8-K 1 bsc01tp2.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.: 333-87381-01 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-TOP2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) Pending (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 distribution was made to holders of Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates, Series 2001-TOP2. 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 2001-TOP2, 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. Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-TOP2 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 2001-TOP2, relating to the October 15, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc., 9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2001-TOP2 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 Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 Underwriter Bear, Stearns & Co., Inc. 245 Park Avenue New York, NY 10019 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Jeannette Delagarza Phone Number: (415) 222-4279 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 07383FFN3 6.080000% 325,867,000.00 ~~312~~311,~~286~~417,~~841~~332.5028 ~~869~~1,~~509~~048,254.2257 A-2 07383FFP8 6.480000% 529,723,000.00 529,723,000.00 0.00 B 07383FFQ6 6.630000% 26,422,000.00 26,422,000.00 0.00 C 07383FFR4 6.830000% 30,198,000.00 30,198,000.00 0.00 D 07383FFU7 6.940000% 10,065,000.00 10,065,000.00 0.00 E 07383FFV5 7.~~574304~~351606% 23,906,000.00 23,906,000.00 0.00 F 07383FFW3 7.~~914304~~691606% 8,808,000.00 8,808,000.00 0.00 G 07383FFX1 6.080000% 16,357,000.00 16,357,000.00 0.00 H 07383FFY9 6.080000% 6,291,000.00 6,291,000.00 0.00 J 07383FFZ6 6.080000% 7,549,000.00 7,549,000.00 0.00 K 07383FGA0 6.080000% 3,775,000.00 3,775,000.00 0.00 L 07383FGB8 6.080000% 5,033,000.00 5,033,000.00 0.00 M 07383FGC6 6.080000% 2,517,000.00 2,517,000.00 0.00 N 07383FGD4 6.080000% 10,065,558.00 10,065,558.00 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 1,006,576,558.00 992,~~996~~126,~~399~~890.5028 ~~869~~1,~~509~~048,254.2257

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FFN3 1,~~582~~577,~~253~~847.3382 0.00 0.00 2,~~451~~626,~~762~~102.5539 ~~311~~310,~~417~~369,~~332~~077.2871 15.2223% A-2 07383FFP8 2,860,504.20 0.00 0.00 2,860,504.20 529,723,000.00 15.2223% B 07383FFQ6 145,981.55 0.00 0.00 145,981.55 26,422,000.00 12.5657% C 07383FFR4 171,876.95 0.00 0.00 171,876.95 30,198,000.00 9.5152% D 07383FFU7 58,209.25 0.00 0.00 58,209.25 10,065,000.00 8.5051% E 07383FFV5 ~~150~~146,~~892~~456.7625 0.00 0.00 ~~150~~146,~~892~~456.7625 23,906,000.00 6.09% F 07383FFW3 5856,~~090~~456.9939 0.00 0.00 5856,~~090~~456.9939 8,808,000.00 5.2021% G 07383FFX1 82,875.47 0.00 0.00 82,875.47 16,357,000.00 3.55% H 07383FFY9 31,874.40 0.00 0.00 31,874.40 6,291,000.00 2.92% J 07383FFZ6 38,248.27 0.00 0.00 38,248.27 7,549,000.00 2.16% K 07383FGA0 19,126.67 0.00 0.00 19,126.67 3,775,000.00 1.78% L 07383FGB8 25,500.53 0.00 0.00 25,500.53 5,033,000.00 1.27% M 07383FGC6 12,752.80 0.00 0.00 12,752.80 2,517,000.00 1.0102% N 07383FGD4 4847,~~117~~109.0835 0.00 0.00 4847,~~117~~109.0835 10,065,558.00 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 5,~~286~~274,~~304~~819.2590 0.00 0.00 6,~~155~~323,~~813~~074.47 ~~992~~991,~~126~~078,~~890~~635.2871

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FFS2 0.~~767179~~674724% 1,006,576,558.00 992,~~996~~126,~~399~~890.6341 X-2 07383FFT0 1.~~359566~~136866% 551,685,000.00 551,685,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FFS2 ~~634~~557,~~838~~843.5157 0.00 ~~634~~557,~~838~~843.5157 ~~992~~991,~~126~~078,~~890~~635.4184 X-2 07383FFT0 ~~625~~522,~~043~~659.2571 0.00 ~~625~~522,~~043~~659.2571 551,685,000.00 (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 07383FFN3 ~~958~~955.~~32607015~~65777535 23.~~66829480~~21681720 4.~~85551875~~84199940 0.00000000 0.00000000 ~~955~~952.~~65777535~~44095815 A-2 07383FFP8 1,000.00000000 0.00000000 5.40000000 0.00000000 0.00000000 1,000.00000000 B 07383FFQ6 1,000.00000000 0.00000000 5.52500000 0.00000000 0.00000000 1,000.00000000 C 07383FFR4 1,000.00000000 0.00000000 5.69166667 0.00000000 0.00000000 1,000.00000000 D 07383FFU7 1,000.00000000 0.00000000 5.78333333 0.00000000 0.00000000 1,000.00000000 E 07383FFV5 1,000.00000000 0.00000000 6.~~31192002~~12633858 0.00000000 0.00000000 1,000.00000000 F 07383FFW3 1,000.00000000 0.00000000 6.~~59525318~~40967189 0.00000000 0.00000000 1,000.00000000 G 07383FFX1 1,000.00000000 0.00000000 5.06666687 0.00000000 0.00000000 1,000.00000000 H 07383FFY9 1,000.00000000 0.00000000 5.06666667 0.00000000 0.00000000 1,000.00000000 J 07383FFZ6 1,000.00000000 0.00000000 5.06666711 0.00000000 0.00000000 1,000.00000000 K 07383FGA0 1,000.00000000 0.00000000 5.06666755 0.00000000 0.00000000 1,000.00000000 L 07383FGB8 1,000.00000000 0.00000000 5.06666600 0.00000000 0.00000000 1,000.00000000 M 07383FGC6 1,000.00000000 0.00000000 5.06666667 0.00000000 0.00000000 1,000.00000000 N 07383FGD4 1,000.00000000 0.00000000 4.~~78036886~~68025220 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 07383FFS2 ~~986~~985.~~50856881~~64474061 0.~~63069074~~55419885 0.00000000 ~~985~~984.~~64474061~~60333490 X-2 07383FFT0 1,000.00000000 10.~~13297126~~94738793 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1,~~051~~018,~~070~~229.8446 Servicing Advances Outstanding 9852,~~643~~441.9128 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 5553,~~160~~655.5613 Less Delinquent Servicing Fees 910,~~795~~990.0544 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 119,~~305~~795.5905 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5652,~~671~~459.1074

Certificate Interest Reconciliation Class Accrued Net Aggregate Realized Previously Distributable Distributable Certificate Prepayment Losses/ Unpaid Interest Certificate Certificate Remaining Interest Interest Expenses (including Interest Interest Interest Unpaid Shortfall Losses interest thereon) Adjustment Distribution Interest A-1 1,~~582~~577,~~253~~847.3382 0.00 0.00 0.00 1,~~582~~577,~~253~~847.3382 0.00 1,~~582~~577,~~253~~847.3382 0.00 A-2 2,860,504.20 0.00 0.00 0.00 2,860,504.20 0.00 2,860,504.20 0.00 X-1 ~~634~~557,~~838~~843.5157 0.00 0.00 0.00 ~~634~~557,~~838~~843.5157 0.00 ~~634~~557,~~838~~843.5157 0.00 X-2 ~~625~~522,~~043~~659.2571 0.00 0.00 0.00 ~~625~~522,~~043~~659.2571 0.00 ~~625~~522,~~043~~659.2571 0.00 B 145,981.55 0.00 0.00 0.00 145,981.55 0.00 145,981.55 0.00 C 171,876.95 0.00 0.00 0.00 171,876.95 0.00 171,876.95 0.00 D 58,209.25 0.00 0.00 0.00 58,209.25 0.00 58,209.25 0.00 E ~~150~~146,~~892~~456.7625 0.00 0.00 0.00 ~~150~~146,~~892~~456.7625 0.00 ~~150~~146,~~892~~456.7625 0.00 F 5856,~~090~~456.9939 0.00 0.00 0.00 5856,~~090~~456.9939 0.00 5856,~~090~~456.9939 0.00 G 82,875.47 0.00 0.00 0.00 82,875.47 0.00 82,875.47 0.00 H 31,874.40 0.00 0.00 0.00 31,874.40 0.00 31,874.40 0.00 J 38,248.27 0.00 0.00 0.00 38,248.27 0.00 38,248.27 0.00 K 19,126.67 0.00 0.00 0.00 19,126.67 0.00 19,126.67 0.00 L 25,500.53 0.00 0.00 0.00 25,500.53 0.00 25,500.53 0.00 M 12,752.80 0.00 0.00 0.00 12,752.80 0.00 12,752.80 0 N 50,998.83 0.00 0.00 013,571.0046 50,998.83 -23,~~881~~889.75 48 47,~~117~~109.0835 1317,~~571~~529.4670 Total 6,~~549~~359,~~067~~212.7666 0.00 0.00 013,571.0046 6,~~549~~359,~~067~~212.7666 -23,~~881~~889.7548 6,~~546~~355,~~186~~323.0118 1317,~~571~~529.4670

Other Required Information ~~AAvailable~~Available Distribution Amount (1) 7,~~415~~403,~~695~~577.2375 Principal Distribution Amount ~~869~~1,~~509~~048,254.2257 (a) Principal portion of Scheduled Payments ~~869~~1,~~509~~039,588.2271 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 08,665.0086 and Insurance Proceeds and REO Income Received on a Mortgage Loan Aggregate Number of Outstanding Mortgage Loans 140.00 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~992~~991,~~222~~173,~~993~~480.7057 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~992~~991,~~127~~079,~~665~~410.2770 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 5956,~~552~~349.8522 Servicing Fee paid 5652,~~671~~459.1074 Special Servicing Fee paid 23,~~881~~889.7548 Trustee Fee Paid ~~851~~826.6077 Paying Agent Fee Paid 1,~~277~~240.4016 (1) The Available Distribution Amount includes any Prepayment Premiums . (1) The Available Distribution Amount includes any Prepayment Premiums. Expense Losses (Additional Trust Fund Expenses) 23,~~881~~889.7548 (i) Special Servicing and Liquidation Fees 23,~~881~~889.7548 (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 4 3,~~376~~371,~~728~~935.1778 0.34 ~~100~~99 7.8369 2.~~166596~~138730 1,000,001 to 2,000,000 13 21,~~192~~140,~~243~~499.0262 2.1413 ~~116~~115 7.~~6807~~6810 21.~~009398~~956128 2,000,001 to 3,000,000 19 48,~~131~~073,~~977~~157.6269 4.85 ~~101~~100 7.~~5683~~5682 2.~~246919~~167963 3,000,001 to 4,000,000 18 63,~~074~~015,~~520~~497.3440 6.36 ~~107~~106 7.~~7551~~7552 21.~~016105~~935804 4,000,001 to 5,000,000 14 65,~~500~~413,~~372~~216.1173 6.60 ~~101~~100 7.~~8823~~8822 1.~~682626~~650723 5,000,001 to 6,000,000 15 80,~~285~~177,~~566~~253.0810 8.09 ~~101~~100 7.~~6540~~6541 1.~~626590~~565805 6,000,001 to 7,000,000 12 78,~~776~~666,~~691~~508.8846 7.94 ~~123~~122 7.6313 1.~~522317~~456601 7,000,001 to 8,000,000 6 43,~~857~~809,~~406~~964.4045 4.42 ~~116~~115 7.6247 1.~~631125~~295294 8,000,001 to 9,000,000 7 59,~~416~~353,~~141~~675.8146 5.99 ~~105~~104 7.6703 21.~~165557~~986526 9,000,001 to 10,000,000 8 77,~~246~~162,~~132~~491.4592 7.79 ~~104~~103 7.~~7066~~7067 1.~~720648~~681854 10,000,001 to 15,000,000 11 129,~~424~~296,~~342~~601.6054 13.05 8180 7.~~8170~~8167 1.~~585591~~496690 15,000,001 to 20,000,000 8 ~~136~~135,~~056~~919,~~004~~801.3647 13.71 9190 7.~~9335~~9333 1.~~733790~~686107 20,000,001 to 25,000,000 1 23,~~715~~695,~~179~~183.2274 2.39 ~~103~~102 7.3800 1.940000 25,000,001 and greater 4 ~~162~~161,~~074~~983,~~359~~623.2134 16.34 8079 7.~~8465~~8468 1.~~456671~~324455 Totals 140 ~~992~~991,~~127~~079,~~665~~410.2770 100.00 9796 7.7590 1.~~715770~~625006

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 6 28,~~949~~918,~~905~~591.9603 2.92 9190 7.~~9632~~9631 1.~~738721~~673752 California 42 ~~250~~249,~~047~~756,~~378~~100.0696 25.20 ~~105~~104 7.~~7247~~7246 1.~~907470~~831830 Colorado 5 31,~~630~~596,~~524~~466.5258 3.19 ~~101~~100 7.~~7382~~7384 1.~~091893~~005516 Florida 5 45,~~841~~791,~~195~~232.7334 4.62 9089 7.~~9689~~9690 1.~~568856~~497331 Georgia 2 6,~~875~~868,~~281~~422.4761 0.69 9897 8.1125 1.~~868901~~826142 Idaho 1 ~~734~~733,~~211~~302.5658 0.07 ~~100~~99 7.8700 2.~~160000~~080000 Illinois 6 76,~~445~~408,~~787~~055.1976 7.71 6564 8.~~2440~~2444 10.~~096141~~867746 Indiana 2 6,~~589~~584,~~626~~622.5442 0.66 9998 8.0533 1.~~397172~~397178 Iowa 1 2,~~856~~854,~~916~~309.3649 0.29 ~~101~~100 7.0500 1.740000 Kansas 2 2,~~950~~947,~~634~~750.6627 0.30 ~~100~~99 7.6309 21.~~054242~~947250 Kentucky 2 4,~~739~~724,~~377~~133.2167 0.48 ~~102~~101 7.~~2694~~2687 2.~~322474~~229358 Louisiana 2 10,~~597~~589,~~957~~919.7664 1.07 ~~100~~99 8.0216 1.~~510362~~409154 Maryland 4 14,~~650~~641,~~487~~013.8022 1.48 9089 7.~~5524~~5523 2.~~107689~~004538 Massachusetts 7 62,~~987~~902,~~062~~695.0637 6.35 ~~109~~108 7.~~5755~~5751 1.~~573478~~518310 Michigan 16 64,~~107~~045,~~036~~360.3369 6.46 ~~100~~99 7.~~8415~~8416 1.~~466840~~448363 Minnesota 2 9,~~041~~031,~~346~~945.3603 0.91 ~~100~~99 7.~~4867~~4866 1.~~246728~~091911 Missouri 1 3,~~759~~756,~~537~~628.0296 0.38 6564 7.8200 2.320000 Nevada 2 3,~~416~~409,~~497~~028.8016 0.34 ~~119~~118 8.~~1582~~1584 1.~~472224~~381227 New Hampshire 1 4,~~940~~936,~~948~~798.2241 0.50 ~~103~~102 7.4000 1.680000 New Jersey 5 80,~~343~~257,~~209~~523.2241 8.10 9392 7.~~4010~~4008 1.~~879397~~843501 New York 5 75,~~787~~696,~~607~~275.2680 7.64 7473 7.~~8680~~8678 1.~~862465~~811461 North Carolina 4 22,~~598~~588,~~478~~581.7899 2.28 ~~100~~99 7.~~6252~~6250 1.~~774553~~572178 Ohio 2 10,~~843~~821,~~781~~124.8283 1.09 ~~100~~99 7.~~2097~~2098 1.~~988949~~751071 Oregon 1 2,~~154~~152,~~756~~141.3846 0.22 ~~100~~99 8.0000 1.~~980000~~850000 Pennsylvania 4 17,~~391~~376,~~402~~766.7494 1.75 ~~101~~100 7.4708 1.~~649033~~484965 Tennessee 2 10,~~900~~887,~~313~~498.1792 1.10 ~~101~~100 7.8554 1.~~601620~~515072 Texas 8 43,~~165~~113,~~371~~055.2788 4.35 ~~119~~118 7.~~7716~~7717 21.~~051043~~762343 Utah 2 33,~~066~~037,~~914~~691.4690 3.33 ~~103~~102 7.1547 1.~~464176~~453736 Virginia 6 57,~~949~~899,~~277~~201.50 5.84 ~~102~~101 7.~~9905~~9906 1.~~789081~~704833 Washington,DC 1 6,~~764~~753,~~840~~170.0688 0.68 ~~171~~170 8.5000 3.080000 Totals 149 ~~992~~991,~~127~~079,~~665~~410.2770 100.00 9796 7.7590 1.~~715770~~625006

Debt Service Coverage Ratio (1) % of Debt Service # of Scheduled Agg. WAM Weighted Coverage Ratio Loans Balance Bal. (2) WAC Avg DSCR(1) 1.00 or less 910 ~~108~~116,~~936~~088,~~672~~600.4717 1011.9871 6672 8.~~3443~~2925 0.~~763051~~525161 1.01 to 1.10 12 79,~~372~~698,~~246~~332.6943 0.7498 ~~102~~101 7.~~4300~~6272 1.~~050000~~054426 1.11 to 1.20 21 75,~~485~~132,~~939~~334.4314 0.7552 ~~143~~162 7.~~8200~~6250 1.~~181281~~200000 1.21 to 1.30 2 1729,~~238~~433,~~653~~210.1807 12.7497 ~~136~~58 78.~~8232~~8426 1.~~271601~~276238 1.31 to 1.40 611 5095,~~956~~370,~~586~~060.5974 59.1462 ~~108~~112 7.~~6515~~7183 1.~~376890~~359080 1.41 to 1.50 2119 ~~170~~128,~~678~~233,~~098~~484.5142 1712.2094 95102 7.~~7460~~5248 1.~~466821~~458118 1.51 to 1.60 1013 51112,~~748~~282,~~544~~124.0340 511.2233 ~~114~~98 7.~~9331~~9786 1.~~544806~~551535 1.61 to 1.70 12 ~~113~~85,~~165~~651,~~977~~482.2995 118.4164 9080 7.~~9005~~6250 1.~~665303~~669169 1.71 to 1.80 1215 8275,~~693~~341,~~147~~095.0571 87.3360 97105 7.~~6866~~6950 1.~~757701~~739907 1.81 and greater 6555 ~~381~~333,~~851~~848,~~800~~685.0367 3833.4969 ~~103~~102 7.~~5646~~5604 2.~~216492~~188830 Totals 140 ~~992~~991,~~127~~079,~~665~~410.2770 100.00 9796 7.7590 1.~~715770~~625006

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 39 ~~242~~241,~~195~~935,~~835~~382.8550 24.41 ~~101~~100 7.~~7070~~7069 1.~~882520~~804663 Lodging 5 96,~~196~~136,~~986~~052.2320 9.70 6261 8.4547 10.~~128207~~865256 Mobile Home Park 8 28,~~357~~323,~~301~~779.7745 2.86 9998 7.~~8731~~8732 1.~~579892~~556253 Multi-Family 17 107,~~580~~474,~~524~~443.5269 10.84 ~~101~~100 7.~~5507~~5508 1.~~542330~~492056 Office 32 290,~~939~~637,~~752~~077.5752 29.3233 9594 7.~~6500~~6499 1.~~845707~~785804 Retail 43 ~~215~~214,~~182~~911,~~857~~437.0396 21.6968 ~~109~~108 7.7227 1.~~705152~~602857 Self Storage 5 11,~~674~~661,~~407~~237.3038 1.18 9897 8.~~1337~~1338 1.~~983747~~953983 Totals 149 ~~992~~991,~~127~~079,~~665~~410.2770 100.00 9796 7.7590 1.~~715770~~625006

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 0 0.00 0.00 0 0.0000 0.000000 6.501% to 7.000% 6 72,~~882~~795,~~126~~914.3211 7.35 ~~102~~101 6.9390 1.~~945959~~853129 7.001% to 7.500% 45 312,~~872~~554,~~936~~016.2555 31.54 ~~100~~99 7.3218 1.~~822160~~762327 7.501% to 8.000% 62 355,~~992~~590,~~796~~330.6934 35.88 ~~107~~106 7.7861 1.~~758636~~678448 8.001% to 8.500% 20 133,~~807~~664,~~454~~389.6004 13.49 ~~100~~99 8.2180 1.~~697270~~626084 8.501% to 9.000% 5 86,~~363~~319,~~122~~148.7506 8.7071 5251 8.6418 10.~~172210~~925169 9.001% to 9.500% 1 19,~~475~~441,~~704~~708.9306 1.96 4039 9.2500 1.~~470000~~300000 9.501% to 10.000% 1 10,~~733~~713,~~523~~904.7354 1.08 8988 9.6400 0.~~680000~~510000 10.001% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 140 ~~992~~991,~~127~~079,~~665~~410.2770 100.00 9796 7.7590 1.~~715770~~625006

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 0 0.00 0.00 0 0.0000 0.000000 13 to 24 months ~~125~~122 ~~872~~852,~~746~~940,~~129~~344.5199 8786.06 97 98 7.~~7010~~6889 1.~~726799~~643371 25 to 36 months 58 3958,~~952~~870,~~771~~148.6309 45.0394 9091 8.~~4931~~4126 1.~~424788~~436008 37 to 48 months 1 6,~~440~~433,~~839~~844.7976 0.65 ~~134~~133 7.0100 1.~~800000~~740000 49 months and greater 9 72,~~987~~835,~~924~~072.3486 7.3635 8988 8.1174 1.~~735743~~552542 Totals 140 ~~992~~991,~~127~~079,~~665~~410.2770 100.00 9796 7.7590 1.~~715770~~625006

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 7 ~~121~~120,~~001~~911,~~453~~368.0019 12.20 4039 8.~~3976~~3975 1.~~344747~~166799 61 to 120 months 114 ~~777~~776,~~075~~328,~~261~~964.9283 78.3233 9998 7.6776 1.~~738930~~668356 121 to 180 months 13 59,~~977~~868,~~772~~906.3301 6.0504 ~~145~~144 7.5294 2.~~258005~~232857 181 months and greater 2 13,~~496~~471,~~103~~455.8092 1.36 ~~204~~203 7.6027 10.~~417622~~560580 Totals 136 ~~971~~970,~~550~~580,~~591~~694.0595 97.93 9695 7.7571 1.~~717417~~625318

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 1 4,~~687~~659,~~359~~435.0493 0.47 ~~112~~111 8.2500 1.520000 121 to 180 months 2 1211,~~036~~994,~~048~~088.9076 1.21 ~~162~~161 7.8395 1.~~308696~~308698 181 months and greater 1 3,~~853~~845,~~666~~191.2806 0.39 ~~221~~220 7.3900 2.~~810000~~660000 Totals 4 20,~~577~~498,~~074~~715.2275 2.07 ~~162~~161 7.~~8488~~8485 1.~~637993~~610208

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 6 92,650,000.00 9.3435 6463 8.0677 1.~~596066~~327426 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 1 1,~~777~~764,~~479~~874.8190 0.18 ~~101~~100 7.5600 1.960000 121 to 180 months 7 11,~~457~~415,~~028~~766.2068 1.15 ~~143~~142 7.5723 1.~~741009~~703539 181 to 240 months 12 86,~~360~~191,~~078~~504.4792 8.70 9594 8.~~1537~~1539 1.~~658311~~555921 241 to 300 months 37 209,~~603~~315,~~486~~233.4259 21.1312 ~~102~~101 7.7764 1.~~822311~~698366 301 months and greater 73 569,~~702~~243,~~518~~314.1586 57.4244 9897 7.6437 1.~~706289~~654845 Totals 136 ~~971~~970,~~550~~580,~~591~~694.0595 97.93 9695 7.7571 1.~~717417~~625318

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1 year or less 140 ~~992~~991,~~127~~079,~~665~~410.2770 100.00 9796 7.7590 1.~~715770~~625006 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 140 ~~992~~991,~~127~~079,~~665~~410.2770 100.00 9796 7.7590 1.~~715770~~625006 (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 600871353 1 LO Chicago IL ~~407~~393,~~064~~932.0192 0.00 8.595% 700200410 2 OF Jersey City NJ ~~246~~238,~~412~~290.5713 3038,~~199~~321.4993 6.900% 600871342 3 IN Holland MI 6361,~~292~~217.8122 57,~~141~~216.0766 7.910% 600871343 4 IN Kentwood MI 5856,~~207~~298.6683 46,~~728~~636.0285 7.910% 600871344 5 IN Kentwood MI 3635,~~625~~424.4436 24,~~974~~176.9705 7.910% 600871346 6 IN Zeeland Township MI 3130,~~581~~546.8315 23,~~565~~600.2997 7.910% 600871347 7 IN Byron Township MI 3130,~~489~~457.7610 23,~~557~~590.8147 7.910% 600871348 8 IN Kentwood MI 3029,~~853~~841.5979 23,~~506~~517.1494 7.910% 600871349 9 IN Kentwood MI 2928,~~454~~488.6573 23,~~392~~358.5143 7.910% 310900208 10 OF Fairfax VA ~~282~~272,~~205~~964.5894 1929,~~843~~084.3903 8.299% 600871300 13 RT Provo UT ~~159~~154,~~842~~579.8891 1823,~~066~~329.9491 7.090% 850200415 14 OF New York NY ~~150~~145,~~805~~848.5335 1519,~~038~~995.3048 7.380% 700200446 15 OF Valhalla NY 150,~~385~~125.2823 33,~~736~~996.8287 9.250% 600871301 16 MF Mansfield NJ ~~115~~111,~~092~~309.0552 1114,~~136~~919.5306 7.530% 700200447 17 OF Framingham MA ~~116~~112,~~363~~543.1844 1014,~~393~~213.4822 7.630% 600871302 18 RT San Jose CA ~~118~~115,~~902~~002.8655 913,~~858~~758.5687 7.880% 310900277 19 MH Mountain View CA ~~111~~107,~~430~~773.0169 913,~~508~~164.2355 7.800% 600871341 20 OF New York NY ~~104~~101,~~846~~402.2166 913,~~824~~268.9752 7.500% 600871303 21 MF St. Petersburg FL ~~105~~104,~~085~~997.3919 13,~~180~~268.0727 8.030% 600871304 22 IN Austin TX 96,~~469~~345.4031 19,~~489~~613.4453 7.640% 310900347 23 OF Sunnyvale CA 9188,~~304~~359.6938 0.00 7.250% 850200400 24 IN Somerville MA 9087,~~524~~604.3117 0.00 7.250% 600871305 25 OF New York NY 81,~~158~~013.7883 2324,~~925~~070.6459 7.270% 310900306 26 LO Mountain View CA 7976,~~085~~451.3112 1315,~~288~~922.5978 7.500% 600871306 27 IN Carlstadt NJ 83,~~471~~315.7164 21,~~258~~414.3441 8.810% 850200378 28 RT North Attleboro MA 6966,~~176~~901.4991 69,~~985~~259.2987 7.400% 700200353 29 LO Milpitas CA 8986,~~166~~225.6997 819,~~012~~619.6119 9.640% 600871307 30 IN Phoenix AZ 7168,~~279~~939.43 68,~~330~~670.02 7.710% 310900282 31 IN San Jose CA 6967,~~687~~370.9448 1013,~~754~~072.5703 7.750% 600871308 32 MF Arvada CO 7068,~~319~~013.4270 58,~~703~~009.5729 7.860% 600871309 33 IN Longmont CO 7168,~~225~~892.9312 57,~~369~~702.0788 8.090% 310900297 34 IN Sunnyvale CA 6764,~~008~~780.6875 1012,~~235~~463.8679 7.780% 310900115 35 MH Various MI 6967,~~352~~078.2633 57,~~478~~752.9386 8.050% 850200408 41 LO Miami FL 6260,~~097~~007.0578 1316,~~986~~076.8108 7.390% 310900249 42 IN Los Angeles CA 6765,~~364~~127.9347 911,~~684~~921.2571 7.980% 600871310 43 OF Pleasanton CA 6058,~~259~~249.3677 1012,~~927~~936.0766 7.220% 310900254 44 IN Fremont CA 6361,~~757~~665.8387 57,~~416~~508.2117 7.810% 850200374 45 OF Chantilly VA 5957,~~931~~961.0456 57,~~795~~764.1260 7.500% 310900308 46 OF Asheville NC 5452,~~250~~500.00 0.00 7.000% 310900353 48 IN Milpitas CA 5453,~~956~~084.7434 1517,~~935~~807.4686 7.500% 600871311 49 RT Knoxville TN 5856,~~621~~674.2704 810,~~507~~454.4063 7.930% 850200358 50 LO Tampa FL 6361,~~234~~142.5366 79,~~224~~315.1198 8.645% 310900231 51 IN Cleveland OH 4947,~~337~~649.5338 1618,~~562~~251.8803 7.000% 600871312 52 IN Torrance CA 52,431.67 0.00 7.720% 850200422 53 OF El Segundo CA 4947,~~600~~952.4664 78,~~344~~992.9678 7.810% 310900075 54 IN Boca Raton FL 5049,~~985~~314.8252 35,~~994~~665.2454 7.990% 310900327 55 Various York PA 4746,~~720~~152.2345 46,~~546~~113.0583 7.500% 600871314 57 RT Houston TX 4645,~~881~~306.9157 1011,~~070~~645.5185 7.510% 600871315 58 MF Holly Springs NC 4745,~~194~~646.8749 45,~~192~~741.7715 7.430% 700200377 59 OF Southborough MA 4745,~~586~~904.9909 2223,~~175~~858.6151 8.000% 310900265 60 MF Sonora CA 4544,~~820~~294.6206 79,~~756~~282.2480 7.500% 310900264 61 MF Salt Lake City UT 4442,~~021~~573.4094 45,~~445~~892.1965 7.400% 600871313 62 OF Washington DC 47,~~999~~917.6962 11,~~587~~669.1118 8.500% 850200414 63 OF San Francisco CA 4241,~~577~~177.7211 45,~~492~~893.4405 7.250% 310900272 64 RT Rancho Cordova CA 4543,~~315~~827.0598 35,~~901~~388.2734 7.780% 600871316 65 RT Freehold NJ 4443,~~509~~029.7030 68,~~897~~377.3171 7.760% 600871317 66 MF Boothwyn PA 4039,~~663~~323.1261 46,~~699~~038.0455 7.100% 600871318 67 MF Waukegan IL 3837,~~913~~625.8624 56,~~706~~995.4103 7.010% 850200427 68 RT Thornton CO 3836,~~060~~760.3262 1213,~~334~~633.1181 7.000% 310900298 69 RT Sacramento CA 40,~~282~~199.3433 1213,~~919~~002.0203 7.710% 600871320 70 OF Durham NC 4645,~~986~~451.3149 24,~~620~~155.8264 8.760% 310900330 71 IN Glen Burnie MD 3837,~~449~~184.0235 45,~~014~~278.2592 7.290% 600871323 72 MF Blackman MI 3534,~~743~~521.7352 1113,~~945~~168.8304 6.950% 600871319 73 IN Alexandria VA 34,~~709~~648.3183 10,~~220~~280.4896 7.100% 310900259 74 IN La Mirada CA 3433,~~879~~730.5475 35,~~979~~128.7958 7.130% 700200127 75 RT Rancho Cucamonga CA 3938,~~528~~232.7857 34,~~068~~364.0425 8.250% 600871324 76 RT Phoenix AZ 38,~~168~~104.9509 9,~~023~~088.8066 8.625% 600871321 77 RT Northfield IL 32,~~841~~726.0273 1718,~~987~~101.3463 7.625% 700200341 78 RT Slidell LA 3736,~~656~~422.3299 23,~~741~~974.4780 8.150% 310900318 79 RT Bossier City LA 3534,~~587~~420.5855 24,~~896~~063.2932 7.890% 310900322 80 OF Costa Mesa CA 3332,~~284~~189.4597 34,~~375~~470.5301 7.390% 310900250 81 MF Flagstaff AZ 3433,~~691~~537.3854 56,~~375~~529.8569 7.760% 850200368 82 RT Huntington Beach CA 3533,~~185~~990.5366 810,~~978~~173.5138 8.000% 700200356 83 OF Valencia CA 3231,~~742~~655.6774 46,~~987~~074.7063 7.390% 310900299 84 IN Fridley MN 3231,~~093~~037.6446 34,~~450~~506.0927 7.270% 600871322 85 RT Framingham/Natick MA 32,~~416~~225.2559 27,~~732~~923.4511 8.250% 310900315 86 IN Fremont CA 3231,~~515~~447.7823 34,~~144~~212.1671 7.500% 310900293 87 OF Sacramento CA 3231,~~232~~158.4458 56,~~456~~529.1197 7.500% 850200406 88 OF Salem NH 3130,~~504~~469.6718 34,~~114~~149.3281 7.400% 850200417 89 RT Newton MA 3130,~~723~~667.38 56,~~226~~282.18 7.500% 600871325 90 IN Plymouth MI 32,~~440~~400.8102 6,~~148~~189.8867 7.960% 700200448 91 RT Houston TX 3534,~~989~~811.0558 23,~~343~~520.2976 8.468% 310900146 92 RT Costa Mesa CA 3231,~~430~~350.0170 56,~~043~~123.8819 7.895% 600871345 93 IN Elk Grove Village IL 3130,~~419~~387.5199 23,~~802~~834.5810 7.700% 600871326 94 OF Deerfield Beach FL 2928,~~952~~956.74 45,~~641~~637.52 7.700% 600871327 95 SS Dallas TX 2928,~~446~~483.5403 12,~~933~~897.7526 8.450% 600871328 96 OF Littleton CO 2524,~~744~~899.5706 23,~~388~~234.5304 7.560% 310900324 97 RT Mankato MN 2625,~~243~~370.2363 4,~~022~~895.4606 7.770% 600871329 98 RT Riverside CA 2423,~~571~~732.8216 78,~~635~~475.5622 7.390% 600871350 99 IN Kansas City MO 2524,~~330~~499.2965 2,~~077~~908.4206 7.820% 600871330 100 RT Duluth GA 2524,~~359~~517.5440 34,~~608~~450.4256 8.010% 850200437 101 RT Columbia MD 2625,~~059~~206.8458 12,~~828~~681.1238 8.285% 600871331 102 IN Franklin Park IL 2221,~~312~~578.9846 23,~~474~~208.4597 7.150% 310900244 103 RT Plano TX 23,~~885~~101.9799 2,~~083~~867.9795 7.750% 850200436 104 RT Chandler AZ 2423,~~607~~802.9114 12,~~750~~556.4320 8.200% 850200430 105 RT Randolph MA 2221,~~526~~786.5067 2,~~089~~829.9780 7.560% 700200405 106 RT Lewisville TX 2221,~~267~~536.2748 12,~~949~~680.9372 7.690% 600871332 107 RT Stroudsburg PA 2322,~~569~~797.1120 12,~~711~~483.5142 8.140% 310900262 108 OF Reston VA 20,~~984~~293.3072 2,~~255~~946.8341 7.270% 310900224 109 MF Greenwood IN 2322,~~012~~258.7317 12,~~840~~595.5208 7.960% 850200438 110 RT Indianapolis IN 2221,~~708~~965.9409 12,~~665~~409.1904 8.150% 600871333 111 MF Atlanta GA 2221,~~706~~962.0518 12,~~664~~408.4330 8.230% 600871334 112 MF Wayne NJ 2019,~~234~~568.0098 12,~~987~~652.6870 7.430% 310900290 113 MF Beaumont TX 1918,~~386~~748.6052 2,~~101~~740.9503 7.250% 850200399 114 RT New York NY 18,525.00 0.00 7.410% 850200407 115 RT Silver Spring MD 1817,~~496~~900.6700 0.00 7.160% 850200423 116 OF Sacramento CA 17,~~916~~326.3730 2,~~072~~663.9401 7.015% 850200413 117 IN Lexington KY 1817,~~108~~512.4422 2,~~042~~638.4163 7.095% 600871351 118 RT West Hollywood CA 1918,~~115~~487.3409 12,~~861~~489.1035 7.500% 850200386 119 MF Sioux City IA 1716,~~356~~784.2238 2,~~035~~606.0387 7.050% 700200361 120 RT Woodland Hills CA 1918,~~399~~763.4255 12,~~512~~148.8774 8.000% 600871335 121 RT Mentor OH 1817,~~110~~501.0603 34,~~796~~405.9396 7.850% 310900311 122 IN Rancho Cordova CA 1615,~~473~~932.0841 1,~~437~~977.2390 7.750% 310900279 123 RT Phoenix AZ 1615,~~342~~798.1759 23,~~541~~084.0563 7.750% 310900251 124 SS La Habra CA 16,~~672~~118.9379 23,~~473~~027.6680 7.910% 600871336 125 IN Morgan Hill CA 1615,~~279~~725.3699 4,~~336~~890.9936 7.810% 310900268 126 SS Las Vegas NV 16,~~613~~056.9759 3,~~119~~676.3977 8.250% 600871337 127 RT Memphis TN 1514,~~182~~680.4898 12,~~858~~359.1262 7.580% 310900332 128 OF San Diego CA 1413,~~332~~855.8156 2,~~367~~844.7499 7.550% 310900253 129 RT Grants Pass OR 14,~~858~~365.4904 2,~~121~~614.4792 8.000% 310900238 130 IN San Francisco CA 1413,~~314~~807.2865 67,~~722~~229.7740 8.010% 310900295 131 IN Ventura CA 1312,~~167~~699.5089 67,~~855~~323.9758 7.500% 310900307 132 IN Paramount CA 1211,~~127~~722.6525 2,~~432~~837.0040 7.000% 600871338 133 IN Shawnee KS 1312,~~195~~762.8778 1,~~146~~579.2029 7.760% 310900291 134 SS Mt. Clemens MI 1312,~~073~~638.7487 2,~~032~~467.8370 7.750% 310900321 135 MH Erlanger KY 11,~~650~~198.5112 12,~~152~~604.5291 7.560% 600871352 136 RT Salisbury MD 1211,~~318~~914.4000 1,~~109~~514.8828 7.610% 310900292 137 OF Castro Valley CA 1110,~~246~~846.1204 6,~~141~~541.1422 7.290% 310900300 138 OF Austin TX 11,~~634~~221.2944 56,~~936~~349.4429 7.590% 600871339 139 RT Gilbert AZ 1211,~~333~~929.5722 ~~981~~1,385.3873 7.940% 310900258 140 IN Grass Valley CA 1110,~~214~~841.5286 12,~~646~~019.9056 7.940% 310900309 141 IN Elk Grove Village IL 98,~~263~~933.2706 5,~~261~~591.4970 7.160% 310900243 142 MF Concord CA 109,~~094~~759.9403 1,~~592~~928.3122 7.730% 310900252 143 OF Pasadena CA 98,~~113~~810.0770 1,~~232~~535.8017 8.180% 310900257 144 RT Sacramento CA 7,~~898~~617.4470 4,~~152~~433.7246 7.500% 310900270 145 RT Las Vegas NV 7,~~433~~170.8159 3,~~529~~792.6587 7.960% 310900284 146 MF Shawnee KS 6,~~207~~000.4546 1,~~098~~305.1110 7.370% 310900304 147 SS San Gabriel CA 65,~~033~~832.4795 ~~899~~1,100.8739 7.850% 310900278 148 OF Littleton CO 5,~~593~~404.4603 1,~~288~~477.4992 8.380% 310900280 149 RT Rexburg ID 4,~~980~~815.7520 ~~743~~908.4398 7.870% Totals 6,~~606~~414,~~357~~934.3666 ~~869~~1,~~509~~048,254.2257

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 600871353 N/A 01/01/2006 N 55,000,000.00 55,000,000.00 0809/01/2002 700200410 04/01/2011 04/01/2031 N 41,~~471~~441,~~961~~761.1465 41,~~441~~403,~~761~~439.6572 0809/10/2002 600871342 01/01/2011 01/01/2031 N 9,~~292~~287,~~203~~062.3023 9,~~287~~279,~~062~~845.2357 0910/01/2002 600871343 01/01/2011 01/01/2031 N 8,~~545~~540,~~637~~909.6260 8,~~540~~534,~~909~~272.6075 0910/01/2002 600871344 01/01/2011 01/01/2031 N 5,~~377~~374,~~088~~113.2225 5,~~374~~369,~~113~~937.2520 0910/01/2002 600871346 01/01/2011 01/01/2031 N 4,~~636~~634,~~621~~056.5223 4,~~634~~630,~~056~~455.2326 0910/01/2002 600871347 01/01/2011 01/01/2031 N 4,~~623~~620,~~104~~546.0625 4,~~620~~616,~~546~~955.2578 0910/01/2002 600871348 01/01/2011 01/01/2031 N 4,~~529~~527,~~705~~199.9884 4,~~527~~523,~~199~~681.8490 0910/01/2002 600871349 01/01/2011 01/01/2031 N 4,~~324~~321,~~324~~931.0453 4,~~321~~318,~~931~~573.5310 0910/01/2002 310900208 N/A 11/01/2010 N 39,~~489~~469,~~409~~565.1273 39,~~469~~440,~~565~~481.7370 0910/01/2002 600871300 N/A 04/01/2011 N 26,~~181~~163,~~098~~031.7783 26,~~163~~139,~~031~~701.8392 0910/01/2002 850200415 N/A 04/01/2011 N 23,~~730~~715,~~217~~179.5222 23,~~715~~695,~~179~~183.2274 0910/01/2002 700200446 N/A 01/01/2006 N 19,~~509~~475,~~441~~704.7593 19,~~475~~441,~~704~~708.9306 0810/01/2002 600871301 N/A 12/01/2010 N 17,~~749~~738,~~705~~569.6916 17,~~738~~723,~~569~~650.1610 0910/01/2002 700200447 N/A 04/01/2011 N 17,~~710~~700,~~541~~148.5709 17,~~700~~685,~~148~~934.0987 0910/01/2002 600871302 N/A 12/01/2010 N 17,~~522~~513,~~937~~078.3680 17,~~513~~499,~~078~~319.8093 0910/01/2002 310900277 N/A 01/01/2011 N 16,~~590~~580,~~075~~567.3209 16,~~580,~~567,402.0954 0910/01/2002 600871341 05/01/2011 05/01/2031 N 16,~~234~~224,~~251~~426.2932 16,~~224~~211,~~426~~157.3280 09/01/2002 600871303 N/A 01/01/2010 N 15,~~703~~690,~~918~~738.0902 15,~~690~~677,~~738~~469.0275 0910/01/2002 600871304 N/A 01/02/2011 N 15,~~152~~132,~~261~~771.3995 15,~~132~~113,~~771~~158.9542 0910/02/2002 310900347 N/A 02/01/2006 N 14,625,000.00 14,625,000.00 0910/01/2002 850200400 N/A 03/01/2011 N 14,500,000.00 14,500,000.00 0910/01/2002 600871305 N/A 01/01/2005 N 13,~~396~~372,~~222~~296.4379 13,~~372~~348,~~296~~226.7920 0910/01/2002 310900306 N/A 02/01/2011 N 12,~~245~~232,~~467~~178.2263 12,~~232~~216,~~178~~255.6385 0910/01/2002 600871306 N/A 10/01/2006 N 11,~~369~~348,~~585~~327.9864 11,~~348~~326,~~327~~913.6423 0910/01/2002 850200378 N/A 02/01/2011 N 10,~~855~~848,~~943~~958.7748 10,~~848~~839,~~958~~698.4861 0910/01/2002 700200353 02/01/2010 02/01/2025 N 10,~~741~~733,~~536~~523.3473 10,~~733~~713,~~523~~904.7354 0910/01/2002 600871307 N/A 01/01/2011 N 10,~~736~~729,~~201~~871.9896 10,~~729~~721,~~871~~201.9694 0910/01/2002 310900282 N/A 02/01/2011 N 10,~~442~~431,~~312~~558.9841 10,~~431~~418,~~558~~486.4138 0910/01/2002 600871308 N/A 03/01/2011 N 10,~~389~~383,~~474~~770.0043 10,~~383~~375,~~770~~761.4314 0910/01/2002 600871309 N/A 12/01/2010 N 10,~~224~~218,~~225~~856.6053 10,~~218~~211,~~856~~153.5365 0910/01/2002 310900297 N/A 02/01/2016 N 109,~~002~~991,~~125~~889.3852 9,~~991~~979,~~889~~425.5273 0910/01/2002 310900115 N/A 09/01/2010 N 109,~~004~~999,~~733~~254.8087 9,~~999~~991,~~254~~502.8701 0910/01/2002 850200408 09/01/2008 09/01/2023 N 9,~~758~~744,~~146~~159.0120 9,~~744~~728,~~159~~083.2012 09/01/2002 310900249 N/A 01/01/2011 N 9,~~803~~793,~~288~~604.7752 9,~~793~~781,~~604~~682.5281 0910/01/2002 600871310 N/A 04/01/2013 N 9,~~692~~681,~~329~~402.1508 9,~~681~~668,~~402~~465.0842 0910/01/2002 310900254 N/A 07/01/2008 N 9,~~480~~474,~~326~~909.1392 9,~~474~~467,~~909~~401.9275 0910/01/2002 850200374 N/A 02/01/2011 N 9,~~279~~273,~~645~~850.2311 9,~~273~~266,~~850~~085.1151 0910/01/2002 310900308 N/A 02/01/2011 N 9,000,000.00 9,000,000.00 0910/01/2002 310900353 N/A 02/01/2014 N 8,~~509~~493,~~430~~495.6418 8,~~493~~475,~~495~~687.1832 0910/01/2002 600871311 N/A 02/05/2011 N 8,~~584~~576,~~654~~147.4000 8,~~576~~565,~~147~~692.0037 0910/05/2002 850200358 N/A 01/01/2011 N 8,~~494~~487,~~348~~124.7867 8,~~487~~477,~~124~~808.6769 0810/01/2002 310900231 N/A 01/01/2011 N 8,~~185~~168,~~028~~465.2436 8,~~168~~150,~~465~~214.3633 0910/01/2002 600871312 N/A 12/01/2010 N 8,150,000.00 8,150,000.00 0910/01/2002 850200422 N/A 04/01/2011 N 7,~~375~~367,~~228~~883.5761 7,~~367~~358,~~883~~890.6183 09/01/2002 310900075 N/A 01/01/2011 N 7,~~410~~406,~~429~~435.9066 7,~~406~~400,~~435~~770.6612 0910/01/2002 310900327 N/A 03/01/2011 N 7,~~388~~384,~~938~~392.2823 7,~~384~~378,~~392~~278.2340 0910/01/2002 600871314 N/A 08/01/2018 N 7,~~249~~239,~~468~~398.8231 7,~~239~~227,~~398~~752.3146 0910/01/2002 600871315 N/A 03/01/2011 N 7,~~376~~372,~~439~~246.4669 7,~~372~~366,~~246~~505.6954 0809/01/2002 700200377 N/A 02/01/2016 N 6,~~907~~885,~~788~~613.7413 6,~~885~~861,~~613~~754.1362 0910/01/2002 310900265 N/A 01/01/2011 N 7,~~094~~087,~~806~~049.1490 7,~~087~~077,~~049~~767.9010 0910/01/2002 310900264 N/A 02/01/2011 N 6,~~908~~903,~~327~~882.8263 6,~~903~~897,~~882~~989.6398 0910/01/2002 600871313 N/A 12/01/2016 N 6,~~776~~764,~~427~~840.1706 6,~~764~~753,~~840~~170.0688 09/01/2002 850200414 N/A 04/01/2011 N 6,~~820~~815,~~013~~521.6723 6,~~815~~809,~~521~~628.2318 0910/01/2002 310900272 N/A 01/01/2011 N 6,~~764~~760,~~000~~099.6740 6,~~760~~754,~~099~~711.4006 0910/01/2002 600871316 N/A 01/01/2010 N 6,~~660~~654,~~912~~014.2695 6,~~654~~645,~~014~~637.9524 0910/01/2002 600871317 N/A 01/01/2011 N 6,~~650~~646,~~942~~243.4541 6,~~646~~640,~~243~~204.4186 0910/01/2002 600871318 N/A 11/01/2013 N 6,~~446~~440,~~546~~839.2079 6,~~440~~433,~~839~~844.7976 0910/01/2002 850200427 N/A 05/01/2011 N 6,~~314~~301,~~153~~819.9685 6,~~301~~288,~~819~~186.8504 0910/01/2002 310900298 N/A 01/01/2021 N 6,~~269~~256,~~624~~705.5149 6,~~256~~243,~~705~~703.4946 0910/01/2002 600871320 N/A 10/01/2010 N 6,~~228~~226,~~852~~232.9109 6,~~226~~222,~~232~~076.0945 0910/01/2002 310900330 N/A 03/01/2011 N 6,~~124~~120,~~894~~879.1085 6,~~120~~115,~~879~~600.8593 0910/01/2002 600871323 N/A 03/01/2011 N 5,~~972~~960,~~496~~550.5572 5,~~960~~947,~~550~~382.7268 0910/01/2002 600871319 N/A 07/01/2013 N 5,~~866~~856,~~361~~141.5507 5,~~856~~845,~~141~~860.0711 0910/01/2002 310900259 N/A 01/01/2011 N 5,~~680~~676,~~963~~983.5778 5,~~676~~671,~~983~~855.7820 0910/01/2002 700200127 N/A 01/01/2010 N 5,~~564~~561,~~168~~100.6965 5,~~561~~556,~~100~~736.6540 0910/01/2002 600871324 N/A 11/01/2006 N 5,~~310~~301,~~462~~438.1535 5,~~301~~292,~~438~~349.3569 0910/01/2002 600871321 N/A 04/01/2016 N 5,~~168~~150,~~423~~435.1177 5,~~150~~132,~~435~~334.7714 0810/01/2002 700200341 N/A 01/01/2011 N 5,~~365~~362,~~634~~893.9750 5,~~362~~358,~~893~~918.5070 0910/01/2002 310900318 N/A 02/01/2011 N 5,~~237~~235,~~960~~064.5526 5,~~235~~231,~~064~~000.2694 0910/01/2002 310900322 N/A 02/01/2011 N 5,~~230~~227,~~434~~059.8734 5,~~227~~222,~~059~~589.3433 0910/01/2002 310900250 N/A 01/01/2011 N 5,~~191~~186,~~593~~217.3550 5,~~186~~179,~~217~~687.5081 0910/01/2002 850200368 N/A 01/01/2011 N 5,~~107~~098,~~577~~598.3988 5,~~098~~088,~~598~~425.8850 0910/01/2002 700200356 N/A 02/01/2009 N 5,~~145~~140,~~297~~310.7202 5,~~140~~134,~~310~~235.0239 0910/01/2002 310900299 N/A 01/01/2011 N 5,~~126~~123,~~552~~102.1506 5,~~123~~118,~~102~~595.0679 0910/01/2002 600871322 N/A 01/01/2012 N 4,~~715~~687,~~091~~359.4904 4,~~687~~659,~~359~~435.0493 0910/01/2002 310900315 N/A 02/01/2011 N 5,~~034~~031,~~701~~556.0993 5,~~031~~027,~~556~~344.9322 0910/01/2002 310900293 N/A 01/01/2011 N 4,~~990~~985,~~829~~373.1403 4,~~985~~978,~~373~~843.0306 0910/01/2002 850200406 04/01/2011 04/01/2031 N 4,~~944~~940,~~062~~948.5422 4,~~940~~936,~~948~~798.2241 0910/01/2002 850200417 N/A 04/01/2011 N 4,~~912~~906,~~007~~781.3719 4,~~906~~900,~~781~~499.1901 0910/01/2002 600871325 N/A 07/01/2011 N 4,~~890~~884,~~573~~424.7486 4,~~884~~878,~~424~~235.8619 0910/01/2002 700200448 N/A 09/01/2010 N 4,~~935~~933,~~491~~148.4112 4,~~933~~929,~~148~~627.1236 0910/01/2002 310900146 N/A 07/01/2010 N 4,~~770~~765,~~190~~146.8799 4,~~765~~759,~~146~~023.9980 0910/01/2002 600871345 N/A 01/01/2011 N 4,~~738~~735,~~593~~791.6608 4,~~735~~731,~~791~~956.0898 0910/01/2002 600871326 N/A 03/01/2011 N 4,~~517~~512,~~379~~738.7018 4,~~512~~507,~~738~~100.1866 0910/01/2002 600871327 N/A 09/01/2010 N 4,~~046~~044,~~861~~927.3055 4,~~044~~042,~~927~~030.5529 0910/01/2002 600871328 N/A 03/01/2011 N 3,~~954~~952,~~619~~231.6916 3,~~952~~948,~~231~~997.1612 0910/01/2002 310900324 N/A 02/01/2011 N 3,~~922~~918,~~266~~244.7630 3,~~918~~913,~~244~~349.3024 0910/01/2002 600871329 N/A 02/01/2021 N 3,~~861~~853,~~301~~666.8428 3,~~853~~845,~~666~~191.2806 0910/01/2002 600871350 N/A 02/01/2008 N 3,~~761~~759,~~614~~537.4402 3,~~759~~756,~~537~~628.0296 0910/01/2002 600871330 N/A 01/01/2011 N 3,~~676~~673,~~627~~019.6523 3,~~673~~668,~~019~~568.2367 0910/01/2002 850200437 N/A 10/01/2010 N 3,~~652~~650,~~750~~922.7866 3,~~650~~648,~~922~~241.6628 0910/01/2002 600871331 N/A 03/01/2011 N 3,~~624~~621,~~034~~559.3994 3,~~621~~618,~~559~~350.9497 0910/01/2002 310900244 N/A 01/01/2011 N 3,~~579~~577,~~166~~082.7073 3,~~577~~574,~~082~~214.7378 0910/01/2002 850200436 N/A 01/01/2011 N 3,~~484~~483,~~990~~240.7936 3,~~483~~480,~~240~~684.3616 0910/01/2002 850200430 N/A 03/01/2011 N 3,~~460~~458,~~292~~202.1013 3,~~458~~455,~~202~~372.1333 0910/01/2002 700200405 N/A 03/01/2013 N 3,~~362~~360,~~648~~698.3138 3,~~360~~358,~~698~~017.3866 0910/01/2002 600871332 N/A 02/01/2011 N 3,~~362~~360,~~478~~767.6110 3,~~360~~358,~~767~~283.1068 0910/01/2002 310900262 N/A 01/01/2011 N 3,~~351~~349,~~976~~720.4259 3,~~349~~346,~~720~~774.5918 0910/01/2002 310900224 N/A 12/01/2010 N 3,~~357~~355,~~343~~503.6816 3,~~355~~352,~~503~~908.1608 0910/01/2002 850200438 N/A 12/01/2010 N 3,~~235~~234,~~788~~123.5738 3,~~234~~231,~~123~~714.3834 0910/01/2002 600871333 N/A 08/01/2010 N 3,~~203~~202,~~926~~262.6724 3,~~202~~199,~~262~~853.2494 0910/01/2002 600871334 N/A 03/01/2011 N 3,~~162~~160,~~523~~535.5082 3,~~160~~157,~~535~~883.8212 0810/01/2002 310900290 N/A 01/01/2011 N 3,~~105~~103,~~305~~203.8186 3,~~103~~100,~~203~~463.8683 0910/01/2002 850200399 N/A 03/01/2011 N 3,000,000.00 3,000,000.00 0910/01/2002 850200407 N/A 12/01/2009 N 3,000,000.00 3,000,000.00 0910/01/2002 850200423 N/A 05/01/2011 N 2,~~965~~963,~~945~~872.2228 2,~~963~~961,~~872~~209.2827 0910/01/2002 850200413 N/A 04/01/2011 N 2,~~963~~961,~~939~~897.8140 2,~~961~~959,~~897~~258.4077 0910/01/2002 600871351 N/A 01/01/2011 N 2,~~959~~957,~~795~~933.0595 2,~~957~~955,~~933~~444.9560 0910/01/2002 850200386 N/A 02/01/2011 N 2,~~858~~856,~~951~~916.3936 2,~~856~~854,~~916~~309.3649 0910/01/2002 700200361 N/A 01/01/2011 N 2,~~816~~814,~~044~~532.9811 2,~~814~~812,~~532~~383.1137 0910/01/2002 600871335 N/A 02/01/2011 N 2,~~679~~675,~~113~~316.3946 2,~~675~~670,~~316~~910.4650 0910/01/2002 310900311 N/A 01/01/2011 N 2,~~468~~466,~~390~~953.7249 2,~~466~~464,~~953~~975.4959 0910/01/2002 310900279 N/A 01/01/2011 N 2,~~448~~446,~~774~~233.6055 2,~~446~~443,~~233~~148.5592 0910/01/2002 310900251 N/A 12/01/2010 N 2,~~447~~445,~~801~~327.5690 2,~~445~~442,~~327~~300.9010 0910/01/2002 600871336 N/A 02/01/2011 N 2,~~420~~416,~~622~~285.4546 2,~~416~~411,~~285~~395.4610 0910/01/2002 310900268 N/A 01/01/2011 N 2,~~338~~335,~~623~~503.0566 2,~~335~~331,~~503~~826.6689 0910/01/2002 600871337 N/A 03/01/2011 N 2,~~326~~324,~~024~~166.2917 2,~~324~~321,~~166~~806.1755 0910/01/2002 310900332 N/A 02/01/2011 N 2,~~204~~202,~~576~~208.3561 2,~~202~~199,~~208~~363.6162 0910/01/2002 310900253 N/A 01/01/2011 N 2,~~156~~154,~~877~~756.8538 2,~~154~~152,~~756~~141.3846 0910/01/2002 310900238 N/A 01/01/2008 N 2,~~075~~068,~~284~~561.7295 2,~~068~~061,~~561~~332.9555 0910/01/2002 310900295 N/A 02/01/2016 N 2,~~038~~031,~~839~~983.1215 2,~~031~~024,~~983~~659.1557 0910/01/2002 310900307 N/A 01/01/2011 N 2,~~011~~009,~~960~~528.74 2,~~009~~006,~~528~~691.7434 0910/01/2002 600871338 N/A 01/01/2011 N 1,~~974~~973,~~772~~625.0484 1,~~973~~972,~~625~~046.8455 0910/01/2002 310900291 N/A 01/01/2011 N 1,~~959~~956,~~019~~986.7895 1,~~956~~954,~~986~~519.9525 0910/01/2002 310900321 N/A 02/01/2011 N 1,~~789~~777,~~632~~479.3381 1,~~777~~764,~~479~~874.8190 0910/01/2002 600871352 N/A 04/01/2006 N 1,~~879~~878,~~795~~685.1729 1,~~878~~877,~~685~~171.2901 0910/01/2002 310900292 N/A 02/01/2016 N 1,~~791~~785,~~496~~355.9278 1,~~785~~778,~~355~~814.7856 0910/01/2002 310900300 N/A 02/01/2016 N 1,~~780~~774,~~076~~140.8137 1,~~774~~767,~~140~~791.3708 0910/01/2002 600871339 N/A 02/01/2011 N 1,~~803~~802,~~885~~904.6224 1,~~802~~801,~~904~~518.2451 0910/01/2002 310900258 N/A 12/01/2010 N 1,~~640~~638,~~215~~568.2838 1,~~638~~636,~~568~~548.3882 0910/01/2002 310900309 N/A 01/01/2016 N 1,~~502~~497,~~422~~160.1061 1,~~497~~491,~~160~~568.6191 0910/01/2002 310900243 N/A 12/01/2010 N 1,~~516~~514,~~578~~986.3201 1,~~514~~513,~~986~~057.0179 0910/01/2002 310900252 N/A 12/01/2010 N 1,~~293~~292,~~756~~523.2040 1,~~292~~290,~~523~~988.4023 0910/01/2002 310900257 N/A 01/01/2016 N 1,~~222~~218,~~984~~832.9220 1,~~218~~214,~~832~~398.2074 0910/01/2002 310900270 N/A 01/01/2016 N 1,~~084~~080,~~523~~994.7914 1,~~080~~077,~~994~~201.1427 0910/01/2002 310900284 N/A 01/01/2011 N ~~978,106.93~~ 977,008.82 09975,703.72 10/01/2002 310900304 N/A 02/01/2011 N ~~892,561.11~~ 891,661.24 09890,560.85 10/01/2002 310900278 N/A 01/01/2011 N ~~775,135.04~~ 773,846.55 09772,368.63 10/01/2002 310900280 N/A 01/01/2011 N 734,~~954~~211.9956 ~~734~~733,~~211~~302.5658 0910/01/2002 Totals 992,~~997~~127,~~174~~665.4927 ~~992~~991,~~127~~079,~~665~~410.2770

Loan Appraisal Appraisal Res Mod Number Reduction Reduction Strat. Code Date Amount (2) (3) 850200358 13 850200422 119 700200361 9 (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

~~Historical~~Principal Prepayment Detail ~~Delinquencies~~Principal ~~Distribution~~Prepayment ~~30-59~~Amount ~~Days~~Prepayment ~~60-89~~Penalties ~~Days~~Loan 90Number ~~Days~~Offering orDocument ~~More~~Payoff ~~Foreclosure~~Amount ~~REO~~Curtailment ~~Modifications~~Amount ~~Date~~Prepayment #Premium ~~Balance~~Yield #Maintenance ~~Balance~~Cross-Reference #Premium ~~Balance~~700200353 #29 ~~Balance # Balance # Balance 09/16/2002~~ 0 $0.00 ~~0 $0~~8,665.0086 0 $0.00 0 $0.00 0Totals $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 03/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 02/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 01/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 12/17/2001 1 $38,~~000,000~~665.0086 0 $0.00 0 $0.00 ~~0 $0.00 0 $0.00 0 $0.00 11/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2001 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 03/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 02/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 01/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 12/17/2001 1 $3,000,000.00 0 $0.00 0 $0.00 ~~11/15/2001~~0 $0.00 0 $0.00 0 $0.00 1011/15/2001 0 $0.00 0 $0.00 ~~09/17/2001~~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~~1 $8,665.86 0 $0.00 09/16/2002 ~~7.759003%~~0 7$0.~~686902%~~00 970 $0.00 08/15/2002 ~~7.758997%~~0 7$0.~~689031%~~00 980 $0.00 07/15/2002 ~~7.758991%~~0 7$0.~~689021%~~00 990 $0.00 06/17/2002 ~~7.758975%~~0 7$0.~~689711%~~00 ~~100~~0 $0.00 05/15/2002 ~~7.758968%~~0 7$0.~~689701%~~00 ~~101~~0 $0.00 04/15/2002 ~~7.758952%~~0 7$0.~~689682%~~00 ~~102~~0 $0.00 03/15/2002 ~~7.758946%~~0 7$0.~~689672%~~00 ~~103~~0 $0.00 02/15/2002 ~~7.758913%~~0 7$0.~~689640%~~00 ~~104~~0 $0.00 01/15/2002 ~~7.758908%~~0 7$0.~~691489%~~00 ~~105~~0 $0.00 12/17/2001 ~~7.758902%~~0 7$0.~~691480%~~00 ~~106~~0 ~~11/15/2001 7~~$0.~~758887%~~00 ~~7.691463% 107 10~~11/15/2001 ~~7.758881%~~0 7$0.~~691453%~~00 ~~108~~0 ~~09/17/2001 7~~$0.~~758866% 7.691436% 109 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.~~00

~~Delinquency~~Rate ~~Loan~~and ~~Detail~~Maturities ~~Offering~~Distribution #Next ofWeighted ~~Current~~Avg. ~~Outstanding~~WAM ~~Status~~Date ofCoupon ~~Loan~~Remit ~~Number~~10/15/2002 ~~Document~~7.759002% ~~Months~~7.686903% ~~Paid~~96 ~~Through~~09/16/2002 P7.759003% &7.686902% I97 P08/15/2002 &7.758997% I7.689031% ~~Mortgage~~98 ~~Cross~~07/15/2002 ~~Delinq~~7.758991% ~~Date~~7.689021% ~~Advances~~99 Advances**06/17/2002 ~~Loan(1)~~7.758975% ~~Reference~~7.689711% ~~600871353~~100 ~~1 0 08~~05/0115/2002 ~~401,380~~7.68758968% ~~401,380~~7.68689701% B101 ~~700200410 2 0 08~~04/1015/2002 ~~274,826~~7.47758952% ~~274,826~~7.47689682% A102 ~~700200446~~ 03/15 ~~0 08~~/~~01/~~2002 ~~183,309~~7.21758946% ~~183,309~~7.21689672% A103 ~~850200358 50 0 08~~02/0115/2002 ~~68,264~~7.28758913% ~~68,264~~7.28689640% B104 ~~600871315 58 0 08/~~01/15/2002 ~~51,006~~7.53758908% ~~51,006~~7.53691489% A105 ~~600871321~~12/17/2001 777.758902% 07.691480% 08106 11/0115/~~2002~~2001 ~~50,225~~7.38758887% ~~50,225~~7.38691463% B107 ~~600871334~~Note: ~~112~~Foreclosure 0and ~~08/01/2002~~REO ~~22,058.29~~Totals ~~22,058.29~~are Bexcluded ~~Totals~~from 7the ~~1,051,070.84~~delinquencies ~~1,051,070~~aging categories.84

~~Resolution~~Delinquency ~~Actual~~Loan Detail Offering # of Current Outstanding ~~Bankruptcy~~Status of Loan Number ~~Strategy~~Document ~~Servicing~~Months ~~Foreclosure~~Paid ~~Principal~~Through ~~Servicing~~P ~~Date~~& ~~REO~~I ~~Code(2)~~P ~~Transfer~~& ~~Date~~I Mortgage Cross Delinq. Date ~~Balance~~Advances Advances** ~~Date~~Loan(1) Reference 600871353 551 0 09/01/2002 388,~~000,000~~432.0092 0388,432.0092 B 700200410 412 0 09/10/2002 274,~~471,961~~885.1433 92274,~~969~~885.0533 ~~700200446~~A 19600871341 20 0 09/01/2002 112,~~509,441~~778.7533 0112,778.0033 ~~850200358~~B 13850200408 0841 0 09/2201/2002 875,~~494~~677.86 75,~~348~~677.7786 A 850200422 53 0~~.00~~ ~~600871315~~09/01/2002 756,~~376~~638.42 56,~~439~~638.4642 B 600871315 58 0~~.00~~ ~~600871321~~09/01/2002 551,~~168~~019.03 51,~~423~~019.1103 A 600871313 62 0~~.00~~ ~~600871334~~09/01/2002 358,~~162,523~~797.5057 058,797.0057 B Totals ~~140~~7 1,~~183~~018,~~137~~229.7346 921,~~969~~018,229.0546

~~Specially~~Resolution ~~Serviced~~Actual ~~Loan~~Outstanding ~~Detail~~Bankruptcy ~~- Part 1 Offering Servicing Resolution~~ Loan ~~Document~~Number ~~Transfer~~ Strategy ~~Scheduled~~Servicing ~~Property~~Foreclosure ~~State~~Principal ~~Interest~~Servicing ~~Actual Number Cross-Reference~~ Date ~~Code~~REO Code(12) ~~Balance~~Transfer ~~Type~~Date ~~(2)~~Date ~~Rate~~ Balance ~~850200358~~Advances 50Date ~~08/22/2002~~600871353 1355,000,000.00 80.00 700200410 41,~~487~~441,~~124~~761.6765 LO0.00 FL600871341 816,224,426.~~645%~~32 80.00 850200408 9,~~494~~744,~~348~~159.7720 0.00 850200422 539 01/28/2002 11 7,367,883.61 OF106.60 CA600871315 7~~.810% 7~~,~~367~~372,~~883~~246.6169 ~~700200361~~0.00 ~~120~~600871313 ~~06/06/2002 9 2~~6,~~814~~764,~~532~~840.1106 ~~RT CA 8~~0.~~000%~~00 2Totals 143,~~814~~915,~~532~~317.1153 106.60

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Deliquency Code: Total for Status Code = A (3 loans) 401,582.22 401,582.22 58,558,167.54 0.00 Total for Status Code = B (4 loans) 616,647.24 616,647.24 85,357,149.99 106.60 (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.

~~Net~~Specially ~~Remaining~~Serviced Loan ~~Operating~~Detail ~~DSCR~~- ~~DSCR~~Part ~~Note~~1 ~~Maturity~~Offering ~~Amortization~~Servicing Resolution Loan Document Transfer Strategy Scheduled Property State Interest Actual Number ~~Income~~Cross-Reference Date ~~Date~~Code ~~Date~~(1) ~~Term~~Balance Type (2) Rate Balance 850200358 ~~441,675.35~~50 0308/3122/2002 213 8,477,808.0969 ~~02/01/2001~~LO ~~01/01/2011~~FL ~~279~~8.645% ~~850200422 1~~8,~~172~~477,~~437~~808.0068 ~~12/31/2001~~850200422 ~~1.72~~53 ~~05/~~01/~~2001 04~~28/~~01/2011~~2002 ~~282~~9 ~~700200361~~7,358,890.83 ~~121~~OF CA 7.810% 7,~~921~~367,883.8061 03700200361 120 06/3106/2002 19 2,812,383.9437 ~~02/01/2001~~RT ~~01/01/2011~~CA ~~339~~8.000% 2,812,383.37

~~Specially~~Net ~~Serviced~~Remaining Loan ~~Detail~~Operating -DSCR ~~Part~~DSCR 2Note ~~Offering~~Maturity ~~Resolution~~Amortization ~~Site Loan~~ Number ~~Document~~Income ~~Strategy Inspection Phase 1 Appraisal Appraisal Other REO Cross-Reference Code (1)~~ Date Date Date ~~Value~~Term ~~Property~~850200358 ~~Revenue~~389,921.85 ~~850200358~~03/31/2002 501.84 1302/01/2001 1201/01/~~2000~~2011 12278 850200422 1,~~400~~172,~~000~~437.00 ~~850200422~~12/31/2001 531.72 1105/01/2001 1004/1501/~~2000~~2011 14281 700200361 112,~~100,000~~414.0005 ~~700200361~~03/31/2002 ~~120~~1.79 902/01/2001 1001/2601/~~2000~~2011 ~~4,200,000.00~~338

~~Loan~~Specially ~~Number~~Serviced ~~Comments~~Loan ~~from~~Detail ~~Special Servicer 850200358 Transferred to SS 8~~-~~22-02.~~ ~~GMAC~~Part ~~has~~2 ~~contacted~~Offering ~~the~~Resolution ~~borrower,~~Site ~~sent~~Loan ~~out~~Number ~~Pre-Negotiation~~Document ~~Agreement~~Strategy ~~for~~Inspection ~~signature,~~Phase ~~requested~~1 ~~financial~~Appraisal ~~and~~Appraisal ~~franchise~~Other ~~information~~REO ~~and~~Cross-Reference ~~selected~~Code ~~legal~~(1) ~~counsel.~~Date ~~Borrower~~Date ~~meeting~~Date ~~and~~Value ~~site~~Property ~~inspection~~Revenue ~~will~~850200358 be50 ~~scheduled~~13 ~~for September. 850200422 The subject loan was transferred due to the bankruptcy of the sole tenant, Exodus Communications. The loan is current and Exodus has until 8~~12/2101/022000 ~~to accept/ reject the lease~~12,400,000.00 A850200422 ~~loan~~53 ~~assumption~~9 ~~to a third party was closed on 7~~10/315/022000 ~~at which time an additional $456~~14,~~000 in reserves was provided to the lender. The collateral is a 106~~100,000sf industrial building in El Segundo, CA in which Exodus invested $43 million in TIs to create an Internet Data Center (web server farm). The building was never occupied and is currently vacant. The TI's are state- of-the-art and include extensive security, HVAC, power, power back up systems, fire suppression, etc. The TI's are owned by the tenant and could be removed if the lease is rejected. The lender also holds $800,000 ~~in leasing reserves and recently cashed a $400,000 letter of credit securing the lease~~.00 ~~The~~700200361 ~~new~~120 ~~borrower~~9 ~~hopes to purchase the TI's at a 5-~~10~~% of cost. Loan assumption to new borrower completed and recorded 07~~/0326/~~02.~~2000 ~~700200361 Loan is current~~4,200,000. Property was transferred to different ownership entity with same principals. Owner's attorney is disputing transfer of property definition and threatening litigation if we pursue assignment approval process. Owner may transfer proper ty back to borrowing entity.00

Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · BEAR STEARNS COMMERCIAL MORTGAGE SEC INC SERIES 2001-TOP2