8-K 1 bsc02tp6.txt SEPTEMBER 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 : September 16, 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 September 16, 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 September 16, 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: September 16, 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 September 16, 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:09/16/2002 Record Date: 08/30/2002 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 ~~300~~299,~~365~~283,~~299~~741.3292 1,~~081~~088,~~557~~213.4035 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.~~290001~~289950% 25,150,000.00 25,150,000.00 0.00 F 07383FJK5 7.~~290001~~289950% 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,~~113~~112,~~187~~105,~~478~~921.9757 1,~~081~~088,~~557~~213.4035

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FJB5 1,~~481~~476,~~802~~466.1446 0.00 0.00 2,~~563~~564,~~359~~679.5481 ~~299~~298,~~283~~195,~~741~~528.9257 14.8384% A-2 07383FJC3 3,488,114.68 0.00 0.00 3,488,114.68 647,947,000.00 14.8384% B 07383FJD1 169,576.82 0.00 0.00 169,576.82 30,739,000.00 12.0607% C 07383FJE9 172,906.88 0.00 0.00 172,906.88 30,739,000.00 9.3031% D 07383FJH2 72,096.67 0.00 0.00 72,096.67 12,575,000.00 8.17% E 07383FJJ8 152,~~786~~785.2720 0.00 0.00 152,~~786~~785.2720 25,150,000.00 5.91% F 07383FJK5 59,413.5109 0.00 0.00 59,413.5109 9,780,000.00 5.03% G 07383FJL3 62,875.00 0.00 0.00 62,875.00 12,575,000.00 3.90% H 07383FJM1 48,900.00 0.00 0.00 48,900.00 9,780,000.00 3.02% 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 1.01% 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~~870,~~157~~820.8770 0.00 0.00 6,~~957~~959,~~715~~034.2705 1,~~112~~111,~~105~~017,~~921~~708.5722

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FJF6 0.~~255381~~254248% 1,117,792,180.00 1,~~113~~112,~~187~~105,~~478~~921.9757 X-2 07383FJG4 0.878854% 886,907,000.00 886,907,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FJF6 ~~236~~235,~~905~~625.9424 0.00 ~~236~~235,~~905~~625.9424 1,~~112~~111,~~105~~017,~~921~~708.5722 X-2 07383FJG4 649,551.11 0.00 649,551.11 886,907,000.00 (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 ~~984~~981.~~90113559~~35469692 3.~~54643867~~56826360 4.~~85884559~~84134984 0.00000000 0.00000000 ~~981~~977.~~35469692~~78643332 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 6.~~07500080~~07495825 0.00000000 0.00000000 1,000.00000000 F 07383FJK5 1,000.00000000 0.00000000 6.~~07500102~~07495808 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 ~~995~~994.~~88053923~~91295562 0.~~21194095~~21079521 0.00000000 ~~994~~993.~~91295562~~93941745 X-2 07383FJG4 1,000.00000000 0.73237793 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~263~~418,~~238~~018.2675 Servicing Advances Outstanding 013,319.0046 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 36,~~784~~748.4361 Less Delinquent Servicing Fees 1,~~125~~338.4356 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 51,~~234~~125.2143 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4036,~~893~~535.2148

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,~~481~~476,~~802~~466.1446 0.00 0.00 0.00 1,~~481~~476,~~802~~466.1446 0.00 1,~~481~~476,~~802~~466.1446 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 ~~236~~235,~~905~~625.9424 0.00 0.00 0.00 ~~236~~235,~~905~~625.9424 0.00 ~~236~~235,~~905~~625.9424 0.00 X-2 649,551.11 0.00 0.00 0.00 649,551.11 0.00 649,551.11 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 152,~~786~~785.2720 0.00 0.00 0.00 152,~~786~~785.2720 0.00 152,~~786~~785.2720 0.00 F 59,413.5109 0.00 0.00 0.00 59,413.5109 0.00 59,413.5109 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,~~762~~755,~~614~~997.9205 0.00 0.00 0.00 6,~~762~~755,~~614~~997.9205 0.00 6,~~762~~755,~~614~~997.9205 0.00

Other Required Information Available Distribution Amount (1) 7,844,~~172~~210.3240 Principal Distribution Amount 1,~~081~~088,~~557~~213.4035 (a) Principal portion of Scheduled Payments 1,~~081~~088,~~557~~213.4035 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 Aggregate Unpaid Principal Balance of the Mortgage Loans 1,~~112~~111,~~183~~111,~~202~~543.3205 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,~~112~~111,~~105~~017,~~921~~708.5722 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 4036,~~893~~535.2148 Servicing Fee paid 4036,~~893~~535.2148 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~049~~048.4947 Paying Agent Fee Paid 1,~~240~~239.3110 (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,~~186~~172,~~746~~992.9532 0.47 ~~133~~132 7.~~4061~~4060 2.~~278574~~279755 1,000,001 to 2,000,000 36 5857,~~024~~957,~~740~~356.9496 5.22 ~~108~~107 7.2681 1.~~878183~~878207 2,000,001 to 3,000,000 21 52,~~567~~474,~~184~~954.4667 4.7372 ~~120~~119 7.~~0618~~0616 1.~~655352~~655549 3,000,001 to 4,000,000 20 71,~~405~~331,~~152~~808.3576 6.42 ~~116~~115 6.7979 2.~~232914~~233128 4,000,001 to 5,000,000 7 31,~~771~~737,~~006~~929.6467 2.86 ~~130~~128 7.0684 1.~~670242~~670306 5,000,001 to 6,000,000 14 77,~~833~~766,~~246~~398.3087 7.00 ~~109~~108 6.~~9861~~9862 2.~~095702~~095707 6,000,001 to 7,000,000 6 37,~~155~~112,~~628~~162.0342 3.34 ~~134~~133 7.~~1114~~1115 1.~~668874~~669068 7,000,001 to 8,000,000 6 44,~~879~~841,~~879~~549.9861 4.04 ~~114~~113 6.7549 2.~~307142~~307761 8,000,001 to 9,000,000 5 43,~~220~~183,~~783~~886.3625 3.89 ~~100~~99 7.0055 1.~~634843~~634826 9,000,001 to 10,000,000 3 28,~~604~~584,~~003~~345.5473 2.57 ~~112~~111 6.8880 1.~~600446~~600443 10,000,001 to 15,000,000 11 ~~132~~131,~~114~~998,~~087~~477.1149 11.88 9897 6.~~9540~~9539 1.~~953383~~953582 15,000,001 to 20,000,000 6 104,~~143~~043,~~705~~821.3559 9.36 ~~116~~115 7.~~2614~~2611 1.~~693112~~693309 20,000,001 to 25,000,000 1 24,~~723~~694,~~431~~956.9506 2.22 ~~111~~110 6.8500 2.280000 25,000,001 and greater 8 400,~~476~~117,~~324~~067.6182 36.01 ~~126~~125 7.~~3131~~3132 1.~~749765~~749745 Totals 150 1,~~112~~111,~~105~~017,~~921~~708.5722 100.00 ~~117~~116 7.1264 1.~~857906~~858005

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 2,~~647~~646,~~662~~035.1114 0.24 ~~135~~134 7.3000 1.540000 Arizona 5 14,~~131~~120,~~181~~972.7725 1.27 ~~112~~111 6.9778 1.805402 California 41 129,~~855~~695,~~749~~408.1752 11.6867 ~~118~~117 7.0190 2.~~141706~~141763 Colorado 4 7,~~599~~590,~~055~~565.0423 0.68 ~~146~~145 7.3002 1.~~856421~~856527 Connecticut 6 21,~~184~~154,~~726~~987.66 1.90 ~~112~~111 7.~~3745~~3743 2.~~455089~~456484 Florida 20 87,~~861~~800,~~066~~837.1556 7.90 9897 6.9261 1.~~987889~~988093 Georgia 6 35,~~886~~865,~~325~~958.9752 3.23 ~~110~~109 7.2542 1.~~702283~~702380 Illinois 5 27,~~097~~091,~~844~~074.9134 2.44 8887 6.~~6269~~6267 2.~~452887~~453094 Kansas 2 4,~~142~~136,~~656~~631.1574 0.37 ~~165~~164 6.~~9755~~9754 1.~~776434~~776517 Kentucky 1 1,~~975~~973,~~912~~902.8311 0.18 ~~109~~108 7.5200 1.310000 Louisiana 1 64,~~289~~251,~~179~~460.5023 5.78 ~~115~~114 7.3300 1.690000 Maine 1 3,~~976~~972,~~351~~339.3323 0.36 ~~114~~113 6.1200 2.600000 Maryland 3 29,~~469~~451,~~689~~898.4582 2.65 ~~118~~117 7.3500 1.497939 Massachusetts 8 28,~~195~~155,~~938~~031.3237 2.5453 ~~122~~121 6.~~8249~~8253 1.~~609069~~609149 Michigan 2 87,~~370~~196,~~707~~636.4883 7.8685 ~~171~~170 7.3964 1.670000 Minnesota 3 7,~~072~~064,~~437~~597.6111 0.64 ~~111~~110 7.~~0241~~0242 2.~~040289~~040329 Nebraska 1 2,~~229~~222,~~233~~186.9948 0.20 ~~170~~169 7.3000 1.480000 Nevada 3 25,~~485~~468,~~786~~586.1555 2.29 ~~112~~111 7.~~1420~~1421 1.~~704802~~704782 New Hampshire 1 4,~~522~~518,~~858~~408.4935 0.41 ~~114~~113 7.4900 1.610000 New Jersey 8 58,~~455~~401,125.7013 5.26 ~~101~~100 7.~~2441~~2442 1.~~614075~~614059 New Mexico 2 2,~~852~~849,~~316~~390.1724 0.26 ~~111~~110 7.4076 1.~~886647~~886639 New York 3 15,~~658~~632,~~835~~226.7841 1.41 ~~135~~134 6.~~8737~~8736 1.~~848697~~848632 North Carolina 9 ~~146~~145,~~130~~992,~~491~~765.6766 13.14 ~~120~~119 6.~~9594~~9592 1.~~875615~~875714 North Dakota 1 2,~~315~~311,~~678~~561.4754 0.21 ~~112~~111 7.2500 1.510000 Ohio 1 5,~~036~~033,~~169~~118.3244 0.45 ~~102~~101 7.6000 1.590000 Oregon 3 15,~~211~~182,~~183~~771.8139 1.37 5857 6.~~6360~~6362 1.~~826868~~826829 Pennsylvania 6 81,~~731~~710,~~056~~930.9638 7.35 ~~112~~111 7.~~3933~~3934 1.~~803968~~803916 South Carolina 1 5,~~760~~757,~~963~~259.3064 0.52 ~~111~~110 7.1500 1.420000 Tennessee 2 2,~~043~~041,~~008~~506.0400 0.18 ~~110~~109 7.5677 1.~~695070~~695083 Texas 17 105,~~604~~482,~~954~~738.3175 9.5049 ~~115~~114 7.~~2539~~2538 1.~~844569~~844852 Utah 1 ~~880~~872,~~960~~384.0534 0.08 ~~108~~107 7.4500 1.400000 Virginia 7 64,~~418~~370,~~835~~605.4489 5.79 ~~114~~113 7.2036 1.~~527562~~527571 Washington 1 11,300,000.00 1.02 7877 6.4750 2.690000 Wisconsin 3 9,~~711~~701,~~979~~806.4838 0.87 ~~112~~111 6.~~5301~~5302 1.~~574004~~573977 Totals 179 1,~~112~~111,~~105~~017,~~921~~708.5722 100.00 ~~117~~116 7.1264 1.~~857906~~858005

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,~~567~~394,~~597~~493.8094 7.69 ~~172~~171 7.3900 NAP 1.20 or less 0 0.00 0.00 0 0.0000 0.000000 1.21 to 1.30 1 10,~~370~~364,~~503~~947.8196 0.93 ~~100~~99 8.0300 1.290000 1.31 to 1.40 12 41,~~248~~170,~~846~~191.0369 3.71 ~~129~~128 7.~~5201~~5200 1.~~363500~~363506 1.41 to 1.50 24 177,~~636~~436,~~499~~579.4138 15.97 ~~125~~124 7.~~3103~~3104 1.~~462259~~462258 1.51 to 1.60 25 129,~~190~~028,~~828~~557.2541 11.6261 ~~113~~112 7.~~0448~~0447 1.~~556810~~556808 1.61 to 1.70 17 224,~~661~~539,~~011~~041.0940 20.2021 ~~115~~114 7.4011 1.~~666482~~666489 1.71 to 1.80 17 58,~~278~~223,~~707~~626.6218 5.24 9594 7.1268 1.~~739005~~739003 1.81 to 1.90 7 84,~~510~~432,~~618~~188.1073 7.60 ~~103~~102 7.~~0401~~0403 1.~~850099~~850095 1.91 or greater 46 300,~~641~~428,~~309~~081.4653 27.0304 ~~107~~106 6.~~7116~~7115 2.~~476776~~476885 Totals 150 1,~~112~~111,~~105~~017,~~921~~708.5722 100.00 ~~117~~116 7.1264 1.~~857906~~858005

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 40 184,~~967~~689,~~840~~227.6832 16.6362 ~~119~~118 7.~~2656~~2655 1.~~706341~~706479 Mobile Home Park 2 2,~~665~~662,~~548~~498.9893 0.24 6564 6.9450 2.~~375580~~375528 Multi-Family 17 61,~~720~~676,~~058~~574.5736 5.55 ~~113~~112 6.6046 1.~~984236~~984203 Office 31 384,~~573~~159,~~018~~520.0100 34.58 ~~126~~125 7.~~1161~~1160 2.~~054036~~054067 Other 1 6,~~023~~014,~~399~~305.7557 0.54 ~~217~~216 9.2700 1.310000 Retail 79 450,~~386~~068,~~797~~466.0467 40.5051 ~~111~~110 7.~~1155~~1156 1.~~784585~~784695 Self Storage 9 21,~~769~~747,~~258~~115.5437 1.96 6564 7.2602 1.~~698816~~698821 Totals 179 1,~~112~~111,~~105~~017,~~921~~708.5722 100.00 ~~117~~116 7.1264 1.~~857906~~858005

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 17 122,~~098~~011,~~169~~674.8569 10.98 9594 6.3212 2.~~466631~~467021 6.501% to 7.000% 50 334,~~961~~635,~~703~~502.9649 30.12 ~~113~~112 6.8134 2.~~012566~~012631 7.001% to 7.500% 63 452,~~546~~048,~~376~~750.0926 40.69 ~~124~~123 7.3069 1.~~662770~~662810 7.501% to 8.000% 17 180,~~227~~067,~~741~~126.5765 16.21 ~~118~~117 7.6423 1.~~618720~~618779 8.001% to 8.500% 2 16,~~248~~240,~~530~~348.3556 1.46 ~~105~~104 8.0861 1.~~358734~~358738 8.5% or greater 1 6,~~023~~014,~~399~~305.7557 0.54 ~~217~~216 9.2700 1.310000 Totals 150 1,~~112~~111,~~105~~017,~~921~~708.5722 100.00 ~~117~~116 7.1264 1.~~857906~~858005

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~142~~132 1,006,040,~~310,250~~738.9817 9390.5455 117 7.~~0932~~0807 1.~~887037~~896689 13 to 24 months 818 71104,~~795~~976,~~670~~970.5905 69.4645 ~~113~~110 7.~~6073~~5641 1.~~470515~~518752 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,~~112~~111,~~105~~017,~~921~~708.5722 100.00 ~~117~~116 7.1264 1.~~857906~~858005

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,~~144~~093,~~032~~142.3796 3.61 5251 6.~~8510~~8511 1.~~916042~~916104 61 to 120 months 117 ~~895~~894,~~311~~645,~~233~~733.4695 80.5152 ~~109~~108 7.0899 1.~~884735~~884802 121 to 180 months 5 26,~~996~~977,~~069~~590.6752 2.43 ~~128~~127 7.3816 1.~~625826~~625832 181 months and greater 1 6,~~023~~014,~~399~~305.7557 0.54 ~~217~~216 9.2700 1.310000 Totals 135 ~~968~~967,~~474~~730,~~735~~773.2500 87.0810 ~~108~~107 7.~~1017~~1016 1.~~875241~~875307

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,~~289~~275,~~691~~809.2466 0.2120 ~~112~~111 7.2500 1.370000 121 to 180 months 9 127,~~869~~563,~~812~~695.3370 11.5048 ~~173~~172 7.~~3072~~3073 1.~~560057~~560043 181 to 240 months 5 13,~~471~~447,~~682~~429.7586 1.21 ~~232~~231 7.1691 1.~~629845~~629847 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,~~631~~286,~~186~~935.3222 12.9290 ~~177~~176 7.2934 1.~~568754~~568786

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 6.24 8584 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,~~207~~142,~~115~~338.8979 3.1716 ~~106~~105 7.~~2443~~2445 1.~~703461~~703432 241 to 300 months 49 204,~~353~~127,~~387~~265.0248 18.3837 ~~104~~103 7.~~1362~~1363 1.~~920036~~920012 301 to 360 months 66 ~~641~~640,~~299~~918,~~031~~129.7229 57.6769 ~~112~~111 7.~~1478~~1479 1.~~746790~~746777 361 months or greater 4 18,~~235~~163,~~200~~039.6244 1.6463 ~~104~~103 7.5261 1.~~511454~~511555 Totals 135 ~~968~~967,~~474~~730,~~735~~773.2500 87.0810 ~~108~~107 7.~~1017~~1016 1.~~875241~~875307

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,~~567~~394,~~597~~493.8094 7.69 ~~172~~171 7.3900 NAP Underwriter's Information 149 1,~~026~~025,~~538~~623,~~323~~214.7728 92.31 ~~112~~111 7.1044 1.~~857906~~858005 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,~~112~~111,~~105~~017,~~921~~708.5722 100.00 ~~117~~116 7.1264 1.~~857906~~858005 (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 ~~545~~544,~~613~~518.5292 ~~172~~173,~~009~~103.2686 7.390% 310900730 2 OF Charlotte NC ~~411~~410,~~025~~664.8779 6364,~~907~~268.3947 6.780% 700200763 3 OF New Orleans LA ~~406~~405,~~026~~789.3273 37,~~482~~719.6827 7.330% 700200746 4 RT Camp Hill PA 348,950.21 0.00 7.610% 700200721 5 RT Fairfax VA 229,~~942~~801.0480 22,~~463~~603.1842 7.250% 600871755 6 OF Richardson TX ~~189~~188,~~029~~917.2041 17,~~662~~774.4322 7.350% 600871700 7 RT Various Various 197,~~166~~061.5458 15,~~830~~935.3127 7.700% 310900622 19 RT Various Various 182,~~753~~574.3788 27,~~673~~852.7928 7.490% 850200726 31 OF San Jose CA ~~146~~145,~~000~~833.8991 28,~~308~~475.9189 6.850% 850200775 32 RT Las Vegas NV 124,~~218~~141.0679 12,~~217~~293.2047 7.250% 600871701 33 RT Forth Worth TX 97,905.00 0.00 6.420% 600871702 34 IN High Point NC 116,~~998~~664.8856 50,~~289~~623.4577 7.720% 600871703 35 OF Rockville MD 109,~~612~~550.8457 9,~~603~~665.0532 7.530% 600871704 36 RT Upper Merion PA 94,~~731~~664.0184 11,~~073~~139.4461 6.940% 700200730 37 IN Carlstadt NJ 105,~~113~~006.8933 16,~~054~~161.0359 7.780% 700200731 38 MF Durham NC 80,910.00 0.00 6.480% 700200729 39 IN Various Various 86,~~952~~899.6425 8,~~552~~605.0443 7.250% 700200728 42 RT Various OR 75,~~873~~724.4633 26,~~642~~791.8699 6.500% 700200527 44 SS Naples FL 32,~~868~~835.5031 5,~~230~~263.0019 7.370% 700200690 45 SS St. Petersburg FL 23,~~950~~926.2001 3,~~810~~835.9312 7.370% 850200749 46 SS Bradenton FL 16,~~386~~370.9843 2,~~607~~624.4803 7.370% 600871705 47 SS Ellenton FL 8,~~540~~531.1451 1,~~358~~367.8952 7.370% 600871706 48 IN Garland TX 82,~~349~~085.3934 40,~~559~~823.2934 7.560% 310900582 49 IN Various CT 80,~~812~~767.5857 6,~~931~~976.8687 7.540% 600871707 52 RT Southern Pines NC 72,~~063~~017.8253 7,~~571~~618.9726 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 71,~~747~~709.3115 5,~~517~~555.6985 8.030% 850200741 56 IN Santa Fe Springs CA 59,~~496~~426.7230 12,~~242~~312.2971 6.680% 600871710 57 OF Rockville MD 62,~~168~~126.0365 6,~~883~~925.7917 6.980% 600871711 58 MF New York NY 57,~~643~~604.8605 6,~~767~~807.7354 6.830% 600871712 59 RT Orlando FL 55,~~760~~721.9139 6,~~759~~799.9749 6.790% 600871713 60 RT Augusta GA 56,~~372~~335.0756 6,~~014~~050.2778 7.050% 850200759 61 RT Middletown NJ 55,~~249~~191.5242 9,~~397~~455.7787 7.180% 600871714 62 RT Marco Island FL 51,~~525~~465.7793 10,~~372~~432.4024 6.700% 600871715 63 RT Orlando FL 51,~~404~~368.5915 6,~~231~~268.8529 6.790% 600871716 64 OF TAMPA FL 50,~~476~~443.9206 5,~~674~~708.7662 6.930% 600871717 65 RT Buford GA 52,~~292~~260.2715 45,~~999~~032.9709 7.460% 600871720 66 RT Aurora IL 44,000.00 0.00 6.600% 600871721 67 RT Vienna VA 47,~~407~~374.0493 5,~~388~~420.0314 6.920% 600871722 68 RT Concord NC 47,~~097~~068.1620 4,~~575~~604.7571 7.350% 850200737 69 RT South Riding VA 44,~~640~~609.3364 5,~~055~~086.4918 7.050% 600871723 70 RT San Antonio TX 39,~~868~~738.5412 23,~~088~~219.9234 6.560% 310900099 71 OF Various FL 35,609.25 0.00 6.010% 600871724 73 IN Fairfield NJ 37,~~530~~503.2434 4,~~628~~655.6454 6.750% 600871725 74 OF Cary NC 39,168.50 0.00 7.220% 310900623 75 IN Secaucus NJ 34,~~149~~123.7100 4,~~862~~889.6031 6.380% 850200756 76 RT Chicopee MA 32,~~532~~422.4349 20,~~526~~636.4741 6.220% 600871726 77 IN Tampa FL 36,~~256~~231.1850 4,~~165~~190.4917 6.880% 310900618 78 OT Webster TX 48,~~153~~081.8179 9,~~022~~094.1618 9.270% 600871727 79 IN Norcross GA 34,600.00 0.00 6.920% 600871728 80 OF Bala Cynwyd PA 35,~~057~~033.8528 4,~~177~~202.6421 6.830% 600871729 81 OF Encino CA 34,~~569~~529.4745 6,~~885~~925.2224 6.750% 600871730 82 RT San Jose CA 41,~~447~~429.8547 2,~~607~~625.5694 8.185% 600871731 83 IN Arlington TX 3736,~~035~~998.6934 5,~~853~~890.4176 7.410% 600871732 84 RT Ladson (Charlesto SC 35,~~492~~469.5993 3,~~681~~703.0066 7.150% 850200764 85 MF Piscataway NJ 28,~~214~~185.1201 5,~~850~~879.4051 5.970% 850200745 86 RT Fall River MA 29,~~724~~687.3638 6,~~795~~832.8078 6.320% 700200521 87 IN Rocklin CA 31,~~628~~575.9341 9,~~221~~275.8234 6.740% 700200520 88 RT Kissimmee FL 32,~~254~~232.1071 3,~~563~~584.5089 6.970% 600871733 89 IN Charlotte NC 30,~~293~~271.5833 3,~~910~~932.0126 6.610% 600871734 90 IN Oxnard CA 30,~~366~~332.4344 5,~~646~~680.7877 6.990% 600871735 91 RT Washington Townsh OH 32,~~978~~958.7793 3,~~031~~050.0488 7.600% 600871757 92 RT Alpharetta GA 33,~~141~~111.2801 4,~~491~~521.5683 7.825% 600871736 93 IN Stamford CT 17,~~522~~439.0980 12,~~826~~908.3463 7.450% 310900568 94 IN Newtown CT 13,~~064~~001.3049 9,~~790~~853.6950 7.450% 600871737 95 IN Phoenix AZ 28,~~504~~485.6149 3,~~204~~223.5769 6.930% 600871738 96 RT San Jose CA 27,~~142~~092.1364 8,~~245~~294.4695 6.970% 310900609 97 OF Smyrna GA 28,~~181~~163.0059 2,~~796~~813.3273 7.230% 850200739 98 RT Los Angeles CA 26,~~993~~975.0610 2,~~975~~993.7874 7.010% 310900585 99 RT Danvers MA 25,~~302~~284.9781 3,~~162~~180.5874 6.670% 600871739 100 OF Pharr (McAllen area) TX 24,~~313~~267.6918 8,~~001~~048.7829 6.750% 850200723 101 RT Westport CT 23,318.89 0.00 6.770% 600871740 102 OF South Portland ME 20,~~299~~279.7539 34,~~991~~012.7410 6.120% 600871741 103 OF San Diego CA 22,~~831~~801.2606 5,~~236~~266.1030 6.920% 310900507 104 IN New York NY 22,~~620~~544.5974 13,~~153~~229.8772 6.920% 600871742 105 RT Modesto CA 24,~~602~~558.4668 7,~~012~~056.5836 7.250% 600871743 106 RT Riverview FL 24,~~103~~087.4294 2,~~521~~537.7927 7.130% 310900625 107 RT Boynton Beach FL 19,114.58 0.00 6.250% 600871744 108 MF Madison WI 20,~~857~~842.4309 2,~~686~~701.1549 6.630% 310900636 109 IN Las Vegas NV 19,~~848~~833.9934 2,~~862~~878.6126 6.350% 600871758 110 OF Rancho Cordova CA 21,~~101~~077.7473 4,~~055~~079.9798 6.875% 850200765 111 SS Charlotte NC 21,~~374~~360.1109 2,~~315~~329.7072 7.030% 600871745 112 OF Chatsworth CA 20,~~452~~438.3922 2,~~411~~425.6481 6.820% 600871746 113 OF Mesa AZ 20,~~468~~454.5735 2,~~418~~433.8002 6.830% 850200766 114 IN Closter NJ 21,~~063~~024.4471 6,~~204~~243.5326 7.250% 600871747 115 MF Davis CA 17,~~904~~881.0464 4,~~089~~112.9737 6.360% 310900587 116 RT Plumsteadville PA 18,~~907~~894.5567 2,~~167~~180.6553 6.900% 600871748 117 MF Sun Prairie WI 17,~~112~~091.7680 3,~~760~~781.5955 6.470% 600871749 118 RT Lithonia GA 18,~~559~~547.7995 1,~~937~~949.1802 7.100% 600871750 119 MF Friendswood TX 17,~~099~~086.6277 2,~~278~~291.8671 6.550% 600871751 120 MF Madison WI 16,~~698~~678.7429 3,~~669~~690.6106 6.470% 310900580 121 RT Clearwater FL 17,~~556~~544.5038 2,~~061~~073.2436 6.830% 600871752 122 RT St. Louis Park MN 17,~~309~~296.3687 2,~~148~~161.5807 6.750% 310900637 123 RT Virginia Beach VA 18,~~118~~106.3091 1,~~846~~857.0847 7.170% 310900630 124 MF Anaheim CA 16,~~084~~073.7619 2,~~001~~013.6017 6.710% 310900566 125 OF Phoenix AZ 16,~~629~~618.1560 1,~~720~~731.4803 7.120% 310900613 126 RT Mobile AL 16,~~653~~643.6650 1,~~616~~626.8197 7.300% 310900581 127 RT Minneapolis MN 15,~~615~~586.6563 4,~~850~~879.3133 6.950% 310900611 128 RT Virginia Beach VA 15,~~359~~350.8950 1,~~507~~516.1958 7.240% 600871753 129 MF Davis CA 13,~~021~~004.1283 2,~~974~~990.5382 6.360% 310900602 130 OF Cupertino CA 14,~~380~~294.8067 13,~~795~~881.4558 7.250% 310900523 131 IN West Fargo ND 14,~~482~~456.4591 4,~~091~~116.3993 7.250% 310900627 132 MF Lawrence KS 13,~~233~~218.7732 2,~~657~~672.1964 6.750% 310900545 133 IN Omaha NE 14,~~057~~013.2421 7,~~003~~047.4851 7.300% 850200740 134 RT Lakewood CO 13,~~477~~468.0910 1,~~492~~501.2221 7.000% 310900521 135 RT Brighton CO 13,~~733~~709.1035 3,~~761~~785.9772 7.330% 310900499 136 IN Andover MA 13,~~452~~438.5741 2,~~268~~282.4864 7.250% 310900520 137 IN Manassas VA 12,~~958~~916.8110 67,~~972~~015.8354 7.350% 310900506 138 OF Citrus Heights CA 11,~~695~~682.6033 2,~~249~~262.1845 6.850% 310900584 139 RT Colorado Springs CO 12,~~771~~758.8195 12,~~995~~007.0187 7.490% 310900536 140 MF Various MA 11,~~194~~184.8394 1,~~751~~761.9887 6.780% 310900620 142 IN Brooklyn NY 11,~~442~~404.5746 6,~~534~~572.0011 7.000% 600871754 143 MF LaGrange KY 12,~~808~~795.0713 12,~~997~~010.7872 7.520% 310900588 144 MH Lakeside CA 11,~~478~~464.5898 2,~~339~~353.6525 6.750% 310900410 145 OF Las Vegas NV 12,~~777~~764.9996 2,~~014~~027.8487 7.510% 310900554 146 OF San Francisco CA 12,~~639~~626.6756 2,~~049~~062.2132 7.430% 310900552 147 IN Gardena CA 12,~~417~~395.1009 3,~~487~~509.5152 7.330% 310900594 148 MF Torrance CA 12,~~088~~080.5880 1,~~256~~264.8967 7.180% 310900589 149 RT Wichita KS 11,~~686~~665.1737 3,~~330~~351.9777 7.250% 310900509 150 IN Carlstadt NJ 10,~~968~~961.2922 1,~~152~~159.5764 7.120% 310900488 151 OF Canoga Park CA 11,~~059~~047.3855 1,~~904~~916.7962 7.210% 310900601 152 IN Culver City CA 10,~~782~~770.2983 1,~~828~~839.2066 7.280% 850200754 153 OF San Jose CA 10,~~747~~736.8498 1,~~704~~715.6450 7.400% 310900591 154 RT Salem OR 11,~~208~~197.5685 1,~~609~~620.7243 7.730% 310900626 155 IN Commerce CA 10,~~739~~728.9991 1,~~734~~745.5361 7.420% 310900645 156 RT Phoenix AZ 10,~~725~~714.3021 1,~~738~~749.2029 7.410% 310900592 157 RT Albuquerque NM 10,~~637~~626.2006 1,~~760~~771.2539 7.350% 310900606 158 RT Fresno CA 10,~~861~~850.2921 1,~~712~~723.6270 7.510% 920900555 159 SS Bakersfield CA 9,~~939~~928.0503 1,~~828~~839.8284 7.000% 890900564 160 IN Middletown PA 10,~~853~~843.0341 1,~~411~~420.3698 7.920% 310900531 161 IN Rancho Cordova CA 9,~~591~~580.0554 1,~~737~~748.8435 7.020% 310900522 162 OF Tempe AZ 8,~~642~~636.7355 1,~~066~~072.3149 6.730% 310900600 163 RT Costa Mesa CA 8,~~842~~814.0205 4,~~640~~668.4037 7.000% 310900517 164 MF La Mesa CA 8,~~688~~682.1577 ~~862~~867.3270 7.250% 310900542 165 SS Victorville CA 7,~~909~~900.4668 1,~~455~~464.3614 7.000% 310900593 166 OF Nashville TN 7,~~968~~964.7608 ~~728~~733.6634 7.450% 310900614 167 IN Pompano Beach FL 7,~~763~~758.3552 ~~772~~777.3316 7.260% 310900535 168 SS Richmond TX 8,~~104~~091.9828 2,~~079~~093.9060 7.650% 700200535 169 OF Grass Valley CA 8,~~014~~006.3250 1,~~182~~190.2305 7.680% 310900631 170 SS Victorville CA 7,~~163~~155.2834 1,~~318~~326.0701 7.000% 890900578 171 IN Commerce CA 6,~~958~~951.9174 1,~~119~~127.9714 7.430% 310900605 172 RT Laguna Woods CA 6,~~715~~711.4850 ~~618~~622.6664 7.470% 850200750 173 MF El Cajon CA 6,~~392~~388.0003 ~~634~~638.4239 7.250% 310900713 174 IN Santa Clara CA 6,~~150~~139.6267 1,~~753~~764.1409 7.250% 600871756 175 OF Pacheco CA 6,~~216~~209.1251 1,~~050~~057.6526 7.310% 310900619 176 IN Salt Lake City UT 5,~~706~~651.2760 8,~~521~~575.0471 7.450% 700200738 177 RT Folsom CA 5,~~257~~251.3379 ~~886~~892.5307 7.250% 700200716 178 RT Crossville TN 5,~~354~~349.5546 ~~763~~768.6170 7.750% 600871718 179 MH Tulare CA 4,~~480~~476.6114 ~~692~~696.3380 7.500% Totals 6,~~801~~795,~~689~~033.1520 1,~~081~~088,~~557~~213.4035

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,~~739~~567,~~607~~597.0680 85,~~567~~394,~~597~~493.8094 0809/01/2002 310900730 N/A 03/01/2012 N 72,~~747~~684,~~940~~033.7839 72,~~684~~619,~~033~~764.3992 0809/01/2002 700200763 N/A 03/01/2012 N 64,~~326~~289,~~662~~179.1850 64,~~289~~251,~~179~~460.5023 0809/01/2002 700200746 N/A 02/01/2012 N 53,250,000.00 53,250,000.00 0809/01/2002 700200721 N/A 01/01/2012 N 36,~~831~~809,~~650~~187.2709 36,~~809~~786,~~187~~583.0967 0809/01/2002 600871755 N/A 01/01/2012 N 29,~~866~~848,~~365~~702.0865 29,~~848~~830,~~702~~928.6543 0809/01/2002 600871700 N/A 12/01/2011 N 29,~~736~~720,~~051~~221.6837 29,~~720~~704,~~221~~286.3710 0809/01/2002 310900622 N/A 02/01/2012 N 28,~~335~~307,~~076~~402.6081 28,~~307~~279,~~402~~550.8153 0809/01/2002 850200726 N/A 11/03/2011 N 24,~~751~~723,~~740~~431.8695 24,~~723~~694,~~431~~956.9506 0809/03/2002 850200775 N/A 12/01/2011 N 19,~~896~~884,~~997~~780.6141 19,~~884~~872,~~780~~486.4194 08/01/2002 600871701 N/A 01/01/2009 N 18,300,000.00 18,300,000.00 0809/01/2002 600871702 N/A 03/01/2017 N 17,~~599~~549,~~697~~407.1469 17,~~549~~498,~~407~~783.6992 0809/01/2002 600871703 N/A 11/01/2012 N 16,~~904~~895,~~691~~088.3934 16,~~895~~885,~~088~~423.3402 0809/01/2002 600871704 N/A 07/01/2011 N 15,~~851~~840,~~615~~541.4096 15,~~840~~829,~~541~~402.9635 0809/01/2002 700200730 N/A 01/01/2011 N 15,~~689~~673,~~940~~886.9895 15,~~673~~657,~~886~~725.9536 0809/01/2002 700200731 N/A 12/01/2011 N 14,500,000.00 14,500,000.00 0809/01/2002 700200729 N/A 12/01/2011 N 13,~~927~~919,~~898~~346.3632 13,~~919~~910,~~346~~740.3289 0809/01/2002 700200728 N/A 12/01/2006 N 13,~~555~~528,~~555~~912.7286 13,~~528~~502,~~912~~120.8687 0809/01/2002 700200527 N/A 01/01/2007 N 5,~~179~~173,~~086~~856.50 5,~~173~~168,~~856~~593.5031 0809/01/2002 700200690 N/A 01/01/2007 N 3,~~773~~770,~~831~~020.0108 3,~~770~~766,~~020~~184.0896 0809/01/2002 850200749 N/A 01/01/2007 N 2,~~582~~579,~~094~~487.8840 2,~~579~~576,~~487~~863.4037 0809/01/2002 600871705 N/A 01/01/2007 N 1,~~345~~344,~~668~~309.7283 1,~~344~~342,~~309~~942.8331 0809/01/2002 600871706 N/A 02/10/2011 N 12,~~649~~609,~~675~~115.1485 12,~~609~~568,~~115~~292.8551 0708/10/2002 310900582 N/A 01/01/2012 N 12,~~446~~439,~~533~~601.8094 12,~~439~~432,~~601~~625.9407 0809/01/2002 600871707 N/A 12/01/2011 N 11,~~786~~779,~~903~~331.7578 11,~~779~~771,~~331~~713.7852 08/01/2002 850200742 N/A 02/01/2009 N 11,300,000.00 11,300,000.00 0809/01/2002 600871708 N/A 12/01/2008 N 11,000,000.00 11,000,000.00 0809/01/2002 600871709 N/A 12/01/2010 N 10,~~376~~370,~~021~~503.5081 10,~~370~~364,~~503~~947.8196 0809/01/2002 850200741 N/A 11/01/2011 N 10,~~343~~331,~~258~~016.7748 10,~~331~~318,~~016~~703.4877 0809/01/2002 600871710 N/A 12/01/2011 N 10,~~343~~336,~~141~~258.8607 10,~~336~~329,~~258~~332.0790 0809/01/2002 600871711 N/A 01/01/2012 N 9,~~801~~794,~~061~~293.7198 9,~~794~~787,~~293~~486.9844 0809/01/2002 600871712 N/A 11/01/2011 N 9,~~536~~530,~~761~~001.1013 9,~~530~~523,~~001~~201.1364 0809/01/2002 600871713 N/A 01/01/2012 N 9,~~285~~279,~~722~~708.7043 9,~~279~~273,~~708~~657.4365 0809/01/2002 850200759 N/A 01/01/2009 N 8,~~936~~926,~~035~~637.4265 8,~~926~~917,~~637~~181.6578 0809/01/2002 600871714 N/A 01/01/2012 N 8,~~930~~920,~~802~~430.8343 8,~~920~~909,~~430~~998.4319 0809/01/2002 600871715 N/A 11/01/2011 N 8,~~791~~785,~~701~~469.6075 8,~~785~~779,~~469~~201.7546 0809/01/2002 600871716 N/A 08/01/2010 N 8,~~458~~452,~~637~~962.5377 8,~~452~~447,~~962~~254.7715 0809/01/2002 600871717 N/A 04/01/2011 N 8,~~140~~135,282.7376 8,~~135~~130,~~282~~250.7667 0809/01/2002 600871720 N/A 03/01/2009 N 8,000,000.00 8,000,000.00 0809/01/2002 600871721 N/A 12/01/2011 N 7,~~955~~950,~~684~~296.6663 7,~~950~~944,~~296~~876.6349 0809/01/2002 600871722 N/A 08/01/2011 N 7,~~441~~436,~~289~~714.8914 7,~~436~~432,~~714~~109.1443 0809/01/2002 850200737 N/A 06/01/2011 N 7,~~353~~348,~~246~~190.4697 7,~~348~~343,~~190~~104.9779 0809/01/2002 600871723 N/A 01/01/2017 N 7,~~057~~034,~~767~~678.1624 7,~~034~~011,~~678~~458.2490 0809/01/2002 310900099 N/A 01/01/2012 N 7,110,000.00 7,110,000.00 0809/01/2002 600871724 N/A 11/01/2011 N 6,~~456~~452,~~815~~187.7006 6,~~452~~447,~~187~~531.0652 0809/01/2002 600871725 N/A 09/01/2010 N 6,300,000.00 6,300,000.00 0809/01/2002 310900623 N/A 01/01/2012 N 6,~~215~~211,~~945~~082.4787 6,~~211~~206,~~082~~193.8756 0809/01/2002 850200756 N/A 01/01/2017 N 6,~~073~~053,~~890~~363.2275 6,~~053~~032,~~363~~727.7534 0809/01/2002 600871726 N/A 08/01/2010 N 6,~~119~~115,~~760~~594.0960 6,~~115~~111,~~594~~404.6043 0809/01/2002 310900618 N/A 09/01/2020 N 6,~~032~~023,~~421~~399.9175 6,~~023~~014,~~399~~305.7557 0809/01/2002 600871727 N/A 11/01/2011 N 6,000,000.00 6,000,000.00 0809/01/2002 600871728 N/A 11/01/2011 N 5,~~960~~956,~~811~~633.6197 5,~~956~~952,~~633~~431.9776 0809/01/2002 600871729 N/A 12/01/2011 N 5,~~947~~940,~~435~~550.5836 5,~~940~~933,~~550~~625.3612 0809/01/2002 600871730 N/A 02/01/2012 N 5,~~880~~878,~~634~~026.1054 5,~~878~~875,~~026~~400.5460 0709/01/2002 600871731 N/A 12/01/2011 N 5,~~804~~798,~~209~~356.6221 5,~~798~~792,~~356~~465.2145 0809/01/2002 600871732 N/A 11/01/2011 N 5,~~764~~760,~~644~~963.30 5,~~760~~757,~~963~~259.3064 0809/01/2002 850200764 N/A 02/01/2012 N 5,~~671~~665,~~179~~329.5616 5,~~665~~659,~~329~~449.1665 0809/01/2002 850200745 N/A 02/01/2012 N 5,~~461~~455,~~806~~010.1535 5,~~455~~448,~~010~~177.3557 0809/01/2002 700200521 N/A 02/01/2012 N 5,~~449~~440,~~610~~388.4967 5,~~440~~431,~~388~~113.6733 0809/01/2002 700200520 N/A 01/01/2012 N 5,~~373~~370,~~940~~377.9545 5,~~370~~366,~~377~~792.4556 0809/01/2002 600871733 N/A 01/01/2012 N 5,~~322~~318,~~185~~275.6261 5,~~318~~314,~~275~~343.6135 0809/01/2002 600871734 N/A 10/01/2012 N 5,~~044~~039,~~955~~308.6486 5,~~039~~033,~~308~~628.8609 0809/01/2002 600871735 N/A 02/01/2011 N 5,~~039~~036,~~200~~169.3632 5,~~036~~033,~~169~~118.3244 0809/01/2002 600871757 N/A 01/01/2012 N 4,~~918~~913,~~420~~929.9337 4,~~913~~909,~~929~~407.3754 0809/01/2002 600871736 N/A 08/10/2011 N 2,~~731~~718,~~306~~480.3703 2,~~718~~705,~~480~~571.0340 0708/10/2002 310900568 N/A 08/10/2011 N 2,~~036~~026,~~435~~644.3869 2,~~026~~016,~~644~~791.6919 0708/10/2002 600871737 N/A 01/01/2012 N 4,~~776~~773,~~642~~437.4083 4,~~773~~770,~~437~~214.8314 0809/01/2002 600871738 N/A 01/01/2022 N 4,~~522~~513,~~222~~977.7933 4,~~513~~505,~~977~~682.3338 0809/01/2002 310900609 N/A 12/01/2011 N 4,~~526~~523,~~462~~665.2189 4,~~523~~520,~~665~~852.8916 0809/01/2002 850200739 N/A 11/01/2011 N 4,~~471~~468,~~723~~747.3860 4,~~468~~465,~~747~~753.6086 0709/01/2002 310900585 N/A 02/01/2012 N 4,~~405~~402,~~412~~249.2466 4,~~402~~399,~~249~~068.6692 0809/01/2002 600871739 N/A 11/01/2011 N 4,~~183~~174,~~000~~998.7496 4,~~174~~166,~~998~~950.9667 0809/01/2002 850200723 N/A 12/01/2011 N 4,000,000.00 4,000,000.00 0809/01/2002 600871740 N/A 02/01/2012 N 3,~~980~~976,~~343~~351.0733 3,~~976~~972,~~351~~339.3323 0809/01/2002 600871741 N/A 11/01/2011 N 3,~~959~~953,~~177~~941.6454 3,~~953~~948,~~941~~675.5424 0809/01/2002 310900507 N/A 01/01/2017 N 3,~~922~~909,~~645~~491.5265 3,~~909~~896,~~491~~261.6593 0809/01/2002 600871742 N/A 11/01/2021 N 3,~~940~~933,~~772~~759.2466 3,~~933~~926,~~759~~703.6630 0809/01/2002 600871743 N/A 11/01/2011 N 3,~~925~~923,~~816~~294.5677 3,~~923~~920,~~294~~757.7750 0809/01/2002 310900625 N/A 02/01/2007 N 3,670,000.00 3,670,000.00 0809/01/2002 600871744 N/A 12/01/2011 N 3,~~653~~650,~~323~~636.1196 3,~~650~~647,~~636~~935.9647 0809/01/2002 310900636 N/A 01/01/2012 N 3,~~629~~627,~~990~~128.8322 3,~~627~~624,~~128~~249.2296 0809/01/2002 600871758 N/A 11/01/2011 N 3,~~564~~560,~~399~~343.2932 3,~~560~~556,~~343~~263.3234 0809/01/2002 850200765 N/A 12/01/2011 N 3,~~530~~528,~~803~~487.6898 3,~~528~~526,~~487~~158.9826 0809/01/2002 600871745 N/A 01/01/2012 N 3,~~482~~480,~~574~~163.6804 3,~~480~~477,~~163~~737.0423 0809/01/2002 600871746 N/A 12/01/2011 N 3,~~480~~477,~~228~~809.0323 3,~~477~~475,~~809~~376.2321 0809/01/2002 850200766 N/A 07/05/2011 N 3,~~373~~367,~~899~~695.6007 3,~~367~~361,~~695~~451.0781 0809/05/2002 600871747 N/A 12/01/2011 N 3,~~269~~265,~~149~~059.8386 3,~~265~~260,~~059~~947.8649 0809/01/2002 310900587 N/A 12/01/2011 N 3,~~182~~180,~~196~~028.2964 3,~~180~~177,~~028~~848.6411 0809/01/2002 600871748 N/A 12/01/2011 N 3,~~071~~067,~~542~~781.1152 3,~~067~~063,~~781~~999.5297 0809/01/2002 600871749 N/A 01/01/2012 N 3,~~035~~033,~~676~~739.7052 3,~~033~~031,~~739~~790.5250 0809/01/2002 600871750 N/A 12/01/2011 N 3,~~031~~029,~~698~~419.8296 3,~~029~~027,~~419~~128.9625 0809/01/2002 600871751 N/A 12/01/2011 N 2,~~997~~993,~~230~~561.6100 2,~~993~~989,~~561~~870.0094 0809/01/2002 310900580 N/A 01/01/2012 N 2,~~985~~983,~~094~~033.9672 2,~~983~~980,~~033~~960.7236 0809/01/2002 600871752 N/A 10/01/2011 N 2,~~977~~975,~~954~~806.8628 2,~~975~~973,~~806~~645.2821 0809/01/2002 310900637 N/A 12/01/2011 N 2,~~934~~932,~~534~~688.1709 2,~~932~~930,~~688~~830.0962 0809/01/2002 310900630 N/A 12/01/2011 N 2,~~783~~781,~~766~~764.1454 2,~~781~~779,~~764~~751.5437 0809/01/2002 310900566 N/A 01/01/2012 N 2,~~712~~710,~~256~~536.6214 2,~~710~~708,~~536~~805.1411 0809/01/2002 310900613 N/A 11/01/2013 N 2,~~649~~647,~~278~~662.9211 2,~~647~~646,~~662~~035.1114 0809/01/2002 310900581 N/A 11/01/2011 N 2,~~609~~604,~~252~~402.9463 2,~~604~~599,~~402~~523.6330 0809/01/2002 310900611 N/A 01/01/2012 N 2,~~463~~462,~~714~~207.9172 2,~~462~~460,~~207~~691.7214 0809/01/2002 600871753 N/A 12/01/2011 N 2,~~377~~374,~~563~~588.4693 2,~~374~~371,~~588~~598.9311 0809/01/2002 310900602 N/A 12/01/2011 N 2,~~303~~289,~~486~~691.6924 2,~~289~~275,~~691~~809.2466 0809/01/2002 310900523 N/A 12/01/2011 N 2,~~319~~315,~~769~~678.8647 2,~~315~~311,~~678~~561.4754 0809/01/2002 310900627 N/A 11/01/2011 N 2,~~276~~274,~~777~~120.4627 2,~~274~~271,~~120~~447.2763 0809/01/2002 310900545 N/A 10/01/2016 N 2,~~236~~229,~~237~~233.4799 2,~~229~~222,~~233~~186.9948 0809/01/2002 850200740 N/A 11/01/2011 N 2,~~235~~234,~~831~~338.1088 2,~~234~~232,~~338~~837.8867 0809/01/2002 310900521 N/A 01/01/2022 N 2,~~175~~171,~~731~~969.9295 2,~~171~~168,~~969~~184.9523 0809/01/2002 310900499 N/A 11/01/2011 N 2,~~154~~152,~~805~~537.6921 2,~~152~~150,~~537~~254.2157 0809/01/2002 310900520 N/A 11/01/2016 N 2,~~115~~108,~~724~~751.0017 2,~~108~~101,~~751~~735.1763 0809/01/2002 310900506 N/A 12/01/2006 N 1,~~982~~980,~~771~~522.1800 1,~~980~~978,~~522~~259.0055 0809/01/2002 310900584 N/A 10/01/2011 N 1,~~980~~978,~~211~~216.6059 1,~~978~~976,~~216~~208.5972 0809/01/2002 310900536 N/A 02/01/2007 N 1,~~981~~979,~~386~~634.6870 1,~~979~~977,~~634~~872.7083 08/01/2002 310900620 N/A 01/01/2017 N 1,~~961~~955,~~584~~050.15 1,~~955~~948,~~050~~478.1504 0809/01/2002 600871754 N/A 09/01/2011 N 1,~~977~~975,~~910~~912.6183 1,~~975~~973,~~912~~902.8311 0809/01/2002 310900588 N/A 09/01/2006 N 1,~~974~~972,~~808~~469.9934 1,~~972~~970,~~469~~116.3409 0809/01/2002 310900410 N/A 08/01/2011 N 1,~~975~~973,~~892~~877.3652 1,~~973~~971,~~877~~849.5265 0809/01/2002 310900554 N/A 08/01/2011 N 1,~~975~~973,~~548~~499.3918 1,~~973~~971,~~499~~436.1886 0809/01/2002 310900552 N/A 10/01/2011 N 1,~~967~~963,~~238~~751.5706 1,~~963~~960,~~751~~241.0654 0809/01/2002 310900594 N/A 09/01/2011 N 1,~~955~~953,~~201~~944.3950 1,~~953~~952,~~944~~679.5083 0809/01/2002 310900589 N/A 11/01/2021 N 1,~~871~~868,~~866~~535.8588 1,~~868~~865,~~535~~184.8811 0809/01/2002 310900509 N/A 11/01/2011 N 1,~~788~~787,~~955~~803.7013 1,~~787~~786,~~803~~643.1349 0809/01/2002 310900488 N/A 10/01/2011 N 1,~~781~~779,~~296~~391.6283 1,~~779~~777,~~391~~475.8321 0809/01/2002 310900601 N/A 09/01/2011 N 1,~~719~~718,~~968~~139.0989 1,~~718~~716,~~139~~300.8923 0809/01/2002 850200754 N/A 12/01/2011 N 1,~~686~~684,~~670~~965.3167 1,~~684~~683,~~965~~250.6717 0809/01/2002 310900591 N/A 10/01/2011 N 1,~~683~~682,~~880~~270.6795 1,~~682~~680,~~270~~650.9552 0809/01/2002 310900626 N/A 09/01/2011 N 1,~~680~~679,~~895~~160.4592 1,~~679~~677,~~160~~415.9231 0809/01/2002 310900645 N/A 09/01/2011 N 1,~~680~~679,~~862~~124.3515 1,~~679~~677,~~124~~374.1586 0809/01/2002 310900592 N/A 09/01/2011 N 1,~~680~~678,~~663~~902.0782 1,~~678~~677,~~902~~131.8243 0809/01/2002 310900606 N/A 08/01/2011 N 1,~~679~~677,~~508~~795.4684 1,~~677~~676,~~795~~072.8414 0809/01/2002 920900555 N/A 11/01/2006 N 1,~~648~~647,~~875~~046.3048 1,~~647~~645,~~046~~206.4864 0809/01/2002 890900564 N/A 02/01/2012 N 1,~~591~~589,~~353~~942.6226 1,~~589~~588,~~942~~521.2628 0809/01/2002 310900531 N/A 12/01/2011 N 1,~~586~~584,~~608~~870.4056 1,~~584~~583,~~870~~122.5621 0809/01/2002 310900522 N/A 12/01/2011 N 1,~~491~~490,~~340~~274.7342 1,~~490~~489,~~274~~201.4293 0809/01/2002 310900600 N/A 12/01/2016 N 1,~~466~~462,~~878~~237.2989 1,~~462~~457,~~237~~569.8952 0809/01/2002 310900517 N/A 11/01/2016 N 1,~~391~~390,~~650~~787.1987 1,~~390~~389,~~787~~920.8717 0809/01/2002 310900542 N/A 11/01/2006 N 1,~~312~~310,~~168~~712.0468 1,~~310~~309,~~712~~248.6854 0809/01/2002 310900593 N/A 10/01/2011 N 1,~~242~~241,~~153~~424.2761 1,~~241~~240,~~424~~691.6127 0809/01/2002 310900614 N/A 10/01/2011 N 1,241,~~804~~031.1481 1,~~241~~240,~~031~~254.8165 0809/01/2002 310900535 N/A 10/01/2011 N 1,~~230~~228,~~356~~277.9909 1,~~228~~226,~~277~~183.0949 0809/01/2002 700200535 N/A 09/01/2011 N 1,~~211~~210,~~843~~660.0582 1,~~210~~209,~~660~~470.8277 0809/01/2002 310900631 N/A 11/01/2006 N 1,~~188~~187,~~378~~060.5750 1,~~187~~185,~~060~~734.5049 0809/01/2002 890900578 N/A 09/01/2011 N 1,~~087~~086,~~659~~539.6467 1,~~086~~085,~~539~~412.6753 0809/01/2002 310900605 N/A 08/01/2011 N 1,043,~~991~~373.6701 1,~~043~~042,~~373~~750.0137 0809/01/2002 850200750 N/A 11/01/2016 N 1,023,~~856~~222.9149 1,~~023~~022,~~222~~584.4910 0809/01/2002 310900713 N/A 11/01/2021 N ~~985,193.07~~ 983,439.93 08981,675.84 09/01/2002 600871756 N/A 08/01/2011 N ~~987,513.12~~ 986,462.47 08985,405.21 09/01/2002 310900619 N/A 08/10/2011 N ~~889,481.09~~ 880,960.05 07872,384.34 08/10/2002 700200738 N/A 11/01/2011 N ~~842,107.96~~ 841,221.43 08840,329.36 09/01/2002 700200716 N/A 10/01/2011 N ~~802,347.04~~ 801,583.43 08800,814.73 09/01/2002 600871718 N/A 11/01/2011 N 693,~~771~~079.9764 ~~693~~692,~~079~~382.6484 0809/01/2002 Totals 1,~~113~~112,~~187~~105,~~478~~921.9757 1,~~112~~111,~~105~~017,~~921~~708.5722

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 09/16/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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 09/16/2002 0 $0.00 0 $0.00 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 09/16/2002 7.126379% 7.085453% 116 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 850200775 32 0 08/01/2002 135,921.58 135,921.58 B 600871706 48 0 08/10/2002 122,582.95 122,582.95 A 600871707 52 0 08/01/2002 79,331.49 79,331.49 A 600871736 93 0 08/10/2002 30,278.21 30,278.21 A 310900568 94 0 08/10/2002 22,802.64 22,802.64 A 310900536 140 0 08/01/2002 12,897.32 12,897.32 B 310900619 176 0 08/10/2002 14,204.56 14,204.56 A Totals 7 418,018.75 418,018.75

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date 850200775 19,884,780.41 0.00 600871706 12,609,115.83 0.00 600871707 11,779,331.78 0.00 600871736 2,718,480.01 0.00 310900568 2,026,644.67 0.00 310900536 1,979,634.70 0.00 310900619 880,960.03 0.00 Totals 51,878,947.43 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 (5 loans) 269,199.85 269,199.85 30,014,532.32 0.00 Total for Status Code = B (2 loans) 148,818.90 148,818.90 21,864,415.11 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