8-K 1 bsc02tp6.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.: 333-87381-03 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2002-TOP6 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 43-1959439 43-6879028 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On August 15, 2002 distribution was made to holders of Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates, Series 2002-TOP6. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2002-TOP6, 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 2002-TOP6 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: August 15, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2002-TOP6, 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 Rd Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-TOP6 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date:08/15/2002 Record Date: 07/31/2002 DISTRIBUTION DATE STATEMENT Table of Contents Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 Depositor Bear, Stearns & Co., Inc. 383 Madison Avenue New York, NY 10179 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 07383FJB5 5.920000% 304,970,000.00 ~~301~~300,~~614~~365,~~287~~299.2532 1,~~248~~081,~~987~~557.9340 A-2 07383FJC3 6.460000% 647,947,000.00 647,947,000.00 0.00 B 07383FJD1 6.620000% 30,739,000.00 30,739,000.00 0.00 C 07383FJE9 6.750000% 30,739,000.00 30,739,000.00 0.00 D 07383FJH2 6.880000% 12,575,000.00 12,575,000.00 0.00 E 07383FJJ8 7.~~085591~~290001% 25,150,000.00 25,150,000.00 0.00 F 07383FJK5 7.~~085591~~290001% 9,780,000.00 9,780,000.00 0.00 G 07383FJL3 6.000000% 12,575,000.00 12,575,000.00 0.00 H 07383FJM1 6.000000% 9,780,000.00 9,780,000.00 0.00 J 07383FJN9 6.000000% 8,383,000.00 8,383,000.00 0.00 K 07383FJS8 6.000000% 5,588,000.00 5,588,000.00 0.00 L 07383FJP4 6.000000% 5,588,000.00 5,588,000.00 0.00 M 07383FJQ2 6.000000% 2,794,000.00 2,794,000.00 0.00 N 07383FJR0 6.000000% 11,184,180.00 11,184,179.65 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 R-III N/A 0.000000% 0.00 0.00 0.00 1,117,792,180.00 1,~~114~~113,~~436~~187,~~466~~478.9097 1,~~248~~081,~~987~~557.9340

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FJB5 1,~~487~~481,~~963~~802.8214 0.00 0.00 2,~~736~~563,~~951~~359.7554 ~~300~~299,~~365~~283,~~299~~741.3292 14.8183% A-2 07383FJC3 3,488,114.68 0.00 0.00 3,488,114.68 647,947,000.00 14.8183% B 07383FJD1 169,576.82 0.00 0.00 169,576.82 30,739,000.00 12.0506% C 07383FJE9 172,906.88 0.00 0.00 172,906.88 30,739,000.00 9.2930% D 07383FJH2 72,096.67 0.00 0.00 72,096.67 12,575,000.00 8.1617% E 07383FJJ8 ~~148~~152,~~502~~786.1827 0.00 0.00 ~~148~~152,~~502~~786.1827 25,150,000.00 5.9091% F 07383FJK5 5759,~~747~~413.5751 0.00 0.00 5759,~~747~~413.5751 9,780,000.00 5.0203% G 07383FJL3 62,875.00 0.00 0.00 62,875.00 12,575,000.00 3.8990% H 07383FJM1 48,900.00 0.00 0.00 48,900.00 9,780,000.00 3.0102% J 07383FJN9 41,915.00 0.00 0.00 41,915.00 8,383,000.00 2.26% K 07383FJS8 27,940.00 0.00 0.00 27,940.00 5,588,000.00 1.76% L 07383FJP4 27,940.00 0.00 0.00 27,940.00 5,588,000.00 1.26% M 07383FJQ2 13,970.00 0.00 0.00 13,970.00 2,794,000.00 1.0001% N 07383FJR0 55,920.90 0.00 0.00 55,920.90 11,184,179.65 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% 5,876,~~369~~157.5287 0.00 0.00 76,~~125~~957,~~357~~715.4527 1,~~113~~112,~~187~~105,~~478~~921.9757

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FJF6 0.~~221296~~255381% 1,117,792,180.00 1,~~114~~113,~~436~~187,~~466~~478.9097 X-2 07383FJG4 0.~~674454~~878854% 886,907,000.00 886,907,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FJF6 ~~205~~236,~~516~~905.7094 0.00 ~~205~~236,~~516~~905.7094 1,~~113~~112,~~187~~105,~~478~~921.9757 X-2 07383FJG4 ~~498~~649,~~481~~551.2811 0.00 ~~498~~649,~~481~~551.2811 886,907,000.00 (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 07383FJB5 ~~988~~984.~~99658081~~90113559 43.~~09544522~~54643867 4.~~87904981~~85884559 0.00000000 0.00000000 ~~984~~981.~~90113559~~35469692 A-2 07383FJC3 1,000.00000000 0.00000000 5.38333333 0.00000000 0.00000000 1,000.00000000 B 07383FJD1 1,000.00000000 0.00000000 5.51666678 0.00000000 0.00000000 1,000.00000000 C 07383FJE9 1,000.00000000 0.00000000 5.62500016 0.00000000 0.00000000 1,000.00000000 D 07383FJH2 1,000.00000000 0.00000000 5.73333360 0.00000000 0.00000000 1,000.00000000 E 07383FJJ8 1,000.00000000 0.00000000 56.~~90465924~~07500080 0.00000000 0.00000000 1,000.00000000 F 07383FJK5 1,000.00000000 0.00000000 56.~~90465951~~07500102 0.00000000 0.00000000 1,000.00000000 G 07383FJL3 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 H 07383FJM1 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 J 07383FJN9 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 K 07383FJS8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 07383FJP4 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 07383FJQ2 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 07383FJR0 999.99996871 0.00000000 5.00000000 0.00000000 0.00000000 999.99996871 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 07383FJF6 ~~996~~995.~~99790967~~88053923 0.~~18385949~~21194095 0.00000000 ~~995~~994.~~88053923~~91295562 X-2 07383FJG4 1,000.00000000 0.~~56204459~~73237793 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~662~~263,~~036~~238.8026 Servicing Advances Outstanding ~~279~~0.9900 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 3536,~~780~~784.0243 Less Delinquent Servicing Fees 51,~~234~~125.2143 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~152~~5,234.0821 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3040,~~697~~893.8921

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,~~487~~481,~~963~~802.8214 0.00 0.00 0.00 1,~~487~~481,~~963~~802.8214 0.00 1,~~487~~481,~~963~~802.8214 0.00 A-2 3,488,114.68 0.00 0.00 0.00 3,488,114.68 0.00 3,488,114.68 0.00 X-1 ~~205~~236,~~516~~905.7094 0.00 0.00 0.00 ~~205~~236,~~516~~905.7094 0.00 ~~205~~236,~~516~~905.7094 0.00 X-2 ~~498~~649,~~481~~551.2811 0.00 0.00 0.00 ~~498~~649,~~481~~551.2811 0.00 ~~498~~649,~~481~~551.2811 0.00 B 169,576.82 0.00 0.00 0.00 169,576.82 0.00 169,576.82 0.00 C 172,906.88 0.00 0.00 0.00 172,906.88 0.00 172,906.88 0.00 D 72,096.67 0.00 0.00 0.00 72,096.67 0.00 72,096.67 0.00 E ~~148~~152,~~502~~786.1827 0.00 0.00 0.00 ~~148~~152,~~502~~786.1827 0.00 ~~148~~152,~~502~~786.1827 0.00 F 5759,~~747~~413.5751 0.00 0.00 0.00 5759,~~747~~413.5751 0.00 5759,~~747~~413.5751 0.00 G 62,875.00 0.00 0.00 0.00 62,875.00 0.00 62,875.00 0.00 H 48,900.00 0.00 0.00 0.00 48,900.00 0.00 48,900.00 0.00 J 41,915.00 0.00 0.00 0.00 41,915.00 0.00 41,915.00 0.00 K 27,940.00 0.00 0.00 0.00 27,940.00 0.00 27,940.00 0.00 L 27,940.00 0.00 0.00 0.00 27,940.00 0.00 27,940.00 0.00 M 13,970.00 0.00 0.00 0.00 13,970.00 0.00 13,970.00 0.00 N 55,920.90 0.00 0.00 0.00 55,920.90 0.00 55,920.90 0.00 Total 6,~~580~~762,~~367~~614.5092 0.00 0.00 0.00 6,~~580~~762,~~367~~614.5092 0.00 6,~~580~~762,~~367~~614.5092 0.00

Other Required Information Available Distribution Amount (1) 7,~~829~~844,~~355~~172.4332 Principal Distribution Amount 1,~~248~~081,~~987~~557.9340 (a) Principal portion of Scheduled Payments 1,~~248~~081,~~987~~557.9340 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 150~~.00~~ Aggregate Unpaid Principal Balance of the Mortgage Loans 1,~~113~~112,~~317~~183,~~780~~202.0332 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,~~113~~112,~~187~~105,~~478~~921.9757 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 3040,~~697~~893.8921 Servicing Fee paid 3040,~~697~~893.8921 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~021~~049.5749 Paying Agent Fee Paid 1,~~207~~240.31 (1) The Available Distribution Amount includes any Prepayment Premiums. Expense Losses (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii) Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination

Current Mortgage Loan and Property Stratification Tables Scheduled Balance %of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 1,000,000 6 5,~~200~~186,~~414~~746.2595 0.47 133 7.4061 2.~~277406~~278574 1,000,001 to 2,000,000 36 58,~~091~~024,~~709~~740.0294 5.22 ~~109~~108 7.~~2680~~2681 1.~~878159~~878183 2,000,001 to 3,000,000 21 52,~~658~~567,~~848~~184.4146 4.73 ~~121~~120 7.~~0620~~0618 1.~~655157~~655352 3,000,001 to 4,000,000 20 71,~~478~~405,~~069~~152.0135 6.42 ~~117~~116 6.~~7980~~7979 2.~~232701~~232914 4,000,001 to 5,000,000 7 31,~~803~~771,~~884~~006.6964 2.86 ~~131~~130 7.0684 1.~~670179~~670242 5,000,001 to 6,000,000 14 77,~~899~~833,~~700~~246.4830 7.00 ~~110~~109 6.~~9860~~9861 2.~~095698~~095702 6,000,001 to 7,000,000 6 37,~~198~~155,~~833~~628.3903 3.34 ~~135~~134 7.~~1113~~1114 1.~~668681~~668874 7,000,001 to 8,000,000 6 44,~~917~~879,~~988~~879.1798 4.04 ~~115~~114 6.7549 2.~~306527~~307142 8,000,001 to 9,000,000 5 43,~~257~~220,~~460~~783.1136 3.89 ~~101~~100 7.~~0054~~0055 1.~~634861~~634843 9,000,001 to 10,000,000 3 28,~~623~~604,~~545~~003.5154 2.57 ~~113~~112 6.8880 1.~~600449~~600446 10,000,001 to 15,000,000 11 132,~~228~~114,~~988~~087.9011 11.88 9998 6.~~9542~~9540 1.~~953185~~953383 15,000,001 to 20,000,000 6 104,~~242~~143,~~942~~705.5235 9.36 ~~117~~116 7.~~2617~~2614 1.~~692917~~693112 20,000,001 to 25,000,000 1 24,~~751~~723,~~740~~431.8695 2.22 ~~112~~111 6.8500 2.280000 25,000,001 and greater 8 400,~~833~~476,~~353~~324.6561 36.01 ~~127~~126 7.3131 1.~~749785~~749765 Totals 150 1,~~113~~112,~~187~~105,~~478~~921.9757 100.00 ~~118~~117 7.~~1265~~1264 1.~~857807~~857906

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 2,~~649~~647,~~278~~662.9211 0.24 ~~136~~135 7.3000 1.540000 Arizona 5 14,~~141~~131,~~330~~181.1377 1.27 ~~113~~112 6.9778 1.~~805401~~805402 California 41 ~~130~~129,~~015~~855,~~131~~749.5717 11.68 ~~119~~118 7.0190 2.~~141650~~141706 Colorado 4 7,~~607~~599,~~491~~055.5804 0.68 ~~147~~146 7.3002 1.~~856316~~856421 Connecticut 6 21,~~214~~184,~~275~~726.5566 1.9190 ~~113~~112 7.~~3746~~3745 2.~~453707~~455089 Florida 20 87,~~920~~861,~~932~~066.6315 7.90 9998 6.~~9262~~9261 1.~~987686~~987889 Georgia 6 35,~~906~~886,~~565~~325.2797 3.23 ~~111~~110 7.~~2543~~2542 1.~~702187~~702283 Illinois 5 27,~~104~~097,~~571~~844.8391 2.4344 8988 6.~~6271~~6269 2.~~452681~~452887 Kansas 2 4,~~148~~142,~~644~~656.3115 0.37 ~~166~~165 6.~~9756~~9755 1.~~776352~~776434 Kentucky 1 1,~~977~~975,~~910~~912.6183 0.18 ~~110~~109 7.5200 1.310000 Louisiana 1 64,~~326~~289,~~662~~179.1850 5.78 ~~116~~115 7.3300 1.690000 Maine 1 3,~~980~~976,~~343~~351.0733 0.36 ~~115~~114 6.1200 2.600000 Maryland 3 29,~~487~~469,~~368~~689.5345 2.65 ~~119~~118 7.3500 1.~~497938~~497939 Massachusetts 8 28,~~236~~195,~~615~~938.9432 2.54 ~~123~~122 6.~~8245~~8249 1.~~608989~~609069 Michigan 2 87,~~543~~370,~~677~~707.1548 7.86 ~~172~~171 7.3964 1.670000 Minnesota 3 7,~~080~~072,~~231~~437.3261 0.64 ~~112~~111 7.~~0240~~0241 2.~~040249~~040289 Nebraska 1 2,~~236~~229,~~237~~233.4799 0.20 ~~171~~170 7.3000 1.480000 Nevada 3 25,~~502~~485,~~880~~786.8015 2.29 ~~113~~112 7.1420 1.~~704822~~704802 New Hampshire 1 4,~~527~~522,~~280~~858.1149 0.41 ~~115~~114 7.4900 1.610000 New Jersey 8 58,~~508~~455,~~793~~125.9370 5.26 ~~102~~101 7.2441 1.~~614091~~614075 New Mexico 2 2,~~855~~852,~~223~~316.5717 0.26 ~~112~~111 7.4076 1.~~886655~~886647 New York 3 15,~~685~~658,~~291~~835.3878 1.41 ~~137~~135 6.~~8738~~8737 1.~~848762~~848697 North Carolina 9 146,~~267~~130,~~383~~491.7767 13.14 ~~121~~120 6.~~9596~~9594 1.~~875517~~875615 North Dakota 1 2,~~319~~315,~~769~~678.8647 0.21 ~~113~~112 7.2500 1.510000 Ohio 1 5,~~039~~036,~~200~~169.3632 0.45 ~~103~~102 7.6000 1.590000 Oregon 3 15,~~239~~211,~~436~~183.3981 1.37 5958 6.~~6359~~6360 1.~~826907~~826868 Pennsylvania 6 81,~~751~~731,~~062~~056.9596 7.3435 ~~113~~112 7.~~3932~~3933 1.~~804019~~803968 South Carolina 1 5,~~764~~760,~~644~~963.30 0.52 ~~112~~111 7.1500 1.420000 Tennessee 2 2,~~044~~043,~~500~~008.3104 0.18 ~~111~~110 7.5677 1.~~695058~~695070 Texas 17 105,~~726~~604,~~398~~954.1031 9.50 ~~116~~115 7.~~2540~~2539 1.~~844288~~844569 Utah 1 ~~889~~880,~~481~~960.0905 0.08 ~~109~~108 7.4500 1.400000 Virginia 7 64,~~466~~418,~~768~~835.1444 5.79 ~~115~~114 7.2036 1.~~527553~~527562 Washington 1 11,300,000.00 1.02 7978 6.4750 2.690000 Wisconsin 3 9,~~722~~711,~~095~~979.8348 0.87 ~~113~~112 6.5301 1.~~574030~~574004 Totals 179 1,~~113~~112,~~187~~105,~~478~~921.9757 100.00 ~~118~~117 7.~~1265~~1264 1.~~857807~~857906

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Credit Lease 1 85,~~739~~567,~~607~~597.0680 7.7069 ~~173~~172 7.3900 NAP 1.20 or less 0 0.00 0.00 0 0.0000 0.000000 1.21 to 1.30 1 10,~~376~~370,~~021~~503.5081 0.93 ~~101~~100 8.0300 1.290000 1.31 to 1.40 12 41,~~326~~248,~~993~~846.4503 3.71 ~~130~~129 7.5201 1.~~363494~~363500 1.41 to 1.50 24 177,~~835~~636,~~173~~499.4641 15.9897 ~~126~~125 7.3103 1.~~462261~~462259 1.51 to 1.60 25 129,~~352~~190,~~115~~828.5525 11.62 ~~114~~113 7.0448 1.~~556812~~556810 1.61 to 1.70 17 224,~~782~~661,~~215~~011.7009 20.1920 ~~116~~115 7.~~4010~~4011 1.~~666474~~666482 1.71 to 1.80 17 58,~~333~~278,~~454~~707.2962 5.24 9695 7.1268 1.~~739006~~739005 1.81 to 1.90 7 84,~~588~~510,~~587~~618.5010 7.60 ~~104~~103 7.~~0399~~0401 1.~~850104~~850099 1.91 or greater 46 300,~~853~~641,~~310~~309.46 27.03 ~~108~~107 6.~~7117~~7116 2.~~476668~~476776 Totals 150 1,~~113~~112,~~187~~105,~~478~~921.9757 100.00 ~~118~~117 7.~~1265~~1264 1.~~857807~~857906

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 40 ~~185~~184,~~244~~967,~~707~~840.3668 16.6463 ~~120~~119 7.~~2657~~2656 1.~~706205~~706341 Mobile Home Park 2 2,~~668~~665,~~580~~548.9698 0.24 6665 6.9450 2.~~375632~~375580 Multi-Family 17 61,~~763~~720,~~298~~058.5957 5.55 ~~114~~113 6.6046 1.~~984270~~984236 Office 31 384,~~983~~573,~~991~~018.9301 34.58 ~~127~~126 7.~~1162~~1161 2.~~054005~~054036 Other 1 6,~~032~~023,~~421~~399.9175 0.54 ~~218~~217 9.2700 1.310000 Retail 79 450,~~703~~386,~~214~~797.5304 40.4950 ~~112~~111 7.1155 1.~~784475~~784585 Self Storage 9 21,~~791~~769,~~263~~258.6954 1.96 6665 7.~~2603~~2602 1.~~698811~~698816 Totals 179 1,~~113~~112,~~187~~105,~~478~~921.9757 100.00 ~~118~~117 7.~~1265~~1264 1.~~857807~~857906

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 17 122,~~184~~098,~~197~~169.0385 10.98 9695 6.3212 2.~~466245~~466631 6.501% to 7.000% 50 ~~335~~334,~~286~~961,~~020~~703.8896 30.12 ~~114~~113 6.8134 2.~~012501~~012566 7.001% to 7.500% 63 ~~453~~452,~~040~~546,~~879~~376.3309 40.7069 ~~125~~124 7.3069 1.~~662731~~662770 7.501% to 8.000% 17 180,~~387~~227,~~304~~741.2257 16.2021 ~~119~~118 7.6423 1.~~618662~~618720 8.001% to 8.500% 2 16,~~256~~248,~~655~~530.6035 1.46 ~~106~~105 8.0861 1.~~358730~~358734 8.5% or greater 1 6,~~032~~023,~~421~~399.9175 0.54 ~~218~~217 9.2700 1.310000 Totals 150 1,~~113~~112,~~187~~105,~~478~~921.9757 100.00 ~~118~~117 7.~~1265~~1264 1.~~857807~~857906

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~144~~142 1,~~060~~040,~~556~~310,~~365~~250.0398 9593.2754 ~~118~~117 7.~~0915~~0932 1.~~879088~~887037 13 to 24 months 68 5271,~~631~~795,~~113~~670.9459 46.7346 ~~116~~113 7.~~8313~~6073 1.~~463653~~470515 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 150 1,~~113~~112,~~187~~105,~~478~~921.9757 100.00 ~~118~~117 7.~~1265~~1264 1.~~857807~~857906

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 12 40,~~194~~144,~~625~~032.5937 3.61 5352 6.~~8509~~8510 1.~~915981~~916042 61 to 120 months 117 895,~~972~~311,~~693~~233.8546 80.4951 ~~110~~109 7.0899 1.~~884669~~884735 121 to 180 months 5 2726,~~014~~996,~~433~~069.0567 2.43 ~~129~~128 7.3816 1.~~625820~~625826 181 months and greater 1 6,~~032~~023,~~421~~399.9175 0.54 ~~218~~217 9.2700 1.310000 Totals 135 ~~969~~968,~~214~~474,~~174~~735.4025 87.0708 ~~109~~108 7.1017 1.~~875176~~875241

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 1 2,~~303~~289,~~486~~691.6924 0.21 ~~113~~112 7.2500 1.370000 121 to 180 months 9 ~~128~~127,~~174~~869,~~031~~812.0133 11.5150 ~~174~~173 7.~~3071~~3072 1.~~560071~~560057 181 to 240 months 5 13,~~495~~471,~~786~~682.8775 1.21 ~~233~~232 7.1691 1.~~629843~~629845 241 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 to 360 months 0 0.00 0.00 0 0.0000 0.000000 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 15 143,~~973~~631,~~304~~186.5732 12.9392 ~~178~~177 7.~~2933~~2934 1.~~568723~~568754

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 8 69,380,000.00 6.2324 8685 6.3892 3.113399 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 8 35,~~271~~207,~~496~~115.3389 3.17 ~~107~~106 7.~~2442~~2443 1.~~703491~~703461 241 to 300 months 49 204,~~578~~353,~~135~~387.9302 18.38 ~~105~~104 7.1362 1.~~920060~~920036 301 to 360 months 66 641,~~677~~299,~~644~~031.1672 57.6467 ~~113~~112 7.1478 1.~~746803~~746790 361 months or greater 4 18,~~306~~235,~~897~~200.9862 1.64 ~~105~~104 7.~~5260~~5261 1.~~511354~~511454 Totals 135 ~~969~~968,~~214~~474,~~174~~735.4025 87.0708 ~~109~~108 7.1017 1.~~875176~~875241

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Credit Lease 1 85,~~739~~567,~~607~~597.0680 7.7069 ~~173~~172 7.3900 NAP Underwriter's Information 149 1,~~027~~026,~~447~~538,~~871~~323.9177 92.3031 ~~113~~112 7.~~1045~~1044 1.~~857807~~857906 1 year or less 0 0.00 0.00 0 0.0000 0.000000 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 150 1,~~113~~112,~~187~~105,~~478~~921.9757 100.00 ~~118~~117 7.~~1265~~1264 1.~~857807~~857906 (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. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 850200719 1 OF Dearborn MI ~~529~~545,~~173~~613.6152 ~~188~~172,~~449~~009.1726 7.390% 310900730 2 OF Charlotte NC 411,~~384~~025.9187 63,~~548~~907.3539 6.780% 700200763 3 OF New Orleans LA ~~393~~406,~~235~~026.7832 5037,~~273~~482.2268 7.330% 700200746 4 RT Camp Hill PA ~~337~~348,~~693~~950.7521 0.00 7.610% 700200721 5 RT Fairfax VA ~~222~~229,~~704~~942.0004 2922,~~701~~463.2218 7.250% 600871755 6 OF Richardson TX ~~183~~189,~~076~~029.1320 2317,~~615~~662.5043 7.350% 600871700 7 RT Various Various ~~190~~197,~~947~~166.8154 2215,~~049~~830.0431 7.700% 310900622 19 RT Various Various ~~177~~182,~~066~~753.3337 3327,~~360~~673.8379 7.490% 850200726 31 OF San Jose CA ~~141~~146,~~478~~000.6089 3228,~~831~~308.2091 6.850% 850200775 32 RT Las Vegas NV ~~120~~124,~~308~~218.4606 1612,~~126~~217.8020 7.250% 600871701 33 RT Forth Worth TX 97,905.00 0.00 6.420% 600871702 34 IN High Point NC ~~113~~116,~~570~~998.3088 5350,~~718~~289.0345 7.720% 600871703 35 OF Rockville MD ~~106~~109,~~158~~612.8784 139,~~057~~603.0205 7.530% 600871704 36 RT Upper Merion PA 9194,~~756~~731.4201 1411,~~048~~073.0344 6.940% 700200730 37 IN Carlstadt NJ ~~101~~105,~~848~~113.3789 1916,~~319~~054.5503 7.780% 700200731 38 MF Durham NC 7880,~~300~~910.00 0.00 6.480% 700200729 39 IN Various Various 8486,~~215~~952.9264 118,~~288~~552.7604 7.250% 700200728 42 RT Various OR 7375,~~582~~873.6546 2826,~~933~~642.6786 6.500% 700200527 44 SS Naples FL 3132,~~846~~868.6250 65,~~251~~230.8800 7.370% 700200690 45 SS St. Petersburg FL 23,~~205~~950.5920 43,~~555~~810.5493 7.370% 850200749 46 SS Bradenton FL 1516,~~877~~386.5198 32,~~116~~607.9548 7.370% 600871705 47 SS Ellenton FL 8,~~274~~540.6314 1,~~624~~358.4089 7.370% 600871706 48 IN Garland TX 7982,~~963~~349.5139 4240,~~945~~559.1729 7.560% 310900582 49 IN Various CT 7880,~~265~~812.2858 96,~~479~~931.1686 7.540% 600871707 52 RT Southern Pines NC 6972,~~797~~063.3982 97,~~838~~571.4097 7.100% 850200742 53 RT Everett WA 60,972.92 0.00 6.475% 600871708 54 RT Buffalo Grove IL 54,633.33 0.00 5.960% 600871709 55 IN Moonachie NJ 6971,~~484~~747.9431 75,~~780~~517.0669 8.030% 850200741 56 IN Santa Fe Springs CA 5759,~~655~~496.8772 1412,~~083~~242.1429 6.680% 600871710 57 OF Rockville MD 6062,~~214~~168.0203 86,~~837~~883.8079 6.980% 600871711 58 MF New York NY 5557,~~833~~643.2086 86,~~578~~767.3973 6.830% 600871712 59 RT Orlando FL 5455,~~010~~760.3391 86,~~510~~759.5597 6.790% 600871713 60 RT Augusta GA 5456,~~599~~372.3707 76,~~786~~014.9727 7.050% 850200759 61 RT Middletown NJ 5355,~~533~~249.7752 119,~~113~~397.5277 7.180% 600871714 62 RT Marco Island FL 4951,~~930~~525.4777 1110,~~967~~372.7040 6.700% 600871715 63 RT Orlando FL 4951,~~790~~404.7759 76,~~845~~231.6785 6.790% 600871716 64 OF TAMPA FL 4850,~~890~~476.5692 75,~~261~~674.1276 6.930% 600871717 65 RT Buford GA 5052,~~646~~292.7427 64,~~645~~999.5097 7.460% 600871720 66 RT Aurora IL 44,000.00 0.00 6.600% 600871721 67 RT Vienna VA 4547,~~917~~407.4404 65,~~877~~388.6303 6.920% 600871722 68 RT Concord NC 4547,~~615~~097.0116 64,~~057~~575.9075 7.350% 850200737 69 RT South Riding VA 4344,~~238~~640.2633 65,~~457~~055.5649 7.050% 600871723 70 RT San Antonio TX 3839,~~714~~868.9954 2423,~~242~~088.4792 6.560% 310900099 71 OF Various FL 35,609.25 0.00 6.010% 600871724 73 IN Fairfield NJ 3637,~~352~~530.2524 54,~~806~~628.6364 6.750% 600871725 74 OF Cary NC 3739,~~905~~168.0050 0.00 7.220% 310900623 75 IN Secaucus NJ 3334,~~079~~149.6571 54,~~932~~862.6660 6.380% 850200756 76 RT Chicopee MA 3132,~~594~~532.2643 2120,~~464~~526.6447 6.220% 600871726 77 IN Tampa FL 3536,~~117~~256.0418 54,~~304~~165.6349 6.880% 310900618 78 OT Webster TX 4648,~~681~~153.5381 109,~~494~~022.4416 9.270% 600871727 79 IN Norcross GA 34,600.00 0.00 6.920% 600871728 80 OF Bala Cynwyd PA 3335,~~957~~057.0085 54,~~278~~177.4964 6.830% 600871729 81 OF Encino CA 3334,~~499~~569.0847 76,~~955~~885.6122 6.750% 600871730 82 RT San Jose CA 4041,~~137~~447.5585 32,~~917~~607.8656 8.185% 600871731 83 IN Arlington TX 3537,~~884~~035.2569 75,~~004~~853.8541 7.410% 600871732 84 RT Ladson (Charlesto SC 3435,~~376~~492.2659 43,~~797~~681.3300 7.150% 850200764 85 MF Piscataway NJ 28,~~243~~214.0812 5,~~821~~850.4440 5.970% 850200745 86 RT Fall River MA 2829,~~806~~724.1436 76,~~714~~795.0280 6.320% 700200521 87 IN Rocklin CA 3031,~~665~~628.8593 109,~~184~~221.9082 6.740% 700200520 88 RT Kissimmee FL 3132,~~240~~254.2310 43,~~577~~563.3750 6.970% 600871733 89 IN Charlotte NC 2930,~~343~~293.1558 43,~~860~~910.4401 6.610% 600871734 90 IN Oxnard CA 2930,~~425~~366.2443 65,~~587~~646.9778 6.990% 600871735 91 RT Washington Townsh OH 3132,~~940~~978.7177 43,~~069~~031.1004 7.600% 600871757 92 RT Alpharetta GA 3233,~~108~~141.2328 54,~~524~~491.6156 7.825% 600871736 93 IN Stamford CT 17,~~039~~522.4909 1312,~~308~~826.9434 7.450% 310900568 94 IN Newtown CT 1213,~~705~~064.8830 109,~~149~~790.1169 7.450% 600871737 95 IN Phoenix AZ 2728,~~608~~504.7961 43,~~100~~204.3957 6.930% 600871738 96 RT San Jose CA 2627,~~319~~142.2513 98,~~068~~245.3446 6.970% 310900609 97 OF Smyrna GA 2728,~~294~~181.1300 32,~~683~~796.1932 7.230% 850200739 98 RT Los Angeles CA 26,~~144~~993.6606 32,~~824~~975.1878 7.010% 310900585 99 RT Danvers MA 2425,~~508~~302.7497 3,~~956~~162.8158 6.670% 600871739 100 OF Pharr (McAllen area) TX 2324,~~578~~313.5269 8,~~736~~001.9578 6.750% 850200723 101 RT Westport CT 2223,~~566~~318.6789 0.00 6.770% 600871740 102 OF South Portland ME 20,~~320~~299.0075 3,~~971~~991.4974 6.120% 600871741 103 OF San Diego CA 22,~~861~~831.2826 5,~~206~~236.0810 6.920% 310900507 104 IN New York NY 22,~~696~~620.0159 13,~~078~~153.4587 6.920% 600871742 105 RT Modesto CA 2324,~~855~~602.7146 7,~~759~~012.3358 7.250% 600871743 106 RT Riverview FL 2324,~~345~~103.3842 32,~~279~~521.8379 7.130% 310900625 107 RT Boynton Beach FL 19,114.58 0.00 6.250% 600871744 108 MF Madison WI 20,~~203~~857.0743 32,~~340~~686.5115 6.630% 310900636 109 IN Las Vegas NV 19,~~227~~848.1499 32,~~484~~862.4661 6.350% 600871758 110 OF Rancho Cordova CA 2021,~~448~~101.0274 4,~~709~~055.6997 6.875% 850200765 111 SS Charlotte NC 2021,~~702~~374.1311 2,~~987~~315.6870 7.030% 600871745 112 OF Chatsworth CA 1920,~~809~~452.9939 32,~~054~~411.0464 6.820% 600871746 113 OF Mesa AZ 1920,~~825~~468.7257 32,~~061~~418.6580 6.830% 850200766 114 IN Closter NJ 2021,~~425~~063.3244 6,~~842~~204.6553 7.250% 600871747 115 MF Davis CA 17,~~351~~904.1004 4,~~642~~089.9197 6.360% 310900587 116 RT Plumsteadville PA 18,~~313~~907.5155 2,~~761~~167.6965 6.900% 600871748 117 MF Sun Prairie WI 1617,~~583~~112.8676 43,~~289~~760.4959 6.470% 600871749 118 RT Lithonia GA 1718,~~976~~559.0079 21,~~520~~937.9718 7.100% 600871750 119 MF Friendswood TX 1617,~~563~~099.3962 2,~~815~~278.0986 6.550% 600871751 120 MF Madison WI 16,~~182~~698.6474 43,~~185~~669.7161 6.470% 310900580 121 RT Clearwater FL 17,~~005~~556.0450 2,~~612~~061.7024 6.830% 600871752 122 RT St. Louis Park MN 1617,~~766~~309.1436 2,~~691~~148.8058 6.750% 310900637 123 RT Virginia Beach VA 1718,~~548~~118.2830 21,~~416~~846.1008 7.170% 310900630 124 MF Anaheim CA 1516,~~579~~084.9176 2,~~506~~001.4560 6.710% 310900566 125 OF Phoenix AZ 16,~~106~~629.0315 21,~~243~~720.6048 7.120% 310900613 126 RT Mobile AL 16,~~129~~653.4766 21,~~141~~616.0081 7.300% 310900581 127 RT Minneapolis MN 15,~~142~~615.7565 54,~~323~~850.2131 6.950% 310900611 128 RT Virginia Beach VA 1415,~~876~~359.4289 1,~~990~~507.6619 7.240% 600871753 129 MF Davis CA 1213,~~618~~021.9812 32,~~376~~974.6753 6.360% 310900602 130 OF Cupertino CA 14,~~002~~380.5380 1413,~~173~~795.7245 7.250% 310900523 131 IN West Fargo ND 14,~~042~~482.6545 4,~~531~~091.1939 7.250% 310900627 132 MF Lawrence KS 1213,~~824~~233.1277 32,~~066~~657.8419 6.750% 310900545 133 IN Omaha NE 1314,~~648~~057.8724 7,~~411~~003.8548 7.300% 850200740 134 RT Lakewood CO 13,~~053~~477.5209 1,~~915~~492.7922 7.000% 310900521 135 RT Brighton CO 13,~~315~~733.6310 43,~~179~~761.4497 7.330% 310900499 136 IN Andover MA 13,~~034~~452.8557 2,~~686~~268.2048 7.250% 310900520 137 IN Manassas VA 1312,~~001~~958.2681 6,~~930~~972.3883 7.350% 310900506 138 OF Citrus Heights CA 11,~~333~~695.2360 2,~~611~~249.5518 6.850% 310900584 139 RT Colorado Springs CO 12,~~374~~771.7581 21,~~392~~995.0701 7.490% 310900536 140 MF Various MA 11,~~204~~194.6883 1,~~742~~751.1398 6.780% 310900620 142 IN Brooklyn NY 11,~~480~~442.4757 6,~~496~~534.1000 7.000% 600871754 143 MF LaGrange KY 12,~~409~~808.9207 21,~~395~~997.9378 7.520% 310900588 144 MH Lakeside CA 11,~~123~~478.4658 2,~~694~~339.7765 6.750% 310900410 145 OF Las Vegas NV 12,~~380~~777.8999 2,~~411~~014.9484 7.510% 310900554 146 OF San Francisco CA 12,~~247~~639.0667 2,~~441~~049.8221 7.430% 310900552 147 IN Gardena CA 12,~~040~~417.1510 3,~~864~~487.4651 7.330% 310900594 148 MF Torrance CA 1112,~~708~~088.4258 1,~~637~~256.0589 7.180% 310900589 149 RT Wichita KS 11,~~331~~686.4617 3,~~685~~330.6897 7.250% 310900509 150 IN Carlstadt NJ 10,~~623~~968.3629 1,~~497~~152.5057 7.120% 310900488 151 OF Canoga Park CA 1011,~~716~~059.1338 21,~~248~~904.0479 7.210% 310900601 152 IN Culver City CA 10,~~447~~782.5929 21,~~162~~828.9020 7.280% 850200754 153 OF San Jose CA 10,~~413~~747.7184 21,~~038~~704.7764 7.400% 310900591 154 RT Salem OR 1011,~~859~~208.6256 1,~~958~~609.6672 7.730% 310900626 155 IN Commerce CA 10,~~406~~739.3399 21,~~068~~734.1953 7.420% 310900645 156 RT Phoenix AZ 10,~~392~~725.1230 21,~~071~~738.3820 7.410% 310900592 157 RT Albuquerque NM 10,~~306~~637.8720 21,~~090~~760.5825 7.350% 310900606 158 RT Fresno CA 10,~~523~~861.7529 21,~~050~~712.1662 7.510% 920900555 159 SS Bakersfield CA 9,~~630~~939.9005 21,~~136~~828.9782 7.000% 890900564 160 IN Middletown PA 10,~~514~~853.4803 1,~~749~~411.9136 7.920% 310900531 161 IN Rancho Cordova CA 9,~~293~~591.5705 21,~~035~~737.3284 7.020% 310900522 162 OF Tempe AZ 8,~~371~~642.4473 1,~~337~~066.6031 6.730% 310900600 163 RT Costa Mesa CA 8,~~585~~842.3602 4,~~897~~640.0640 7.000% 310900517 164 MF La Mesa CA 8,~~414~~688.7515 ~~1,135~~862.7232 7.250% 310900542 165 SS Victorville CA 7,~~664~~909.2346 1,~~700~~455.5936 7.000% 310900593 166 OF Nashville TN 7,~~717~~968.7876 ~~979~~728.6466 7.450% 310900614 167 IN Pompano Beach FL 7,~~519~~763.0735 ~~1,016~~772.6133 7.260% 310900535 168 SS Richmond TX 78,~~858~~104.3698 2,~~326~~079.5290 7.650% 700200535 169 OF Grass Valley CA 78,~~764~~014.9632 1,~~431~~182.5923 7.680% 310900631 170 SS Victorville CA 67,~~941~~163.1928 1,~~540~~318.1607 7.000% 890900578 171 IN Commerce CA 6,~~742~~958.7091 1,~~336~~119.1897 7.430% 310900605 172 RT Laguna Woods CA 6,~~504~~715.0248 ~~830~~618.1266 7.470% 850200750 173 MF El Cajon CA 6,~~190~~392.8500 ~~835~~634.5742 7.250% 310900713 174 IN Santa Clara CA 56,~~963~~150.9362 1,~~939~~753.8314 7.250% 600871756 175 OF Pacheco CA 6,~~023~~216.1812 1,~~243~~050.5965 7.310% 310900619 176 IN Salt Lake City UT 5,~~575~~706.9127 8,~~651~~521.4004 7.450% 700200738 177 RT Folsom CA 5,~~094~~257.0833 ~~1,049~~886.7853 7.250% 700200716 178 RT Crossville TN 5,~~187~~354.8355 ~~930~~763.3361 7.750% 600871718 179 MH Tulare CA 4,~~341~~480.2761 ~~831~~692.6733 7.500% Totals 6,~~618~~801,~~376~~689.4415 1,~~248~~081,~~987~~557.9340

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 850200719 N/A 12/01/2016 N 85,~~928~~739,~~056~~607.2306 85,~~739~~567,~~607~~597.0680 0708/01/2002 310900730 N/A 03/01/2012 N 72,~~811~~747,~~489~~940.1378 72,~~747~~684,~~940~~033.7839 0708/01/2002 700200763 N/A 03/01/2012 N 64,~~376~~326,~~935~~662.4018 64,~~326~~289,~~662~~179.1850 0708/01/2002 700200746 N/A 02/01/2012 N 53,250,000.00 53,250,000.00 0708/01/2002 700200721 N/A 01/01/2012 N 36,~~861~~831,~~351~~650.4927 36,~~831~~809,~~650~~187.2709 0708/01/2002 600871755 N/A 01/01/2012 N 29,~~889~~866,~~980~~365.5808 29,~~866~~848,~~365~~702.0865 0608/01/2002 600871700 N/A 12/01/2011 N 29,~~758~~736,~~100~~051.7268 29,~~736~~720,~~051~~221.6837 0708/01/2002 310900622 N/A 02/01/2012 N 28,~~368~~335,~~437~~076.4360 28,~~335~~307,~~076~~402.6081 0708/01/2002 850200726 N/A 11/03/2011 N 24,~~784~~751,~~572~~740.0686 24,~~751~~723,~~740~~431.8695 0708/03/2002 850200775 N/A 12/01/2011 N 19,~~913~~896,~~124~~997.4161 19,~~896~~884,~~997~~780.6141 0708/01/2002 600871701 N/A 01/01/2009 N 18,300,000.00 18,300,000.00 0708/01/2002 600871702 N/A 03/01/2017 N 17,~~653~~599,~~415~~697.1714 17,~~599~~549,~~697~~407.1469 0708/01/2002 600871703 N/A 11/01/2012 N 16,~~917~~904,~~748~~691.4139 16,~~904~~895,~~691~~088.3934 0708/01/2002 600871704 N/A 07/01/2011 N 15,~~865~~851,~~663~~615.4340 15,~~851~~840,~~615~~541.4096 0708/01/2002 700200730 N/A 01/01/2011 N 15,~~709~~689,~~260~~940.5398 15,~~689~~673,~~940~~886.9895 0708/01/2002 700200731 N/A 12/01/2011 N 14,500,000.00 14,500,000.00 0708/01/2002 700200729 N/A 12/01/2011 N 13,~~939~~927,~~187~~898.1236 13,~~927~~919,~~898~~346.3632 0608/01/2002 700200728 N/A 12/01/2006 N 13,~~584~~555,~~489~~555.3972 13,~~555~~528,~~555~~912.7286 0708/01/2002 700200527 N/A 01/01/2007 N 5,~~185~~179,~~338~~086.3850 5,~~179~~173,~~086~~856.50 0708/01/2002 700200690 N/A 01/01/2007 N 3,~~778~~773,~~386~~831.5501 3,~~773~~770,~~831~~020.0108 0708/01/2002 850200749 N/A 01/01/2007 N 2,~~585~~582,~~211~~094.8388 2,~~582~~579,~~094~~487.8840 0708/01/2002 600871705 N/A 01/01/2007 N 1,~~347~~345,~~293~~668.1272 1,~~345~~344,~~668~~309.7283 0708/01/2002 600871706 N/A 02/10/2011 N 12,~~692~~649,~~620~~675.3114 12,~~649~~609,~~675~~115.1485 0607/10/2002 310900582 N/A 01/01/2012 N 12,~~456~~446,~~012~~533.9680 12,~~446~~439,~~533~~601.8094 0708/01/2002 600871707 N/A 12/01/2011 N 11,~~796~~786,~~742~~903.1575 11,~~786~~779,~~903~~331.7578 0608/01/2002 850200742 N/A 02/01/2009 N 11,300,000.00 11,300,000.00 0708/01/2002 600871708 N/A 12/01/2008 N 11,000,000.00 11,000,000.00 0708/01/2002 600871709 N/A 12/01/2010 N 10,~~383~~376,~~801~~021.5650 10,~~376~~370,~~021~~503.5081 0708/01/2002 850200741 N/A 11/01/2011 N 10,~~357~~343,~~341~~258.9177 10,~~343~~331,~~258~~016.7748 0708/01/2002 600871710 N/A 12/01/2011 N 10,~~351~~343,~~979~~141.6686 10,~~343~~336,~~141~~258.86 07 08/01/2002 600871711 N/A 01/01/2012 N 9,~~809~~801,~~640~~061.1071 9,~~801~~794,~~061~~293.7198 0708/01/2002 600871712 N/A 11/01/2011 N 9,~~545~~536,~~271~~761.6510 9,~~536~~530,~~761~~001.1013 0708/01/2002 600871713 N/A 01/01/2012 N 9,~~293~~285,~~509~~722.6770 9,~~285~~279,~~722~~708.7043 0708/01/2002 850200759 N/A 01/01/2009 N 8,~~947~~936,~~148~~035.9442 8,~~936~~926,~~035~~637.4265 0708/01/2002 600871714 N/A 01/01/2012 N 8,~~942~~930,~~770~~802.5383 8,~~930~~920,~~802~~430.8343 0708/01/2002 600871715 N/A 11/01/2011 N 8,~~799~~791,~~547~~701.2760 8,~~791~~785,~~701~~469.6075 0708/01/2002 600871716 N/A 08/01/2010 N 8,~~465~~458,~~898~~637.6553 8,~~458~~452,~~637~~962.5377 0708/01/2002 600871717 N/A 04/01/2011 N 8,~~146~~140,~~928~~282.2373 8,~~140~~135,282.7376 0708/01/2002 600871720 N/A 03/01/2009 N 8,000,000.00 8,000,000.00 0708/01/2002 600871721 N/A 12/01/2011 N 7,~~962~~955,~~562~~684.2966 7,~~955~~950,~~684~~296.6663 0708/01/2002 600871722 N/A 08/01/2011 N 7,~~447~~441,~~347~~289.7989 7,~~441~~436,~~289~~714.8914 0708/01/2002 850200737 N/A 06/01/2011 N 7,~~359~~353,~~704~~246.0246 7,~~353~~348,~~246~~190.4697 0708/01/2002 600871723 N/A 01/01/2017 N 7,~~082~~057,~~009~~767.6316 7,~~057~~034,~~767~~678.1624 0708/01/2002 310900099 N/A 01/01/2012 N 7,110,000.00 7,110,000.00 0708/01/2002 600871724 N/A 11/01/2011 N 6,~~462~~456,~~622~~815.3370 6,~~456~~452,~~815~~187.7006 0708/01/2002 600871725 N/A 09/01/2010 N 6,300,000.00 6,300,000.00 0708/01/2002 310900623 N/A 01/01/2012 N 6,~~221~~215,~~878~~945.1347 6,~~215~~211,~~945~~082.4787 0708/01/2002 850200756 N/A 01/01/2017 N 6,~~095~~073,~~354~~890.8622 6,~~073~~053,~~890~~363.2275 0708/01/2002 600871726 N/A 08/01/2010 N 6,~~125~~119,~~064~~760.7209 6,~~119~~115,~~760~~594.0960 0708/01/2002 310900618 N/A 09/01/2020 N 6,~~042~~032,~~916~~421.3591 6,~~032~~023,~~421~~399.9175 0708/01/2002 600871727 N/A 11/01/2011 N 6,000,000.00 6,000,000.00 0708/01/2002 600871728 N/A 11/01/2011 N 5,~~966~~960,~~090~~811.1061 5,~~960~~956,~~811~~633.6197 0708/01/2002 600871729 N/A 12/01/2011 N 5,~~955~~947,~~391~~435.1958 5,~~947~~940,~~435~~550.5836 0708/01/2002 600871730 N/A 02/01/2012 N 5,~~884~~880,~~551~~634.9610 5,~~880~~878,~~634~~026.1054 0607/01/2002 600871731 N/A 12/01/2011 N 5,~~811~~804,~~214~~209.4762 5,~~804~~798,~~209~~356.6221 0708/01/2002 600871732 N/A 11/01/2011 N 5,~~769~~764,~~441~~644.6330 5,~~764~~760,~~644~~963.30 0708/01/2002 850200764 N/A 02/01/2012 N 5,~~677~~671,~~001~~179.0056 5,~~671~~665,~~179~~329.5616 0708/01/2002 850200745 N/A 02/01/2012 N 5,~~469~~461,~~520~~806.1715 5,~~461~~455,~~806~~010.1535 0708/01/2002 700200521 N/A 02/01/2012 N 5,~~459~~449,~~795~~610.3949 5,~~449~~440,~~610~~388.4967 0708/01/2002 700200520 N/A 01/01/2012 N 5,~~378~~373,~~518~~940.3295 5,~~373~~370,~~940~~377.9545 0708/01/2002 600871733 N/A 01/01/2012 N 5,~~327~~322,~~046~~185.0662 5,~~322~~318,~~185~~275.6261 0708/01/2002 600871734 N/A 10/01/2012 N 5,~~051~~044,~~543~~955.6164 5,~~044~~039,~~955~~308.6486 0708/01/2002 600871735 N/A 02/01/2011 N 5,~~043~~039,~~269~~200.4636 5,~~039~~036,~~200~~169.3632 0708/01/2002 600871757 N/A 01/01/2012 N 4,~~923~~918,~~945~~420.5493 4,~~918~~913,~~420~~929.9337 0708/01/2002 600871736 N/A 08/10/2011 N 2,~~744~~731,~~615~~306.3137 2,~~731~~718,~~306~~480.3703 0607/10/2002 310900568 N/A 08/10/2011 N 2,~~046~~036,~~584~~435.4938 2,~~036~~026,~~435~~644.3869 0607/10/2002 600871737 N/A 01/01/2012 N 4,~~780~~776,~~742~~642.7940 4,~~776~~773,~~642~~437.4083 0708/01/2002 600871738 N/A 01/01/2022 N 4,~~531~~522,~~291~~222.1379 4,~~522~~513,~~222~~977.7933 0708/01/2002 310900609 N/A 12/01/2011 N 4,~~530~~526,~~145~~462.4021 4,~~526~~523,~~462~~665.2189 0708/01/2002 850200739 N/A 11/01/2011 N 4,~~475~~471,~~547~~723.5638 4,~~471~~468,~~723~~747.3860 0607/01/2002 310900585 N/A 02/01/2012 N 4,~~409~~405,~~369~~412.0524 4,~~405~~402,~~412~~249.2466 0708/01/2002 600871739 N/A 11/01/2011 N 4,~~191~~183,~~737~~000.6974 4,~~183~~174,~~000~~998.7496 0708/01/2002 850200723 N/A 12/01/2011 N 4,000,000.00 4,000,000.00 0708/01/2002 600871740 N/A 02/01/2012 N 3,~~984~~980,~~314~~343.5607 3,~~980~~976,~~343~~351.0733 0708/01/2002 600871741 N/A 11/01/2011 N 3,~~964~~959,~~383~~177.7264 3,~~959~~953,~~177~~941.6454 0708/01/2002 310900507 N/A 01/01/2017 N 3,~~935~~922,~~723~~645.9752 3,~~922~~909,~~645~~491.5265 0708/01/2002 600871742 N/A 11/01/2021 N 3,~~948~~940,~~531~~772.5724 3,~~940~~933,~~772~~759.2466 0708/01/2002 600871743 N/A 11/01/2011 N 3,~~929~~925,~~096~~816.3956 3,~~925~~923,~~816~~294.5677 0708/01/2002 310900625 N/A 02/01/2007 N 3,670,000.00 3,670,000.00 0708/01/2002 600871744 N/A 12/01/2011 N 3,~~656~~653,~~663~~323.6211 3,~~653~~650,~~323~~636.1196 0708/01/2002 310900636 N/A 01/01/2012 N 3,~~633~~629,~~475~~990.2983 3,~~629~~627,~~990~~128.8322 0708/01/2002 600871758 N/A 11/01/2011 N 3,~~569~~564,~~108~~399.9829 3,~~564~~560,~~399~~343.2932 0708/01/2002 850200765 N/A 12/01/2011 N 3,~~533~~530,~~791~~803.3668 3,~~530~~528,~~803~~487.6898 0708/01/2002 600871745 N/A 01/01/2012 N 3,~~485~~482,~~628~~574.7268 3,~~482~~480,~~574~~163.6804 0708/01/2002 600871746 N/A 12/01/2011 N 3,~~483~~480,~~289~~228.6803 3,~~480~~477,~~228~~809.0323 0708/01/2002 850200766 N/A 07/05/2011 N 3,~~380~~373,~~742~~899.2560 3,~~373~~367,~~899~~695.60 07 08/05/2002 600871747 N/A 12/01/2011 N 3,~~273~~269,~~792~~149.7483 3,~~269~~265,~~149~~059.8386 0708/01/2002 310900587 N/A 12/01/2011 N 3,~~184~~182,~~957~~196.9829 3,~~182~~180,~~196~~028.2964 0608/01/2002 600871748 N/A 12/01/2011 N 3,~~075~~071,~~831~~542.6011 3,~~071~~067,~~542~~781.1152 0708/01/2002 600871749 N/A 01/01/2012 N 3,~~038~~035,~~197~~676.6770 3,~~035~~033,~~676~~739.7052 0708/01/2002 600871750 N/A 12/01/2011 N 3,~~034~~031,~~513~~698.9182 3,~~031~~029,~~698~~419.8296 0708/01/2002 600871751 N/A 12/01/2011 N 32,~~001~~997,~~416~~230.3261 2,~~997~~993,~~230~~561.6100 0708/01/2002 310900580 N/A 01/01/2012 N 2,~~987~~985,~~707~~094.6696 2,~~985~~983,~~094~~033.9672 0708/01/2002 600871752 N/A 10/01/2011 N 2,~~980~~977,~~646~~954.6686 2,~~977~~975,~~954~~806.8628 0708/01/2002 310900637 N/A 12/01/2011 N 2,~~936~~934,~~950~~534.2717 2,~~934~~932,~~534~~688.1709 0708/01/2002 310900630 N/A 12/01/2011 N 2,~~786~~783,~~272~~766.5914 2,~~783~~781,~~766~~764.1454 0708/01/2002 310900566 N/A 01/01/2012 N 2,~~714~~712,~~500~~256.2262 2,~~712~~710,~~256~~536.6214 0708/01/2002 310900613 N/A 11/01/2013 N 2,~~651~~649,~~419~~278.92 2,~~649~~647,~~278~~662.9211 0708/01/2002 310900581 N/A 11/01/2011 N 2,~~614~~609,~~576~~252.1594 2,~~609~~604,~~252~~402.9463 0708/01/2002 310900611 N/A 01/01/2012 N 2,~~465~~463,~~705~~714.5791 2,~~463~~462,~~714~~207.9172 0708/01/2002 600871753 N/A 12/01/2011 N 2,~~380~~377,~~940~~563.1346 2,~~377~~374,~~563~~588.4693 0708/01/2002 310900602 N/A 12/01/2011 N 2,~~317~~303,~~660~~486.4169 2,~~303~~289,~~486~~691.6924 0708/01/2002 310900523 N/A 12/01/2011 N 2,~~324~~319,~~301~~769.0586 2,~~319~~315,~~769~~678.8647 0708/01/2002 310900627 N/A 11/01/2011 N 2,~~279~~276,~~844~~777.3046 2,~~276~~274,~~777~~120.4627 0708/01/2002 310900545 N/A 10/01/2016 N 2,~~243~~236,~~649~~237.3247 2,~~236~~229,~~237~~233.4799 0708/01/2002 850200740 N/A 11/01/2011 N 2,~~237~~235,~~746~~831.8910 2,~~235~~234,~~831~~338.1088 0708/01/2002 310900521 N/A 01/01/2022 N 2,~~179~~175,~~911~~731.3692 2,~~175~~171,~~731~~969.9295 0708/01/2002 310900499 N/A 11/01/2011 N 2,~~157~~154,~~491~~805.8969 2,~~154~~152,~~805~~537.6921 0708/01/2002 310900520 N/A 11/01/2016 N 2,~~122~~115,~~654~~724.3800 2,~~115~~108,~~724~~751.0017 0708/01/2002 310900506 N/A 12/01/2006 N 1,~~985~~982,~~382~~771.7318 1,~~982~~980,~~771~~522.1800 0708/01/2002 310900584 N/A 10/01/2011 N 1,~~982~~980,~~603~~211.6760 1,~~980~~978,~~211~~216.6059 0708/01/2002 310900536 N/A 02/01/2007 N 1,~~983~~981,~~128~~386.8168 1,~~981~~979,~~386~~634.6870 0708/01/2002 310900620 N/A 01/01/2017 N 1,~~968~~961,~~080~~584.2515 1,~~961~~955,~~584~~050.15 0708/01/2002 600871754 N/A 09/01/2011 N 1,~~980~~977,~~306~~910.5461 1,~~977~~975,~~910~~912.6183 0708/01/2002 310900588 N/A 09/01/2006 N 1,~~977~~974,~~503~~808.7699 1,~~974~~972,~~808~~469.9934 0708/01/2002 310900410 N/A 08/01/2011 N 1,~~978~~975,~~304~~892.3036 1,~~975~~973,~~892~~877.3652 0708/01/2002 310900554 N/A 08/01/2011 N 1,~~977~~975,~~990~~548.2139 1,~~975~~973,~~548~~499.3918 0708/01/2002 310900552 N/A 10/01/2011 N 1,~~971~~967,~~103~~238.0357 1,~~967~~963,~~238~~751.5706 0708/01/2002 310900594 N/A 09/01/2011 N 1,~~956~~955,~~838~~201.4439 1,~~955~~953,~~201~~944.3950 0708/01/2002 310900589 N/A 11/01/2021 N 1,~~875~~871,~~552~~866.5385 1,~~871~~868,~~866~~535.8588 0708/01/2002 310900509 N/A 11/01/2011 N 1,~~790~~788,~~453~~955.2070 1,~~788~~787,~~955~~803.7013 0708/01/2002 310900488 N/A 10/01/2011 N 1,~~783~~781,~~544~~296.6662 1,~~781~~779,~~296~~391.6283 0708/01/2002 310900601 N/A 09/01/2011 N 1,~~722~~719,~~130~~968.9909 1,~~719~~718,~~968~~139.0989 0708/01/2002 850200754 N/A 12/01/2011 N 1,~~688~~686,~~709~~670.0831 1,~~686~~684,~~670~~965.3167 0708/01/2002 310900591 N/A 10/01/2011 N 1,~~685~~683,~~839~~880.3367 1,~~683~~682,~~880~~270.6795 0708/01/2002 310900626 N/A 09/01/2011 N 1,~~682~~680,~~963~~895.6445 1,~~680~~679,~~895~~160.4592 0708/01/2002 310900645 N/A 09/01/2011 N 1,~~682~~680,~~933~~862.7335 1,~~680~~679,~~862~~124.3515 0708/01/2002 310900592 N/A 09/01/2011 N 1,~~682~~680,~~753~~663.6507 1,~~680~~678,~~663~~902.0782 0708/01/2002 310900606 N/A 08/01/2011 N 1,~~681~~679,~~558~~508.6246 1,~~679~~677,~~508~~795.4684 0708/01/2002 920900555 N/A 11/01/2006 N 1,~~651~~648,~~012~~875.2730 1,~~648~~647,~~875~~046.3048 0708/01/2002 890900564 N/A 02/01/2012 N 1,~~593~~591,~~103~~353.5362 1,~~591~~589,~~353~~942.6226 0708/01/2002 310900531 N/A 12/01/2011 N 1,~~588~~586,~~643~~608.7240 1,~~586~~584,~~608~~870.4056 0708/01/2002 310900522 N/A 12/01/2011 N 1,~~492~~491,~~678~~340.3373 1,~~491~~490,~~340~~274.7342 0708/01/2002 310900600 N/A 12/01/2016 N 1,~~471~~466,~~775~~878.3529 1,~~466~~462,~~878~~237.2989 0708/01/2002 310900517 N/A 11/01/2016 N 1,~~392~~391,~~785~~650.9119 1,~~391~~390,~~650~~787.1987 0708/01/2002 310900542 N/A 11/01/2006 N 1,~~313~~312,~~868~~168.6304 1,~~312~~310,~~168~~712.0468 0708/01/2002 310900593 N/A 10/01/2011 N 1,~~243~~242,~~132~~153.9127 1,~~242~~241,~~153~~424.2761 0708/01/2002 310900614 N/A 10/01/2011 N 1,~~242~~241,~~820~~804.7514 1,241,~~804~~031.1481 0708/01/2002 310900535 N/A 10/01/2011 N 1,~~232~~230,~~683~~356.5199 1,~~230~~228,~~356~~277.9909 0708/01/2002 700200535 N/A 09/01/2011 N 1,~~213~~211,~~274~~843.6405 1,~~211~~210,~~843~~660.0582 0708/01/2002 310900631 N/A 11/01/2006 N 1,~~189~~188,~~918~~378.7357 1,~~188~~187,~~378~~060.5750 0708/01/2002 890900578 N/A 09/01/2011 N 1,~~088~~087,~~995~~659.8264 1,~~087~~086,~~659~~539.6467 0708/01/2002 310900605 N/A 08/01/2011 N 1,~~044~~043,~~821~~991.7967 1,043,~~991~~373.6701 0708/01/2002 850200750 N/A 11/01/2016 N 1,~~024~~023,~~692~~856.4891 1,023,~~856~~222.9149 0708/01/2002 310900713 N/A 11/01/2021 N ~~987,132.90~~ 985,193.07 07983,439.93 08/01/2002 600871756 N/A 08/01/2011 N ~~988,756.71~~ 987,513.12 07986,462.47 08/01/2002 310900619 N/A 08/10/2011 N ~~898,132.49~~ 889,481.09 06880,960.05 07/10/2002 700200738 N/A 11/01/2011 N ~~843,157.74~~ 842,107.96 07841,221.43 08/01/2002 700200716 N/A 10/01/2011 N ~~803,277.37~~ 802,347.04 07801,583.43 08/01/2002 600871718 N/A 11/01/2011 N ~~694~~693,~~603~~771.6497 693,~~771~~079.9764 0708/01/2002 Totals 1,~~114~~113,~~436~~187,~~466~~478.9097 1,~~113~~112,~~187~~105,~~478~~921.9757

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

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 08/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 08/15/2002 0 $0.00 0 $0.00 07/15/2002 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 05/15/2002 0 $0.00 0 $0.00 04/15/2002 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 08/15/2002 7.126421% 7.085494% 117 07/15/2002 7.126461% 7.085535% 118 06/17/2002 7.126518% 7.085591% 119 05/15/2002 7.126558% 7.085631% 120 04/15/2002 7.126613% 7.085686% 121 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 600871706 48 0 07/10/2002 122,581.90 122,581.90 A 600871730 82 0 07/01/2002 43,903.50 43,903.50 B 600871736 93 0 07/10/2002 30,277.87 30,277.87 A 310900568 94 0 07/10/2002 22,802.39 22,802.39 A 850200739 98 0 07/01/2002 29,468.26 29,468.26 B 310900619 176 0 07/10/2002 14,204.34 14,204.34 A Totals 6 263,238.26 263,238.26

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date 600871706 12,649,675.12 0.00 600871730 5,880,634.10 0.00 600871736 2,731,306.35 0.00 310900568 2,036,435.36 0.00 850200739 4,471,723.38 0.00 310900619 889,481.07 0.00 Totals 28,659,255.38 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Deliquency Code: Total for Status Code = A (4 loans) 189,866.50 189,866.50 18,306,897.90 0.00 Total for Status Code = B (2 loan) 73,371.76 73,371.76 10,352,357.48 0.00

(1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD ** Outstanding P & I Advances include the current period advance.

(1) 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 Modified Loan Detail No Modified Loans this Period Liquidated Loan Detail No Liquidated Loans this Period ** Aggegate liquidation expenses also include outstanding P & I advances and unpaid ees (servicing, trustee, etc.).

Filing Compare · BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES TRUST 2002 TOP6