8-K 1 gec0201.txt SEPTEMBER 8-K 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 10, 2002 (Date of earliest event reported) Commission File No.: 333-81262-01 GE Capital Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2002-1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2365596 52-2365597 52-7281895 (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 ITEM 5. Other Events On September 10, 2002, a distribution was made to holders of GE Capital Commercial Mortgage Corporation, Commercial Mortgage Pass-Through Certificates Series 2002-1 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 GE Capital Commercial Mortgage Corporation, Commercial Mortgage Pass-Through Certificates Series 2002-1, relating to the September 10, 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. GE Capital Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2002-1 By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: September 10, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of GE Capital Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2002-1, relating to the September 10, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21044-1951 GE Capital Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2002-1 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 09/10/2002 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 - 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 Underwriter Deutsche Bank Securities Inc. 31 West 52nd Street New York, NY 10019 Contact: Laine Kaye Phone Number: (212) 469-5270 Servicer GEMSA Loan Services, L.P. 1500 City West Blvd. Suite 200 Houston, TX 77042 Contact: Shelly Shrimpton Phone Number: (713) 458-7380 Special Servicer GMAC Commercial Mortgage Corporation 550 California Street, 12th Floor San Francisco, CA 94104 Contact: Henry Bieber Phone Number: (415) 835-9200 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 36158YEJ4 5.033000% 77,569,000.00 74,~~858~~080,~~428~~627.6446 ~~777~~782,~~801~~640.1870 A-2 36158YEK1 5.994000% 158,023,000.00 158,023,000.00 0.00 A-3 36158YEQ8 6.269000% 595,249,000.00 595,249,000.00 0.00 B 36158YEL9 6.407000% 36,349,000.00 36,349,000.00 0.00 C 36158YEM7 6.466000% 22,070,000.00 22,070,000.00 0.00 D 36158YEN5 6.505000% 16,877,000.00 16,877,000.00 0.00 E 36158YEP0 6.554000% 10,385,000.00 10,385,000.00 0.00 F 36158YET2 6.780000% 12,983,000.00 12,983,000.00 0.00 G 36158YEU9 6.878000% 18,174,000.00 18,174,000.00 0.00 H 36158YEV7 7.~~366461~~366470% 10,386,000.00 10,386,000.00 0.00 J 36158YEW5 6.204000% 18,175,000.00 18,175,000.00 0.00 K 36158YEX3 6.204000% 16,877,000.00 16,877,000.00 0.00 L 36158YEY1 6.204000% 6,491,000.00 6,491,000.00 0.00 M 36158YEZ8 6.204000% 7,789,000.00 7,789,000.00 0.00 N 36158YFA2 6.204000% 10,386,000.00 10,386,000.00 0.00 O 36158YFB0 6.204000% 5,193,000.00 5,193,000.00 0.00 P 36158YFC8 6.204000% 15,578,644.00 15,578,644.00 0.00 R N/A 0.000000% 0.00 0.00 0.00 LR N/A 0.000000% 0.00 0.00 0.00 S N/A 0.000000% 0.00 0.00 0.00 1,038,554,644.00 1,035,~~844~~066,~~072~~271.6446 ~~777~~782,~~801~~640.1870

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 36158YEJ4 ~~313~~310,~~968~~706.7350 0.00 0.00 1,~~091~~093,~~769~~347.9120 7473,~~080~~297,~~627~~986.4676 20.0708% A-2 36158YEK1 789,324.89 0.00 0.00 789,324.89 158,023,000.00 20.0708% A-3 36158YEQ8 3,109,679.98 0.00 0.00 3,109,679.98 595,249,000.00 20.0708% B 36158YEL9 194,073.37 0.00 0.00 194,073.37 36,349,000.00 16.5657% C 36158YEM7 118,920.52 0.00 0.00 118,920.52 22,070,000.00 14.4243% D 36158YEN5 91,487.40 0.00 0.00 91,487.40 16,877,000.00 12.7980% E 36158YEP0 56,719.41 0.00 0.00 56,719.41 10,385,000.00 11.7980% F 36158YET2 73,353.95 0.00 0.00 73,353.95 12,983,000.00 10.54% G 36158YEU9 104,167.31 0.00 0.00 104,167.31 18,174,000.00 8.7879% H 36158YEV7 63,756.7280 0.00 0.00 63,756.7280 10,386,000.00 7.78% J 36158YEW5 93,964.75 0.00 0.00 93,964.75 18,175,000.00 6.02% K 36158YEX3 87,254.09 0.00 0.00 87,254.09 16,877,000.00 4.39% L 36158YEY1 33,558.47 0.00 0.00 33,558.47 6,491,000.00 3.7677% M 36158YEZ8 40,269.13 0.00 0.00 40,269.13 7,789,000.00 3.01% N 36158YFA2 53,695.62 0.00 0.00 53,695.62 10,386,000.00 2.01% O 36158YFB0 26,847.81 0.00 0.00 26,847.81 5,193,000.00 1.51% P 36158YFC8 80,~~510~~464.8612 0.00 0.00 80,~~510~~464.8612 15,578,644.00 0.00% R N/A 0.00 0.00 0.00 0.00 0.00 0.00% LR N/A 0.00 0.00 0.00 0.00 0.00 0.00% S N/A 0.00 0.00 0.00 0.00 0.00 0.00% 5,~~331~~328,~~553~~244.0112 0.00 0.00 6,~~109~~110,~~354~~884.1982 1,~~035~~034,~~066~~283,~~271~~630.4676

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 36158YER6 0.~~354769~~353246% 1,038,554,644.00 1,035,~~844~~066,~~072~~271.6446 X-2 36158YES4 1.123844% 825,087,000.00 825,087,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 36158YER6 ~~306~~304,~~238~~694.1354 0.00 ~~306~~304,~~238~~694.1354 1,~~035~~034,~~066~~283,~~271~~630.4676 X-2 36158YES4 772,724.30 0.00 772,724.30 825,087,000.00 (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 36158YEJ4 ~~965~~955.~~05599711~~02878031 10.~~02721680~~08960667 4.~~04760574~~00554990 0.00000000 0.00000000 ~~955~~944.~~02878031~~93917364 A-2 36158YEK1 1,000.00000000 0.00000000 4.99500003 0.00000000 0.00000000 1,000.00000000 A-3 36158YEQ8 1,000.00000000 0.00000000 5.22416666 0.00000000 0.00000000 1,000.00000000 B 36158YEL9 1,000.00000000 0.00000000 5.33916669 0.00000000 0.00000000 1,000.00000000 C 36158YEM7 1,000.00000000 0.00000000 5.38833348 0.00000000 0.00000000 1,000.00000000 D 36158YEN5 1,000.00000000 0.00000000 5.42083309 0.00000000 0.00000000 1,000.00000000 E 36158YEP0 1,000.00000000 0.00000000 5.46166683 0.00000000 0.00000000 1,000.00000000 F 36158YET2 1,000.00000000 0.00000000 5.65000000 0.00000000 0.00000000 1,000.00000000 G 36158YEU9 1,000.00000000 0.00000000 5.73166667 0.00000000 0.00000000 1,000.00000000 H 36158YEV7 1,000.00000000 0.00000000 6.~~13871750~~13872521 0.00000000 0.00000000 1,000.00000000 J 36158YEW5 1,000.00000000 0.00000000 5.17000000 0.00000000 0.00000000 1,000.00000000 K 36158YEX3 1,000.00000000 0.00000000 5.17000000 0.00000000 0.00000000 1,000.00000000 L 36158YEY1 1,000.00000000 0.00000000 5.17000000 0.00000000 0.00000000 1,000.00000000 M 36158YEZ8 1,000.00000000 0.00000000 5.17000000 0.00000000 0.00000000 1,000.00000000 N 36158YFA2 1,000.00000000 0.00000000 5.17000000 0.00000000 0.00000000 1,000.00000000 O 36158YFB0 1,000.00000000 0.00000000 5.17000000 0.00000000 0.00000000 1,000.00000000 P 36158YFC8 1,000.00000000 0.00000000 5.~~16802746~~16502720 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 S N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Premium Amount X-1 36158YER6 ~~997~~996.~~39005417~~64112759 0.~~29486954~~29338325 0.00000000 ~~996~~995.~~64112759~~88754115 X-2 36158YES4 1,000.00000000 0.93653675 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~375~~1,~~314~~516,091.0942 Servicing Advances Outstanding 7964,~~957~~303.8800 Reimbursement for Interest on Advances 3077.7347 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 43,~~160~~127.1776 Less Delinquent Master Servicing Fees 29,~~200~~129.6216 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 132,~~619~~200.1362 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 5436,~~578~~199.6822

Certificate Interest Reconciliation Class Accrued Certificate Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Interest Prepayment Certificate Certificate Interest Trust Fund Distribution Distributable Interest Shortfall Interest Adjustment Expenses Certificate Interest A-1 ~~313~~310,~~968~~706.7350 0.00 ~~313~~310,~~968~~706.7350 0.00 0.00 ~~313~~310,~~968~~706.7350 0.00 A-2 789,324.89 0.00 789,324.89 0.00 0.00 789,324.89 0.00 A-3 3,109,679.98 0.00 3,109,679.98 0.00 0.00 3,109,679.98 0.00 X-1 ~~306~~304,~~238~~694.1354 0.00 ~~306~~304,~~238~~694.1354 0.00 0.00 ~~306~~304,~~238~~694.1354 0.00 X-2 772,724.30 0.00 772,724.30 0.00 0.00 772,724.30 0.00 B 194,073.37 0.00 194,073.37 0.00 0.00 194,073.37 0.00 C 118,920.52 0.00 118,920.52 0.00 0.00 118,920.52 0.00 D 91,487.40 0.00 91,487.40 0.00 0.00 91,487.40 0.00 E 56,719.41 0.00 56,719.41 0.00 0.00 56,719.41 0.00 F 73,353.95 0.00 73,353.95 0.00 0.00 73,353.95 0.00 G 104,167.31 0.00 104,167.31 0.00 0.00 104,167.31 0.00 H 63,756.7280 0.00 63,756.7280 0.00 0.00 63,756.7280 0.00 J 93,964.75 0.00 93,964.75 0.00 0.00 93,964.75 0.00 K 87,254.09 0.00 87,254.09 0.00 0.00 87,254.09 0.00 L 33,558.47 0.00 33,558.47 0.00 0.00 33,558.47 0.00 M 40,269.13 0.00 40,269.13 0.00 0.00 40,269.13 0.00 N 53,695.62 0.00 53,695.62 0.00 0.00 53,695.62 0.00 O 26,847.81 0.00 26,847.81 0.00 0.00 26,847.81 0.00 P 80,541.59 0.00 80,541.59 0.00 3077.7347 80,~~510~~464.8612 ~~241~~318.0552 S 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total 6,~~410~~405,~~546~~740.1743 0.00 6,~~410~~405,~~546~~740.1743 0.00 3077.7347 6,~~410~~405,~~515~~662.4496 ~~241~~318.0552

Other Required Information Available Distribution Amount (1) 7,188,~~316~~303.6266 Original Number of Outstanding Loans 137.00 Aggregate Number of Outstanding Loans 137.00 Aggregate Stated Principal Balance of Loans 1,~~035~~034,~~066~~283,~~271~~630.6090 Aggregate Unpaid Principal Balance of Loans 1,~~035~~034,~~101~~427,~~541~~874.1522 Aggregate Amount of Servicing Fee 5436,~~578~~199.6822 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~899~~897.0562 Aggregate Trust Fund Expenses 3077.7347 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0.00 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums .

Current Mortgage Loan and Property Stratification Tables Scheduled Balance %of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 999,999.99 0 0.00 0.00 0 0.0000 0.000000 1,000,000 to 1,999,999.99 9 14,~~749~~731,~~581~~410.0038 1.42 ~~121~~120 7.2386 1.~~649882~~649851 2,000,000 to 3,999,999.99 48 143,~~428~~309,~~752~~471.0410 13.86 ~~113~~112 7.3896 1.~~501507~~501372 4,000,000 to 5,999,999.99 27 132,~~490~~401,~~469~~216.7804 12.80 ~~113~~112 7.~~2574~~2575 1.~~770138~~800009 6,000,000 to 7,999,999.99 10 68,~~454~~411,~~778~~334.3578 6.61 ~~118~~117 7.~~1590~~1591 1.~~663249~~652791 8,000,000 to 9,999,999.99 13 114,~~676~~602,~~951~~737.4597 11.08 ~~114~~113 7.2498 1.~~397073~~398214 10,000,000 to 11,999,999.99 6 65,~~102~~060,~~524~~161.8356 6.29 ~~111~~110 7.0870 1.~~779682~~779614 12,000,000 to 13,999,999.99 4 53,~~834~~799,~~303~~609.4035 5.20 ~~159~~158 7.0749 1.375466 14,000,000 to 15,999,999.99 6 90,~~261~~198,~~449~~532.5949 8.72 ~~115~~114 7.1390 1.~~544789~~570598 16,000,000 to 17,999,999.99 2 34,~~389~~370,~~758~~063.5214 3.32 ~~115~~114 7.4175 1.~~204515~~204516 17,000,000 to 18,999,999.99 2 37,~~904~~876,~~540~~885.3864 3.66 ~~110~~109 6.7265 1.~~733932~~733914 20,000,000 to 29,999,999.99 7 161,~~317~~217,~~323~~551.8742 15.59 ~~112~~111 7.2527 1.~~350176~~350171 30,000,000 and greater 3 118,~~455~~304,~~838~~657.3903 11.44 ~~143~~142 7.4003 1.~~307482~~310158 Totals 137 1,~~035~~034,~~066~~283,~~271~~630.6090 100.00 ~~119~~118 7.2391 1.~~504702~~510503

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 6 32,~~562~~541,~~175~~342.3755 3.15 ~~109~~108 7.~~4280~~4281 1.~~309317~~309318 Arkansas 3 26,~~877~~859,~~202~~565.9631 2.60 ~~114~~113 6.9989 1.~~359117~~359116 California 22 116,~~538~~450,~~507~~845.6223 11.26 ~~112~~111 7.2724 1.~~402493~~402471 Colorado 2 9,~~423~~417,~~908~~137.5020 0.91 ~~108~~107 7.~~7174~~7175 1.~~242497~~242484 Florida 9 64,~~830~~792,~~039~~993.9896 6.26 ~~113~~112 7.1227 1.~~410676~~399526 Georgia 3 39,~~676~~650,~~515~~375.8346 3.83 ~~113~~112 7.0210 1.~~419947~~419948 Louisiana 3 6,~~184~~178,~~407~~526.4124 0.60 ~~113~~112 7.6783 1.~~413550~~413551 Maryland 18 ~~100~~99,~~064~~989,~~789~~127.9475 9.67 ~~115~~114 6.~~8243~~8244 2.~~455759~~495331 Massachusetts 5 59,~~845~~808,~~249~~066.8229 5.78 ~~110~~109 7.3500 1.404534 Michigan 1 5756,~~032~~915,~~421~~344.6379 5.5150 ~~172~~171 7.3000 1.218833 Mississippi 1 2,~~559~~556,~~322~~754.0512 0.25 ~~114~~113 7.4000 1.427100 Missouri 1 8,~~203~~196,~~627~~026.9115 0.79 ~~116~~115 7.6700 1.~~243201~~370000 Nebraska 1 2,~~582~~581,~~891~~280.8440 0.25 ~~111~~110 7.2500 1.260800 Nevada 2 6,~~473~~468,~~441~~552.2694 0.63 ~~115~~114 7.2667 1.~~590129~~590161 New Jersey 6 70,~~160~~112,~~735~~252.0431 6.78 ~~149~~148 7.2902 1.~~388060~~388055 New Mexico 1 10,~~305~~298,~~224~~967.7789 1.00 ~~115~~114 7.2200 1.272500 New York 7 41,~~097~~065,~~790~~849.6432 3.97 ~~122~~121 7.2609 1.~~296908~~317667 North Carolina 6 4039,~~014~~989,~~446~~100.2647 3.87 ~~126~~125 7.5466 1.~~477866~~477848 Ohio 2 23,~~458~~445,~~863~~023.3671 2.27 ~~111~~110 7.4277 1.~~153608~~153607 Oklahoma 1 8,~~264~~258,~~268~~763.1643 0.80 ~~112~~111 7.0000 1.327100 Oregon 1 30,~~922~~905,~~392~~959.7318 2.99 ~~116~~115 7.6150 1.~~360000~~370000 Pennsylvania 4 33,~~706~~682,~~405~~376.6034 3.26 ~~115~~114 7.4010 1.~~360878~~404740 Tennessee 1 2,~~143~~141,~~127~~614.1784 0.21 ~~116~~115 7.8500 1.259400 Texas 21 153,~~511~~413,~~171~~071.8668 14.83 ~~111~~110 7.~~3180~~3181 1.~~420546~~419291 Virginia 12 75,~~690~~635,~~256~~561.3218 7.31 ~~116~~115 7.~~0149~~0150 1.~~719281~~713865 Washington 1 6,~~415~~412,~~636~~003.6672 0.62 ~~113~~112 7.5100 1.~~220000~~170000 Washington,DC 1 2,~~541~~540,~~556~~041.0537 0.25 ~~115~~114 7.2800 1.294044 Wisconsin 2 3,~~979~~977,~~894~~107.8607 0.38 ~~114~~113 6.7800 2.261900 Totals 143 1,~~035~~034,~~066~~283,~~271~~630.6090 100.00 ~~119~~118 7.2391 1.~~504702~~510503

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.190 and Less 7 7163,~~302~~456,~~686~~095.8073 6.8914 ~~112~~111 7.~~3332~~4011 1.~~153649~~155719 1.200 to 1.249 119 ~~123~~108,~~438~~670,~~484~~293.6004 1110.9351 ~~141~~143 7.~~4098~~3843 1.~~227506~~226772 1.250 to 1.299 2423 ~~195~~189,~~274~~836,~~450~~960.7765 18.8735 ~~113~~112 7.~~2636~~2592 1.~~273760~~273752 1.300 to 1.349 1617 ~~122~~128,~~088~~338,~~457~~327.4624 1112.8041 ~~112~~111 7.~~4474~~4496 1.~~315157~~315888 1.350 to 1.399 2021 ~~141~~157,~~017~~337,~~148~~844.7316 1315.6221 113 7.~~4051~~3772 1.~~370708~~371969 1.400 to 1.449 10 79,~~773~~715,~~772~~213.1863 7.71 ~~105~~104 7.3818 1.421140 1.450 to 1.499 5 32,~~367~~135,~~119~~672.1482 3.1311 107 7.~~2788~~2981 1.~~471514~~464815 1.500 to 1.549 5 50,~~889~~855,~~948~~150.5330 4.92 ~~177~~176 6.9866 1.519167 1.550 to 1.599 67 2938,~~131~~206,~~034~~232.7061 23.8169 ~~114~~112 7.~~3651~~2162 1.~~578554~~571751 1.600 to 1.649 5 39,~~416~~387,~~363~~676.4178 3.81 ~~115~~114 7.1557 1.638074 1.650 to 1.699 5 1816,~~484~~139,~~443~~540.8020 1.7956 ~~118~~119 67.~~9138~~2742 1.~~662845~~664696 1.700 to 1.749 21 104,~~806~~033,~~995~~628.3919 10.0439 114 7.~~3943~~1500 1.~~719320~~734955 1.750 and greater 2122 ~~121~~126,~~075~~170,~~366~~995.0955 1112.7020 ~~118~~116 6.~~6005~~6437 2.~~667077~~639575 Totals 137 1,~~035~~034,~~066~~283,~~271~~630.6090 100.00 ~~119~~118 7.2391 1.~~504702~~510503

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 2 13,~~235~~227,~~006~~464.7672 1.28 ~~113~~112 7.4902 1.~~515231~~515230 Lodging 1 5,~~199~~194,~~454~~394.2289 0.50 ~~111~~110 7.6500 1.~~492300~~960000 Mixed Use 1 30,~~922~~905,~~392~~959.7318 2.99 ~~116~~115 7.6150 1.~~360000~~370000 Mobile Home Park 7 25,~~579~~560,~~613~~683.7710 2.47 ~~109~~108 7.2505 1.~~476900~~517571 Multi-Family 33 257,~~290~~116,~~354~~813.1373 24.86 ~~113~~112 6.~~8577~~8578 1.~~810621~~812037 Office 27 251,~~251~~000,~~728~~291.2695 24.27 ~~139~~138 7.2399 1.~~432968~~435611 Retail 46 372,~~342~~113,~~847~~542.5233 35.9798 ~~113~~112 7.4316 1.~~352632~~355839 Self Storage 26 79,~~244~~164,~~874~~480.2199 7.6665 ~~113~~112 7.3503 1.~~517908~~517899 Totals 143 1,~~035~~034,~~066~~283,~~271~~630.6090 100.00 ~~119~~118 7.2391 1.~~504702~~510503

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.0000% to 6.9999% 25 247,~~204~~033,~~885~~912.5782 23.88 ~~127~~126 6.7230 1.~~963029~~965273 7.0000% to 7.0999% 11 71,~~112~~062,~~961~~790.0645 6.87 ~~116~~115 7.0188 1.~~428068~~428038 7.1000% to 7.1999% 14 83,~~360~~296,~~146~~911.3419 8.05 ~~113~~112 7.1195 1.~~434486~~444699 7.2000% to 7.2999% 16 77,~~260~~201,~~969~~538.5284 7.46 ~~115~~114 7.2442 1.~~459215~~461827 7.3000% to 7.3999% 13 199,~~607~~398,~~488~~579.4415 19.28 ~~125~~124 7.~~3370~~3371 1.~~311538~~311571 7.4000% to 7.4999% 18 124,~~398~~317,~~640~~441.0759 12.02 ~~114~~113 7.4526 1.~~309210~~312043 7.5000% to 7.5999% 14 5251,~~001~~967,~~116~~495.4007 5.02 ~~110~~109 7.5403 1.~~366525~~352227 7.6000% to 7.6999% 13 89,~~109~~046,~~216~~347.4164 8.61 ~~114~~113 7.6396 1.~~376532~~418949 7.7000% to 7.7999% 7 46,~~901~~872,~~046~~353.2235 4.53 ~~109~~108 7.7439 1.~~295535~~316676 7.8000% to 7.8999% 3 26,~~070~~056,~~334~~999.7672 2.52 ~~116~~115 7.8317 1.~~276314~~276315 7.9000% to 7.9999% 1 3,~~174~~173,~~757~~097.7414 0.31 ~~107~~106 7.9000 1.328000 8.0000% to 8.0999% 1 11,~~903~~897,~~794~~751.2993 1.15 ~~100~~99 8.0200 1.364200 8.1000% to 8.1999% 0 0.00 0.00 0 0.0000 0.000000 8.2000% to 9.0500% 1 2,~~960~~958,~~914~~412.7801 0.29 ~~276~~275 8.8670 1.841526 Totals 137 1,~~035~~034,~~066~~283,~~271~~630.6090 100.00 ~~119~~118 7.2391 1.~~504702~~510503

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~127~~126 ~~924~~901,~~630~~794,~~141~~202.4506 8987.3319 116 7.~~2280~~2253 1.~~500269~~509875 13 to 24 months 67 5476,~~219~~312,~~087~~314.5826 57.2438 105 7.~~7821~~6540 1.~~300208~~323341 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 137 1,~~035~~034,~~066~~283,~~271~~630.6090 100.00 ~~119~~118 7.2391 1.~~504702~~510503

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 3 19,~~367~~354,~~001~~865.1368 1.87 5453 7.~~3160~~3161 1.~~408047~~408044 61 to 84 months 1 3,~~782~~780,~~865~~593.3112 0.37 7877 7.3000 1.355700 85 to 120 months 128 ~~930~~929,~~347~~716,~~044~~834.8977 89.8889 ~~113~~112 7.2331 1.~~524050~~530480 121 to 180 months 1 6,~~361~~357,~~570~~419.2821 0.61 ~~172~~171 7.0700 1.360190 Totals 135 ~~976~~975,~~286~~626,~~536~~268.3520 94.3233 ~~116~~115 7.2355 1.~~521124~~527251

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 1 9,100,000.00 0.88 ~~112~~111 6.7400 1.~~650000~~550000 120 months or less 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 2 4,~~052~~045,~~605~~381.5601 0.39 ~~114~~113 7.1317 1.~~637756~~637759 241 to 300 months 37 136,~~477~~340,~~133~~860.4409 13.1918 ~~117~~116 7.~~4555~~4556 1.~~503366~~528801 301 to 360 months 95 826,~~656~~140,~~797~~027.3510 79.8788 ~~116~~115 7.2052 1.~~522066~~526204 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 135 ~~976~~975,~~286~~626,~~536~~268.3520 94.3233 ~~116~~115 7.2355 1.~~521124~~527251

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) ~~Underwriter's~~Underwriters Information ~~100~~95 ~~679~~643,~~940~~892,~~989~~485.7744 6562.6925 ~~123~~122 7.~~2017~~1911 1.~~551342~~565471 1 year or less 3742 ~~355~~390,~~125~~391,~~281~~145.8346 3437.3175 ~~112~~111 7.~~3105~~3182 1.~~415403~~419841 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 137 1,~~035~~034,~~066~~283,~~271~~630.6090 100.00 ~~119~~118 7.2391 1.~~504702~~510503 Remaining Stated Term ( Fully Amortizing Loans) Remaining Stated # of Scheduled Agg. WAM WAC Weighted Term Loans Balance Bal. (2) Avg DSCR (1) 70 months or less 0 0.00 0.00 0 0.0000 0.000000 71 to 100 months 0 0.00 0.00 0 0.0000 0.000000 101 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 2 58,~~779~~657,~~735~~362.2570 5.6867 ~~172~~171 7.2979 1.~~231948~~231935 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 2 58,~~779~~657,~~735~~362.2570 5.6867 ~~172~~171 7.2979 1.~~231948~~231935 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 770200720 1 OF Dearborn MI ~~359~~358,~~243~~512.5014 ~~116~~117,~~345~~076.4884 7.300% 772000498 2 MU Beaverton OR 202,~~876~~769.3530 16,~~326~~433.5055 7.615% 770023362 3 RT Cambridge MA 193,~~682~~571.8036 17,~~559~~670.5397 7.370% 770023983 4 RT Cedar Hill TX 177,~~254~~151.2713 16,~~230~~333.2034 7.380% 772000497 5 MF Lauderhill FL 143,~~209~~115.6493 15,~~657~~751.8657 6.950% 770021472 6 RT McKinney TX 158,~~733~~646.0109 13,~~040~~127.1103 7.740% 770022274 7 OF Boston MA ~~140~~139,~~003~~916.4689 13,~~695~~782.7835 7.340% 770021027 8 OF Norwood OH 137,~~173~~093.2129 12,~~457~~537.2820 7.450% 770022546 9 MF Arlington VA 126,~~159~~073.7184 14,~~494~~580.5643 6.880% 770033450 10 RT Potomac MD 125,~~570~~489.6931 13,~~579~~660.1553 6.960% 770023292 11 MF Lithonia GA 114,~~928~~851.6948 12,~~809~~886.3960 7.000% 770033523 12 OF Houston TX 104,~~782~~700.2770 14,~~686~~768.5714 6.450% 772000540 13 OF Manassas VA 115,~~612~~548.3941 910,~~946~~010.3836 7.470% 770024079 14 RT Culver City CA 104,~~168~~107.75 9,~~624~~685.02 7.360% 772000500 15 RT Charlotte NC 107,~~122~~069.6592 7,~~831~~883.0679 7.820% 770022594 16 RT Dover Township NJ 9897,~~051~~991.9722 9,~~731~~792.8863 7.250% 772000544 17 OF Jersey City NJ 95,~~915~~822.3972 14,~~445~~538.9057 7.450% 772000550 18 MF Alexandria VA 79,~~348~~284.7135 12,~~132~~197.6501 6.160% 772000493 19 MF Harrisburg PA 87,~~679~~622.1987 9,~~356~~413.9426 6.990% 770023668 20 OF New York NY 87,~~144~~089.9865 9,~~036~~091.5184 7.110% 770023565 21 MF Conway AR 82,~~193~~138.3160 9,~~101~~155.1788 6.980% 770024545 22 MF Hampton GA 82,~~510~~457.5688 8,~~727~~780.9159 7.010% 775000187 23 OF Clifton NJ 81,~~114~~060.7996 8,~~942~~996.7255 6.990% 770032675 24 RT Moorestown NJ 82,~~364~~315.6799 7,~~712~~761.3503 7.330% 772000547 25 MF Gaithersburg MD 63,~~478~~427.9748 9,~~706~~757.1261 6.160% 770016591 26 RT Tempe AZ 82,~~250~~208.3793 6,~~000~~042.9236 8.020% 770022854 27 OF High Point NC 6160,~~036~~993.4705 7,~~415~~459.6709 6.800% 770021425 28 RT Las Cruces NM 64,~~108~~069.5387 6,~~218~~256.2288 7.220% 770022365 29 RT Indio CA 6362,~~002~~962.6316 6,~~619~~660.8835 7.100% 770023508 30 RT Tyler TX 63,~~676~~637.2395 6,~~148~~186.7098 7.230% 773000077 31 RT La Quinta CA 59,~~941~~904.4704 6,~~079~~116.5497 7.150% 770021420 32 RT Signal Hill CA 59,~~566~~526.0293 6,~~384~~423.8291 7.110% 772000495 33 MF Little Rock AR 55,~~986~~949.6932 6,~~326~~363.3673 6.860% 770023428 34 MF Tallahassee FL 52,815.39 0.00 6.740% 770024131 35 OF Chatham NJ 57,~~729~~697.8920 5,~~116~~149.4413 7.420% 770023315 36 SS University Heights NY 55,~~577~~520.9862 9,~~111~~169.8824 7.310% 770023988 37 IN Frederick MD 56,~~436~~404.1916 45,~~974~~006.2225 7.480% 770024121 38 RT Glendale AZ 52,~~141~~108.7839 5,~~539~~573.9534 7.000% 770227997 39 OF Plymouth Meeting PA 56,~~391~~338.5315 8,~~087~~140.5795 7.665% 770024298 40 RT Pembroke Pines FL 51,~~428~~396.0416 5,~~192~~224.6755 7.130% 770022264 41 MF Stillwater OK 49,~~848~~815.1517 5,~~471~~504.7573 7.000% 770024314 42 MH Kansas City MO 54,~~232~~182.5668 7,~~551~~601.8876 7.670% 770024242 43 RT Philadelphia PA 54,~~287~~260.0561 3,~~912~~938.4892 7.850% 770022585 44 MF Houston TX 45,~~062~~031.3093 5,~~044~~074.2360 6.990% 770022570 45 MF Houston TX 44,~~046~~016.1749 4,~~930~~960.4917 6.990% 772000551 46 MF Temple Hills MD 37,~~558~~527.3993 5,~~742~~773.7925 6.160% 775000189 47 RT Chula Vista CA 45,~~557~~532.2427 3,~~819~~844.8986 7.590% 770024127 48 MF Columbus GA 42,~~596~~569.2406 4,~~446~~473.0018 7.100% 770022503 49 OF Fort Lauderdale FL 42,~~322~~296.6424 4,~~229~~255.0747 7.250% 770023196 50 OF Fairfax VA 43,~~986~~961.0471 3,~~746~~771.9427 7.540% 770023692 51 RT Bonney Lake WA 41,~~512~~489.9157 3,~~609~~632.6094 7.510% 775000188 52 RT Commack NY 38,~~754~~729.7159 4,~~125~~151.9507 7.070% 770024170 53 MF Dallas TX 40,~~872~~849.3689 3,~~484~~506.2976 7.490% 770021776 54 SS Davie FL 38,~~794~~773.8512 3,~~289~~311.9568 7.670% 770024428 55 OF Sacramento CA 34,~~630~~607.8269 3,~~904~~927.5164 6.880% 772000490 56 MF Blacksburg VA 36,~~083~~062.6656 3,~~346~~367.1626 7.320% 772000549 57 MF Hyattsville MD 30,~~152~~128.5105 4,~~610~~634.4187 6.160% 770027110 58 RT San Diego CA 36,~~979~~940.2468 5,~~865~~903.1571 7.635% 770016158 59 RT Federal Heights CO 37,~~323~~302.5319 3,~~196~~218.8822 7.750% 770023305 60 RT Bermuda Dunes CA 36,~~174~~155.8857 2,~~924~~943.1849 7.670% 770032499 61 RT Bel Air MD 34,~~985~~966.4307 3,~~009~~029.8723 7.470% 770023156 62 LO Frederick MD 34,~~284~~251.5140 5,~~026~~059.2132 7.650% 770023289 63 RT San Antonio TX 33,~~213~~194.9894 2,~~967~~986.3135 7.450% 772000541 64 RT West Hyattsville MD 33,~~476~~460.6702 2,~~482~~498.2590 7.790% 770023222 65 RT Houston TX 32,~~523~~505.8464 2,~~779~~798.9010 7.600% 772000552 66 MF Silver Springs MD 25,~~920~~899.5855 3,~~963~~984.3336 6.160% 770023743 67 RT San Antonio TX 31,~~775~~758.8156 2,~~653~~670.6287 7.550% 770024234 68 RT Oceanside CA 31,~~146~~128.3035 2,~~813~~831.7469 7.410% 772000486 69 OF Newport News VA 3029,~~013~~995.8084 2,~~860~~878.9995 7.290% 770023032 70 RT San Antonio TX 30,~~917~~901.3915 2,~~442~~458.3054 7.720% 772000546 71 MF Temple Hills MD 24,~~333~~313.6087 3,~~720~~740.6841 6.160% 772000545 72 MF Landover MD 24,~~333~~313.6087 3,~~720~~740.6841 6.160% 770023911 73 SS San Diego CA 28,~~559~~530.4946 4,~~592~~621.5154 7.340% 770023696 74 IN Carrollton TX 28,~~975~~959.9768 2,~~519~~535.5079 7.510% 770032493 75 MF Somerville MA 26,~~272~~252.4037 3,~~217~~237.5356 7.470% 770022547 76 MF Scottsdale AZ 25,~~343~~326.4336 2,~~836~~854.9300 6.990% 770023457 77 RT Houston TX 26,~~406~~391.9939 2,~~472~~488.6727 7.330% 770022557 78 MF Scottsdale AZ 24,~~387~~370.0864 2,~~729~~746.8731 6.990% 770033084 79 RT Las Vegas NV 24,~~865~~850.5624 2,~~488~~503.4173 7.150% 772000489 80 OF Winston-Salem NC 25,~~792~~778.7921 2,~~267~~282.9654 7.470% 770033554 81 RT Eastchester NY 26,~~263~~250.8410 2,~~089~~102.2094 7.640% 772000494 82 MF Westfield NJ 25,~~573~~559.8960 2,~~230~~244.5382 7.440% 770023354 83 MH Various WI 23,~~252~~235.1395 2,~~771~~787.6179 6.780% 770024160 84 RT Temple City CA 24,~~270~~245.5964 4,~~023~~048.6459 7.200% 770023163 85 MH Elkridge MD 2423,~~008~~992.1393 2,~~467~~483.8101 7.150% 770020937 86 RT Pearland TX 24,~~824~~809.8942 2,~~418~~433.4289 7.430% 770023769 87 RT Loveland CO 25,~~348~~325.4716 3,~~529~~553.7708 7.670% 770023030 88 SS Concord CA 23,~~162~~137.9276 4,~~115~~141.8804 7.100% 770023943 89 MH Covina CA 23,~~793~~779.7151 2,~~257~~272.9919 7.300% 770023430 90 SS Houston TX 23,~~532~~508.7115 3,~~933~~958.9551 7.250% 772000499 91 MF Little Rock AR 23,~~910~~897.8439 2,~~104~~118.5904 7.420% 770023272 92 MH Novato CA 22,~~643~~628.0630 2,~~431~~446.8359 7.050% 772000542 93 MF Greensboro NC 23,~~714~~692.7857 3,~~397~~420.9516 7.590% 770023721 94 SS Palm Beach Gardens FL 21,~~828~~804.2876 3,~~845~~869.8941 7.100% 770023591 95 SS Richmond CA 21,~~840~~817.0375 3,~~548~~570.4876 7.290% 770023413 96 SS Jefferson LA 22,~~396~~375.9996 3,~~172~~193.6871 7.700% 773000075 97 MF Houston TX 21,~~553~~541.9992 1,~~869~~881.7077 7.500% 770033642 98 SS Los Angeles CA 20,~~532~~511.1360 3,~~231~~252.9851 7.380% 770023910 99 SS San Diego CA 19,~~755~~733.0698 3,~~443~~464.8391 7.110% 770021853 100 SS Houston TX 21,~~328~~308.0239 2,~~926~~946.6023 7.790% 770017234 101 RT Miami FL 21,~~608~~597.3917 1,~~649~~660.3860 7.900% 770021432 102 RT Leland NC 19,~~901~~890.4501 1,~~786~~797.0044 7.440% 770032517 103 MF Various MA 17,~~581~~567.8327 2,~~478~~492.0965 7.050% 770023909 104 SS Cypress CA 17,~~821~~801.6497 3,~~286~~305.1481 6.950% 770200282 105 RT Winston Salem NC 22,~~626~~607.9598 2,~~483~~502.8077 8.867% 770022479 106 RT Brooklyn NY 18,~~317~~307.6587 1,~~480~~490.6947 7.670% 770024310 107 RT Arlington TX 17,~~532~~522.4394 1,~~457~~466.4291 7.560% 770023592 108 SS Stockton CA 16,~~848~~830.0284 2,~~737~~754.4058 7.290% 770023954 109 SS Frederick MD 16,~~266~~248.3384 2,~~885~~903.6615 7.040% 772000491 110 OF Philadelphia PA 16,~~609~~593.3216 2,~~519~~536.9713 7.450% 770022221 111 OF Omaha NE 16,~~135~~125.14 1,~~601~~611.44 7.250% 770023240 112 SS Mt. Kisco NY 15,~~827~~799.4636 4,~~565~~593.0717 7.150% 770034411 113 RT Miami FL 16,~~642~~633.9584 1,~~405~~415.9304 7.525% 770023798 114 SS Jackson MS 16,~~324~~308.8357 2,~~551~~567.6793 7.400% 772000492 115 MF Washington DC 15,~~942~~932.1773 1,~~505~~514.2468 7.280% 770023956 116 SS Leesburg VA 15,~~427~~411.65 2,~~578~~594.15 7.210% 770023285 117 SS Henderson NV 15,~~672~~657.2200 2,~~369~~384.3759 7.460% 770023395 118 RT Pleasant Valley NY 15,~~272~~263.3775 1,~~333~~342.9759 7.500% 770022980 119 OF Corpus Christi TX 14,~~759~~750.6774 1,~~419~~428.8073 7.300% 770024070 120 SS Corona CA 14,~~664~~651.7208 2,~~078~~092.8650 7.620% 770023435 121 OF Towson MD 13,~~718~~710.3711 1,~~319~~327.3662 7.270% 770021822 122 RT Cockeyville MD 13,~~263~~249.5919 2,~~369~~384.8626 7.060% 770023504 123 RT Morristown TN 14,~~497~~486.1094 1,~~502~~512.1733 7.850% 770023538 124 MF Dayton OH 12,~~960~~952.1310 1,~~294~~302.4245 7.200% 770023665 125 SS Houston TX 13,~~647~~634.0704 12,~~994~~007.8992 7.590% 770024118 126 SS Peoria AZ 13,~~467~~454.1730 12,~~992~~005.5340 7.500% 773000076 127 OF San Bernadino CA 13,~~400~~387.2322 2,~~001~~014.3940 7.550% 770023866 128 MF Houston TX 12,~~565~~552.3549 2,~~068~~081.4228 7.220% 770024019 129 MH Rancho Cucamonga CA 11,~~894~~886.1823 1,~~331~~339.3833 6.940% 770023436 130 OF Townson MD 11,~~337~~330.7335 1,~~212~~219.3472 7.060% 770023255 131 RT Sterling VA 10,~~911~~878.2548 5,~~262~~295.9471 7.230% 770023955 132 SS Frederick MD 10,~~241~~230.7675 1,~~816~~827.9091 7.040% 770024117 133 SS Phoenix AZ 10,~~821~~811.3703 1,~~601~~611.0741 7.500% 770023953 134 SS Ponte Vedra Beach FL 9,~~207~~197.1358 1,~~548~~557.1570 7.160% 770023796 135 OF Towson MD 9,~~104~~088.3031 2,~~615~~631.3938 7.100% 770023411 136 SS Harvey LA 9,~~764~~755.5620 1,~~427~~437.8622 7.610% 770023412 137 SS Harvey LA 8,~~767~~759.7653 1,~~242~~250.0124 7.700% Totals 6,~~455~~450,~~605~~765.3179 ~~777~~782,~~801~~640.1870

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 770200720 N/A 12/01/2016 N 57,~~148~~032,~~767~~421.1163 5756,~~032~~915,~~421~~344.6379 0809/01/2002 772000498 N/A 04/01/2012 N 30,~~938~~922,~~719~~392.2373 30,~~922~~905,~~392~~959.7318 0809/01/2002 770023362 N/A 03/01/2012 N 30,~~518~~501,~~583~~024.5603 30,~~501~~483,~~024~~353.0306 0809/01/2002 770023983 N/A 02/01/2012 N 27,~~892~~875,~~096~~865.1191 27,~~875~~859,~~865~~532.9157 0809/01/2002 772000497 N/A 03/01/2012 N 23,~~929~~913,~~204~~546.5771 23,~~913~~897,~~546~~795.7114 0809/01/2002 770021472 N/A 07/01/2011 N 23,~~815~~802,~~904~~864.8877 23,~~802~~789,~~864~~737.7774 0809/01/2002 770022274 N/A 08/01/2011 N 22,~~150~~136,~~498~~802.5981 22,~~136~~123,~~802~~020.8146 0809/01/2002 770021027 N/A 11/01/2011 N 21,~~382~~369,~~271~~814.5325 21,~~369~~357,~~814~~277.2505 08/01/2002 770022546 N/A 01/01/2012 N 21,~~294~~280,~~774~~280.9438 21,~~280~~265,~~280~~699.3895 0809/01/2002 770033450 N/A 04/01/2012 N 20,~~951~~938,~~728~~149.1904 20,~~938~~924,~~149~~488.0451 0809/01/2002 770023292 N/A 10/01/2011 N 19,~~066~~053,~~510~~701.9859 19,~~053~~040,~~701~~814.5999 08/01/2002 770033523 N/A 11/01/2011 N 18,~~865~~850,~~525~~838.3679 18,~~850~~836,~~838~~070.7965 0809/01/2002 772000540 N/A 04/01/2012 N 17,~~973~~963,~~166~~219.3496 17,~~963~~953,~~219~~209.9660 0809/01/2002 770024079 N/A 02/01/2012 N 16,~~436~~426,~~162~~538.5856 16,~~426~~416,~~538~~853.5654 0809/01/2002 772000500 N/A 04/01/2012 N 15,~~907~~900,~~991~~160.6963 15,~~900~~892,~~160~~276.6384 0708/01/2002 770022594 N/A 11/01/2011 N 15,~~705~~696,~~766~~034.6880 15,~~696~~686,~~034~~242.8017 0809/01/2002 772000544 N/A 04/01/2012 N 14,~~951~~936,~~089~~643.2939 14,~~936~~922,~~643~~104.3982 0708/01/2002 772000550 N/A 04/01/2012 N 14,~~958~~946,~~909~~777.8823 14,~~946~~934,~~777~~580.2322 0809/01/2002 772000493 N/A 04/01/2012 N 14,~~566~~557,~~665~~308.6773 14,~~557~~547,~~308~~895.7347 0809/01/2002 770023668 N/A 01/01/2012 N 14,~~233~~224,~~561~~524.3281 14,~~224~~215,~~524~~432.8197 0809/01/2002 770023565 N/A 12/01/2011 N 13,~~674~~665,~~826~~725.9275 13,~~665~~656,~~725~~569.7587 0809/01/2002 770024545 N/A 04/01/2012 N 13,~~668~~660,~~861~~133.3746 13,~~660~~651,~~133~~352.4687 08/01/2002 775000187 N/A 12/01/2031 N 13,~~476~~467,~~082~~139.6896 13,~~467~~458,~~139~~143.9641 0809/01/2002 770032675 N/A 02/01/2007 N 13,~~049~~041,~~016~~304.5823 13,~~041~~033,~~304~~543.2320 0809/01/2002 772000547 N/A 04/01/2012 N 11,~~967~~957,~~127~~421.8977 11,~~957~~947,~~421~~664.7716 0809/01/2002 770016591 N/A 12/01/2010 N 11,~~909~~903,~~795~~794.2129 11,~~903~~897,~~794~~751.2993 0809/01/2002 770022854 N/A 10/01/2011 N 10,~~423~~416,~~685~~270.9831 10,~~416~~408,~~270~~811.3122 0809/01/2002 770021425 N/A 03/01/2012 N 10,~~311~~305,~~442~~224.9977 10,~~305~~298,~~224~~967.7789 08/01/2002 770022365 N/A 12/01/2011 N 10,~~304~~298,~~837~~217.4153 10,~~298~~291,~~217~~557.5318 08/01/2002 770023508 N/A 03/01/2012 N 10,~~227~~221,~~744~~596.8616 10,~~221~~215,~~596~~409.1618 08/01/2002 773000077 N/A 02/01/2012 N 9,~~735~~729,~~587~~508.9238 9,~~729~~723,~~508~~391.3841 08/01/2002 770021420 N/A 10/01/2011 N 9,~~729~~722,~~035~~651.8806 9,~~722~~716,~~651~~227.0615 0809/01/2002 772000495 N/A 04/01/2012 N 9,~~477~~471,~~667~~341.4004 9,~~471~~464,~~341~~977.0431 0809/01/2002 770023428 N/A 12/01/2011 N 9,100,000.00 9,100,000.00 08/01/2002 770024131 N/A 03/01/2012 N 9,~~035~~030,~~197~~081.7228 9,~~030~~024,~~081~~932.2815 0809/01/2002 770023315 N/A 12/01/2011 N 8,~~829~~820,~~297~~186.9507 8,~~820~~811,~~186~~016.0783 0809/01/2002 770023988 N/A 01/01/2012 N 8,~~761~~756,~~872~~898.5533 8,~~756~~751,~~898~~892.33 08 09/01/2002 770024121 N/A 04/01/2012 N 8,~~650~~644,~~249~~709.4853 8,~~644~~639,~~709~~136.5319 0809/01/2002 770227997 N/A 01/01/2012 N 8,~~543~~535,~~631~~543.3073 8,~~535~~527,~~543~~402.7378 08/01/2002 770024298 N/A 03/01/2012 N 8,~~376~~371,~~281~~089.6700 8,~~371~~365,~~089~~864.0045 0809/01/2002 770022264 N/A 12/01/2011 N 8,~~269~~264,~~739~~268.9116 8,~~264~~258,~~268~~763.1643 0809/01/2002 770024314 N/A 04/01/2012 N 8,~~211~~203,~~179~~627.7991 8,~~203~~196,~~627~~026.9115 08/01/2002 770024242 N/A 04/01/2012 N 8,~~030~~027,~~959~~046.4496 8,~~027~~023,~~046~~108.9604 0809/01/2002 770022585 N/A 10/01/2011 N 7,~~486~~481,~~467~~423.5532 7,~~481~~476,~~423~~348.3272 0809/01/2002 770022570 N/A 10/01/2011 N 7,~~317~~312,~~652~~721.1364 7,~~312~~307,~~721~~761.6447 0809/01/2002 772000551 N/A 04/01/2012 N 7,~~080~~074,~~550~~807.6788 7,~~074~~069,~~807~~034.8863 0809/01/2002 775000189 N/A 01/01/2012 N 6,~~970~~966,~~378~~559.9607 6,~~966~~962,~~559~~714.0721 0809/01/2002 770024127 N/A 01/01/2012 N 6,~~967~~962,~~126~~680.78 6,~~962~~958,~~680~~207.7860 08/01/2002 770022503 N/A 10/01/2011 N 6,~~779~~774,~~155~~925.0194 6,~~774~~770,~~925~~670.9447 0809/01/2002 770023196 N/A 02/01/2012 N 6,~~774~~770,~~610~~863.4147 6,~~770~~767,~~863~~092.4720 0809/01/2002 770023692 N/A 01/01/2012 N 6,~~419~~415,~~246~~636.2666 6,~~415~~412,~~636~~003.6672 0809/01/2002 775000188 N/A 12/01/2016 N 6,~~365~~361,~~696~~570.2328 6,~~361~~357,~~570~~419.2821 0708/01/2002 770024170 N/A 04/01/2012 N 6,~~337~~333,~~073~~589.6031 6,~~333~~330,~~589~~082.3155 08/01/2002 770021776 N/A 07/01/2011 N 5,~~873~~870,~~804~~514.7075 5,~~870~~867,~~514~~203.75 07 08/01/2002 770024428 N/A 03/01/2012 N 5,~~845~~841,~~411~~507.9847 5,~~841~~837,~~507~~579.4783 08/01/2002 772000490 N/A 03/01/2012 N 5,~~724~~721,~~535~~189.7458 5,~~721~~717,~~189~~822.5832 0709/01/2002 772000549 N/A 04/01/2012 N 5,~~684~~679,~~385~~775.7433 5,~~679~~675,~~775~~140.3346 0809/01/2002 770027110 N/A 03/01/2012 N 5,~~624~~618,~~575~~709.0489 5,~~618~~612,~~709~~806.8918 0809/01/2002 770016158 N/A 03/01/2011 N 5,~~592~~589,~~703~~506.5870 5,~~589~~586,~~506~~288.7048 0809/01/2002 770023305 N/A 01/01/2012 N 5,~~477~~474,~~124~~200.3416 5,~~474~~471,~~200~~256.1667 0809/01/2002 770032499 N/A 04/01/2012 N 5,~~438~~435,~~853~~843.7790 5,~~435~~432,~~843~~814.9067 0809/01/2002 770023156 N/A 11/01/2011 N 5,~~204~~199,~~480~~454.4322 5,~~199~~194,~~454~~394.2290 0809/01/2002 770023289 N/A 01/01/2012 N 5,~~177~~174,~~325~~357.1281 5,~~174~~171,~~357~~371.8146 0809/01/2002 772000541 N/A 04/01/2012 N 4,~~990~~988,~~518~~035.1388 4,~~988~~985,~~035~~536.8898 0809/01/2002 770023222 N/A 10/01/2011 N 4,~~969~~966,~~686~~906.4656 4,~~966~~964,~~906~~108.5646 0809/01/2002 772000552 N/A 04/01/2012 N 4,~~886~~882,~~577~~613.2289 4,~~882~~878,~~613~~629.8953 0809/01/2002 770023743 N/A 03/01/2012 N 4,~~887~~884,~~542~~888.4381 4,~~884~~882,~~888~~217.8194 08/01/2002 770024234 N/A 02/01/2012 N 4,~~881~~878,~~228~~414.2753 4,~~878~~875,~~414~~582.5384 08/01/2002 772000486 N/A 02/01/2012 N 4,~~781~~778,~~171~~310.4041 4,~~778~~775,~~310~~431.4146 0809/01/2002 770023032 N/A 01/01/2012 N 4,~~650~~648,~~785~~343.5020 4,~~648~~645,~~343~~884.2066 0809/01/2002 772000546 N/A 04/01/2012 N 4,~~587~~583,~~399~~678.0436 4,~~583~~579,~~678~~937.3695 0809/01/2002 772000545 N/A 04/01/2012 N 4,~~587~~583,~~399~~678.0436 4,~~583~~579,~~678~~937.3695 0809/01/2002 770023911 N/A 01/01/2012 N 4,~~518~~513,~~509~~916.2170 4,~~513~~509,~~916~~295.7016 0809/01/2002 770023696 N/A 01/01/2012 N 4,~~480~~478,~~627~~108.9343 4,~~478~~475,~~108~~572.4364 0809/01/2002 770032493 N/A 04/01/2012 N 4,~~220~~217,~~466~~248.3683 4,~~217~~214,~~248~~011.8327 0809/01/2002 770022547 N/A 10/01/2011 N 4,~~210~~207,~~455~~618.2431 4,~~207~~204,~~618~~764.31 0809/01/2002 770023457 N/A 02/01/2012 N 4,~~183~~181,~~654~~181.1548 4,~~181~~178,~~181~~693.4821 0809/01/2002 770022557 N/A 10/01/2011 N 4,~~051~~048,~~570~~840.1427 4,~~048~~046,~~840~~093.2796 0809/01/2002 770033084 N/A 03/01/2012 N 4,~~038~~036,~~620~~131.3392 4,~~036~~033,~~131~~628.9219 0809/01/2002 772000489 N/A 02/01/2012 N 4,~~009~~007,~~761~~494.9903 4,~~007~~005,~~494~~211.0349 08/01/2002 770033554 N/A 04/01/2012 N 3,~~992~~990,~~139~~050.3212 3,~~990~~987,~~050~~947.1218 0809/01/2002 772000494 N/A 04/01/2012 N 3,~~991~~989,~~761~~531.9138 3,~~989~~987,~~531~~286.3856 0708/01/2002 770023354 N/A 02/01/2012 N 3,~~982~~979,~~666~~894.4786 3,~~979~~977,~~894~~107.8607 0809/01/2002 770024160 N/A 03/01/2012 N 3,~~914~~910,~~611~~587.1450 3,~~910~~906,~~587~~538.5091 0809/01/2002 770023163 N/A 12/01/2011 N 3,~~899~~896,~~357~~889.4665 3,~~896~~894,~~889~~406.6564 0809/01/2002 770020937 N/A 05/01/2011 N 3,~~880~~877,~~067~~649.7533 3,~~877~~875,~~649~~215.3344 0809/01/2002 770023769 N/A 04/01/2012 N 3,~~837~~834,~~931~~401.5780 3,~~834~~830,~~401~~848.8072 0809/01/2002 770023030 N/A 11/01/2011 N 3,~~788~~784,~~574~~458.0315 3,~~784~~780,~~458~~317.1511 0809/01/2002 770023943 N/A 02/01/2009 N 3,~~785~~782,~~123~~865.3031 3,~~782~~780,~~865~~593.3112 0809/01/2002 770023430 N/A 12/01/2011 N 3,~~769~~765,~~422~~488.3641 3,~~765~~761,~~488~~529.4190 0809/01/2002 772000499 N/A 04/01/2012 N 3,~~742~~740,~~240~~136.7617 3,~~740~~738,~~136~~018.1713 0809/01/2002 770023272 N/A 12/01/2011 N 3,~~729~~727,~~811~~379.3653 3,~~727~~724,~~379~~932.5394 08/01/2002 772000542 N/A 04/01/2012 N 3,~~628~~625,~~424~~026.4651 3,~~625~~621,~~026~~606.5135 08/01/2002 770023721 N/A 12/01/2011 N 3,~~570~~566,~~277~~431.0718 3,~~566~~562,~~431~~561.1877 0809/01/2002 770023591 N/A 02/01/2012 N 3,~~479~~475,~~096~~548.4800 3,~~475~~471,~~548~~977.0024 0809/01/2002 770023413 N/A 01/01/2012 N 3,~~377~~374,~~845~~673.8416 3,~~374~~371,~~673~~479.1645 0809/01/2002 773000075 N/A 02/01/2007 N 3,~~337~~335,~~392~~522.4575 3,~~335~~333,~~522~~640.7598 0809/01/2002 770033642 N/A 02/01/2012 N 3,~~230~~227,~~863~~631.0810 3,~~227~~224,~~631~~378.1059 0809/01/2002 770023910 N/A 01/01/2012 N 3,~~226~~223,~~633~~189.1532 3,~~223~~219,~~189~~724.3241 0809/01/2002 770021853 N/A 01/01/2012 N 3,~~179~~176,~~463~~537.7919 3,~~176~~173,~~537~~590.1996 0809/01/2002 770017234 N/A 07/01/2011 N 3,~~176~~174,~~407~~757.1274 3,~~174~~173,~~757~~097.7414 0809/01/2002 770021432 N/A 01/01/2012 N 3,~~106~~104,~~366~~580.00 3,~~104~~102,~~580~~782.0056 0809/01/2002 770032517 N/A 04/01/2007 N 2,~~992~~990,~~652~~174.2415 2,~~990~~987,~~174~~681.1550 0809/01/2002 770023909 N/A 01/01/2012 N 2,~~977~~974,~~855~~569.8066 2,~~974~~971,~~569~~263.6685 0809/01/2002 770200282 N/A 08/01/2025 N 2,~~963~~960,~~398~~914.5878 2,~~960~~958,~~914~~412.7801 08/01/2002 770022479 N/A 01/01/2012 N 2,~~773~~771,~~416~~935.6293 2,~~771~~770,~~935~~445.9346 0809/01/2002 770024310 N/A 03/01/2012 N 2,~~693~~691,~~153~~695.0967 2,~~691~~690,~~695~~228.6776 0809/01/2002 770023592 N/A 02/01/2012 N 2,~~683~~681,~~874~~137.4303 2,~~681~~678,~~137~~382.0345 0809/01/2002 770023954 N/A 02/01/2012 N 2,~~683~~680,~~229~~343.1145 2,~~680~~677,~~343~~440.4530 08/01/2002 772000491 N/A 03/01/2012 N 2,~~589~~586,~~026~~506.1518 2,~~586~~583,~~506~~970.1805 0809/01/2002 770022221 N/A 11/01/2011 N 2,~~584~~582,~~493~~891.2884 2,~~582~~581,~~891~~280.8440 0809/01/2002 770023240 N/A 01/01/2012 N 2,~~570~~566,~~668~~103.5447 2,~~566~~561,~~103~~510.4730 0809/01/2002 770034411 N/A 03/01/2012 N 2,~~568~~567,~~411~~005.5966 2,~~567~~565,~~005~~590.6662 0809/01/2002 770023798 N/A 02/01/2012 N 2,~~561~~559,~~873~~322.7205 2,~~559~~556,~~322~~754.0512 0809/01/2002 772000492 N/A 03/01/2012 N 2,~~543~~541,~~061~~556.2905 2,~~541~~540,~~556~~041.0537 0809/01/2002 770023956 N/A 02/01/2012 N 2,~~484~~482,~~879~~301.8267 2,~~482~~479,~~301~~707.6752 08/01/2002 770023285 N/A 03/01/2012 N 2,~~439~~437,~~678~~309.7134 2,~~437~~434,~~309~~924.3475 0809/01/2002 770023395 N/A 01/01/2012 N 2,~~364~~363,~~753~~419.9396 2,~~363~~362,~~419~~077.9637 0809/01/2002 770022980 N/A 12/01/2011 N 2,~~347~~346,~~980~~561.8303 2,~~346~~345,~~561~~132.0330 0809/01/2002 770024070 N/A 04/01/2012 N 2,~~234~~232,~~908~~829.5468 2,~~232~~230,~~829~~737.6818 0809/01/2002 770023435 N/A 02/01/2012 N 2,~~191~~190,~~336~~016.2589 2,~~190~~188,~~016~~689.8927 0809/01/2002 770021822 N/A 12/01/2011 N 2,~~181~~179,~~711~~341.5973 2,~~179~~176,~~341~~957.7347 0809/01/2002 770023504 N/A 04/01/2012 N 2,~~144~~143,~~629~~127.3417 2,~~143~~141,~~127~~614.1784 0809/01/2002 770023538 N/A 01/01/2012 N 2,~~090~~089,~~343~~049.5311 2,~~089~~087,~~049~~746.1166 0809/01/2002 770023665 N/A 02/01/2012 N 2,~~088~~086,~~038~~043.8596 2,~~086~~084,~~043~~036.9604 0809/01/2002 770024118 N/A 04/01/2012 N 2,~~085~~083,~~239~~246.1562 2,~~083~~081,~~246~~241.6222 0809/01/2002 773000076 N/A 01/01/2012 N 2,~~061~~059,~~133~~132.8748 2,~~059~~057,~~132~~118.48 08 09/01/2002 770023866 N/A 03/01/2012 N 2,~~021~~018,~~055~~987.7432 2,~~018~~016,~~987~~906.3204 0809/01/2002 770024019 N/A 01/01/2012 N 1,~~990~~988,~~287~~956.8951 1,~~988~~987,~~956~~617.5118 0809/01/2002 770023436 N/A 12/01/2011 N 1,~~864~~863,~~927~~715.8652 1,~~863~~862,~~715~~495.5280 0809/01/2002 770023255 N/A 03/01/2017 N 1,~~752~~747,~~576~~313.5662 1,~~747~~742,~~313~~017.6291 0809/01/2002 770023955 N/A 02/01/2012 N 1,~~689~~687,~~440~~623.5666 1,~~687~~685,~~623~~795.6675 08/01/2002 770024117 N/A 04/01/2012 N 1,~~675~~673,~~567~~966.4235 1,~~673~~672,~~966~~354.3594 0809/01/2002 770023953 N/A 03/01/2012 N 1,~~493~~491,~~317~~769.1500 1,~~491~~490,~~769~~211.0030 08/01/2002 770023796 N/A 03/01/2012 N 1,~~489~~486,~~117~~502.4809 1,~~486~~483,~~502~~870.0971 0809/01/2002 770023411 N/A 01/01/2012 N 1,~~490~~488,~~076~~648.7993 1,~~488~~487,~~648~~211.9371 0809/01/2002 770023412 N/A 01/01/2012 N 1,~~322~~321,~~327~~085.3332 1,~~321~~319,~~085~~835.32 08 09/01/2002 Totals 1,035,~~844~~066,~~072~~271.7860 1,~~035~~034,~~066~~283,~~271~~630.6090

Appraisal Appraisal Res Mod 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 08/12/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/12/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/10/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/10/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/10/2002 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 08/12/2002 0 $0.00 0 $0.00 08/12/2002 0 $0.00 0 $0.00 07/10/2002 0 $0.00 0 $0.00 06/10/2002 0 $0.00 0 $0.00 05/10/2002 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 09/10/2002 7.239070% 7.186870% 118 08/10/2002 7.239061% 7.186861% 119 707/10/2002 7.239053% 7.186853% 120 06/10/2002 7.239049% 7.186849% 121 05/10/2002 7.239040% 7.186840% 122 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 770021027 8 0 08/01/2002 148,740.08 148,740.08 A 770023292 11 0 08/01/2002 126,944.18 126,944.18 A 772000500 15 0 0708/01/2002 114,~~290~~291.8820 114,~~290~~291.8820 A 772000544 17 0 0708/01/2002 109,738.3393 109,738.3393 A ~~775000188~~770024545 5222 0 0708/01/2002 90,669.30 90,669.30 A 770021425 28 0 08/01/2002 69,897.37 69,897.37 A 770022365 29 0 08/01/2002 69,193.42 69,193.42 A 770023508 30 0 08/01/2002 69,399.03 69,399.03 A 773000077 31 0 08/01/2002 65,615.61 65,615.61 A 770023428 34 0 08/01/2002 52,436.22 52,436.22 A 770227997 39 0 08/01/2002 64,123.45 64,123.45 A 770024314 42 0 08/01/2002 61,442.62 61,442.62 A 770024127 48 0 08/01/2002 46,752.12 46,752.12 A 775000188 52 0 08/01/2002 42,615.59 42,615.59 A 770024170 53 0 08/01/2002 44,092.75 44,092.75 A 770021776 54 0 0708/01/2002 41,840.0620 41,840.0620 A ~~772000490~~770024428 5655 0 0708/01/2002 3938,~~191~~291.3093 3938,~~191~~291.3093 A 770023743 67 0 08/01/2002 34,225.89 34,225.89 A 770024234 68 0 08/01/2002 33,756.77 33,756.77 A 772000489 80 0 08/01/2002 27,893.77 27,893.77 A 772000494 82 0 0708/01/2002 27,638.1019 27,638.19 A 770023272 92 0 08/01/2002 24,919.58 24,919.58 A 772000542 93 0 08/01/2002 26,961.69 26,961.69 A 770200282 105 0 08/01/2002 24,987.38 24,987.38 A 770023954 109 0 08/01/2002 19,040.31 19,040.31 A 770023956 116 0 08/01/2002 17,902.37 17,902.37 A 770023955 132 0 08/01/2002 11,988.35 11,988.35 A 770023953 134 0 08/01/2002 10,693.12 10,693.12 A Totals 628 ~~375~~1,~~314~~516,091.0942 ~~375~~1,~~314~~516,091.0942

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date 770021027 21,369,814.25 0.00 770023292 19,053,701.59 0.00 772000500 15,~~907~~900,~~991~~160.6963 0.00 772000544 14,~~951~~936,~~089~~643.2939 0.00 770024545 13,660,133.46 0.00 770021425 10,305,224.77 0.00 770022365 10,298,217.53 0.00 770023508 10,221,596.16 0.00 773000077 9,729,508.38 0.00 770023428 9,100,000.00 0.00 770227997 8,535,543.73 34,328.78 770024314 8,203,627.91 0.00 770024127 6,962,680.78 0.00 775000188 6,~~365~~361,~~696~~570.2328 0.00 770024170 6,333,589.31 0.00 770021776 5,~~873~~870,~~804~~514.7075 0.00 ~~772000490~~770024428 5,~~724~~841,~~535~~507.7447 0.00 770023743 4,884,888.81 0.00 770024234 4,878,414.53 0.00 772000489 4,007,494.03 0.00 772000494 3,~~991~~989,~~761~~531.9138 0.00 ~~Totals~~770023272 523,~~814~~727,~~879~~379.5653 0.00 772000542 3,625,026.51 0.00 770200282 2,960,914.78 0.00 770023954 2,680,343.45 8,326.12 770023956 2,482,301.67 0.00 770023955 1,687,623.66 0.00 770023953 1,491,769.00 0.00 Totals 219,099,721.74 42,654.90

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Totals by Deliquency Code: Total for Status Code = A (28 loans) 1,516,091.42 1,516,091.42 219,099,721.74 42,654.90~~

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

Filing Compare · GE CAPITAL COMMERCIAL MORT CORP MORT PAS-THR CER SER 2002-1