8-K 1 mdc02hq.txt SEPT 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.: 333-59060-10 Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2002-HQ (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2365588 52-2365589 52-2365590 52-7281892 (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 a distribution was made to holders of Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2002-HQ. 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-HQ 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. Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates Series 2002-HQ 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-HQ, relating to the September 16, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Morgan Stanley Corporate Trust Services Dean Witter Capital I, Inc. 9062 Old Annapolis Rd Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-HQ 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 STATEMENT SECTIONS PAGE(s) 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 - 12 Principal Prepayment Detail 13 Historical Detail 14 Delinquency Loan Detail 15 Specially Serviced Loan Detail 16 - 17 Modified Loan Detail 18 Liquidated Loan Detail 19 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. Depositor Morgan Stanley Dean Witter Capital I, Inc. 1585 Broadway New York, NY 10036 Contact: General Information Number Phone Number : (212) 761-4700 Master Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Special Servicer GMAC Commercial Mortgage Corporation 550 California Street, 12th Floor San Francisco, CA 94104 Contact: Henry Bieber Phone Number: (415) 835-9200 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 61746WMT4 4.590000% 150,000,000.00 ~~146~~145,~~454~~585,~~014~~353.0675 ~~868~~874,~~660~~268.3160 A-2 61746WMU1 6.090000% 180,000,000.00 180,000,000.00 0.00 A-3 61746WMV9 6.510000% 363,674,000.00 363,674,000.00 0.00 B 61746WMW7 6.640000% 32,781,000.00 32,781,000.00 0.00 C 61746WMX5 6.750000% 29,608,000.00 29,608,000.00 0.00 D 61746WND8 7.~~000775~~000702% 7,402,000.00 7,402,000.00 0.00 E 61746WNE6 7.~~270775~~270702% 10,574,000.00 10,574,000.00 0.00 F 61746WNF3 7.~~340775~~340702% 8,460,000.00 8,460,000.00 0.00 G 61746WNG1 7.~~600775~~600702% 8,459,000.00 8,459,000.00 0.00 H 61746WNH9 6.090000% 14,804,000.00 14,804,000.00 0.00 J 61746WNJ5 6.090000% 6,345,000.00 6,345,000.00 0.00 K 61746WNK2 6.090000% 6,344,000.00 6,344,000.00 0.00 L 61746WNL0 6.090000% 8,460,000.00 8,460,000.00 0.00 M 61746WNM8 6.090000% 6,344,000.00 6,344,000.00 0.00 N 61746WNN6 6.090000% 2,115,000.00 2,115,000.00 0.00 O 61746WNP1 6.090000% 10,575,104.00 10,575,104.00 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 Totals 845,945,104.00 ~~842~~841,~~399~~530,~~118~~457.0675 ~~868~~874,~~660~~268.3160

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses Level(1) A-1 61746WMT4 ~~560~~556,~~186~~863.6098 0.00 0.00 1,~~428~~431,~~846~~132.9158 ~~145~~144,~~585~~711,~~353~~085.7515 18.0911% A-2 61746WMU1 913,500.00 0.00 0.00 913,500.00 180,000,000.00 18.0911% A-3 61746WMV9 1,972,931.45 0.00 0.00 1,972,931.45 363,674,000.00 18.0911% B 61746WMW7 181,388.20 0.00 0.00 181,388.20 32,781,000.00 14.2021% C 61746WMX5 166,545.00 0.00 0.00 166,545.00 29,608,000.00 10.6869% D 61746WND8 43,~~183~~182.1166 0.00 0.00 43,~~183~~182.1166 7,402,000.00 9.8081% E 61746WNE6 64,067.6500 0.00 0.00 64,067.6500 10,574,000.00 8.5455% F 61746WNF3 51,~~752~~751.4695 0.00 0.00 51,~~752~~751.4695 8,460,000.00 7.5455% G 61746WNG1 53,~~579~~578.1361 0.00 0.00 53,~~579~~578.1361 8,459,000.00 6.5354% H 61746WNH9 75,130.30 0.00 0.00 75,130.30 14,804,000.00 4.78% J 61746WNJ5 32,200.88 0.00 0.00 32,200.88 6,345,000.00 4.0203% K 61746WNK2 32,195.80 0.00 0.00 32,195.80 6,344,000.00 3.27% L 61746WNL0 42,934.50 0.00 0.00 42,934.50 8,460,000.00 2.26% M 61746WNM8 32,195.80 0.00 0.00 32,195.80 6,344,000.00 1.51% N 61746WNN6 10,733.63 0.00 0.00 10,733.63 2,115,000.00 1.26% O 61746WNP1 53,668.65 0.00 0.00 53,668.65 10,575,104.00 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% Totals 4,~~286~~282,~~193~~868.1641 0.00 0.00 5,~~154~~157,~~853~~137.4701 ~~841~~840,~~530~~656,~~457~~189.7515

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WNB2 0.~~688515~~686103% 845,945,104.00 ~~842~~841,~~399~~530,~~118~~457.0675 X-2 61746WNC0 1.~~118438~~118361% 607,499,000.00 607,499,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WNB2 ~~483~~481,~~337~~147.1931 0.00 ~~483~~481,~~337~~147.1931 ~~841~~840,~~530~~656,~~457~~189.7515 X-2 61746WNC0 566,~~208~~169.1931 0.00 566,~~208~~169.1931 607,499,000.00 (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 Prepayment Realized Loss/ Ending Beginning Principal Interest Penalties Additional Trust Balance Class CUSIP Balance Distribution Distribution Fund Expenses A-1 61746WMT4 ~~976~~970.~~36009373~~56902500 5.~~79106873~~82845733 3.~~73457733~~71242653 0.00000000 0.00000000 ~~970~~964.~~56902500~~74056767 A-2 61746WMU1 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 A-3 61746WMV9 1,000.00000000 0.00000000 5.42500000 0.00000000 0.00000000 1,000.00000000 B 61746WMW7 1,000.00000000 0.00000000 5.53333333 0.00000000 0.00000000 1,000.00000000 C 61746WMX5 1,000.00000000 0.00000000 5.62500000 0.00000000 0.00000000 1,000.00000000 D 61746WND8 1,000.00000000 0.00000000 5.~~83397865~~83391786 0.00000000 0.00000000 1,000.00000000 E 61746WNE6 1,000.00000000 0.00000000 6.~~05897957~~05891810 0.00000000 0.00000000 1,000.00000000 F 61746WNF3 1,000.00000000 0.00000000 6.~~11731206~~11725177 0.00000000 0.00000000 1,000.00000000 G 61746WNG1 1,000.00000000 0.00000000 6.~~33397919~~33391772 0.00000000 0.00000000 1,000.00000000 H 61746WNH9 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 J 61746WNJ5 1,000.00000000 0.00000000 5.07500079 0.00000000 0.00000000 1,000.00000000 K 61746WNK2 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 L 61746WNL0 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 M 61746WNM8 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 N 61746WNN6 1,000.00000000 0.00000000 5.07500236 0.00000000 0.00000000 1,000.00000000 O 61746WNP1 1,000.00000000 0.00000000 5.07499974 0.00000000 0.00000000 1,000.00000000 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 61746WNB2 ~~995~~994.~~80825526~~78140339 0.~~57135763~~56876895 0.00000000 ~~994~~993.~~78140339~~74792191 X-2 61746WNC0 1,000.00000000 0.~~93203148~~93196748 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 0335,734.0071 Servicing Advances Outstanding ~~39,017~~0.4200 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 54,~~136~~083.1734 Less Delinquent Servicing Fees 02,061.0048 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~1,988~~0.4700 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5652,~~124~~021.6486

Certificate Interest Reconciliation Class Accrued Net Aggregate Previously Distributable Distributable Certificate Prepayment Realized Unpaid Interest Certificate Certificate Remaining Interest Interest Losses/ (including Interest Interest Interest Unpaid Shortfall Expense Losses interest thereon) Adjustment Distribution Interest A-1 ~~560~~556,~~186~~863.6098 0.00 0.00 0.00 ~~560~~556,~~186~~863.6098 0.00 ~~560~~556,~~186~~863.6098 0.00 A-2 913,500.00 0.00 0.00 0.00 913,500.00 0.00 913,500.00 0.00 A-3 1,972,931.45 0.00 0.00 0.00 1,972,931.45 0.00 1,972,931.45 0.00 X-1 ~~483~~481,~~337~~147.1931 0.00 0.00 0.00 ~~483~~481,~~337~~147.1931 0.00 ~~483~~481,~~337~~147.1931 0.00 X-2 566,~~208~~169.1931 0.00 0.00 0.00 566,~~208~~169.1931 0.00 566,~~208~~169.1931 0.00 B 181,388.20 0.00 0.00 0.00 181,388.20 0.00 181,388.20 0.00 C 166,545.00 0.00 0.00 0.00 166,545.00 0.00 166,545.00 0.00 D 43,~~183~~182.1166 0.00 0.00 0.00 43,~~183~~182.1166 0.00 43,~~183~~182.1166 0.00 E 64,067.6500 0.00 0.00 0.00 64,067.6500 0.00 64,067.6500 0.00 F 51,~~752~~751.4695 0.00 0.00 0.00 51,~~752~~751.4695 0.00 51,~~752~~751.4695 0.00 G 53,~~579~~578.1361 0.00 0.00 0.00 53,~~579~~578.1361 0.00 53,~~579~~578.1361 0.00 H 75,130.30 0.00 0.00 0.00 75,130.30 0.00 75,130.30 0.00 J 32,200.88 0.00 0.00 0.00 32,200.88 0.00 32,200.88 0.00 K 32,195.80 0.00 0.00 0.00 32,195.80 0.00 32,195.80 0.00 L 42,934.50 0.00 0.00 0.00 42,934.50 0.00 42,934.50 0.00 M 32,195.80 0.00 0.00 0.00 32,195.80 0.00 32,195.80 0.00 N 10,733.63 0.00 0.00 0.00 10,733.63 0.00 10,733.63 0.00 O 53,668.65 0.00 0.00 0.00 53,668.65 0.00 53,668.65 0.00 Total 5,~~335~~330,~~738~~185.5403 0.00 0.00 0.00 5,~~335~~330,~~738~~185.5403 0.00 5,~~335~~330,~~738~~185.5403 0.00

Other Required Information Available Distribution Amount (1) 6,204,~~398~~453.8563 Principal Distribution Amount ~~868~~874,~~660~~268.2963 (a) Principal portion of Scheduled Payments ~~868~~874,~~660~~268.2963 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 85.00 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~841~~840,~~530~~685,~~458~~070.0588 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~841~~840,~~530~~656,~~458~~189.0545 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 5652,~~124~~021.6486 Servicing Fee paid 5652,~~124~~021.6486 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~934~~932.4850 (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 12 ~~900~~1,~~010~~898,787.5944 0.1123 7580 7.~~0600~~7865 1.~~530000~~466829 1,000,001 to 2,000,000 65 87,~~486~~481,~~665~~636.6667 10.0189 ~~106~~108 7.~~6697~~5668 1.~~449127~~491439 2,000,001 to 3,000,000 10 24,~~367~~348,~~255~~464.6653 2.90 9897 7.3502 1.~~566237~~559928 3,000,001 to 4,000,000 8 29,~~758~~731,~~006~~879.8985 3.54 ~~113~~112 7.~~4289~~4290 1.~~577183~~573194 4,000,001 to 5,000,000 13 58,~~906~~849,~~958~~173.4439 7.00 9089 7.~~4158~~4159 1.~~685298~~669775 5,000,001 to 6,000,000 10 54,~~785~~741,~~407~~861.1011 6.51 9897 7.~~4647~~4646 1.~~570293~~599000 6,000,001 to 7,000,000 6 37,~~410~~376,~~853~~818.5129 4.45 9897 7.2354 1.~~547793~~547771 7,000,001 to 8,000,000 3 21,~~860~~778,~~985~~298.1163 2.6059 4746 7.~~7093~~7083 1.~~425341~~426071 8,000,001 to 9,000,000 6 51,~~746~~697,~~869~~903.1630 6.15 9897 7.~~7173~~7172 1.~~539157~~540988 9,000,001 to 10,000,000 3 29,~~614~~578,~~410~~227.3306 3.52 7776 7.~~4577~~4576 1.~~623058~~703722 10,000,001 to 15,000,000 7 81,~~358~~292,~~510~~807.1863 9.67 9594 7.~~5151~~5150 1.~~501615~~458413 15,000,001 to 20,000,000 5 91,~~547~~466,~~132~~729.8565 10.88 8685 7.~~6805~~6803 1.~~550013~~493305 20,000,001 to 30,000,000 3 77,~~564~~495,~~512~~235.0091 9.22 ~~102~~101 7.~~8777~~8776 1.~~475189~~517631 30,000,001 to 40,000,000 1 30,~~568~~551,~~457~~431.1903 3.63 ~~114~~113 7.5400 1.~~510000~~200000 40,000,001 to 90,000,000 2 ~~113~~112,~~034~~830,~~321~~587.9196 13.4342 3635 7.~~9328~~9329 1.~~958316~~987759 90,000,000 and greater 1 129,~~620~~536,~~101~~347.4700 15.4041 ~~116~~115 6.9925 1.690000 Totals 85 ~~841~~840,~~530~~656,~~458~~189.0545 100.00 9089 7.~~5291~~5289 1.~~623137~~613117

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 2 3,~~506~~503,~~838~~414.4081 0.42 ~~107~~106 7.7800 1.~~390000~~337586 Arkansas 1 5,~~974~~970,~~291~~963.3375 0.71 ~~114~~113 7.5400 1.510000 California 20 ~~188~~187,~~139~~874,~~446~~112.5140 22.3635 8483 7.~~5838~~5837 1.~~591618~~586572 Colorado 4 53,~~670~~617,~~936~~116.1876 6.38 9190 7.~~7509~~7508 1.~~491514~~491474 Connecticut 2 17,~~299~~288,~~578~~126.5597 2.06 ~~110~~109 7.0644 1.~~573235~~579593 Florida 4 30,~~265~~243,~~235~~569.6112 3.60 ~~109~~108 7.5951 1.~~594549~~655354 Illinois 9 164,~~245~~132,~~173~~588.5978 19.52 ~~113~~112 7.0684 1.~~667786~~662262 Iowa 1 4,~~062~~060,~~446~~204.1791 0.48 ~~106~~105 7.7700 1.320000 Kansas 1 5,~~843~~840,~~593~~200.4399 0.69 ~~107~~106 7.5800 1.~~260000~~600000 Louisiana 1 5,~~359~~353,~~115~~139.2344 0.64 8988 6.9000 1.470000 Maryland 5 49,~~430~~401,~~793~~817.4653 5.8788 ~~106~~105 7.5830 1.~~466336~~385229 Massachusetts 2 16,~~790~~779,~~266~~237.0232 2.00 ~~104~~103 7.2897 1.~~639673~~366461 Michigan 3 15,~~690~~677,~~212~~474.5220 1.86 8382 7.0913 1.~~523570~~523576 Minnesota 1 1,~~117~~116,~~318~~662.6977 0.13 ~~110~~109 7.4700 1.~~440000~~590000 Mississippi 1 2,~~041~~040,~~216~~079.1926 0.24 ~~114~~113 7.5400 1.510000 Missouri 1 ~~900~~899,~~010~~223.5985 0.11 7574 7.0600 1.530000 Nevada 5 53,~~889~~791,~~135~~035.8036 6.40 3231 8.~~0863~~0862 1.~~708923~~710839 New Hampshire 1 11,~~223~~216,~~212~~665.4921 1.33 ~~110~~109 7.4900 1.320000 New Jersey 2 11,~~071~~058,~~522~~461.6242 1.32 8079 8.~~1134~~1133 1.~~752730~~715406 New Mexico 2 58,~~086~~022,~~931~~897.2372 6.90 1918 8.1072 2.~~186684~~244099 New York 1 7,~~065~~005,~~022~~003.5500 0.8483 2726 8.0700 1.090000 Ohio 1 5,~~129~~126,~~757~~631.0716 0.61 ~~109~~108 7.3800 1.560000 Texas 7 54,~~775~~740,~~511~~400.0223 6.51 ~~104~~103 7.3970 1.~~646294~~473271 Utah 1 8,~~571~~566,~~225~~053.6867 1.02 ~~115~~114 7.2400 1.~~510000~~630000 Vermont 1 3,~~884~~874,~~811~~257.2976 0.46 ~~135~~134 7.1900 1.430000 Virginia 4 48,~~987~~958,~~213~~506.7632 5.82 ~~103~~102 7.6651 1.~~474562~~546298 Washington 1 8,~~441~~436,~~973~~170.7870 1.00 ~~111~~110 8.2500 1.440000 Wisconsin 1 6,~~067~~062,~~668~~174.2904 0.72 ~~114~~113 6.6900 1.720000 Totals 85 ~~841~~840,~~530~~656,~~458~~189.0545 100.00 9089 7.~~5291~~5289 1.~~623137~~613117

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.20 or less 13 754,~~065~~822,~~022~~538.5530 06.8452 2799 87.~~0700~~6140 1.~~090000~~179646 1.21 to 1.30 23 69,~~843~~991,~~688~~117.1451 01.8119 ~~104~~108 7.~~7057~~4582 1.~~265845~~283498 1.31 to 1.40 10 5369,~~324~~770,~~325~~354.7633 68.3430 102 7.~~4529~~3776 1.~~365126~~348999 1.41 to 1.50 2823 ~~256~~186,~~731~~607,~~528~~711.4170 3022.5120 ~~102~~100 7.~~6115~~6747 1.~~465672~~461353 1.51 to 1.60 1415 ~~105~~87,~~504~~934,~~451~~293.0136 1210.5446 ~~106~~102 7.~~3165~~3064 1.~~537679~~558511 1.61 to 1.70 1416 ~~269~~294,~~556~~348,~~723~~944.3134 3235.0301 92 7.~~3785~~3967 1.~~682884~~676055 1.71 to 1.80 85 4223,~~019~~162,~~055~~618.1470 42.9976 ~~101~~90 7.~~4028~~2379 1.~~746604~~739862 1.81 and greater 810 ~~100~~114,~~485~~018,~~663~~611.7321 1113.9456 2635 7.~~9885~~9202 2.~~102003~~114314 Totals 85 ~~841~~840,~~530~~656,~~458~~189.0545 100.00 9089 7.~~5291~~5289 1.~~623137~~613117

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 12 82,~~801~~692,~~743~~352.4688 9.84 ~~102~~101 7.~~4624~~4620 1.~~478372~~362575 Mixed Use 2 67,~~888~~739,~~300~~968.3156 8.0706 6463 7.~~7119~~7118 1.~~711720~~746955 Mobile Home Park 1 5,~~843~~840,~~593~~200.4399 0.69 ~~107~~106 7.5800 1.~~260000~~600000 Multi-Family 15 9796,~~056~~895,~~021~~567.5214 11.53 5352 7.~~8195~~8193 1.~~700467~~692103 Office 29 241,~~765~~580,~~812~~782.8977 28.7374 9998 7.4619 1.~~536900~~558844 Other 1 8,~~396~~386,~~394~~601.8506 1.00 ~~109~~108 7.8800 1.650000 Retail 21 327,~~443~~195,~~759~~973.4034 38.9192 9594 7.4537 1.~~695279~~673262 Self Storage 4 10,~~334~~324,~~832~~742.1971 1.23 ~~107~~106 7.7800 1.~~390000~~341737 Totals 85 ~~841~~840,~~530~~656,~~458~~189.0545 100.00 9089 7.~~5291~~5289 1.~~623137~~613117

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) less than 7.000% 11 200,~~858~~693,~~753~~834.6093 23.87 ~~106~~105 6.9582 1.~~662479~~657943 7.001% to 7.500% 35 215,~~400~~252,~~564~~007.1229 25.6061 ~~105~~104 7.3192 1.~~553897~~561235 7.501% to 8.000% 24 211,~~309~~068,~~461~~830.0358 25.11 9392 7.~~6596~~6595 1.~~536835~~478983 8.001% or greater 15 213,~~961~~641,~~679~~516.3065 25.4341 5554 8.1474 1.~~741141~~755800 Totals 85 ~~841~~840,~~530~~656,~~458~~189.0545 100.00 9089 7.~~5291~~5289 1.~~623137~~613117

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 4743 ~~446~~427,~~141~~743,~~167~~071.7203 5350.0288 ~~109~~108 7.~~2926~~2870 1.~~600374~~579047 13 to 24 months 1721 ~~144~~162,~~396~~392,~~123~~217.9025 1719.1632 102 7.~~5946~~5759 1.~~444481~~444494 25 to 36 months 3 36,~~429~~332,~~670~~742.2562 4.3332 8180 8.0490 1.~~376065~~379491 37 to 48 months 98 3427,~~995~~226,~~608~~211.7245 43.1624 7980 7.~~0718~~0922 1.~~579404~~604814 49 months and greater 910 ~~179~~186,~~567~~961,~~887~~947.4610 2122.3424 3435 8.~~0474~~0042 1.~~882002~~884140 Totals 85 ~~841~~840,~~530~~656,~~458~~189.0545 100.00 9089 7.~~5291~~5289 1.~~623137~~613117

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 14 207,~~437~~014,~~913~~471.8685 24.6563 3635 7.9643 1.~~852587~~869310 61 to 120 months 70 ~~630~~629,~~207~~767,~~732~~459.9084 74.8991 ~~107~~106 7.3879 1.~~548802~~530029 121 months and greater 1 3,~~884~~874,~~811~~257.2976 0.46 ~~135~~134 7.1900 1.430000 Totals 85 ~~841~~840,~~530~~656,~~458~~189.0545 100.00 9089 7.~~5291~~5289 1.~~623137~~613117

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 2 58,~~291~~230,~~556~~447.5025 6.93 1918 8.0841 2.~~222314~~279009 120 months or less 1 7,~~065~~005,~~022~~003.5500 0.8483 2726 8.0700 1.090000 121 to 180 months 1 4,~~773~~756,~~113~~464.8399 0.57 4948 7.0000 2.110000 181 to 240 months 9 128,~~361~~081,~~142~~097.2509 15.2524 4645 7.~~9881~~9882 1.~~718965~~719794 241 to 300 months 9 63,~~816~~739,~~845~~093.7353 7.58 9695 7.7567 1.~~507953~~500133 301 months and greater 63 ~~579~~578,~~222~~844,~~777~~083.1959 68.8386 ~~107~~106 7.3442 1.~~556782~~537215 Totals 85 ~~841~~840,~~530~~656,~~458~~189.0545 100.00 9089 7.~~5291~~5289 1.~~623137~~613117

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 8463 ~~711~~457,~~910~~381,~~356~~074.5821 8454.6041 8588 7.~~6268~~5622 1.~~610963~~560850 1 year or less 122 ~~129~~383,~~620~~275,~~101~~115.4724 1545.4059 ~~116~~89 67.~~9925~~4892 1.~~690000~~675490 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 85 ~~841~~840,~~530~~656,~~458~~189.0545 100.00 9089 7.~~5291~~5289 1.~~623137~~613117 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrower 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 991084133 1 RT Schaumburg IL 780,~~985~~484.3304 83,~~253~~754.2150 6.993% 991084134 2 OF McLean VA 162,~~490~~390.3423 15,~~605~~705.0819 7.450% 991084135 3 IN Frederick MD 112,~~534~~468.6069 10,~~125~~191.7364 7.560% 991084136 4 OF Hunt Valley MD 95,~~564~~508.0810 8,~~598~~654.7472 7.560% 991084137 5 OF Gaithersburg MD 41,~~139~~115.6679 3,~~652~~676.4532 7.590% 991084137 6 IN Linthicum Heights MD 33,~~041~~022.3013 2,~~933~~952.4764 7.590% 991084139 7 MU Alameda CA ~~375~~374,~~128~~213.9069 ~~141~~142,~~709~~624.4970 7.750% 991084141 8 RT Albuquerque NM 373,~~426~~015.7375 6061,~~698~~109.2725 8.125% 991084142 9 RT Houston TX 198,~~584~~474.0320 1617,~~916~~026.3316 7.540% 991084142 10 RT Fort Smith AR 38,~~811~~789.2175 3,~~306~~327.1258 7.540% 991084142 11 RT Vicksburg MS 13,~~260~~253.5016 1,~~129~~136.5993 7.540% 991084145 12 MF Las Vegas NV 70,~~910~~772.6238 20,~~417~~555.6993 8.125% 991084145 13 MF Littleton CO 6665,~~119~~990.3646 19,~~038~~167.1202 8.125% 991084145 14 MF Las Vegas NV 60,~~369~~252.8717 17,~~382~~500.6333 8.125% 991084145 15 MF Las Vegas NV 47,~~912~~819.5817 13,~~795~~889.7415 8.125% 991084150 16 OF Encino CA ~~190~~189,~~047~~806.9413 36,~~135~~376.1596 8.030% 991084151 17 RT Lakewood CO 162,~~347~~231.9395 17,~~077~~193.9694 8.150% 991084152 18 MF Las Vegas NV 139,~~441~~180.7408 37,~~115~~377.5925 8.460% 991028686 19 OF Los Angeles CA 123,~~917~~842.2744 1112,~~970~~045.8164 7.260% 991084153 20 OF Chantilly VA 127,~~436~~369.8912 9,~~800~~868.4421 8.030% 991084104 21 OF Shelton CT 9897,~~034~~968.2095 10,~~855~~920.2146 6.980% 991084155 22 IN Wilmington MA 87,~~433~~380.7604 8,~~546~~599.1789 7.300% 991084156 23 IN Portsmouth NH 72,~~428~~386.5660 6,~~505~~547.3228 7.490% 991084106 24 RT Troy MI 63,~~790~~734.8451 9,~~614~~670.2053 7.030% 991033866 25 SS Davie FL 25,~~701~~676.3242 3,~~716~~741.7363 7.780% 991033865 26 SS Albuquerque NM 20,~~086~~067.8135 2,~~904~~924.8026 7.780% 991031883 27 SS Phoenix AZ 13,~~695~~682.5528 1,~~980~~993.5582 7.780% 991031883 28 SS Phoenix AZ 9,~~821~~811.1058 1,~~420~~429.2577 7.780% 991084158 29 OF Denver CO 64,~~582~~543.0608 6,~~110~~149.2826 7.410% 991084157 30 RT Altamonte Springs FL 67,~~726~~690.8513 5,~~488~~524.2294 7.770% 991084107 31 OF Denver CO 5655,~~043~~979.4096 11,~~245~~309.7620 6.770% 991033595 32 MU Tallahassee FL 64,~~182~~145.5194 5,~~670~~707.4805 7.490% 991032394 33 RT Laguna Hills CA 57,~~959~~925.1637 5,~~232~~266.3514 7.500% 991084159 34 OF Salt Lake City UT 53,~~468~~436.8883 5,~~139~~172.9601 7.240% 991031771 35 RT Woodland CA 53,~~346~~312.5154 5,~~396~~430.5451 7.310% 991084160 36 RT North Bend WA 58,~~078~~038.1957 5,~~763~~803.4608 8.250% 991084108 37 OT Chicago IL 55,~~200~~136.2233 9,~~729~~793.9079 7.880% 991084109 38 MF Las Vegas NV 45,~~162~~111.6372 8,~~726~~777.8778 7.000% 991031088 39 RT Mount Airy MD 40,~~683~~660.1816 3,~~477~~500.5961 7.690% 991031030 40 IN Woodbridge VA 10,~~372~~367.5909 ~~809~~815.5303 7.890% 991084161 41 IN Montgomery NY 47,~~913~~512.2128 5960,~~618~~019.6255 8.070% 991084110 42 IN Solana Beach CA 40,~~090~~065.13 4,~~031~~056.10 7.200% 991084162 43 IN Tampa FL 40,~~470~~427.2099 6,~~650~~692.6687 7.370% 991084111 44 OF San Mateo CA 34,~~765~~705.7348 10,~~554~~615.8207 6.850% 991084112 45 MF Madison WI 33,~~857~~827.7125 5,~~463~~494.7925 6.690% 991084113 46 OF Houston TX 33,~~573~~543.1813 5,~~342~~372.7176 6.750% 991084114 47 MF Ridgefield NJ 40,~~111~~039.1541 10,~~595~~667.8559 8.125% 991084165 48 MH Wichita KS 38,~~164~~142.43 3,~~370~~392.44 7.580% 991084115 49 OF Baton Rouge LA 30,~~849~~814.0891 5,~~941~~975.6279 6.900% 991084166 50 OF Grapevine TX 33,~~273~~253.8812 3,~~324~~345.8864 7.250% 991084168 51 OF Edgewater NJ 35,~~993~~977.7012 2,~~377~~393.0361 8.100% 991084169 52 OF Beavercreek OH 32,~~619~~599.3561 3,~~106~~125.1791 7.380% 991031838 53 OF Torrance CA 32,~~512~~493.5346 2,~~972~~992.9603 7.450% 991033214 54 OF Arlington TX 31,~~911~~893.3412 2,~~844~~862.1941 7.440% 991034940 55 OF Anaheim Hills CA 32,~~676~~659.6204 2,~~677~~695.6826 7.625% 991084171 56 OF Matteson IL 29,~~649~~629.6182 3,~~282~~302.8665 7.000% 991084116 57 MF Larkspur CA 27,~~939~~843.7216 16,~~552~~648.2884 7.000% 991084117 58 RT Lombard IL 29,~~226~~201.5518 4,~~173~~198.3673 7.060% 991084118 59 OF Beverly Hills CA 32,~~981~~928.6521 7,~~656~~709.2266 8.375% 991084119 60 IN San Diego CA 28,~~078~~061.5100 2,~~823~~840.3283 7.200% 991084120 61 IN Bakersfield CA 26,~~530~~509.5002 3,~~544~~566.9745 7.270% 991029728 62 OF Sherman Oaks CA 28,~~220~~204.4939 2,~~463~~479.5161 7.590% 991084172 63 RT Austin TX 27,~~647~~620.4557 4,~~157~~184.1503 7.510% 991084173 64 MF Springfield IL 24,~~879~~862.1265 2,~~730~~747.9340 7.000% 991084121 65 OF Santa Barbara CA 26,~~684~~669.3633 2,~~292~~307.8992 7.610% 991031914 66 MF Ames IA 27,~~196~~181.0515 2,~~226~~241.3626 7.770% 991084122 67 RT Williston VT 23,~~339~~276.3549 10,~~490~~553.6753 7.190% 991084123 68 IN San Diego CA 24,~~239~~224.1100 2,~~437~~452.2738 7.200% 991084174 69 RT Geneva IL 24,~~907~~893.1459 2,~~073~~087.9348 7.590% 991084124 70 RT North Riverside IL 23,~~870~~851.5537 3,~~025~~045.9210 7.360% 991033152 71 OF Hampton VA 23,~~226~~211.1075 2,~~304~~319.6601 7.230% 991034877 72 OF Montclair CA 24,~~133~~120.0432 1,~~915~~927.1991 7.710% 991084125 73 OF Whittier CA 20,336.00 0.00 7.380% 991084126 74 RT Calumet City IL 17,~~776~~760.0764 2,~~538~~553.3174 7.060% 991084127 75 OF Framingham MA 18,~~031~~016.1813 2,~~413~~428.7681 7.240% 991084128 76 MF Wyoming MI 15,~~757~~747.9496 1,~~602~~612.9896 7.230% 991084129 77 OF Newport Beach CA 15,~~592~~583.7419 1,~~511~~520.3085 7.340% 991084130 78 MF Wyoming MI 14,~~213~~204.04 1,~~445~~454.83 7.230% 991084176 79 MF Dallas TX 13,~~643~~635.7412 1,~~379~~387.0668 7.260% 991084131 80 OF Beverly Hills CA 12,~~289~~278.5783 1,~~766~~777.5125 7.060% 991084177 81 RT Crestwood IL 12,~~060~~053.7577 1,~~094~~101.4745 7.400% 991084178 82 MF Irving TX 9,~~367~~361.4865 ~~926~~932.2811 7.310% 991084179 83 IN Eagan MN 7,~~191~~187.3415 ~~651~~655.7392 7.470% 991084180 84 RT Hartford CT 7,~~272~~268.3047 ~~527~~531.2912 8.440% 991084132 85 RT Ferguson MO 5,~~476~~471.3256 ~~781~~786.9874 7.060% Totals 5,~~391~~386,~~809~~200.2187 ~~868~~874,~~660~~268.2963

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 991084133 N/A 04/01/2012 N 129,~~703~~620,~~354~~101.6850 129,~~620~~536,~~101~~347.4700 0809/01/2002 991084134 04/01/2011 04/01/2031 N 25,~~328~~313,~~651~~046.6961 25,~~313~~297,~~046~~341.6142 08/01/2002 991084135 06/01/2011 06/01/2031 N 17,~~286~~276,~~421~~295.6491 17,~~276~~266,~~295~~104.9127 0809/01/2002 991084136 06/01/2011 06/01/2031 N 14,~~679~~670,~~582~~983.3662 14,~~670~~662,~~983~~328.6290 0809/01/2002 991084137 06/01/2011 06/01/2031 N 6,~~294~~290,~~478~~825.2782 6,~~290~~287,~~825~~149.8250 08/01/2002 991084137 06/01/2011 06/01/2031 N 5,~~055~~052,~~407~~474.6922 5,~~052~~049,~~474~~521.2258 08/01/2002 991084139 N/A 04/01/2007 N 5857,~~084~~942,~~474~~765.9041 57,~~942~~800,~~765~~140.4171 0809/01/2002 991084141 N/A 10/01/2003 N 55,~~152~~091,~~254~~556.7750 55,~~091~~030,~~556~~447.5025 0809/01/2002 991084142 N/A 02/01/2012 N 30,~~585~~568,~~373~~457.5219 30,~~568~~551,~~457~~431.1903 0809/01/2002 991084142 N/A 02/01/2012 N 5,~~977~~974,~~597~~291.4533 5,~~974~~970,~~291~~963.3375 0809/01/2002 991084142 N/A 02/01/2012 N 2,~~042~~041,~~345~~216.7819 2,~~041~~040,~~216~~079.1926 0809/01/2002 991084145 N/A 01/01/2006 N 10,~~472~~452,~~953~~535.4172 10,~~452~~431,~~535~~979.7279 0809/01/2002 991084145 N/A 01/01/2006 N 9,~~765~~746,~~321~~283.3018 9,~~746~~727,~~283~~116.1816 0809/01/2002 991084145 N/A 01/01/2006 N 8,~~916~~898,~~164~~782.9027 8,~~898~~881,~~782~~281.2794 0809/01/2002 991084145 N/A 01/01/2006 N 7,~~076~~062,~~320~~524.0026 7,~~062~~048,~~524~~635.2611 0809/01/2002 991084150 N/A 06/01/2010 N 28,~~400~~364,~~688~~552.1499 28,~~364~~328,~~552~~176.9903 0809/01/2002 991084151 N/A 10/01/2011 N 23,~~903~~886,~~990~~912.3640 23,~~886~~869,~~912~~718.4046 0809/01/2002 991084152 N/A 01/01/2003 N 19,~~778~~741,~~970~~855.8425 19,~~741~~704,~~855~~478.2500 0809/01/2002 991028686 N/A 02/01/2012 N 19,~~821~~809,~~477~~507.9918 19,~~809~~797,~~507~~461.1854 0809/01/2002 991084153 12/01/2010 12/01/2030 N 18,~~429~~419,~~791~~990.1167 18,~~419~~410,~~990~~122.6746 0809/01/2002 991084104 N/A 12/01/2011 N 16,~~310~~299,~~339~~483.0584 16,~~299~~288,~~483~~563.8438 0809/01/2002 991084155 N/A 10/01/2011 N 13,~~909~~900,~~038~~492.7659 13,~~900~~891,~~492~~892.5970 0809/01/2002 991084156 10/01/2011 10/01/2031 N 11,~~229~~223,~~717~~212.8149 11,~~223~~216,~~212~~665.4921 08/01/2002 991084106 N/A 07/01/2008 N 10,~~888~~879,~~905~~291.2606 10,~~879~~869,~~291~~620.0653 0809/01/2002 991033866 N/A 07/01/2011 N 3,~~836~~832,~~335~~619.7906 3,~~832~~828,~~619~~877.0643 0809/01/2002 991033865 N/A 07/01/2011 N 2,~~998~~995,~~279~~374.5373 2,~~995~~992,~~374~~450.7347 0809/01/2002 991031883 N/A 07/01/2011 N 2,~~044~~042,~~281~~301.9843 2,~~042~~040,~~301~~307.4361 0809/01/2002 991031883 N/A 07/01/2011 N 1,~~465~~464,~~957~~536.2297 1,~~464~~463,~~536~~107.9720 0809/01/2002 991084158 N/A 08/01/2011 N 10,~~121~~115,~~258~~148.6335 10,~~115~~108,~~148~~999.3509 0809/01/2002 991084157 N/A 07/01/2011 N 10,~~122~~116,~~334~~846.5735 10,~~116~~111,~~846~~321.3541 0809/01/2002 991084107 N/A 01/01/2009 N 9,~~933~~922,~~838~~592.0125 9,~~922~~911,~~592~~283.2505 0809/01/2002 991033595 N/A 12/01/2011 N 9,~~951~~945,~~205~~534.3890 9,~~945~~939,~~534~~827.9085 0809/01/2002 991032394 N/A 09/01/2011 N 8,~~974~~969,~~321~~089.3904 8,~~969~~963,~~089~~822.0490 0809/01/2002 991084159 N/A 03/01/2012 N 8,~~576~~571,~~365~~225.6468 8,~~571~~566,~~225~~053.6867 0809/01/2002 991031771 N/A 05/01/2011 N 8,~~474~~469,~~800~~403.0854 8,~~469~~463,~~403~~973.5403 0809/01/2002 991084160 N/A 11/01/2011 N 8,~~447~~441,~~737~~973.2478 8,~~441~~436,~~973~~170.7870 0809/01/2002 991084108 N/A 09/01/2011 N 8,~~406~~396,~~124~~394.7585 8,~~396~~386,~~394~~601.8506 0809/01/2002 991084109 N/A 08/01/2008 N 7,~~742~~733,~~165~~438.1730 7,~~733~~724,~~438~~660.3052 0809/01/2002 991031088 N/A 05/01/2011 N 6,~~143~~140,~~691~~213.4889 6,~~140~~136,~~213~~713.8928 0809/01/2002 991031030 N/A 05/01/2011 N 1,~~526~~525,~~689~~880.9542 1,525,~~880~~065.4239 0809/01/2002 991084161 N/A 11/01/2004 N 7,~~124~~065,~~641~~022.1755 7,~~065~~005,~~022~~003.5500 0809/01/2002 991084110 N/A 12/01/2011 N 6,~~466~~462,~~149~~118.2515 6,~~462~~458,~~118~~062.1505 0809/01/2002 991084162 N/A 09/01/2011 N 6,~~376~~370,~~885~~235.9630 6,~~370~~363,~~235~~542.3043 0809/01/2002 991084111 N/A 11/01/2005 N 6,~~090~~079,~~346~~792.8806 6,~~079~~069,~~792~~176.0699 0809/01/2002 991084112 N/A 02/01/2012 N 6,~~073~~067,~~132~~668.0829 6,~~067~~062,~~668~~174.2904 0809/01/2002 991084113 N/A 01/01/2009 N 5,~~968~~963,~~565~~222.5079 5,~~963~~957,~~222~~850.7903 0809/01/2002 991084114 N/A 11/01/2006 N 5,~~924~~913,~~108~~512.3247 5,~~913~~902,~~512~~844.4788 0809/01/2002 991084165 N/A 07/01/2011 N 5,~~846~~843,~~963~~593.8743 5,~~843~~840,~~593~~200.4399 0809/01/2002 991084115 N/A 01/01/2010 N 5,~~365~~359,~~056~~115.8523 5,~~359~~353,~~115~~139.2344 0809/01/2002 991084166 N/A 10/01/2011 N 5,~~329~~326,~~743~~418.0618 5,~~326~~323,~~418~~072.1854 0809/01/2002 991084168 N/A 01/01/2012 N 5,~~160~~158,~~387~~010.1815 5,~~158~~155,~~010~~616.1554 0809/01/2002 991084169 N/A 09/01/2011 N 5,~~132~~129,~~863~~757.2407 5,~~129~~126,~~757~~631.0716 0809/01/2002 991031838 N/A 10/01/2011 N 5,~~067~~065,~~985~~012.1923 5,~~065~~062,~~012~~020.2320 0809/01/2002 991033214 N/A 02/01/2007 N 4,~~980~~978,~~958~~114.2607 4,~~978~~975,~~114~~251.0766 0809/01/2002 991034940 N/A 02/01/2007 N 4,~~976~~973,~~661~~983.5789 4,~~973~~971,~~983~~288.8963 0809/01/2002 991084171 N/A 11/01/2011 N 4,~~918~~915,~~828~~545.5367 4,~~915~~912,~~545~~243.6702 0809/01/2002 991084116 N/A 09/01/2006 N 4,~~789~~773,~~666~~113.1183 4,~~773~~756,~~113~~464.8399 0809/01/2002 991084117 N/A 11/01/2009 N 4,~~807~~803,~~438~~265.3802 4,~~803~~799,~~265~~066.0229 0809/01/2002 991084118 N/A 07/01/2007 N 4,~~725~~718,~~728~~072.6240 4,~~718~~710,~~072~~362.4074 0809/01/2002 991084119 N/A 12/01/2011 N 4,~~528~~525,~~791~~968.4614 4,~~525~~523,~~968~~127.1431 0809/01/2002 991084120 N/A 01/01/2012 N 4,~~379~~375,~~173~~629.9700 4,~~375~~372,~~629~~062.0055 0809/01/2002 991029728 N/A 08/01/2011 N 4,~~317~~315,~~810~~346.2473 4,~~315~~312,~~346~~867.7312 0809/01/2002 991084172 N/A 02/01/2012 N 4,~~275~~271,~~195~~038.4934 4,~~271~~266,~~038~~854.3431 0809/01/2002 991084173 N/A 12/01/2011 N 4,~~127~~124,~~410~~679.8087 4,~~124~~121,~~679~~932.8747 0809/01/2002 991084121 N/A 09/01/2011 N 4,~~072~~069,~~048~~755.2031 4,~~069~~067,~~755~~447.3139 0809/01/2002 991031914 N/A 06/01/2011 N 4,~~064~~062,~~672~~446.5317 4,~~062~~060,~~446~~204.1791 0809/01/2002 991084122 N/A 11/01/2013 N 3,~~895~~884,~~301~~811.9629 3,~~884~~874,~~811~~257.2976 0809/01/2002 991084123 N/A 12/01/2011 N 3,~~909~~907,~~533~~096.2700 3,~~907~~904,~~096~~643.0062 0809/01/2002 991084174 N/A 02/01/2012 N 3,~~810~~808,~~859~~785.2128 3,~~808~~806,~~785~~697.2880 0809/01/2002 991084124 N/A 11/01/2010 N 3,~~766~~763,~~390~~364.6371 3,~~763~~760,~~364~~319.7161 0809/01/2002 991033152 N/A 12/01/2011 N 3,~~730~~728,~~600~~296.7206 3,~~728~~725,~~296~~977.0605 0809/01/2002 991034877 N/A 01/01/2012 N 3,~~634~~633,~~949~~034.6849 3,~~633~~631,~~034~~106.4958 0809/01/2002 991084125 N/A 10/01/2011 N 3,200,000.00 3,200,000.00 0809/01/2002 991084126 N/A 11/01/2008 N 2,~~923~~921,~~962~~424.7443 2,~~921~~918,~~424~~870.4369 0809/01/2002 991084127 N/A 10/01/2008 N 2,~~892~~889,~~187~~773.1943 2,~~889~~887,~~773~~344.4362 0809/01/2002 991084128 N/A 09/01/2011 N 2,~~531~~529,~~056~~453.5355 2,~~529~~527,~~453~~840.5559 0809/01/2002 991084129 N/A 09/01/2011 N 2,~~466~~465,~~988~~477.5323 2,~~465~~463,~~477~~956.2338 0809/01/2002 991084130 N/A 09/01/2011 N 2,~~282~~281,~~913~~467.7491 2,~~281~~280,~~467~~013.91 08 09/01/2002 991084176 N/A 08/01/2011 N 2,~~182~~181,~~416~~037.9387 2,~~181~~179,~~037~~650.8719 0809/01/2002 991084131 N/A 10/01/2008 N 2,~~021~~019,~~495~~728.4089 2,~~019~~017,~~728~~951.8964 0809/01/2002 991084177 N/A 02/01/2012 N 1,~~892~~891,~~706~~612.7629 1,~~891~~890,~~612~~510.2984 0809/01/2002 991084178 N/A 08/01/2011 N 1,~~488~~487,~~148~~222.8658 1,~~487~~486,~~222~~290.5847 0809/01/2002 991084179 N/A 10/01/2011 N 1,117,~~970~~318.4269 1,~~117~~116,~~318~~662.6977 0809/01/2002 991084180 N/A 10/01/2009 N 1,000,~~622~~094.0071 1999,~~000,094~~563.7159 0809/01/2002 991084132 N/A 11/01/2008 N 900,~~792~~010.5759 ~~900~~899,~~010~~223.5985 0809/01/2002 Totals ~~842~~841,~~399~~530,~~118~~458.3408 ~~841~~840,~~530~~656,~~458~~189.0545

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 7.528929% 7.450696% 89 08/15/2002 7.529061% 7.450832% 90 07/15/2002 7.529193% 7.450967% 91 06/17/2002 7.529301% 7.451078% 92 05/15/2002 7.529430% 7.451211% 93 04/15/2002 7.529536% 7.451320% 94 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) No991084134 ~~Delinquent~~2 ~~Loans~~0 ~~this~~08/01/2002 ~~Period~~177,005.55 177,005.55 A 991084137 5 0 08/01/2002 44,521.26 44,521.26 A 991084137 6 0 08/01/2002 35,757.24 35,757.24 A 991084156 23 0 08/01/2002 78,450.66 78,450.66 B Totals 4 335,734.71 335,734.71

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances No991084134 ~~Delinquent~~25,313,046.61 ~~Loans~~0.00 ~~this~~991084137 ~~Period~~6,290,825.82 0.00 991084137 5,052,474.22 0.00 991084156 11,223,212.49 0.00 Totals 47,879,559.14 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = A (3 loans) 257,284.05 257,284.05 36,656,346.65 0.00 Total for Status Code = B (1 loan) 78,450.66 78,450.66 11,223,212.49 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.

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 · MORGAN STANLEY DEAN WITTER CAP I INC DEP SERIES 2002-HQ