8-K 1 mdc02hq.txt OCTOBER 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 : October 15, 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 October 15, 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 October 15, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. 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: October 15, 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 October 15, 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: 10/15/2002 Record Date: 09/30/2002 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 ~~145~~144,~~585~~711,~~353~~085.7515 ~~874~~20,~~268~~652,283.6052 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 76.~~000702~~850696% 7,402,000.00 7,402,000.00 0.00 E 61746WNE6 7.~~270702~~120696% 10,574,000.00 10,574,000.00 0.00 F 61746WNF3 7.~~340702~~190696% 8,460,000.00 8,460,000.00 0.00 G 61746WNG1 7.~~600702~~450696% 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 ~~841~~840,~~530~~656,~~457~~189.7515 ~~874~~20,~~268~~652,283.6052

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses Level(1) A-1 61746WMT4 ~~556~~553,~~863~~519.9890 0.00 0.00 121,~~431~~205,~~132~~803.5842 ~~144~~124,~~711~~058,~~085~~801.1563 18.1157% A-2 61746WMU1 913,500.00 0.00 0.00 913,500.00 180,000,000.00 18.1157% A-3 61746WMV9 1,972,931.45 0.00 0.00 1,972,931.45 363,674,000.00 18.1157% B 61746WMW7 181,388.20 0.00 0.00 181,388.20 32,781,000.00 14.2157% C 61746WMX5 166,545.00 0.00 0.00 166,545.00 29,608,000.00 10.6996% D 61746WND8 4342,~~182~~257.6637 0.00 0.00 4342,~~182~~257.6637 7,402,000.00 910.8106% E 61746WNE6 6462,~~067~~745.0020 0.00 0.00 6462,~~067~~745.0020 10,574,000.00 8.5577% F 61746WNF3 5150,~~751~~694.9540 0.00 0.00 5150,~~751~~694.9540 8,460,000.00 7.5574% G 61746WNG1 5352,~~578~~521.6119 0.00 0.00 5352,~~578~~521.6119 8,459,000.00 6.5471% H 61746WNH9 75,130.30 0.00 0.00 75,130.30 14,804,000.00 4.7890% J 61746WNJ5 32,200.88 0.00 0.00 32,200.88 6,345,000.00 4.0313% K 61746WNK2 32,195.80 0.00 0.00 32,195.80 6,344,000.00 3.2735% L 61746WNL0 42,934.50 0.00 0.00 42,934.50 8,460,000.00 2.2632% M 61746WNM8 32,195.80 0.00 0.00 32,195.80 6,344,000.00 1.5155% N 61746WNN6 10,733.63 0.00 0.00 10,733.63 2,115,000.00 1.2629% 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,~~282~~275,~~868~~162.4127 0.00 0.00 524,~~157~~927,~~137~~445.0179 ~~840~~820,~~656~~003,~~189~~905.1563

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WNB2 0.~~686103~~643586% 845,945,104.00 ~~841~~840,~~530~~656,~~457~~189.7515 X-2 61746WNC0 10.~~118361~~974889% 607,499,000.00 607,499,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WNB2 ~~481~~450,~~147~~862.3128 0.00 ~~481~~450,~~147~~862.3128 ~~840~~820,~~656~~003,~~189~~905.1563 X-2 61746WNC0 ~~566~~493,~~169~~536.3157 0.00 ~~566~~493,~~169~~536.3157 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 ~~970~~964.~~56902500~~74056767 5137.~~82845733~~68189013 3.~~71242653~~69013267 0.00000000 0.00000000 ~~964~~827.~~74056767~~05867753 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.~~83391786~~70891246 0.00000000 0.00000000 1,000.00000000 E 61746WNE6 1,000.00000000 0.00000000 65.~~05891810~~93391337 0.00000000 0.00000000 1,000.00000000 F 61746WNF3 1,000.00000000 0.00000000 65.~~11725177~~99224586 0.00000000 0.00000000 1,000.00000000 G 61746WNG1 1,000.00000000 0.00000000 6.~~33391772~~20891240 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 ~~994~~993.~~78140339~~74792191 0.~~56876895~~53296872 0.00000000 ~~993~~969.~~74792191~~33465511 X-2 61746WNC0 1,000.00000000 0.~~93196748~~81240721 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~335,734~~0.7100 Servicing Advances Outstanding 033,776.0087 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 5452,~~083~~914.3467 Less Delinquent Servicing Fees ~~2,061~~0.4800 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 02,061.0048 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5254,~~021~~976.8615

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 ~~556~~553,~~863~~519.9890 0.00 0.00 0.00 ~~556~~553,~~863~~519.9890 0.00 ~~556~~553,~~863~~519.9890 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 ~~481~~450,~~147~~862.3128 0.00 0.00 0.00 ~~481~~450,~~147~~862.3128 0.00 ~~481~~450,~~147~~862.3128 0.00 X-2 ~~566~~493,~~169~~536.3157 0.00 0.00 0.00 ~~566~~493,~~169~~536.3157 0.00 ~~566~~493,~~169~~536.3157 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 4342,~~182~~257.6637 0.00 0.00 0.00 4342,~~182~~257.6637 0.00 4342,~~182~~257.6637 0.00 E 6462,~~067~~745.0020 0.00 0.00 0.00 6462,~~067~~745.0020 0.00 6462,~~067~~745.0020 0.00 F 5150,~~751~~694.9540 0.00 0.00 0.00 5150,~~751~~694.9540 0.00 5150,~~751~~694.9540 0.00 G 5352,~~578~~521.6119 0.00 0.00 0.00 5352,~~578~~521.6119 0.00 5352,~~578~~521.6119 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,~~330~~219,~~185~~561.0312 0.00 0.00 0.00 5,~~330~~219,~~185~~561.0312 0.00 5,~~330~~219,~~185~~561.0312 0.00

Other Required Information Available Distribution Amount (1) 625,~~204~~871,~~453~~844.6364 Principal Distribution Amount ~~874~~20,~~268~~652,283.6349 (a) Principal portion of Scheduled Payments ~~874~~985,~~268~~446.6325 and any Assumed Scheduled Payments (b) Principal Prepayments 019,666,837.0024 (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~~84 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~840~~820,~~685~~003,~~070~~905.8891 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~840~~820,~~656~~003,~~189~~905.4591 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 5254,~~021~~976.8615 Servicing Fee paid 5254,~~021~~976.8615 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~932~~891.5048 (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 2 1,~~898~~897,~~787~~050.4424 0.23 8079 7.~~7865~~7866 1.~~466829~~465504 1,000,001 to 2,000,000 5 7,~~481~~475,~~636~~097.6763 0.8991 ~~108~~107 7.5668 1.~~491439~~490892 2,000,001 to 3,000,000 10 24,~~348~~324,~~464~~582.5392 2.90 97 96 7.3502 1.~~559928~~560171 3,000,001 to 4,000,000 8 29,~~731~~700,~~879~~883.8540 3.5462 ~~112~~111 7.4290 1.~~573194~~573002 4,000,001 to 5,000,000 13 58,~~849~~781,~~173~~807.3967 7.0017 8988 7.4159 1.~~669775~~707690 5,000,001 to 6,000,000 10 54,~~741~~690,~~861~~163.1120 6.5167 9796 7.4646 1.~~599000~~589490 6,000,001 to 7,000,000 67 3744,~~376~~281,~~818~~926.2905 45.4540 9785 7.~~2354~~3664 1.~~547771~~482224 7,000,001 to 8,000,000 32 2114,~~778~~750,~~298~~483.6346 21.5980 4655 7.~~7083~~5365 1.~~426071~~585382 8,000,001 to 9,000,000 6 51,~~697~~643,~~903~~305.3044 6.1530 9796 7.~~7172~~7171 1.~~540988~~541496 9,000,001 to 10,000,000 3 29,~~578~~539,~~227~~745.0636 3.5260 7675 7.~~4576~~4574 1.~~703722~~702756 10,000,001 to 15,000,000 7 81,~~292~~214,~~807~~187.6355 9.6790 9493 7.~~5150~~5149 1.~~458413~~462129 15,000,001 to 20,000,000 54 9171,~~466~~704,~~729~~067.6514 108.8874 85106 7.~~6803~~4662 1.~~493305~~428737 20,000,001 to 30,000,000 3 77,~~495~~420,~~235~~263.9172 9.2244 ~~101~~100 7.8776 1.~~517631~~518523 30,000,001 to 40,000,000 1 30,~~551~~527,~~431~~895.0349 3.6372 ~~113~~112 7.5400 1.~~200000~~198600 40,000,001 to 90,000,000 2 112,~~830~~625,~~587~~519.9614 13.4273 3534 7.~~9329~~9330 1.~~987759~~959067 90,000,000 and greater 1 129,~~536~~426,~~347~~927.0050 15.4178 ~~115~~114 6.9925 1.~~690000~~630800 Totals 8584 ~~840~~820,~~656~~003,~~189~~905.4591 100.00 8990 7.~~5289~~5065 1.~~613117~~599859

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 2 3,~~503~~499,~~414~~211.8116 0.4243 ~~106~~105 7.7800 1.~~337586~~340090 Arkansas 1 5,~~970~~966,~~963~~363.7598 0.7173 ~~113~~112 7.5400 1.510000 California 20 187,~~874~~590,~~112~~976.4056 22.3588 8382 7.5837 1.~~586572~~598833 Colorado 4 53,~~617~~560,~~116~~866.7697 6.3853 9089 7.7508 1.~~491474~~491438 Connecticut 2 17,~~288~~273,~~126~~213.9737 2.0611 ~~109~~108 7.0644 1.~~579593~~579447 Florida 4 30,~~243~~215,~~569~~380.1270 3.6068 ~~108~~107 7.5951 1.~~655354~~655503 Illinois 9 ~~164~~163,~~132~~988,~~588~~926.7896 1920.5200 ~~112~~111 7.0684 1.~~662262~~615650 Iowa 1 4,~~060~~057,~~204~~072.9133 0.4849 ~~105~~104 7.7700 1.320000 Kansas 1 5,~~840~~835,~~200~~556.9972 0.6971 ~~106~~105 7.5800 1.~~600000~~495100 Louisiana 1 5,~~353~~347,~~139~~129.4429 0.6465 8887 6.9000 1.470000 Maryland 5 49,~~401~~362,~~817~~246.5340 56.8802 ~~105~~104 7.5830 1.~~385229~~393140 Massachusetts 2 16,~~779~~764,~~237~~741.3277 2.0004 ~~103~~102 7.2897 1.~~366461~~365045 Michigan 3 15,~~677~~663,~~474~~694.2055 1.8691 8281 7.0913 1.~~523576~~523577 Minnesota 1 1,~~116~~115,~~662~~770.7793 0.1314 ~~109~~108 7.4700 1.~~590000~~586300 Mississippi 1 2,~~040~~038,~~079~~507.2667 0.2425 ~~113~~112 7.5400 1.510000 Missouri 1 ~~899~~898,~~223~~255.8598 0.11 7473 7.0600 1.530000 Nevada 54 5334,~~791~~025,~~035~~431.3626 64.4015 3146 87.~~0862~~8699 1.~~710839~~647523 New Hampshire 1 11,~~216~~207,~~665~~742.2102 1.3337 ~~109~~108 7.4900 1.320000 New Jersey 2 11,~~058~~044,~~461~~151.4228 1.3235 7978 8.1133 1.~~715406~~715454 New Mexico 2 5857,~~022~~957,~~897~~784.7215 67.9007 1817 8.1072 2.~~244099~~187904 New York 1 76,~~005~~944,~~003~~579.0082 0.8385 2625 8.0700 1.090000 Ohio 1 5,~~126~~122,~~631~~434.1642 0.6162 ~~108~~107 7.3800 1.560000 Texas 7 54,~~740~~694,~~400~~937.2332 6.5167 ~~103~~102 7.3970 1.~~473271~~472476 Utah 1 8,~~566~~559,~~053~~126.6769 1.0204 ~~114~~113 7.2400 1.~~630000~~632500 Vermont 1 3,~~874~~863,~~257~~641.7600 0.4647 ~~134~~133 7.1900 1.430000 Virginia 4 48,~~958~~919,~~506~~185.3273 5.8297 ~~102~~101 7.6651 1.~~546298~~588195 Washington 1 8,~~436~~430,~~170~~327.7072 1.0003 ~~110~~109 8.2500 1.440000 Wisconsin 1 6,~~062~~056,~~174~~649.0416 0.7274 ~~113~~112 6.6900 1.720000 Totals 8584 ~~840~~820,~~656~~003,~~189~~905.4591 100.00 8990 7.~~5289~~5065 1.~~613117~~599859

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 3 54,~~822~~724,~~538~~695.3071 6.5267 9998 7.~~6140~~6136 1.~~179646~~175487 1.21 to 1.30 3 9,~~991~~980,~~117~~509.5180 1.1922 ~~108~~107 7.~~4582~~4581 1.~~283498~~286418 1.31 to 1.40 1011 6970,~~770~~707,~~354~~460.3369 8.3062 ~~102~~101 7.~~3776~~3926 1.~~348999~~349541 1.41 to 1.50 2320 ~~186~~162,~~607~~283,~~711~~825.7008 2219.2079 ~~100~~99 7.~~6747~~6319 1.~~461353~~466850 1.51 to 1.60 1516 87106,~~934~~697,~~293~~490.3612 1013.4601 ~~102~~100 7.~~3064~~4330 1.~~558511~~551809 1.61 to 1.70 16 ~~294~~293,~~348~~959,~~944~~080.3401 35.0185 9291 7.~~3967~~3965 1.~~676055~~650268 1.71 to 1.80 56 2326,~~162~~858,~~618~~566.7041 23.7628 9092 7.~~2379~~2366 1.~~739862~~749172 1.81 and greater 109 ~~114~~94,~~018~~792,~~611~~278.2109 1311.56 3541 7.~~9202~~8202 2.~~114314~~147739 Totals 8584 ~~840~~820,~~656~~003,~~189~~905.4591 100.00 8990 7.~~5289~~5065 1.~~613117~~599859

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 12 82,~~692~~567,~~352~~557.8890 910.8407 ~~101~~100 7.~~4620~~4616 1.~~362575~~360112 Mixed Use 2 67,~~739~~588,~~968~~610.5685 8.0624 6362 7.7118 1.~~746955~~746583 Mobile Home Park 1 5,~~840~~835,~~200~~556.9972 0.6971 ~~106~~105 7.5800 1.~~600000~~495100 Multi-Family 1514 9677,~~895~~063,~~567~~829.1441 119.5340 5264 7.~~8193~~6556 1.~~692103~~659510 Office 29 241,~~580~~357,~~782~~736.7780 2829.7443 9897 7.4619 1.~~558844~~579408 Other 1 8,~~386~~376,~~601~~742.0695 1.0002 ~~108~~107 7.8800 1.650000 Retail 21 ~~327~~326,~~195~~901,~~973~~516.3494 3839.9287 9493 7.~~4537~~4536 1.~~673262~~639817 Self Storage 4 10,~~324~~312,~~742~~354.7134 1.2326 ~~106~~105 7.7800 1.~~341737~~342519 Totals 8584 ~~840~~820,~~656~~003,~~189~~905.4591 100.00 8990 7.~~5289~~5065 1.~~613117~~599859

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) less than 7.000% 11 200,~~693~~497,~~834~~866.9340 2324.8745 ~~105~~104 6.9582 1.~~657943~~619799 7.001% to 7.500% 35 215,~~252~~063,~~007~~193.2973 2526.6123 ~~104~~103 7.3192 1.~~561235~~561804 7.501% to 8.000% 24 ~~211~~210,~~068~~796,~~830~~007.5818 25.1171 9291 7.6595 1.~~478983~~488330 8.001% or greater 1514 ~~213~~193,~~641~~646,~~516~~838.6560 2523.4162 5459 8.~~1474~~1157 1.~~755800~~742883 Totals 8584 ~~840~~820,~~656~~003,~~189~~905.4591 100.00 8990 7.~~5289~~5065 1.~~613117~~599859

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 4334 ~~427~~382,~~743~~491,~~071~~017.0313 5046.8865 108 7.~~2870~~2669 1.~~579047~~554031 13 to 24 months 2130 ~~162~~207,~~392~~137,~~217~~882.2549 1925.3226 ~~102~~101 7.~~5759~~5504 1.~~444494~~502730 25 to 36 months 3 36,~~332~~234,~~742~~929.6273 4.3242 8079 8.0490 1.~~379491~~379833 37 to 48 months 8 27,~~226~~186,~~211~~602.4546 3.2432 8079 7.0922 1.~~604814~~604856 49 months and greater 109 ~~186~~166,~~961~~953,~~947~~474.10 2220.2436 3538 87.~~0042~~9505 1.~~884140~~872298 Totals 8584 ~~840~~820,~~656~~003,~~189~~905.4591 100.00 8990 7.~~5289~~5065 1.~~613117~~599859

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 1413 ~~207~~186,~~014~~919,~~471~~308.8517 2422.6379 3537 7.~~9643~~9122 1.~~869310~~857373 61 to 120 months 70 629,~~767~~220,~~459~~956.84 74 76.9173 ~~106~~105 7.3879 1.~~530029~~524404 121 months and greater 1 3,~~874~~863,~~257~~641.7600 0.4647 ~~134~~133 7.1900 1.430000 Totals 8584 ~~840~~820,~~656~~003,~~189~~905.4591 100.00 8990 7.~~5289~~5065 1.~~613117~~599859

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,~~230~~168,~~447~~924.2524 67.9309 1817 8.~~0841~~0840 2.~~279009~~223054 120 months or less 1 76,~~005~~944,~~003~~579.0082 0.8385 2625 8.0700 1.090000 121 to 180 months 1 4,~~756~~739,~~464~~719.9904 0.5758 4847 7.0000 2.110000 181 to 240 months 98 ~~128~~108,~~081~~132,~~097~~359.0932 1513.2419 4552 7.~~9882~~9025 1.~~719794~~701529 241 to 300 months 9 63,~~739~~656,~~093~~411.5371 7.5876 9594 7.7567 1.~~500133~~500257 301 months and greater 63 578,~~844~~361,~~083~~911.5978 6870.8653 ~~106~~105 7.3442 1.~~537215~~531076 Totals 8584 ~~840~~820,~~656~~003,~~189~~905.4591 100.00 8990 7.~~5289~~5065 1.~~613117~~599859

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 6359 ~~457~~422,~~381~~717,~~074~~823.2157 5451.4155 8886 7.~~5622~~5424 1.~~560850~~569755 1 year or less 2225 ~~383~~397,~~275~~286,~~115~~082.2434 4548.5945 8994 7.~~4892~~4683 1.~~675490~~631889 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 8584 ~~840~~820,~~656~~003,~~189~~905.4591 100.00 8990 7.~~5289~~5065 1.~~613117~~599859 (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~~754,~~484~~819.0409 83109,~~754~~419.5045 6.993% 991084134 2 OF McLean VA ~~162~~157,~~390~~054.2333 1521,~~705~~041.1909 7.450% 991084135 3 IN Frederick MD ~~112~~108,~~468~~776.6946 1013,~~191~~883.6487 7.560% 991084136 4 OF Hunt Valley MD 9592,~~508~~372.1067 811,~~654~~790.7215 7.560% 991084137 5 OF Gaithersburg MD 4139,~~115~~766.7922 35,~~676~~025.3289 7.590% 991084137 6 IN Linthicum Heights MD 3331,~~022~~938.1322 24,~~952~~036.6455 7.590% 991084139 7 MU Alameda CA ~~374~~373,~~213~~292.6958 ~~142~~143,~~624~~545.7081 7.750% 991084141 8 RT Albuquerque NM ~~373~~372,~~015~~601.7599 61,~~109~~523.2501 8.125% 991084142 9 RT Houston TX ~~198~~191,~~474~~964.2082 1723,~~026~~535.1654 7.540% 991084142 10 RT Fort Smith AR 3837,~~789~~517.7556 34,~~327~~599.5877 7.540% 991084142 11 RT Vicksburg MS 1312,~~253~~818.1650 1,~~136~~571.9359 7.540% 991084145 12 MF Las Vegas NV 70,~~772~~633.3820 20,~~555~~695.9311 8.125% 991084145 13 MF Littleton CO 65,~~990~~860.4668 19,~~167~~296.0280 8.125% 991084145 14 MF Las Vegas NV 60,~~252~~133.1768 17,~~500~~618.3382 8.125% 991084145 15 MF Las Vegas NV 47,~~819~~725.1713 13,~~889~~983.1519 8.125% 991084150 16 OF Encino CA 189,~~806~~562.1371 36,~~376~~620.9638 8.030% 991084151 17 RT Lakewood CO 162,~~231~~115.9517 17,~~193~~310.9472 8.150% 991084152 18 MF Las Vegas NV ~~139~~138,~~180~~916.0857 3719,~~377~~704,478.2500 8.460% 991028686 19 OF Los Angeles CA ~~123~~119,~~842~~774.4464 1216,~~045~~113.6444 7.260% 991084153 20 OF Chantilly VA ~~127~~123,~~369~~194.1240 914,~~868~~042.2193 8.030% 991084104 21 OF Shelton CT 9794,~~968~~745.9514 1014,~~920~~144.4627 6.980% 991084155 22 IN Wilmington MA 8784,~~380~~509.0401 811,~~599~~470.8992 7.300% 991084156 23 IN Portsmouth NH 7270,~~386~~010.6069 68,~~547~~923.2819 7.490% 991084106 24 RT Troy MI 63,~~734~~677.5186 9,~~670~~727.5318 7.030% 991033866 25 SS Davie FL 2524,~~676~~823.4289 34,~~741~~594.6316 7.780% 991033865 26 SS Albuquerque NM 2019,~~067~~401.3505 23,~~924~~590.2656 7.780% 991031883 27 SS Phoenix AZ 13,~~682~~227.2899 12,~~993~~448.8211 7.780% 991031883 28 SS Phoenix AZ 9,~~811~~485.5881 1,~~429~~755.7754 7.780% 991084158 29 OF Denver CO 6462,~~543~~423.0807 68,~~149~~269.2627 7.410% 991084157 30 RT Altamonte Springs FL 6765,~~690~~470.1381 57,~~524~~744.9426 7.770% 991084107 31 OF Denver CO 55,~~979~~916.9616 11,~~309~~373.2000 6.770% 991033595 32 MU Tallahassee FL 6462,~~145~~041.9409 57,~~707~~811.0590 7.490% 991032394 33 RT Laguna Hills CA 5756,~~925~~023.3789 57,~~266~~167.1462 7.500% 991084159 34 OF Salt Lake City UT 5351,~~436~~681.8386 56,~~172~~926.0198 7.240% 991031771 35 RT Woodland CA 5351,~~312~~559.5470 57,~~430~~183.5135 7.310% 991084160 36 RT North Bend WA 5857,~~038~~998.5767 5,~~803~~842.0898 8.250% 991084108 37 OT Chicago IL 55,~~136~~072.3301 9,~~793~~858.7911 7.880% 991084109 38 MF Las Vegas NV 45,~~111~~060.7252 8,~~777~~828.7898 7.000% 991031088 39 RT Mount Airy MD 4039,~~660~~326.1610 34,~~500~~834.6167 7.690% 991031030 40 IN Woodbridge VA 10,~~367~~027.0930 ~~815~~1,154.0382 7.890% 991084161 41 IN Montgomery NY 47,~~512~~108.2865 60,~~019~~423.5518 8.070% 991084110 42 IN Solana Beach CA 4038,~~065~~748.1337 45,~~056~~372.1086 7.200% 991084162 43 IN Tampa FL 4039,~~427~~082.9976 68,~~692~~038.8710 7.370% 991084111 44 OF San Mateo CA 34,~~705~~644.4889 10,~~615~~675.0766 6.850% 991084112 45 MF Madison WI 33,~~827~~796.2562 5,~~494~~524.2588 6.690% 991084113 46 OF Houston TX 33,~~543~~512.1391 5,~~372~~402.7698 6.750% 991084114 47 MF Ridgefield NJ 4039,~~039~~967.4118 10,~~667~~739.5982 8.125% 991084165 48 MH Wichita KS 3836,~~142~~890.4360 34,~~392~~644.4427 7.580% 991084115 49 OF Baton Rouge LA 30,~~814~~780.9155 56,~~975~~010.7915 6.900% 991084166 50 OF Grapevine TX 3332,~~253~~160.1223 34,~~345~~438.6453 7.250% 991084168 51 OF Edgewater NJ 3534,~~977~~800.1241 23,~~393~~570.6132 8.100% 991084169 52 OF Beavercreek OH 3231,~~599~~528.6178 34,~~125~~196.9174 7.380% 991031838 53 OF Torrance CA 3231,~~493~~426.4671 24,~~992~~058.0378 7.450% 991033214 54 OF Arlington TX 3130,~~893~~846.1256 23,~~862~~908.4197 7.440% 991034940 55 OF Anaheim Hills CA 3231,~~659~~588.0440 23,~~695~~765.2690 7.625% 991084171 56 OF Matteson IL 2928,~~629~~654.8275 34,~~302~~277.6572 7.000% 991084116 57 MF Larkspur CA 27,~~843~~746.1605 16,~~648~~745.8495 7.000% 991084117 58 RT Lombard IL 2928,~~201~~234.1851 45,~~198~~165.7340 7.060% 991084118 59 OF Beverly Hills CA 32,~~928~~874.2141 7,~~709~~763.6646 8.375% 991084119 60 IN San Diego CA 2827,~~061~~138.0076 23,~~840~~763.8307 7.200% 991084120 61 IN Bakersfield CA 26,~~509~~487.0241 3,~~566~~588.4506 7.270% 991029728 62 OF Sherman Oaks CA 2827,~~204~~278.3988 23,~~479~~405.6112 7.590% 991084172 63 RT Austin TX 2726,~~620~~703.5740 45,~~184~~101.0320 7.510% 991084173 64 MF Springfield IL 24,~~862~~044.6561 23,~~747~~565.4044 7.000% 991084121 65 OF Santa Barbara CA 2625,~~669~~794.3340 23,~~307~~182.9285 7.610% 991031914 66 MF Ames IA 2726,~~181~~289.1583 23,~~241~~132.2658 7.770% 991084122 67 RT Williston VT 23,~~276~~213.4926 10,~~553~~616.5376 7.190% 991084123 68 IN San Diego CA 2423,~~224~~427.0086 23,~~452~~248.3852 7.200% 991084174 69 RT Geneva IL 24,~~893~~077.5936 2,~~087~~903.4871 7.590% 991084124 70 RT North Riverside IL 23,~~851~~063.3729 3,~~045~~833.1018 7.360% 991033152 71 OF Hampton VA 2322,~~211~~449.7501 23,~~319~~081.0175 7.230% 991034877 72 OF Montclair CA 2423,~~120~~329.3286 12,~~927~~718.9137 7.710% 991084125 73 OF Whittier CA 2019,~~336~~680.00 0.00 7.380% 991084126 74 RT Calumet City IL 17,~~760~~172.6469 23,~~553~~141.7469 7.060% 991084127 75 OF Framingham MA 1817,~~016~~420.1331 23,~~428~~024.8163 7.240% 991084128 76 MF Wyoming MI 15,~~747~~230.9624 12,~~612~~130.9668 7.230% 991084129 77 OF Newport Beach CA 15,~~583~~071.1920 12,~~520~~032.8584 7.340% 991084130 78 MF Wyoming MI 1413,~~204~~737.0408 1,~~454~~921.8379 7.230% 991084176 79 MF Dallas TX 13,~~635~~186.1288 1,~~387~~835.6892 7.260% 991084131 80 OF Beverly Hills CA 1211,~~278~~872.8328 12,~~777~~183.2580 7.060% 991084177 81 RT Crestwood IL 1211,~~053~~658.7715 1,~~101~~497.4507 7.400% 991084178 82 MF Irving TX 9,~~361~~053.6599 ~~932~~1,239.1177 7.310% 991084179 83 IN Eagan MN 76,~~187~~951.1523 ~~655~~891.9284 7.470% 991084180 84 RT Hartford CT 7,~~268~~030.4726 ~~531~~769.1233 8.440% 991084132 85 RT Ferguson MO 5,~~471~~290.5643 ~~786~~967.7487 7.060% Totals 5,~~386~~274,~~200~~367.8725 ~~874~~20,~~268~~652,283.6349

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,~~620~~536,~~101~~347.5000 129,~~536~~426,~~347~~927.0050 0910/01/2002 991084134 04/01/2011 04/01/2031 N 25,~~313~~297,~~046~~341.6142 25,~~297~~276,~~341~~300.4233 0810/01/2002 991084135 06/01/2011 06/01/2031 N 17,~~276~~266,~~295~~104.9127 17,~~266~~252,~~104~~220.2740 0910/01/2002 991084136 06/01/2011 06/01/2031 N 14,~~670~~662,~~983~~328.6290 14,~~662~~650,~~328~~538.9075 0910/01/2002 991084137 06/01/2011 06/01/2031 N 6,~~290~~287,~~825~~149.8250 6,~~287~~282,~~149~~123.5061 0810/01/2002 991084137 06/01/2011 06/01/2031 N 5,~~052~~049,~~474~~521.2258 5,~~049~~045,~~521~~485.5803 0810/01/2002 991084139 N/A 04/01/2007 N 57,~~942~~800,~~765~~140.4171 57,~~800~~656,~~140~~594.7190 0910/01/2002 991084141 N/A 10/01/2003 N 55,~~091~~030,~~556~~447.5025 5554,~~030~~968,~~447~~924.2524 0910/01/2002 991084142 N/A 02/01/2012 N 30,~~568~~551,~~457~~431.1903 30,~~551~~527,~~431~~895.0349 0910/01/2002 991084142 N/A 02/01/2012 N 5,~~974~~970,~~291~~963.3375 5,~~970~~966,~~963~~363.7598 0910/01/2002 991084142 N/A 02/01/2012 N 2,~~041~~040,~~216~~079.1926 2,~~040~~038,~~079~~507.2667 0910/01/2002 991084145 N/A 01/01/2006 N 10,~~452~~431,~~535~~979.7279 10,~~431~~411,~~979~~284.7968 0910/01/2002 991084145 N/A 01/01/2006 N 9,~~746~~727,~~283~~116.1816 9,~~727~~707,~~116~~819.1636 0910/01/2002 991084145 N/A 01/01/2006 N 8,~~898~~881,~~782~~281.2794 8,~~881~~863,~~281~~663.9412 0910/01/2002 991084145 N/A 01/01/2006 N 7,~~062~~048,~~524~~635.2611 7,~~048~~034,~~635~~651.1192 0910/01/2002 991084150 N/A 06/01/2010 N 28,~~364~~328,~~552~~176.9903 28,~~328~~291,~~176~~555.0365 0910/01/2002 991084151 N/A 10/01/2011 N 23,~~886~~869,~~912~~718.4046 23,~~869~~852,~~718~~407.4674 0910/01/2002 991084152 N/A 01/01/2003 N 19,~~741,855.25 19,~~704,478.00 090.00 10/01/2002 991028686 N/A 02/01/2012 N 19,~~809~~797,~~507~~461.1854 19,~~797~~781,~~461~~348.5410 0910/01/2002 991084153 12/01/2010 12/01/2030 N 18,~~419~~410,~~990~~122.6746 18,~~410~~396,~~122~~079.4653 0910/01/2002 991084104 N/A 12/01/2011 N 16,~~299~~288,~~483~~563.8438 16,~~288~~274,~~563~~419.3811 0910/01/2002 991084155 N/A 10/01/2011 N 13,~~900~~891,~~492~~892.5970 13,~~891~~880,~~892~~421.7078 0910/01/2002 991084156 10/01/2011 10/01/2031 N 11,~~223~~216,~~212~~665.4921 11,~~216~~207,~~665~~742.2102 0810/01/2002 991084106 N/A 07/01/2008 N 10,~~879~~869,~~291~~620.0653 10,~~869~~859,~~620~~893.5335 0910/01/2002 991033866 N/A 07/01/2011 N 3,~~832~~828,~~619~~877.0643 3,~~828~~824,~~877~~283.4327 0910/01/2002 991033865 N/A 07/01/2011 N 2,~~995~~992,~~374~~450.7347 2,~~992~~988,~~450~~859.4791 0910/01/2002 991031883 N/A 07/01/2011 N 2,~~042~~040,~~301~~307.4361 2,~~040~~037,~~307~~859.6150 0910/01/2002 991031883 N/A 07/01/2011 N 1,~~464~~463,~~536~~107.9720 1,~~463~~461,~~107~~351.2066 0910/01/2002 991084158 N/A 08/01/2011 N 10,~~115~~108,~~148~~999.3509 10,~~108~~100,~~999~~729.0982 0910/01/2002 991084157 N/A 07/01/2011 N 10,~~116~~111,~~846~~321.3541 10,~~111~~103,~~321~~577.4115 0910/01/2002 991084107 N/A 01/01/2009 N 9,~~922~~911,~~592~~283.2505 9,~~911~~899,~~283~~910.05 0910/01/2002 991033595 N/A 12/01/2011 N 9,~~945~~939,~~534~~827.9085 9,~~939~~932,~~827~~015.8595 0910/01/2002 991032394 N/A 09/01/2011 N 8,~~969~~963,~~089~~822.0490 8,~~963~~956,~~822~~655.9028 0910/01/2002 991084159 N/A 03/01/2012 N 8,~~571~~566,~~225~~053.6867 8,~~566~~559,~~053~~126.6769 0910/01/2002 991031771 N/A 05/01/2011 N 8,~~469~~463,~~403~~973.5403 8,~~463~~456,~~973~~789.0368 0910/01/2002 991084160 N/A 11/01/2011 N 8,~~441~~436,~~973~~170.7870 8,~~436~~430,~~170~~327.7072 0910/01/2002 991084108 N/A 09/01/2011 N 8,~~396~~386,~~394~~601.8506 8,~~386~~376,~~601~~742.0695 0910/01/2002 991084109 N/A 08/01/2008 N 7,~~733~~724,~~438~~660.3052 7,~~724~~715,~~660~~831.5254 0910/01/2002 991031088 N/A 05/01/2011 N 6,~~140~~136,~~213~~713.8928 6,~~136~~131,~~713~~878.2861 0910/01/2002 991031030 N/A 05/01/2011 N 1,525,~~880~~065.4239 1,~~525~~523,~~065~~910.3957 0910/01/2002 991084161 N/A 11/01/2004 N 7,~~065~~005,~~022~~003.5500 76,~~005~~944,~~003~~579.0082 0910/01/2002 991084110 N/A 12/01/2011 N 6,~~462~~458,~~118~~062.1505 6,~~458~~452,~~062~~689.0519 0910/01/2002 991084162 N/A 09/01/2011 N 6,~~370~~363,~~235~~542.3043 6,~~363~~355,~~542~~504.4333 0910/01/2002 991084111 N/A 11/01/2005 N 6,~~079~~069,~~792~~176.0699 6,~~069~~058,~~176~~501.9933 0910/01/2002 991084112 N/A 02/01/2012 N 6,~~067~~062,~~668~~174.2904 6,~~062~~056,~~174~~649.0416 0910/01/2002 991084113 N/A 01/01/2009 N 5,~~963~~957,~~222~~850.7903 5,~~957~~952,~~850~~447.0305 0910/01/2002 991084114 N/A 11/01/2006 N 5,~~913~~902,~~512~~844.4788 5,~~902~~892,~~844~~105.8806 0910/01/2002 991084165 N/A 07/01/2011 N 5,~~843~~840,~~593~~200.4399 5,~~840~~835,~~200~~556.9972 0910/01/2002 991084115 N/A 01/01/2010 N 5,~~359~~353,~~115~~139.2344 5,~~353~~347,~~139~~129.4429 0910/01/2002 991084166 N/A 10/01/2011 N 5,~~326~~323,~~418~~072.1854 5,~~323~~318,~~072~~634.5401 0910/01/2002 991084168 N/A 01/01/2012 N 5,~~158~~155,~~010~~616.1554 5,~~155~~152,~~616~~046.5422 0910/01/2002 991084169 N/A 09/01/2011 N 5,~~129~~126,~~757~~631.0716 5,~~126~~122,~~631~~434.1642 0910/01/2002 991031838 N/A 10/01/2011 N 5,~~065~~062,~~012~~020.2320 5,~~062~~057,~~020~~961.2042 0910/01/2002 991033214 N/A 02/01/2007 N 4,~~978~~975,~~114~~251.0766 4,~~975~~971,~~251~~342.6669 0910/01/2002 991034940 N/A 02/01/2007 N 4,~~973~~971,~~983~~288.8963 4,~~971~~967,~~288~~522.6373 0910/01/2002 991084171 N/A 11/01/2011 N 4,~~915~~912,~~545~~243.6702 4,~~912~~907,~~243~~965.0230 0910/01/2002 991084116 N/A 09/01/2006 N 4,~~773~~756,~~113~~464.8399 4,~~756~~739,~~464~~719.9904 0910/01/2002 991084117 N/A 11/01/2009 N 4,~~803~~799,~~265~~066.0229 4,~~799~~793,~~066~~900.2989 0910/01/2002 991084118 N/A 07/01/2007 N 4,~~718~~710,~~072~~362.4074 4,~~710~~702,~~362~~599.7428 0910/01/2002 991084119 N/A 12/01/2011 N 4,~~525~~523,~~968~~127.1431 4,~~523~~519,~~127~~364.3124 0910/01/2002 991084120 N/A 01/01/2012 N 4,~~375~~372,~~629~~062.0055 4,~~372~~368,~~062~~474.5549 0910/01/2002 991029728 N/A 08/01/2011 N 4,~~315~~312,~~346~~867.7312 4,~~312~~309,~~867~~462.1200 0910/01/2002 991084172 N/A 02/01/2012 N 4,~~271~~266,~~038~~854.3431 4,~~266~~261,~~854~~753.3111 0910/01/2002 991084173 N/A 12/01/2011 N 4,~~124~~121,~~679~~932.8747 4,~~121~~118,~~932~~367.4703 0910/01/2002 991084121 N/A 09/01/2011 N 4,~~069~~067,~~755~~447.3139 4,~~067~~064,~~447~~264.3954 0910/01/2002 991031914 N/A 06/01/2011 N 4,~~062~~060,~~446~~204.1791 4,~~060~~057,~~204~~072.9133 0910/01/2002 991084122 N/A 11/01/2013 N 3,~~884~~874,~~811~~257.2976 3,~~874~~863,~~257~~641.7600 0910/01/2002 991084123 N/A 12/01/2011 N 3,~~907~~904,~~096~~643.0062 3,~~904~~901,~~643~~395.6210 0910/01/2002 991084174 N/A 02/01/2012 N 3,~~808~~806,~~785~~697.2880 3,~~806~~803,~~697~~794.80 09 10/01/2002 991084124 N/A 11/01/2010 N 3,~~763~~760,~~364~~319.7161 3,~~760~~756,~~319~~486.6143 0910/01/2002 991033152 N/A 12/01/2011 N 3,~~728~~725,~~296~~977.0605 3,~~725~~722,~~977~~895.0530 0910/01/2002 991034877 N/A 01/01/2012 N 3,~~633~~631,~~034~~106.4958 3,~~631~~628,~~106~~388.5821 0910/01/2002 991084125 N/A 10/01/2011 N 3,200,000.00 3,200,000.00 0910/01/2002 991084126 N/A 11/01/2008 N 2,~~921~~918,~~424~~870.4369 2,~~918~~915,~~870~~729.6900 0910/01/2002 991084127 N/A 10/01/2008 N 2,~~889~~887,~~773~~344.4362 2,~~887~~884,~~344~~319.6299 0910/01/2002 991084128 N/A 09/01/2011 N 2,~~529~~527,~~453~~840.5559 2,~~527~~525,~~840~~709.5991 0910/01/2002 991084129 N/A 09/01/2011 N 2,~~465~~463,~~477~~956.2338 2,~~463~~461,~~956~~923.3854 0910/01/2002 991084130 N/A 09/01/2011 N 2,~~281~~280,~~467~~013.9108 2,~~280~~278,~~013~~091.0829 0910/01/2002 991084176 N/A 08/01/2011 N 2,~~181~~179,~~037~~650.8719 2,~~179~~177,~~650~~814.1927 0910/01/2002 991084131 N/A 10/01/2008 N 2,~~019~~017,~~728~~951.8964 2,~~017~~015,~~951~~767.6484 0910/01/2002 991084177 N/A 02/01/2012 N 1,~~891~~890,~~612~~510.2984 1,~~890~~889,~~510~~013.8477 0910/01/2002 991084178 N/A 08/01/2011 N 1,~~487~~486,~~222~~290.5847 1,~~486~~485,~~290~~050.4770 0910/01/2002 991084179 N/A 10/01/2011 N 1,~~117~~116,~~318~~662.6977 1,~~116~~115,~~662~~770.7793 0910/01/2002 991084180 N/A 10/01/2009 N ~~1,000,094.71~~ 999,563.59 09998,794.26 10/01/2002 991084132 N/A 11/01/2008 N ~~900,010.59~~ 899,223.85 09898,255.98 10/01/2002 Totals ~~841,530,458.08~~ 840,656,189.45 820,003,905.91

~~Historical~~Principal Prepayment Detail ~~Delinquencies~~Loan ~~Distribution~~Number ~~30-59~~Offering ~~Days~~Document ~~60-89~~Principal ~~Days~~Prepayment 90Amount ~~Days~~Prepayment orPenalties ~~More~~Cross-Reference ~~Foreclosure~~Payoff ~~REO~~Amount ~~Modifications~~Curtailment ~~Date~~Amount #Prepayment ~~Balance~~Premium #Yield ~~Balance~~Maintenance #Charge ~~Balance~~991084152 #18 ~~Balance # Balance # Balance 09/16/2002 0 $0~~19,666,837.0024 0 $0.00 0 $0.00 0 $0.00 0Totals $019,666,837.0024 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~~Historical Detail Delinquencies Distribution ~~Curtailments~~30-59 ~~Payoff~~Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # ~~Amount~~Balance # ~~Amount~~Balance # Balance # Balance # Balance # Balance 10/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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

~~Rate~~Prepayments ~~and~~Distribution ~~Maturities~~Curtailments ~~Distribution~~Payoff ~~Next~~Date ~~Weighted~~# ~~Avg.~~Amount ~~WAM~~# ~~Date~~Amount ~~Coupon~~10/15/2002 ~~Remit~~0 $0.00 1 $19,666,837.24 09/16/2002 ~~7.528929%~~0 7$0.~~450696%~~00 890 $0.00 08/15/2002 ~~7.529061%~~0 7$0.~~450832%~~00 900 $0.00 07/15/2002 ~~7.529193%~~0 7$0.~~450967%~~00 910 $0.00 06/17/2002 ~~7.529301%~~0 7$0.~~451078%~~00 920 $0.00 05/15/2002 ~~7.529430%~~0 7$0.~~451211%~~00 930 $0.00 04/15/2002 ~~7.529536%~~0 7$0.~~451320%~~00 940 ~~Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories~~$0.00

~~Delinquency~~Rate ~~Loan~~and ~~Detail~~Maturities ~~Offering~~Distribution #Next ofWeighted ~~Paid~~Avg. ~~Current~~WAM ~~Outstanding~~Date ~~Status~~Coupon ofRemit ~~Loan~~10/15/2002 ~~Number~~7.506483% ~~Document~~7.427634% ~~Months~~90 ~~Through~~09/16/2002 P7.528929% &7.450696% I89 P08/15/2002 &7.529061% I7.450832% ~~Mortgage~~90 ~~Cross-Reference~~07/15/2002 ~~Delinq~~7.529193% ~~Date~~7.450967% ~~Advances~~91 ~~Advances** Loan(1) 991084134 2 0 08~~06/0117/2002 ~~177,005~~7.55529301% ~~177,005~~7.55451078% A92 ~~991084137 5 0 08~~05/0115/2002 ~~44,521~~7.26529430% ~~44,521~~7.26451211% A93 ~~991084137 6 0 08~~04/0115/2002 ~~35,757~~7.24529536% ~~35,757~~7.24451320% A94 ~~991084156~~Note: 23Foreclosure 0and ~~08/01/2002~~REO ~~78,450.66~~Totals ~~78,450.66~~are Bexcluded ~~Totals~~from 4the ~~335,734.71~~delinquencies ~~335,734~~aging categories.71

~~Resolution~~Delinquency ~~Actual~~Loan ~~Outstanding~~Detail ~~Bankruptcy~~Offering ~~REO~~# ~~Loan~~of ~~Number~~Paid ~~Strategy~~Current ~~Servicing~~Outstanding ~~Foreclosure~~Status ~~Principal~~of ~~Servicing~~Loan ~~Date~~Number ~~Date~~Document ~~Code(2)~~Months ~~Transfer~~Through ~~Date~~P ~~Date~~& ~~Balance~~I ~~Advances~~P ~~991084134~~& ~~25,313,046.61~~I ~~0.00~~Mortgage ~~991084137~~Cross-Reference ~~6,290,825~~Delinq.82 ~~0.00~~Date ~~991084137~~Advances ~~5,052,474.22~~Advances** ~~0.00~~Loan(1) ~~991084156~~No ~~11,223,212.49~~Delinquent ~~0.00~~Loans ~~Totals~~this ~~47,879,559.14 0.00~~Period

~~Current~~Resolution ~~Outstanding~~ Actual Outstanding PBankruptcy &REO ILoan PNumber &Strategy IServicing Foreclosure Principal Servicing ~~Advances~~Date ~~Advances~~Date ~~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-Transfer ~~Foreclosure~~Date 9-Date ~~REO~~Balance (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~~No ~~the~~Delinquent ~~current~~Loans ~~period~~this ~~advance.~~Period

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