137~~956.3959 21,~~719~~899.1898 7.990% 991084095 68 RT Oviedo FL 2223,~~989~~737.1099 21,~~546~~797.4253 7.940% 11033566 69 MF Los Angeles CA 20,~~188~~843.4171 2,~~903~~248.7141 7.060% 11033885 70 RT Madison FL 20,~~328~~979.8288 43,~~314~~663.5448 7.150% 991084053 71 MF Houston TX 1819,~~956~~588.2513 0.00 6.750% 991084082 72 RT Gaithersburg MD 21,~~142~~822.4111 3,~~782~~103.8111 7.690% 11031982 73 MF Royal Oak MI 2021,~~445~~110.8760 21,~~605~~940.6289 7.490% 11033888 74 RT Americus GA 1920,~~383~~004.2907 43,~~113~~493.8709 7.150% 991084616 75 MF Beaverton OR 1920,~~398~~028.3950 2,~~662~~032.2312 7.200% 991084052 76 MF Birmingham AL 1819,~~643~~248.9080 2,~~731~~126.8292 7.040% 991084619 77 MF Billings MO 17,~~311~~873.9954 2,~~610~~049.6611 6.900% 991084102 78 IN Hellam PA 19,~~161~~784.0280 21,~~248~~624.4870 7.710% 11032593 79 OF Moorestown NJ 1718,~~880~~460.2890 21,~~483~~902.3775 7.200% 991084081 80 RT Winston-Salem NC 1819,~~865~~471.7134 32,~~538~~933.7209 7.620% 991084097 81 MH Aberdeen MD 19,~~184~~800.0582 32,~~332~~715.3457 7.910% 991084614 82 RT Palm Springs CA 17,~~221~~773.3439 32,~~523~~971.2217 7.250% 991084079 83 MU San Diego CA 1617,~~738~~282.1958 21,~~103~~559.6425 7.480% 991084078 84 RT Oklahoma City OK 17,~~058~~023.4191 5,~~308~~342.1060 7.800% 991084620 85 MF Bellingham WA 1516,~~719~~229.4298 21,~~178~~668.8630 7.150% 11032253 86 OF Tucson AZ 15,~~113~~604.7050 21,~~109~~618.1737 7.150% 11033565 87 MF Sherman Oaks CA 1415,~~921~~406.8722 21,~~146~~661.2287 7.060% 991084096 88 MF North Hollywood CA 1516,~~761~~274.8359 1,~~924~~411.4266 7.620% 11031181 89 MF Lynnwood WA 1415,~~743~~215.7395 32,~~102~~629.0785 7.200% 11031688 90 OF Middlebury CT 1516,~~890~~408.7415 1,~~840~~323.4605 7.750% 11032936 91 MF Tulsa OK 14,~~304~~768.2372 1,~~986~~522.6920 7.200% 991084077 92 MF Memphis TN 1314,~~935~~388.9871 1,~~890~~437.5178 7.250% 991084076 93 RT Lafayette LA 1415,~~832~~293.3810 54,~~016~~555.1139 7.800% 11033887 94 RT Jesup GA 13,~~473~~905.7527 2,~~859~~428.6412 7.150% 991084075 95 RT Yucca Valley CA 1314,~~643~~071.6613 43,~~303~~876.7528 7.370% 11031898 96 RT Sandersville GA 13,~~361~~795.9854 1,~~910~~477.7519 7.200% 11032099 97 MF Boise ID 1213,~~650~~062.9412 1,~~665~~254.5234 7.340% 11033562 98 MH Stockton CA 11,~~586~~962.3947 1,~~666~~290.4840 7.060% 11032349 99 MF Tampa FL 1112,~~772~~155.9733 1,~~610~~228.9862 7.260% 991084617 100 MF Hillsboro OR 1011,~~743~~092.7371 1,~~474~~125.4648 7.200% 11030742 101 RT Duluth GA 12,~~064~~458.7102 ~~1,268~~875.7544 8.100% 11032569 102 RT Mt. Pleasant SC 10,~~646~~992.4537 1,~~429~~083.9098 7.280% 11032083 103 RT Roanoke VA 1011,~~675~~022.2751 ~~1,316~~969.3208 7.590% 11033564 104 MF Toluca Lake CA 9,~~362~~666.7465 1,~~346~~042.6574 7.060% 11032346 105 MF Lakeland FL 9,~~580~~891.5671 ~~1,310~~999.9782 7.260% 11030805 106 RT Amherst NY 9,~~621~~934.8775 ~~1,215~~903.9507 7.500% 991084094 107 MF Madison WI 910,~~777~~095.6873 ~~1,198~~880.4540 7.630% 11033563 108 MF Sherman Oaks CA 8,~~192~~458.4032 ~~1,178~~912.3240 7.060% Totals 4,~~345~~486,~~554~~147.4285 ~~578~~449,~~826~~056.3320

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 11032073 N/A 10/05/2011 N 33,~~318~~292,~~121~~123.6909 33,~~292~~272,~~123~~897.0986 0608/05/2002 991084073 N/A 09/01/2011 N 22,~~614~~596,~~373~~143.4528 22,~~596~~582,~~143~~427.2808 0708/01/2002 11032302 N/A 08/05/2011 N 20,~~856~~839,~~025~~389.1558 20,~~839~~826,~~389~~963.5832 0608/05/2002 991084093 N/A 07/01/2011 N 19,~~851~~835,~~325~~410.4329 19,~~835~~823,~~410~~501.2917 0608/01/2002 11032554 N/A 08/05/2011 N 16,~~629~~616,~~546~~693.1521 16,~~616~~607,~~693~~271.2134 0608/05/2002 991084072 N/A 06/01/2011 N 15,~~875~~863,~~325~~075.8900 15,~~863~~854,~~075~~129.0082 0708/01/2002 991084071 N/A 07/01/2011 N 15,~~797~~777,~~826~~335.7013 15,~~777~~759,~~335~~855.1302 0708/01/2002 991084092 N/A 11/01/2031 N 14,~~918~~905,~~312~~540.8597 14,~~905~~895,~~540~~592.9789 0708/01/2002 991084070 N/A 09/01/2011 N 14,~~407~~396,~~859~~313.8828 14,~~396~~387,~~313~~654.2872 0708/01/2002 11033290 N/A 08/05/2011 N 14,~~202~~191,~~658~~396.0403 14,~~191~~183,~~396~~012.0348 0608/05/2002 991084091 N/A 09/01/2011 N 11,~~676~~667,~~527~~297.9689 11,~~667~~660,~~297~~431.8932 0708/01/2002 11030437 N/A 03/01/2011 N 11,~~325~~312,~~442~~002.0985 11,~~312~~300,~~002~~957.8549 0708/01/2002 991084090 N/A 08/01/2011 N 11,~~292~~283,~~984~~555.9062 11,~~283~~276,~~555~~344.6281 08/01/2002 11032602 N/A 09/05/2011 N 10,~~947~~938,~~276~~639.4177 10,~~938~~932,~~639~~222.7710 0607/05/2002 11030882 N/A 04/05/2011 N 10,~~895~~886,~~274~~455.0692 10,~~886~~879,~~455~~850.9268 0708/05/2002 991084612 N/A 11/01/2011 N 10,940,000.00 10,940,000.00 0608/01/2002 11031433 N/A 10/05/2011 N 10,~~641~~633,~~907~~603.5451 10,~~633~~627,~~603~~462.5192 0708/05/2002 991084069 N/A 11/01/2011 N 10,410,000.00 10,410,000.00 0708/01/2002 11030441 N/A 03/01/2011 N 10,~~343~~331,~~584~~501.9042 10,~~331~~321,~~501~~633.4228 0708/01/2002 991084089 N/A 11/01/2011 N 10,~~296~~288,~~667~~271.4423 10,~~288~~281,~~271~~896.2324 0708/01/2002 991084068 N/A 11/01/2011 N 10,160,000.00 10,160,000.00 0708/01/2002 11032526 N/A 08/05/2011 N 9,~~934~~926,~~335~~687.7479 9,~~926~~921,~~687~~095.7912 0608/05/2002 11031712 N/A 08/05/2011 N 9,~~932~~924,~~090~~230.9071 9,~~924~~918,~~230~~386.7125 0608/05/2002 11027320 N/A 11/05/2010 N 9,~~887~~880,~~972~~826.9005 9,~~880~~875,~~826~~894.0543 0608/05/2002 991084067 N/A 08/01/2006 N 9,~~849~~840,~~066~~456.2597 9,~~840~~833,~~456~~705.9756 0708/01/2002 11031426 N/A 05/01/2011 N 9,~~665~~653,~~079~~273.6636 9,~~653~~643,~~273~~436.3665 0708/01/2002 11032975 N/A 03/05/2012 N 9,~~635~~627,~~486~~457.9137 9,~~627~~621,~~457~~305.3715 0608/05/2002 991084621 N/A 12/01/2011 N 9,~~534~~522,~~536~~751.1922 9,~~522~~512,~~751~~812.2282 0708/01/2002 991084088 N/A 11/01/2031 N 9,~~249~~241,~~019~~055.8234 9,~~241~~234,~~055~~833.3477 0708/01/2002 991084066 N/A 07/01/2011 N 9,~~128~~120,~~218~~608.6407 9,~~120~~114,~~608~~788.0731 0607/01/2002 991084613 N/A 11/01/2011 N 9,000,000.00 9,000,000.00 0608/01/2002 991084615 N/A 12/01/2011 N 8,~~342~~332,~~719~~407.1530 8,~~332~~323,~~407~~711.3020 0708/01/2002 11030760 N/A 06/05/2008 N 8,~~066~~060,~~804~~591.4260 8,~~060~~056,~~591~~060.6080 0708/05/2002 991084065 N/A 03/01/2011 N 7,~~971~~964,~~231~~910.3704 7,~~964~~960,~~910~~236.0463 0708/01/2002 991084086 N/A 11/01/2028 N 7,~~956~~949,~~337~~513.8605 7,~~949~~944,~~513~~192.0501 0708/01/2002 991084064 N/A 11/01/2011 N 7,550,000.00 7,550,000.00 0708/01/2002 991084099 N/A 08/01/2011 N 7,~~448~~442,~~702~~772.6088 7,~~442~~438,~~772~~348.8861 0708/01/2002 991084074 N/A 09/01/2030 N 7,~~155~~149,~~392~~781.9906 7,~~149~~145,~~781~~625.0654 0608/01/2002 11033160 N/A 10/05/2011 N 7,~~109~~103,~~314~~544.7879 7,~~103~~099,~~544~~180.7914 0708/05/2002 991084051 N/A 11/01/2011 N 6,~~961~~954,~~036~~960.4035 6,~~954~~950,~~960~~182.3540 0708/01/2002 991084085 N/A 11/01/2031 N 6,~~762~~756,~~724~~900.1768 6,~~756~~752,~~900~~351.6857 0708/01/2002 11029301 N/A 03/05/2011 N 6,~~531~~526,~~834~~426.6664 6,~~526~~522,~~426~~328.6458 0708/05/2002 991084063 N/A 11/01/2011 N 6,~~465~~459,~~372~~944.7614 6,~~459~~455,~~944~~757.1444 0708/01/2002 991084062 N/A 07/01/2011 N 6,~~390~~385,~~141~~274.6088 6,~~385~~381,~~274~~744.8840 0708/01/2002 991084061 N/A 06/01/2008 N 6,~~224~~219,~~993~~706.5019 6,~~219~~215,~~706~~629.1941 0708/01/2002 991084060 N/A 08/01/2011 N 6,~~100~~095,~~867~~904.2864 6,~~095~~092,~~904~~156.6419 0608/01/2002 991084059 N/A 06/01/2006 N 6,~~055~~051,~~755~~343.3755 6,~~051~~048,~~343~~242.5513 0608/01/2002 991084098 N/A 08/01/2011 N 5,800,000.00 5,800,000.00 0708/01/2002 11025879 N/A 11/05/2011 N 5,~~579~~576,~~914~~572.6623 5,~~576~~574,~~572~~566.2393 0608/05/2002 11033940 N/A 12/05/2011 N 4,~~928~~923,~~003~~933.4652 4,~~923~~920,~~933~~817.5228 0608/05/2002 11031167 N/A 06/05/2011 N 4,~~913~~910,~~826~~224.0467 4,~~910~~907,~~224~~682.6745 0607/05/2002 991084058 N/A 10/01/2011 N 4,~~871~~867,~~594~~578.9673 4,~~867~~864,~~578~~514.7356 0608/01/2002 11032993 N/A 11/05/2011 N 4,~~775~~771,~~266~~372.0516 4,~~771~~768,~~372~~415.1664 0608/05/2002 991084057 N/A 06/01/2011 N 4,~~655~~651,~~576~~362.8062 4,~~651~~648,~~362~~010.6269 0607/01/2002 991084084 N/A 11/01/2011 N 4,~~528~~523,~~154~~244.9973 4,~~523~~519,~~244~~191.7342 0607/01/2002 991084056 N/A 06/01/2011 N 4,~~463~~460,~~899~~372.8568 4,~~460~~457,~~372~~759.6897 0708/01/2002 11131053 N/A 08/05/2011 N 4,~~450~~444,~~300~~789.3231 4,~~444~~440,~~789~~159.3116 0607/05/2002 991084083 N/A 11/01/2011 N 4,~~326~~322,~~310~~606.7287 4,~~322~~319,~~606~~721.8792 0708/01/2002 11032684 N/A 08/05/2011 N 4,~~269~~266,~~990~~534.4406 4,~~266~~263,~~534~~930.0648 0608/05/2002 11033326 N/A 09/05/2011 N 4,~~158~~153,~~131~~045.1909 4,~~153~~148,~~045~~786.0987 0608/05/2002 991084055 N/A 10/01/2011 N 4,~~076~~072,~~067~~686.0288 4,~~072~~070,~~686~~099.8890 0608/01/2002 991084622 N/A 12/01/2011 N 3,~~982~~978,~~022~~701.6769 3,~~978~~976,~~701~~145.6975 0608/01/2002 991084100 N/A 09/01/2008 N 3,~~975~~972,~~504~~416.0058 3,~~972~~970,~~416~~143.5891 0708/01/2002 11029075 N/A 08/05/2011 N 3,~~924~~921,~~250~~246.1189 3,~~921~~919,~~246~~058.8985 0708/05/2002 991084101 N/A 11/01/2011 N 3,~~846~~838,~~535~~518.7329 3,~~838~~831,~~518~~175.2948 0708/01/2002 991084103 N/A 11/01/2011 N 3,~~779~~776,~~532~~327.0153 3,~~776~~773,~~327~~843.5376 0708/01/2002 991084054 N/A 07/01/2011 N 3,~~775~~772,~~327~~607.0183 3,~~772~~770,~~607~~707.8385 0608/01/2002 991084095 N/A 06/01/2011 N 3,~~474~~471,~~422~~876.4301 3,~~471~~470,~~876~~078.0148 0708/01/2002 11033566 N/A 11/05/2011 N 3,~~431~~428,~~458~~554.1342 3,~~428~~426,~~554~~306.4201 0608/05/2002 11033885 N/A 11/05/2011 N 3,~~411~~407,~~830~~515.0652 3,~~407~~403,~~515~~852.5204 0608/05/2002 991084053 N/A 11/01/2011 N 3,370,000.00 3,370,000.00 0708/01/2002 991084082 N/A 01/15/2026 N 3,~~299~~295,~~205~~422.6584 3,~~295~~292,~~422~~319.8473 0608/15/2002 11031982 N/A 07/05/2011 N 3,~~275~~273,~~707~~101.5391 3,~~273~~271,~~101~~161.9102 0608/05/2002 11033888 N/A 11/05/2011 N 3,~~253~~249,~~140~~026.2336 3,~~249~~245,~~026~~533.3627 0608/05/2002 991084616 N/A 11/01/2008 N 3,~~233~~230,~~065~~403.6340 3,~~230~~228,~~403~~371.4028 0608/01/2002 991084052 N/A 09/01/2011 N 3,~~177~~175,~~937~~205.1432 3,~~175~~173,~~205~~078.3240 0708/01/2002 991084619 N/A 12/01/2011 N 3,~~010~~008,~~780~~169.5993 3,~~008~~006,~~169~~120.9382 0608/01/2002 991084102 N/A 09/01/2011 N 2,~~982~~980,~~260~~012.5810 2,~~980~~978,~~012~~387.1040 0708/01/2002 11032593 N/A 09/05/2011 N 2,~~980~~977,~~047~~564.4710 2,~~977~~975,~~564~~661.1035 0608/05/2002 991084081 N/A 09/01/2011 N 2,~~970~~967,~~977~~438.3058 2,~~967~~964,~~438~~505.5849 0708/01/2002 991084097 N/A 08/01/2011 N 2,~~910~~907,~~349~~016.1379 2,~~907~~904,~~016~~301.7922 0708/01/2002 991084614 N/A 12/01/2011 N 2,~~850~~846,~~429~~905.0381 2,~~846~~843,~~905~~934.8164 0708/01/2002 991084079 N/A 10/01/2011 N 2,~~685~~683,~~271~~168.6602 2,~~683~~681,~~168~~608.0277 0708/01/2002 991084078 N/A 12/15/2020 N 2,~~624~~619,~~370~~062.6858 2,~~619~~613,~~062~~719.5898 0708/15/2002 991084620 N/A 12/01/2011 N 2,~~638~~636,~~224~~045.0519 2,~~636~~634,~~045~~376.1989 0607/01/2002 11032253 N/A 11/05/2011 N 2,~~536~~534,~~564~~455.8669 2,~~534~~532,~~455~~837.6932 0608/05/2002 11033565 N/A 11/05/2011 N 2,~~536~~534,~~295~~148.1593 2,~~534~~532,~~148~~487.93 06 08/05/2002 991084096 N/A 07/01/2006 N 2,~~482~~480,~~177~~252.1775 2,~~480~~478,~~252~~841.7509 0708/01/2002 11031181 N/A 10/05/2011 N 2,~~457~~454,~~288~~186.1609 2,~~454~~451,~~186~~556.0924 0608/05/2002 11031688 N/A 09/05/2011 N 2,~~460~~458,~~502~~661.0761 2,~~458~~457,~~661~~338.6156 0608/05/2002 11032936 N/A 09/05/2011 N 2,~~384~~382,~~037~~051.9930 2,~~382~~380,~~051~~529.3010 0607/05/2002 991084077 N/A 10/01/2011 N 2,~~306~~304,~~644~~753.2877 2,~~304~~303,~~753~~315.7799 0708/01/2002 991084076 N/A 06/15/2020 N 2,~~281~~276,~~904~~888.3928 2,~~276~~272,~~888~~332.2889 0708/15/2002 11033887 N/A 11/05/2011 N 2,~~261~~258,~~329~~469.2157 2,~~258~~256,~~469~~041.5745 0608/05/2002 991084075 N/A 11/01/2011 N 2,~~221~~217,~~490~~187.7904 2,~~217~~213,~~187~~310.0476 0708/01/2002 11031898 N/A 04/05/2011 N 2,~~226~~225,~~997~~086.4166 2,~~225~~223,~~086~~609.6647 0608/05/2002 11032099 N/A 10/05/2011 N 2,~~068~~066,~~274~~608.2472 2,~~066~~065,~~608~~354.7238 0608/05/2002 11033562 N/A 11/05/2011 N 1,~~969~~967,~~358~~692.5810 1,~~967~~966,~~692~~401.1070 0608/05/2002 11032349 N/A 08/05/2011 N 1,~~945~~944,~~946~~335.0608 1,~~944~~943,~~335~~106.0846 0608/05/2002 991084617 N/A 11/01/2008 N 1,~~790~~789,~~620~~146.9751 1,~~789~~788,~~146~~021.5103 0608/01/2002 11030742 N/A 06/05/2011 N 1,~~787~~786,~~365~~096.0631 1,~~786~~785,~~096~~220.3187 0608/05/2002 11032569 N/A 10/05/2011 N 1,~~754~~753,~~909~~479.8494 1,~~753~~752,~~479~~395.9496 0608/05/2002 11032083 N/A 07/05/2011 N 1,~~687~~686,~~790~~473.0876 1,~~686~~685,~~473~~504.7668 0608/05/2002 11033564 N/A 11/05/2011 N 1,~~591~~590,~~400~~054.8520 1,~~590~~589,~~054~~011.2046 0608/05/2002 11032346 N/A 08/05/2011 N 1,~~583~~582,~~563~~252.2629 1,~~582~~581,252.2947 0608/05/2002 11030805 N/A 07/05/2011 N 1,~~539~~538,~~499~~283.2530 1,~~538~~537,~~283~~380.3023 0608/05/2002 991084094 N/A 06/01/2011 N 1,~~537~~536,~~774~~575.4499 1,~~536~~535,~~575~~695.9959 0708/01/2002 11033563 N/A 11/05/2011 N 1,~~392~~391,~~475~~297.7341 1,~~391~~390,~~297~~385.4101 0608/05/2002 Totals 707,~~773~~195,~~971~~145.6128 ~~707~~706,~~195~~746,~~145~~086.2808

Appraisal Appraisal Res Mod Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code SS- Self Storage MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office LO- Lodging MU- Mixed Use 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 Server 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

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

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 08/15/2002 7.367649% 7.281136% 123 07/15/2002 7.367668% 7.281154% 124 06/17/2002 7.367699% 7.281183% 125 05/15/2002 7.367718% 7.281200% 126 04/15/2002 7.367748% 7.281229% 111 03/15/2002 7.367766% 7.281246% 112 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross Delinq. Date Advances Advances** Loan(1) Reference ~~11032073 1 0 06/05/2002 0.00 0.00 A 11032302 3 0 06/05/2002 0.00 0.00 A 991084093 4 0 06/01/2002 0.00 0.00 A 11032554 5 0 06/05/2002 0.00 0.00 A 11033290 10 0 06/05/2002 0.00 0.00 A~~ 11032602 14 0 0607/05/2002 0.00 0.00 A ~~991084612 16 0 06/01/2002 0.00 0.00 A 11032526 22 0 06/05/2002 0.00 0.00 A 11031712 23 0 06/05/2002 0.00 0.00 A 11027320 24 0 06/05/2002 0.00 0.00 A 11032975 27 0 06/05/2002 0.00 0.00 A~~ 991084066 30 0 0607/01/2002 0.00 0.00 A 991084613 31 0 06/01/2002 0.00 0.00 A 991084074 38 0 06/01/2002 0.00 0.00 B 991084060 46 0 06/01/2002 0.00 0.00 A 991084059 47 0 06/01/2002 0.00 0.00 A 11025879 49 0 06/05/2002 0.00 0.00 A 11033940 50 0 06/05/2002 0.00 0.00 A 11031167 51 0 0607/05/2002 036,114.0052 036,114.~~00 A 991084058~~ 52 ~~0 06/01/2002 0.00 0.00~~ A ~~11032993 53 0 06/05/2002 0.00 0.00 A~~ 991084057 54 0 0607/01/2002 0.00 0.00 A 991084084 55 0 0607/01/2002 0.00 0.00 B 11131053 57 0 0607/05/2002 0.00 0.00 A 11032684 59 0 06/05/2002 0.00 0.00 A 11033326 60 0 06/05/2002 0.00 0.00 A 991084055 61 0 06/01/2002 0.00 0.00 A 991084622 62 0 06/01/2002 0.00 0.00 B 991084054 67 0 06/01/2002 0.00 0.00 A 11033566 69 0 06/05/2002 0.00 0.00 A 11033885 70 0 06/05/2002 0.00 0.00 A 11031982 73 0 06/05/2002 0.00 0.00 A 11033888 74 0 06/05/2002 0.00 0.00 A 991084616 75 0 06/01/2002 0.00 0.00 A 991084619 77 0 06/01/2002 0.00 0.00 A 11032593 79 0 06/05/2002 0.00 0.00 A 991084620 85 0 0607/01/2002 0.00 0.00 A ~~11032253 86 0 06/05/2002 0.00 0.00 A 11033565 87 0 06/05/2002 0.00 0.00 A 11031181 89 0 06/05/2002 0.00 0.00 A 11031688 90 0 06/05/2002 0.00 0.00 A~~ 11032936 91 0 0607/05/2002 0.00 0.00 A 11033887 94 0 06/05/2002 0.00 0.00 A 11031898 96 0 06/05/2002 0.00 0.00 A 11032099 97 0 06/05/2002 0.00 0.00 A 11033562 98 0 06/05/2002 0.00 0.00 A 11032349 99 0 06/05/2002 0.00 0.00 A 991084617 100 0 06/01/2002 0.00 0.00 A 11030742 101 0 06/05/2002 0.00 0.00 A 11032569 102 0 06/05/2002 0.00 0.00 A 11032083 103 0 06/05/2002 0.00 0.00 A 11033564 104 0 06/05/2002 0.00 0.00 A 11032346 105 0 06/05/2002 0.00 0.00 A 11030805 106 0 06/05/2002 0.00 0.00 A 11033563 108 0 06/05/2002 0.00 0.00 A Totals 558 036,114.0052 036,114.0052

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (2) Transfer Date Date Balance Advances Date Date ~~11032073 33,318,121.69 0.00 11032302 20,856,025.15 0.00 991084093 19,851,325.43 0.00 11032554 16,629,546.15 0.00 11033290 14,202,658.04 0.00~~ 11032602 10,~~947~~938,~~276~~639.4177 0.00 ~~991084612 10,940,000.00 0.00 11032526 9,934,335.74 0.00 11031712 9,932,090.90 0.00 11027320 9,887,972.90 0.00 11032975 9,635,486.91 0.00~~ 991084066 9,~~128~~120,~~218~~608.6407 0.00 ~~991084613 9,000,000.00 0.00 991084074 7,155,392.99 0.00 991084060 6,100,867.28 0.00 991084059 6,055,755.37 0.00 11025879 5,579,914.66 0.00 11033940 4,928,003.46 0.00~~ 11031167 4,~~913~~910,~~826~~224.0467 0.00 ~~991084058 4,871,594.96 0.00 11032993 4,775,266.05 0.00~~ 991084057 4,~~655~~651,~~576~~362.8062 0.00 991084084 4,~~528~~523,~~154~~244.9973 0.00 11131053 4,~~450~~444,~~300~~789.3231 0.00 11032684 4,269,990.44 0.00 11033326 4,158,131.19 0.00 991084055 4,076,067.02 0.00 991084622 3,982,022.67 0.00 991084054 3,775,327.01 0.00 11033566 3,431,458.13 0.00 11033885 3,411,830.06 0.00 11031982 3,275,707.53 0.00 11033888 3,253,140.23 0.00 991084616 3,233,065.63 0.00 991084619 3,010,780.59 0.00 11032593 2,980,047.47 0.00 991084620 2,~~638~~636,~~224~~045.0519 0.00 ~~11032253 2,536,564.86 0.00 11033565 2,536,295.15 0.00 11031181 2,457,288.16 0.00 11031688 2,460,502.07 0.00~~ 11032936 2,~~384~~382,~~037~~051.9930 0.00 11033887 2,261,329.21 0.00 11031898 2,226,997.41 0.00 11032099 2,068,274.24 0.00 11033562 1,969,358.58 0.00 11032349 1,945,946.06 0.00 991084617 1,790,620.97 0.00 11030742 1,787,365.06 0.00 11032569 1,754,909.84 0.00 11032083 1,687,790.08 0.00 11033564 1,591,400.85 0.00 11032346 1,583,563.26 0.00 11030805 1,539,499.25 0.00 11033563 1,392,475.73 0.00 Totals ~~323~~43,~~747~~606,~~721~~965.6766 0.00

Totals By Deliquency Code: Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Total for Status Code = A (527 Loans) 036,114.0052 036,114.0052 ~~308~~39,~~082~~083,~~151~~720.0293 0.00 Total for Status Code = B (31 loans) 0.00 0.00 154,~~665~~523,~~570~~244.6573 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 Server 10- Deed In Lieu Of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD ** Outstanding P & I Advances include the current period advance.

Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · GMAC COMMERCIAL MORTGAGE SEC INC MRT PS THR CERT SER 2002-C1