8-K 1 gmc02c1.txt NOVEMBER 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 : November 15, 2002 (Date of earliest event reported) Commission File No.: 333-60030-02 GMAC Commercial Mortgage Securities, Inc., Mortgage Pass-Through Certificates Series 2002-C1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 22-3844559 22-3844560 22-3844561 (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 November 15, 2002 distribution was made to holders of GMAC Commercial Mortgage Securities Inc., Mortgage Pass-Through Certificates, Series 2002-C1 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 GMAC Commercial Mortgage Securities Inc., Series 2002-C1, relating to the November 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. GMAC Commercial Mortgage Securities Inc., Mortgage Pass-Through Certificates Series 2002-C1 By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: November 15, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of GMAC Commercial Mortgage Securities Inc., Series 2002-C1, relating to the November 15, 2002 distribution. EX-99.1 Wells Fargo Bank MN, N.A. Corporate Trust Services GMAC Commercial Mortgage Securities Inc., 9062 Old Annapolis Road Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-C1 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 11/15/2002 Record Date: 10/31/2002 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 - 13 Principal Prepayment Detail 14 Historical Detail 15 Delinquency Loan Detail 16 - 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 This report has been compiled from information provided to Wells Fargo MN, N.A. various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo 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 MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Depositor GMAC Commercial Mortgage Securities, Inc. 200 Witmer Road Horsham, PA 19044 Contact: Karen Repeckyj Phone Number: (215) 328-1259 Servicer GMAC Commercial Mortgage Securities, Inc. 200 Witmer Rd. Horsham, PA 10944 Contact: Darri Cunningham Phone Number: (215) 328-1784 Special Servicer GMAC Commercial Mortgage Corporation 550 California Street San Francisco, CA 94104 Contact: CMBS Portfolio Manager 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 361849TP7 5.785000% 144,484,000.00 140,~~717~~124,~~153~~763.9748 ~~592~~461,~~390~~820.4978 A-2 361849TQ5 6.278000% 405,810,000.00 405,810,000.00 0.00 B 361849TR3 6.453000% 29,290,000.00 29,290,000.00 0.00 C 361849TS1 6.551000% 9,763,000.00 9,763,000.00 0.00 D 361849TT9 6.659000% 15,977,000.00 15,977,000.00 0.00 E 361849TU6 6.787000% 8,875,000.00 8,875,000.00 0.00 F 361849TV4 6.944000% 12,426,000.00 12,426,000.00 0.00 G 361849TW2 6.971000% 10,651,000.00 10,651,000.00 0.00 H 361849TX0 7.~~211117~~452838% 8,876,000.00 8,876,000.00 0.00 J 361849TY8 6.089000% 14,201,000.00 14,201,000.00 0.00 K 361849TZ5 6.089000% 12,426,000.00 12,426,000.00 0.00 L 361849UA8 6.089000% 5,326,000.00 5,326,000.00 0.00 M 361849UB6 6.089000% 5,325,000.00 5,325,000.00 0.00 N 361849UC4 6.089000% 7,988,000.00 7,988,000.00 0.00 O 361849UD2 6.089000% 3,551,000.00 3,551,000.00 0.00 P 361849UE0 6.089000% 15,088,789.00 15,088,788.96 0.00 R-I 361849UH3 0.000000% 0.00 0.00 0.00 R-II 361849UJ9 0.000000% 0.00 0.00 0.00 R-III 361849UK6 0.000000% 0.00 0.00 0.00 Totals 710,057,789.00 ~~706~~705,~~290~~698,~~942~~552.9344 ~~592~~461,~~390~~820.4978

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Ending Balance Level(1) A-1 361849TP7 ~~678~~675,~~373~~518.9513 0.00 0.00 1,~~270~~137,~~764~~338.4491 ~~140~~139,~~124~~662,~~763~~942.4870 22.6465% A-2 361849TQ5 2,123,062.65 0.00 0.00 2,123,062.65 405,810,000.00 22.6465% B 361849TR3 157,506.98 0.00 0.00 157,506.98 29,290,000.00 18.4950% C 361849TS1 53,297.84 0.00 0.00 53,297.84 9,763,000.00 17.1112% D 361849TT9 88,659.04 0.00 0.00 88,659.04 15,977,000.00 14.8485% E 361849TU6 50,195.52 0.00 0.00 50,195.52 8,875,000.00 13.5859% F 361849TV4 71,905.12 0.00 0.00 71,905.12 12,426,000.00 11.8283% G 361849TW2 61,873.43 0.00 0.00 61,873.43 10,651,000.00 10.3132% H 361849TX0 5355,~~338~~126.2316 0.00 0.00 5355,~~338~~126.2316 8,876,000.00 9.06% J 361849TY8 72,058.24 0.00 0.00 72,058.24 14,201,000.00 7.0405% K 361849TZ5 63,051.60 0.00 0.00 63,051.60 12,426,000.00 5.2829% L 361849UA8 27,025.01 0.00 0.00 27,025.01 5,326,000.00 4.53% M 361849UB6 27,019.94 0.00 0.00 27,019.94 5,325,000.00 3.7778% N 361849UC4 40,532.44 0.00 0.00 40,532.44 7,988,000.00 2.64% O 361849UD2 18,018.37 0.00 0.00 18,018.37 3,551,000.00 2.14% P 361849UE0 76,563.03 0.00 0.00 76,563.03 15,088,788.96 0.00% R-I 361849UH3 0.00 0.00 0.00 0.00 0.00 0.00% R-II 361849UJ9 0.00 0.00 0.00 0.00 0.00 0.00% R-III 361849UK6 0.00 0.00 0.00 0.00 0.00 0.00% Totals 3,~~662~~661,~~481~~413.3950 0.00 0.00 4,~~254~~123,~~871~~234.8828 705,~~698~~236,~~552~~731.4466

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 361849UF7 0.~~533039~~628406% 710,057,789.00 ~~706~~705,~~290~~698,~~942~~552.9344 X-2 361849UG5 01.~~891318~~133018% 416,382,000.00 416,382,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 361849UF7 ~~313~~369,~~733~~554.8462 0.00 ~~313~~369,~~733~~554.8462 705,~~698~~236,~~552~~731.4466 X-2 361849UG5 ~~309~~393,~~274~~140.0028 0.00 ~~309~~393,~~274~~140.0028 416,382,000.00 (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/ Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 361849TP7 ~~973~~969.~~92897463~~82893248 43.~~10004215~~19634548 4.~~69514929~~67538364 0.00000000 0.00000000 ~~969~~966.~~82893248~~63258700 A-2 361849TQ5 1,000.00000000 0.00000000 5.23166667 0.00000000 0.00000000 1,000.00000000 B 361849TR3 1,000.00000000 0.00000000 5.37750017 0.00000000 0.00000000 1,000.00000000 C 361849TS1 1,000.00000000 0.00000000 5.45916624 0.00000000 0.00000000 1,000.00000000 D 361849TT9 1,000.00000000 0.00000000 5.54916693 0.00000000 0.00000000 1,000.00000000 E 361849TU6 1,000.00000000 0.00000000 5.65583324 0.00000000 0.00000000 1,000.00000000 F 361849TV4 1,000.00000000 0.00000000 5.78666667 0.00000000 0.00000000 1,000.00000000 G 361849TW2 1,000.00000000 0.00000000 5.80916628 0.00000000 0.00000000 1,000.00000000 H 361849TX0 1,000.00000000 0.00000000 6.~~00926431~~21069851 0.00000000 0.00000000 1,000.00000000 J 361849TY8 1,000.00000000 0.00000000 5.07416661 0.00000000 0.00000000 1,000.00000000 K 361849TZ5 1,000.00000000 0.00000000 5.07416707 0.00000000 0.00000000 1,000.00000000 L 361849UA8 1,000.00000000 0.00000000 5.07416635 0.00000000 0.00000000 1,000.00000000 M 361849UB6 1,000.00000000 0.00000000 5.07416714 0.00000000 0.00000000 1,000.00000000 N 361849UC4 1,000.00000000 0.00000000 5.07416625 0.00000000 0.00000000 1,000.00000000 O 361849UD2 1,000.00000000 0.00000000 5.07416784 0.00000000 0.00000000 1,000.00000000 P 361849UE0 999.99999735 0.00000000 5.07416665 0.00000000 0.00000000 999.99999735 R-I 361849UH3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 361849UJ9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 361849UK6 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 361849UF7 ~~994~~993.~~69501479~~86072989 0.~~44184269~~52045710 0.00000000 993.~~86072989~~21033103 X-2 361849UG5 1,000.00000000 0.~~74276506~~94418174 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 0.00 Servicing Advances Outstanding 124,~~718~~595.9227 Reimbursement for Interest on P & I 0.00 Advances paid from general collections Reimbursement for Interest on Servicing 0.00 Advances paid from general collections

Servicing Fee Summary Advance Summary / Servicing Fee Summary Amounts Current Period Accrued Master Servicing Fees 4950,~~035~~622.3556 Less Master Servicing Fees on Delinquent Payments 1011,~~051~~133.1512 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 10,~~262~~051.0715 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 49,~~246~~540.2759

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Total Unpaid Certificate Prepayment Certificate Certificate Trust Fund Interest Interest Distributable Interest Interest Shortfall Interest Interest Expenses Distribution Distribution Cert. Interest Adjustment A-1 ~~678~~675,~~373~~518.9513 0.00 ~~678~~675,~~373~~518.9513 0.00 0.00 ~~678~~675,~~373~~518.9513 ~~678~~675,~~373~~518.9513 0.00 A-2 2,123,062.65 0.00 2,123,062.65 0.00 0.00 2,123,062.65 2,123,062.65 0.00 X-1 ~~313~~369,~~733~~554.8462 0.00 ~~313~~369,~~733~~554.8462 0.00 0.00 ~~313~~369,~~733~~554.8462 ~~313~~369,~~733~~554.8462 0.00 X-2 ~~309~~393,~~274~~140.0028 0.00 ~~309~~393,~~274~~140.0028 0.00 0.00 ~~309~~393,~~274~~140.0028 ~~309~~393,~~274~~140.0028 0.00 B 157,506.98 0.00 157,506.98 0.00 0.00 157,506.98 157,506.98 0.00 C 53,297.84 0.00 53,297.84 0.00 0.00 53,297.84 53,297.84 0.00 D 88,659.04 0.00 88,659.04 0.00 0.00 88,659.04 88,659.04 0.00 E 50,195.52 0.00 50,195.52 0.00 0.00 50,195.52 50,195.52 0.00 F 71,905.12 0.00 71,905.12 0.00 0.00 71,905.12 71,905.12 0.00 G 61,873.43 0.00 61,873.43 0.00 0.00 61,873.43 61,873.43 0.00 H 5355,~~338~~126.2316 0.00 5355,~~338~~126.2316 0.00 0.00 5355,~~338~~126.2316 5355,~~338~~126.2316 0.00 J 72,058.24 0.00 72,058.24 0.00 0.00 72,058.24 72,058.24 0.00 K 63,051.60 0.00 63,051.60 0.00 0.00 63,051.60 63,051.60 0.00 L 27,025.01 0.00 27,025.01 0.00 0.00 27,025.01 27,025.01 0.00 M 27,019.94 0.00 27,019.94 0.00 0.00 27,019.94 27,019.94 0.00 N 40,532.44 0.00 40,532.44 0.00 0.00 40,532.44 40,532.44 0.00 O 18,018.37 0.00 18,018.37 0.00 0.00 18,018.37 18,018.37 0.00 P 76,563.03 0.00 76,563.03 0.00 0.00 76,563.03 76,563.03 0.00 Total 4,~~285~~424,~~489~~108.2340 0.00 4,~~285~~424,~~489~~108.2340 0.00 0.00 4,~~285~~424,~~489~~108.2340 4,~~285~~424,~~489~~108.2340 0.00

Other Required Information Available Distribution Amount (1) 4,~~877~~885,~~879~~929.7218 Aggregate Number of Outstanding Loans 108 Aggregate Stated Principal Balance of Loans before Distributions ~~706~~705,~~290~~698,~~942~~552.9344 Aggregate Stated Principal Balance of Loans after Distributions 705,~~698~~236,~~552~~731.4466 Percentage of Cut-off Date Principal Balance after Distributions 0.99.32% Aggregate Amount of Servicing Fee 49,~~246~~540.2759 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~883~~881.4486 Aggregate Additional Trust Fund Expences 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0.00 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums .

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % of Scheduled # of Scheduled Agg WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) 1,999,999 or Less 11 18,~~527~~516,~~744~~193.5519 2.63 ~~103~~102 7.3641 1.~~499224~~552730 2,000,000.00 to 2,999,999.99 2021 5053,~~661~~613,~~452~~909.6325 7.1860 ~~115~~114 7.~~4185~~3895 1.~~311768~~393341 3,000,000.00 to 3,999,999.99 1615 5652,~~034~~992,~~008~~647.0933 7.9451 ~~113~~112 7.~~2876~~3096 1.~~354908~~426394 4,000,000.00 to 4,999,999.99 12 54,~~240~~200,~~046~~584.4995 7.69 ~~107~~106 7.2898 1.~~344342~~459896 5,000,000.00 to 5,999,999.99 2 11,~~361~~356,~~482~~141.1566 1.61 ~~107~~106 8.0661 1.~~357259~~357248 6,000,000.00 to 6,999,999.99 8 51,~~343~~310,~~209~~467.9188 7.28 ~~126~~125 7.3138 1.~~416903~~499242 7,000,000.00 to 7,999,999.99 18 156,~~968~~869,~~324~~018.4234 22.24 ~~136~~135 7.3380 1.~~432613~~527543 10,000,000.00 to 14,999,999.99 14 ~~162~~161,~~053~~963,~~248~~849.8126 22.9697 ~~128~~127 7.~~3201~~3200 1.~~407626~~477738 15,000,000.00 to 19,999,999.99 4 67,~~934~~885,~~212~~444.7291 9.63 ~~105~~104 7.~~4732~~4733 1.~~381182~~410425 20,000,000.00 to 29,999,999.99 2 43,~~347~~320,~~676~~973.3847 6.14 ~~107~~106 7.4084 1.~~276198~~299087 30,000,000.00 and Greater 1 33,~~227~~207,~~146~~501.2942 4.71 ~~108~~107 7.5000 1.640000 Totals 108 705,~~698~~236,~~552~~731.4466 100.00 ~~121~~119 7.3676 1.~~399844~~468951

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 2 16,~~823~~820,~~568~~778.0441 2.3839 ~~109~~108 6.8202 1.~~463581~~531755 Arizona 4 73,~~168~~124,~~254~~302.8742 10.37 ~~101~~100 7.5107 1.~~287970~~359197 California 18 127,~~996~~906,~~905~~061.0041 18.14 ~~114~~113 7.3551 1.~~489715~~545872 Colorado 2 14,~~886~~877,~~866~~871.3380 2.11 ~~107~~106 7.4555 1.~~397383~~516060 Connecticut 1 3,~~281~~279,~~780~~970.4584 0.47 ~~107~~106 7.7500 1.~~290000~~528600 Florida 9 72,~~800~~752,~~665~~148.8115 10.32 ~~173~~172 7.~~2681~~2682 1.~~295451~~291300 Georgia 5 27,~~307~~287,~~031~~134.6270 3.87 ~~107~~106 7.~~4139~~4140 1.~~360425~~483794 Hawaii 1 12,~~986~~972,~~586~~714.3470 1.84 ~~110~~109 7.2500 1.~~138700~~342100 Idaho 2 7,~~826~~821,~~711~~700.2627 1.11 ~~108~~107 7.2395 1.~~191818~~219191 Illinois 1 2,~~972~~970,~~418~~626.5644 0.42 ~~106~~105 7.4900 2.115000 Louisiana 4 37,~~719~~693,~~289~~624.0515 5.34 ~~114~~113 7.~~3868~~3865 1.~~532716~~545242 Maryland 11 37,~~746~~719,~~561~~854.7193 5.35 ~~122~~121 7.3878 1.~~436377~~520420 Massachusetts 3 49,~~466~~431,~~745~~831.6374 7.01 ~~105~~104 7.~~6520~~6519 1.~~739746~~775517 Michigan 4 30,~~220~~197,~~303~~013.1330 4.28 ~~102~~101 7.~~7997~~7999 1.~~359426~~361853 Mississippi 3 26,~~252~~235,~~498~~060.7473 3.72 ~~108~~107 7.~~4002~~4003 1.~~239025~~289137 Missouri 2 5,~~564~~560,~~661~~955.9111 0.79 ~~109~~108 7.0897 1.~~416418~~501580 Nevada 1 10,~~239~~233,~~385~~231.0746 1.45 ~~101~~100 7.6300 1.~~328500~~365900 New Jersey 5 67,~~626~~594,~~635~~028.3634 9.58 ~~106~~105 7.~~4898~~4897 1.~~231674~~286727 New York 6 65,~~820~~783,~~836~~833.4522 9.33 ~~198~~197 7.~~0860~~0859 1.~~261285~~331793 North Carolina 3 22,~~813~~796,~~295~~361.7267 3.23 ~~105~~104 7.1883 1.~~345352~~385039 Ohio 2 13,~~914~~905,~~745~~921.6568 1.97 9594 7.2709 1.~~724014~~863666 Oklahoma 2 6,~~326~~317,~~902~~951.1883 0.90 ~~166~~165 7.~~5173~~5171 1.~~255952~~368648 Oregon 3 26,~~065~~039,~~832~~691.79 3.69 9695 7.1633 1.~~210578~~210587 Pennsylvania 1 4,~~027~~025,~~439~~189.2758 0.57 ~~107~~106 7.7100 1.290000 South Carolina 2 8,~~596~~591,~~929~~421.7233 1.22 ~~108~~107 7.2366 1.~~333383~~348146 Tennessee 2 9,~~363~~358,~~921~~173.2899 1.33 ~~107~~106 7.4161 1.~~850103~~898311 Texas 8 100,~~468~~413,~~335~~251.8456 14.24 ~~127~~126 7.~~2889~~2888 1.~~354473~~479968 Utah 1 18,~~384~~372,~~759~~742.5189 2.61 ~~113~~112 7.2000 1.~~757500~~888600 Virginia 3 23,~~034~~014,~~998~~834.9300 3.26 ~~105~~104 7.4720 1.~~321210~~792609 Washington 4 66,~~179~~138,~~908~~877.9881 9.38 ~~108~~107 7.4728 1.~~570659~~571917 Wisconsin 2 9,~~977~~972,~~870~~180.6291 1.41 ~~106~~105 7.4218 1.442100 Totals 117 705,~~698~~236,~~552~~731.4466 100.00 ~~121~~119 7.3676 1.~~399844~~468951

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.09 or less 127 7348,~~419~~561,~~281~~079.3541 106.4089 ~~128~~105 7.~~2795~~2316 1.~~027696~~021959 1.10 to 1.19 67 3837,~~200~~475,~~949~~819.9392 5.4131 ~~120~~162 7.~~3570~~3136 1.~~168779~~168495 1.20 to 1.29 2925 ~~173~~165,~~264~~965,~~921~~146.6772 2423.5553 ~~118~~117 7.~~3112~~2842 1.~~245401~~255481 1.30 to 1.39 2213 ~~130~~91,~~916~~693,~~191~~724.78 1813.5500 ~~116~~123 7.~~3911~~4029 1.~~347310~~355284 1.40 to 1.49 1213 9369,~~710~~755,~~599~~623.9765 139.2889 ~~144~~158 7.~~3996~~3096 1.~~459244~~448185 1.50 to 1.59 1013 5783,~~867~~894,~~233~~226.6797 811.2090 9699 7.~~2490~~3694 1.~~529193~~557397 1.60 to 1.69 78 6670,~~172~~666,~~183~~383.5155 910.3802 ~~132~~105 7.~~5031~~4712 1.~~644756~~638140 1.70 to 1.79 27 1141,~~185~~379,~~878~~703.3718 15.5987 ~~112~~138 7.~~2085~~4564 1.~~762299~~729538 1.80 to 1.89 14 629,~~446~~616,~~034~~328.7024 04.9120 ~~109~~102 7.~~1000~~3643 1.~~845400~~880724 1.90 to 1.99 34 3227,~~188~~099,~~414~~675.1898 43.5684 ~~103~~102 7.~~8001~~7836 1.~~937635~~921498 2.00 to 2.19 3 2021,~~363~~408,~~451~~195.3615 23.8904 ~~107~~106 7.~~3014~~4106 2.~~087082~~104648 2.20 or Greater 13 115,~~963~~938,~~411~~670.9564 02.2826 ~~109~~107 7.~~0600~~2873 2.~~569800~~265504 Totals 108 705,~~698~~236,~~552~~731.4466 100.00 ~~121~~119 7.3676 1.~~399844~~468951

Property Type (3) # of Scheduled % of Weighted Property Type Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 17 169,~~618~~517,~~431~~784.4041 24.04 ~~107~~106 7.~~5232~~5233 1.~~535464~~550489 Lodging 3 43,~~404~~360,~~605~~874.8778 6.15 ~~102~~101 7.8467 1.~~692406~~906803 Mixed Use 2 28,~~711~~692,~~807~~557.3239 4.07 ~~316~~315 7.0647 1.~~465136~~478135 Mobile Home Park 3 16,~~167~~155,~~391~~413.8331 2.29 8887 7.3314 1.~~798204~~844683 Multi-Family 41 265,~~898~~745,~~300~~383.7771 37.68 ~~129~~128 7.~~0307~~0306 1.~~297740~~349304 Office 18 ~~185~~184,~~063~~948,~~761~~018.2611 26.22 ~~116~~115 7.5693 1.~~439685~~571399 Other 1 19,~~378~~365,~~345~~676.0007 2.75 ~~106~~105 7.2600 1.010000 Retail 32 271,~~620~~423,~~002~~633.3840 38.49 ~~110~~109 7.4437 1.~~344342~~407238 Totals 117 705,~~698~~236,~~552~~731.4466 100.00 ~~121~~119 7.3676 1.~~399844~~468951

Note Rate Note Rate # of Scheduled % of Weighted Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.4900% or less 0 0.00 0.00 0 0.0000 0.000000 6.5001% to 6.7499% 2 17,960,000.00 2.5455 ~~109~~108 6.6800 1.~~276260~~318676 6.7500% to 6.9999% 12 85,~~579~~537,~~071~~921.1602 12.13 ~~165~~164 6.8747 1.~~307042~~348685 7.0000% to 7.2499% 29 126,~~372~~275,~~883~~530.8530 17.91 ~~133~~132 7.1217 1.~~408904~~458973 7.2500% to 7.4999% 31 243,~~673~~507,~~963~~614.3000 34.53 ~~107~~106 7.3816 1.~~357036~~423398 7.5000% to 7.7499% 21 164,~~929~~825,~~507~~720.9908 23.37 ~~115~~114 7.5880 1.~~474945~~589213 7.7500% to 7.9999% 9 39,~~667~~632,~~861~~782.0921 5.62 ~~108~~107 7.9068 1.~~489398~~561891 8.0000% to 8.2499% 2 12,~~082~~071,~~451~~465.2528 1.71 ~~101~~100 8.0148 1.~~771957~~790858 8.2500% to 8.4999% 1 9,~~863~~858,~~663~~610.7419 1.40 9796 8.2500 1.390000 8.500% or Greater 1 5,~~569~~567,~~150~~088.0658 0.79 ~~109~~108 8.7900 1.240000 Totals 108 705,~~698~~236,~~552~~731.4466 100.00 ~~121~~119 7.3676 1.~~399844~~468951

Seasoning Seasoning # of Scheduled % of Weighted Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 4434 ~~237~~166,~~569~~388,~~745~~199.8204 3323.6659 ~~108~~107 7.~~1684~~0635 1.~~455140~~431864 13 to 24 months 5969 ~~422~~492,~~226~~976,~~171~~702.9811 5969.8390 ~~104~~103 7.~~5123~~4982 1.~~372407~~489098 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 108 705,~~698~~236,~~552~~731.4466 100.00 ~~121~~119 7.3676 1.~~399844~~468951

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 90 months or less 8 41,~~559~~533,~~362~~520.8947 5.89 5958 7.4127 1.~~345387~~454114 91 to 110 months 91 600,~~478~~093,~~673~~047.6610 85.09 ~~106~~105 7.~~3849~~3848 1.~~404784~~474694 111 months or greater 6 55,~~509~~472,~~597~~514.6523 7.87 ~~301~~300 7.0901 1.~~433780~~473779 Totals 105 697,~~547~~099,~~634~~081.2080 98.8485 ~~119~~118 7.~~3631~~3630 1.~~403552~~473395

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 50 months or less 0 0.00 0.00 0 0.0000 0.000000 51 to 60 months 0 0.00 0.00 0 0.0000 0.000000 61 to 80 months 0 0.00 0.00 0 0.0000 0.000000 81 to 90 months 0 0.00 0.00 0 0.0000 0.000000 91 to 110 months 0 0.00 0.00 0 0.0000 0.000000 111 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 130 months 0 0.00 0.00 0 0.0000 0.000000 131 to 220 months 2 4,~~865~~855,~~569~~470.1357 0.69 ~~215~~214 7.8000 1.~~138128~~147966 221 to 230 months 0 0.00 0.00 0 0.0000 0.000000 231 or greater months 1 3,~~285~~282,~~349~~179.1129 0.47 ~~279~~278 7.6900 1.000000 Totals 3 8,~~150~~137,~~918~~649.2486 1.1615 ~~241~~240 7.~~7557~~7556 1.~~082453~~088287

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 220 months or less 0 0.00 0.00 0 0.0000 0.000000 221 to 240 months 2 6,~~020~~009,~~676~~247.5435 0.85 ~~109~~108 6.9771 1.~~259613~~259619 241 to 280 months 2 21,~~575~~554,~~564~~185.4499 3.06 ~~101~~100 7.9477 1.~~911140~~913479 281 to 300 months 13 71,~~731~~653,~~084~~878.8437 10.16 ~~107~~106 7.3276 1.~~264517~~474671 301 to 320 months 3 24,~~450~~445,~~126~~993.6369 3.4647 ~~109~~108 6.8461 1.~~167311~~183727 321 to 340 months 57 4255,~~285~~347,~~487~~644.2953 57.9985 ~~103~~102 7.~~3372~~3636 1.~~343083~~364450 341 and greater 8078 ~~531~~518,~~484~~088,~~694~~131.4687 7573.3146 123 7.~~3743~~3724 1.~~419021~~482695 Totals 105 697,~~547~~099,~~634~~081.2080 98.8485 ~~119~~118 7.~~3631~~3630 1.~~403552~~473395

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 3729 ~~243~~218,~~235~~399,~~078~~283.1374 3430.4797 ~~118~~117 7.~~4123~~4122 1.~~340492~~336817 1 year or less 7179 ~~462~~486,~~463~~837,~~474~~447.3192 6569.5303 ~~122~~121 7.~~3441~~3476 1.~~431060~~528228 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 108 705,~~698~~236,~~552~~731.4466 100.00 ~~121~~119 7.3676 1.~~399844~~468951 (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 11032073 1 IN Seattle WA ~~207~~214,~~834~~591.6899 2619,~~402~~644.1887 7.500% 991084073 2 RT Southlake TX ~~138~~143,~~608~~111.9678 1814,~~511~~008.1533 7.370% 11032302 3 RT Lakewood NJ ~~129~~133,~~223~~422.0915 1612,~~893~~694.6458 7.450% 991084093 4 IN Boca Raton FL ~~122~~126,~~996~~992.4969 1612,~~162~~166.3010 7.450% 11032554 5 IN Milford MA ~~105~~108,~~257~~680.6468 139,~~054~~631.3430 7.610% 991084072 6 OF Tempe AZ ~~101~~104,~~408~~706.80 129,~~444~~146.18 7.680% 991084071 7 MF Portland OR 9396,~~797~~796.6806 2017,~~822~~824.6123 7.150% 991084092 8 MU New York NY 8689,~~832~~648.5886 1210,~~962~~146.7951 7.000% 991084070 9 RT Mesa AZ 8891,~~670~~551.1409 118,~~724~~843.9398 7.400% 11033290 10 OF Houston TX 8891,~~354~~226.8534 118,~~437~~565.0657 7.480% 991084091 11 RT Marietta GA 7274,~~543~~900.1798 97,~~373~~015.2948 7.470% 11030437 12 LO Metairie LA 7476,~~324~~709.7623 1311,~~673~~289.6417 7.900% 991084090 13 OT New York NY 6870,~~177~~390.9974 97,~~573~~361.8510 7.260% 11032602 14 IN Los Angeles CA 6870,~~103~~317.9256 86,~~770~~557.7410 7.480% 11030882 15 OF Princeton NJ 6770,~~957~~164.5293 86,~~956~~748.0867 7.500% 991084612 16 MF Haverstraw NY 6164,~~993~~059.3378 0.00 6.800% 11031433 17 RT Salinas CA 6668,~~383~~541.0232 86,~~432~~274.9363 7.500% 991084069 18 MF Baton Rouge LA 5759,~~949~~880.0063 0.00 6.680% 11030441 19 LO Worcester MA 6870,~~744~~951.6543 1210,~~296~~089.0628 8.000% 991084089 20 MF Olive Branch MS 6264,~~081~~097.0318 86,~~524~~508.2106 7.250% 991084068 21 MF Hoover AL 5759,~~150~~055.00 0.00 6.750% 11032526 22 OF Plano TX 6365,~~045~~096.8433 75,~~767~~717.9344 7.630% 11031712 23 IN Various Various 6163,~~870~~881.5541 75,~~982~~971.4458 7.490% 11027320 24 OF Detroit MI 6770,~~862~~073.6311 75,~~264~~053.0355 8.250% 991084067 25 MF Roseville CA 5759,~~159~~012.8869 86,~~738~~885.1433 6.980% 11031426 26 LO Herndon VA 6163,~~213~~174.0969 1210,~~006~~045.7414 7.625% 11032975 27 OF West Valley City UT 5759,~~690~~563.6917 86,~~151~~279.7729 7.200% 991084621 28 OF Kapolei Oahu Islan HI 5759,~~412~~251.8281 1110,~~976~~137.6465 7.250% 991084088 29 MF Melbourne FL 5355,~~602~~340.6488 86,~~083~~344.2399 6.970% 991084066 30 MF Aberdeen NC 5556,~~033~~819.1333 75,~~727~~940.0989 7.250% 991084613 31 MF Passaic NJ 5152,~~000~~700.00 0.00 6.800% 991084615 32 RT Palm Springs CA 5051,~~236~~845.2234 108,~~479~~870.5644 7.250% 11030760 33 RT Tucson AZ 5153,~~596~~274.7080 64,~~310~~632.8979 7.690% 991084065 34 OF Las Vegas NV 5052,~~583~~227.9387 64,~~421~~777.1521 7.630% 991084086 35 MF San Antonio TX 4647,~~243~~743.7450 65,~~926~~426.7498 6.990% 991084064 36 MF Houston TX 4243,~~028~~429.3328 0.00 6.680% 991084099 37 RT Antioch CA 4647,~~214~~715.0584 64,~~021~~519.7798 7.460% 991084074 38 OF Tustin CA 4446,~~693~~146.5346 54,~~699~~246.2330 7.510% 11033160 39 IN Westfield MA 4344,~~159~~561.9680 54,~~858~~456.3652 7.300% 991084051 40 IN Glenn Burnie MD 3941,~~935~~230.9147 64,~~166~~871.1054 6.900% 991084085 41 MF Vero Beach FL 3940,~~193~~464.3330 54,~~910~~639.3235 6.970% 11029301 42 RT Chestertown MD 4041,~~249~~556.9153 54,~~492~~185.1957 7.410% 991084063 43 OF Pepper Pike OH 3839,~~171~~410.6434 54,~~510~~271.4474 7.100% 991084062 44 RT Littleton CO 4042,~~979~~313.8705 43,~~943~~610.5133 7.710% 991084061 45 MH San Jose CA 3738,~~217~~424.4075 54,~~368~~160.0065 7.190% 991084060 46 MF Houston TX 3738,~~291~~502.3550 53,~~039~~827.1095 7.350% 991084059 47 OF Anaheim CA 4041,~~149~~457.6723 43,~~482~~174.4690 7.970% 991084098 48 RT Franklin WI 3536,~~601~~760.8339 43,~~437~~279.5701 7.370% 11025879 49 IN West Orange NJ 4042,~~818~~153.9082 32,~~396~~061.4048 8.790% 11033940 50 RT Fredericksburg VA 2930,~~301~~252.1946 43,~~131~~180.4417 7.150% 11031167 51 RT Temple Hills MD 3233,~~455~~512.5640 32,~~658~~602.9612 7.940% 991084058 52 RT Surfside Beach SC 2930,~~249~~199.6125 43,~~077~~127.3874 7.220% 11032993 53 RT Miami FL 2829,~~791~~726.2023 3,~~953~~018.2623 7.250% 991084057 54 MF Concord NC 2627,~~551~~411.8565 43,~~276~~416.7191 6.860% 991084084 55 MF Oxford MS 2627,~~526~~380.2923 4,~~986~~132.8894 7.050% 991084056 56 IN Lynnwood WA 28,~~067~~979.3258 32,~~582~~670.4216 7.560% 11131053 57 MF Various NY 2728,~~389~~266.2143 54,~~602~~725.4018 7.410% 991084083 58 MF Laurel MD 25,~~181~~998.4517 32,~~759~~942.2149 7.000% 11032684 59 RT River Ridge LA 2627,~~189~~039.3099 32,~~509~~659.7304 7.375% 11033326 60 RT Dallas TX 2526,~~730~~554.4596 54,~~170~~346.7120 7.450% 991084055 61 MF Boise ID 2425,~~371~~162.0921 32,~~431~~640.4836 7.190% 991084622 62 MF Colorado Springs CO 2324,~~510~~273.3138 32,~~370~~607.9790 7.100% 991084100 63 OF Westlake OH 2425,~~997~~810.5033 32,~~135~~322.6077 7.560% 11029075 64 OF Sterling Heights MI 25,~~002~~815.6090 32,~~050~~237.4212 7.660% 991084101 65 MF Blackman Township MI 2122,~~508~~178.8243 87,~~145~~475.3877 6.750% 991084103 66 MF Palm Bay FL 22,~~156~~875.6546 32,~~252~~533.5877 7.050% 991084054 67 OF Jackson MS 25,~~093~~911.8935 21,~~762~~945.6822 7.990% 991084095 68 RT Oviedo FL 2223,~~948~~695.3863 21,~~587~~839.1489 7.940% 11033566 69 MF Los Angeles CA 20,~~144~~798.7937 2,~~947~~293.3375 7.060% 11033885 70 RT Madison FL 20,~~259~~907.3264 43,~~384~~735.0472 7.150% 991084053 71 MF Houston TX 1819,~~956~~588.2513 0.00 6.750% 991084082 72 RT Gaithersburg MD 21,~~078~~755.2640 3,~~846~~169.9682 7.690% 11031982 73 MF Royal Oak MI 2021,~~405~~068.3041 21,~~646~~983.1908 7.490% 11033888 74 RT Americus GA 19,~~317~~935.0319 43,~~180~~561.1397 7.150% 991084616 75 MF Beaverton OR 19,~~357~~986.9647 2,~~702~~074.6615 7.200% 991084052 76 MF Birmingham AL 1819,~~602~~206.8412 2,~~772~~169.8860 7.040% 991084619 77 MF Billings MO 17,~~273~~833.3438 2,~~649~~089.3127 6.900% 991084102 78 IN Hellam PA 19,~~125~~747.6399 21,~~283~~661.8751 7.710% 11032593 79 OF Moorestown NJ 1718,~~842~~421.4860 21,~~521~~942.1705 7.200% 991084081 80 RT Winston-Salem NC 1819,~~805~~409.8611 32,~~598~~995.5732 7.620% 991084097 81 MH Aberdeen MD 19,~~126~~740.1661 32,~~390~~775.2378 7.910% 991084614 82 RT Palm Springs CA 17,~~164~~713.0482 3,~~580~~030.5274 7.250% 991084079 83 MU San Diego CA 1617,~~705~~248.5867 21,~~136~~593.2516 7.480% 991084078 84 RT Oklahoma City OK 16,~~954~~919.2305 5,~~412~~447.2846 7.800% 991084620 85 MF Bellingham WA 1516,~~686~~195.4976 21,~~211~~702.7952 7.150% 11032253 86 OF Tucson AZ 15,~~081~~571.7933 21,~~141~~651.0854 7.150% 11033565 87 MF Sherman Oaks CA 1415,~~889~~372.6371 21,~~178~~695.4638 7.060% 991084096 88 MF North Hollywood CA 1516,~~731~~243.6218 1,~~954~~443.6307 7.620% 11031181 89 MF Lynnwood WA 1415,~~693~~163.4670 32,~~152~~682.3410 7.200% 11031688 90 OF Middlebury CT 1516,~~861~~377.7196 1,~~869~~353.4924 7.750% 11032936 91 MF Tulsa OK 14,~~273~~737.9828 21,~~016~~553.9464 7.200% 991084077 92 MF Memphis TN 1314,~~907~~358.1371 1,~~919~~467.3678 7.250% 991084076 93 RT Lafayette LA 1415,~~740~~197.3539 54,~~108~~651.1410 7.800% 11033887 94 RT Jesup GA 13,~~427~~857.6939 2,~~905~~476.7000 7.150% 991084075 95 RT Yucca Valley CA 13,~~569~~993.4699 43,~~377~~953.9542 7.370% 11031898 96 RT Sandersville GA 13,~~332~~765.7414 1,~~939~~507.9959 7.200% 11032099 97 MF Boise ID 1213,~~625~~035.3652 1,~~691~~280.1094 7.340% 11033562 98 MH Stockton CA 11,~~561~~936.3645 1,~~691~~316.5142 7.060% 11032349 99 MF Tampa FL 1112,~~748~~129.3170 1,~~635~~254.6425 7.260% 991084617 100 MF Hillsboro OR 1011,~~721~~069.3343 1,~~496~~148.8676 7.200% 11030742 101 RT Duluth GA 12,~~044~~436.2977 ~~1,289~~896.1769 8.100% 11032569 102 RT Mt. Pleasant SC 10,~~624~~969.5864 1,~~451~~106.7771 7.280% 11032083 103 RT Roanoke VA 1011,~~654~~001.6506 ~~1,336~~990.9453 7.590% 11033564 104 MF Toluca Lake CA 9,~~342~~645.5162 1,~~366~~063.8877 7.060% 11032346 105 MF Lakeland FL 9,~~560~~870.4985 1,~~331~~020.0468 7.260% 11030805 106 RT Amherst NY 9,~~602~~915.9507 ~~1,234~~922.8775 7.500% 991084094 107 MF Madison WI 910,~~758~~076.8313 ~~1,217~~900.3000 7.630% 11033563 108 MF Sherman Oaks CA 8,~~174~~439.7092 ~~1,196~~930.0280 7.060% Totals 4,~~336~~476,~~407~~613.9961 ~~592~~461,~~390~~820.4978

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 11032073 N/A 10/05/2011 N 33,~~253~~227,~~548~~146.4729 33,~~227~~207,~~146~~501.2942 1011/05/2002 991084073 N/A 09/01/2011 N 22,~~568~~550,~~623~~112.8368 22,~~550~~536,~~112~~104.6835 1011/01/2002 11032302 N/A 08/05/2011 N 20,~~814~~797,~~457~~563.3470 20,~~797~~784,~~563~~869.7012 1011/05/2002 991084093 N/A 07/01/2011 N 19,~~811~~795,~~515~~353.6535 19,~~795~~783,~~353~~187.3525 1011/01/2002 11032554 N/A 08/05/2011 N 16,~~597~~584,~~787~~733.7339 16,~~584~~575,~~733~~102.3909 1011/05/2002 991084072 N/A 06/01/2011 N 15,~~845~~832,~~125~~681.4931 15,~~832~~823,~~681~~535.3113 1011/01/2002 991084071 N/A 07/01/2011 N 15,~~742~~721,~~267~~444.2867 15,~~721~~703,~~444~~620.6744 1011/01/2002 991084092 N/A 11/01/2031 N 14,~~885~~872,~~584~~622.8405 14,~~872~~862,~~622~~475.0554 1011/01/2002 991084070 N/A 09/01/2011 N 14,~~378~~367,~~940~~216.9805 14,~~367~~358,~~216~~372.0507 1011/01/2002 11033290 N/A 08/05/2011 N 14,~~174~~163,~~574~~137.9387 14,~~163~~154,~~137~~572.8730 1011/05/2002 991084091 N/A 09/01/2011 N 11,~~653~~644,~~520~~147.5829 11,~~644~~637,~~147~~131.2981 1011/01/2002 11030437 N/A 03/01/2011 N 11,~~289~~276,~~836~~163.9935 11,~~276~~264,~~163~~874.3518 1011/01/2002 991084090 N/A 08/01/2011 N 11,~~269~~259,~~088~~515.9207 11,~~259~~252,~~515~~153.0797 1011/01/2002 11032602 N/A 09/05/2011 N 10,~~925~~916,~~763~~992.1036 10,~~916~~910,~~992~~435.3626 0910/05/2002 11030882 N/A 04/05/2011 N 10,~~873~~864,~~202~~246.7870 10,~~864~~857,~~246~~498.7003 1011/05/2002 991084612 N/A 11/01/2011 N 10,940,000.00 10,940,000.00 10/01/2002 11031433 N/A 10/05/2011 N 10,~~621~~612,~~282~~849.6774 10,~~612~~606,~~849~~575.7411 1011/05/2002 991084069 N/A 11/01/2011 N 10,410,000.00 10,410,000.00 1011/01/2002 11030441 N/A 03/01/2011 N 10,~~311~~299,~~697~~401.1509 10,~~299~~289,~~401~~311.0981 1011/01/2002 991084089 N/A 11/01/2011 N 10,~~275~~266,~~481~~957.4524 10,~~266~~260,~~957~~449.2418 1011/01/2002 991084068 N/A 11/01/2011 N 10,160,000.00 10,160,000.00 1011/01/2002 11032526 N/A 08/05/2011 N 9,~~915~~907,~~465~~697.7077 9,~~907~~901,~~697~~980.7733 10/05/2002 11031712 N/A 08/05/2011 N 9,~~912~~904,~~504~~521.1066 9,~~904~~898,~~521~~550.6608 0911/05/2002 11027320 N/A 11/05/2010 N 9,~~870~~863,~~927~~663.7774 9,~~863~~858,~~663~~610.7419 0910/05/2002 991084067 N/A 08/01/2006 N 9,~~826~~818,~~913~~175.5743 9,~~818~~811,~~175~~290.43 10 11/01/2002 11031426 N/A 05/01/2011 N 9,~~633~~621,~~535~~528.3662 9,~~621~~611,~~528~~483.6248 1011/01/2002 11032975 N/A 03/05/2012 N 9,~~615~~606,~~114~~963.7801 9,~~606~~600,~~963~~683.0172 1011/05/2002 991084621 N/A 12/01/2011 N 9,~~502~~490,~~812~~835.3874 9,~~490~~480,~~835~~698.7409 1011/01/2002 991084088 N/A 11/01/2031 N 9,~~228~~220,~~574~~491.8663 9,~~220~~214,~~491~~146.6364 1011/01/2002 991084066 N/A 07/01/2011 N 9,~~108~~101,~~932~~205.2213 9,~~101~~095,~~205~~264.1324 0910/01/2002 991084613 N/A 11/01/2011 N 9,000,000.00 9,000,000.00 1011/01/2002 991084615 N/A 12/01/2011 N 8,~~314~~304,~~960~~481.8125 8,~~304~~295,~~481~~610.2581 1011/01/2002 11030760 N/A 06/05/2008 N 8,~~051~~045,~~500~~189.0011 8,~~045~~040,~~189~~556.1132 0910/05/2002 991084065 N/A 03/01/2011 N 7,~~955~~949,~~532~~111.5237 7,~~949~~944,~~111~~334.3716 1011/01/2002 991084086 N/A 11/01/2028 N 7,~~938~~931,~~838~~912.9521 7,~~931~~926,~~912~~485.2123 1011/01/2002 991084064 N/A 11/01/2011 N 7,550,000.00 7,550,000.00 1011/01/2002 991084099 N/A 08/01/2011 N 7,~~433~~427,~~895~~874.9114 7,~~427~~423,~~874~~354.1416 0910/01/2002 991084074 N/A 09/01/2030 N 7,~~141~~135,~~443~~743.1491 7,~~135~~131,~~743~~497.9161 1011/01/2002 11033160 N/A 10/05/2011 N 7,~~094~~088,~~788~~929.0670 7,~~088~~084,~~929~~473.7018 1011/05/2002 991084051 N/A 11/01/2011 N 6,~~945~~939,~~376~~209.0696 6,~~939~~934,~~209~~338.9642 1011/01/2002 991084085 N/A 11/01/2031 N 6,~~747~~741,~~775~~864.1684 6,~~741~~737,~~864~~225.8449 1011/01/2002 11029301 N/A 03/05/2011 N 6,~~518~~512,~~204~~712.3718 6,~~512~~508,~~712~~526.1861 10/05/2002 991084063 N/A 11/01/2011 N 6,~~451~~446,~~545~~034.1470 6,~~446~~441,~~034~~762.7096 1011/01/2002 991084062 N/A 07/01/2011 N 6,~~378~~373,~~190~~246.4897 6,~~373~~369,~~246~~636.9764 1011/01/2002 991084061 N/A 06/01/2008 N 6,~~211~~206,~~527~~159.39 6,~~206~~201,~~159~~998.3974 1011/01/2002 991084060 N/A 08/01/2011 N 6,~~088~~083,~~384~~344.0191 6,~~083~~079,~~344~~516.9196 1011/01/2002 991084059 N/A 06/01/2006 N 6,~~045~~040,~~119~~636.4296 6,~~040~~037,~~636~~462.9606 1011/01/2002 991084098 N/A 08/01/2011 N 5,~~796~~792,~~769~~332.6609 5,~~792~~789,~~332~~053.0908 0910/01/2002 11025879 N/A 11/05/2011 N 5,~~572~~569,~~546~~150.4606 5,~~569~~567,~~150~~088.0658 1011/05/2002 11033940 N/A 12/05/2011 N 4,~~917~~913,~~681~~550.8541 4,~~913~~910,~~550~~370.4124 1011/05/2002 11031167 N/A 06/05/2011 N 4,~~905~~901,~~122~~463.8589 4,~~901~~898,~~463~~861.8977 1011/05/2002 991084058 N/A 10/01/2011 N 4,~~861~~857,~~431~~353.3496 4,~~857~~854,~~353~~226.9622 1011/01/2002 11032993 N/A 11/05/2011 N 4,~~765~~761,~~440~~487.6640 4,~~761~~758,~~487~~469.4017 1011/05/2002 991084057 N/A 06/01/2011 N 4,~~644~~640,~~638~~362.9625 4,~~640~~636,~~362~~945.2534 0910/01/2002 991084084 N/A 11/01/2011 N 4,~~515~~510,~~113~~126.5163 4,~~510~~505,~~126~~993.6369 0910/01/2002 991084056 N/A 06/01/2011 N 4,~~455~~451,~~130~~547.2583 4,~~451~~448,~~547~~877.8367 1011/01/2002 11131053 N/A 08/05/2011 N 4,~~435~~429,~~499~~897.4707 4,~~429~~425,~~897~~171.0789 0910/05/2002 991084083 N/A 11/01/2011 N 4,~~316~~313,~~819~~060.5837 4,~~313~~310,~~060~~117.3788 1011/01/2002 11032684 N/A 08/05/2011 N 4,~~261~~257,~~310~~800.3764 4,~~257~~255,~~800~~141.6460 1011/05/2002 11033326 N/A 09/05/2011 N 4,~~144~~139,~~501~~330.3362 4,~~139~~134,~~330~~984.6242 0910/05/2002 991084055 N/A 10/01/2011 N 4,~~067~~064,~~496~~065.9042 4,~~064~~061,~~065~~425.4206 1011/01/2002 991084622 N/A 12/01/2011 N 3,~~973~~970,~~574~~203.1821 3,~~970~~967,~~203~~595.2131 1011/01/2002 991084100 N/A 09/01/2008 N 3,~~967~~964,~~856~~720.4585 3,~~964~~962,~~720~~398.8508 0911/01/2002 11029075 N/A 08/05/2011 N 3,~~916~~913,~~856~~805.3896 3,~~913~~911,~~805~~568.9684 1011/05/2002 991084101 N/A 11/01/2011 N 3,~~823~~815,~~789~~644.9961 3,~~815~~808,~~644~~168.6184 0910/01/2002 991084103 N/A 11/01/2011 N 3,~~771~~768,~~344~~092.9133 3,~~768~~765,~~092~~558.3356 1011/01/2002 991084054 N/A 07/01/2011 N 3,~~768~~766,~~794~~032.8012 3,~~766~~764,~~032~~086.1290 0910/01/2002 991084095 N/A 06/01/2011 N 3,~~468~~465,~~268~~681.6652 3,~~465~~463,~~681~~841.5263 0911/01/2002 11033566 N/A 11/05/2011 N 3,~~424~~421,~~043~~096.9360 3,~~421~~418,~~096~~802.6085 1011/05/2002 11033885 N/A 11/05/2011 N 3,~~400~~395,~~166~~781.0197 3,~~395~~392,~~781~~046.9725 1011/05/2002 991084053 N/A 11/01/2011 N 3,370,000.00 3,370,000.00 1011/01/2002 991084082 N/A 01/15/2026 N 3,~~289~~285,~~196~~349.0711 3,~~285~~282,~~349~~179.1129 1011/15/2002 11031982 N/A 07/05/2011 N 3,~~269~~266,~~207~~561.6142 3,~~266~~264,~~561~~578.4234 0910/05/2002 11033888 N/A 11/05/2011 N 3,~~242~~237,~~018~~838.6855 3,~~237~~234,~~838~~276.5558 1011/05/2002 991084616 N/A 11/01/2008 N 3,~~226~~223,~~326~~623.5690 3,~~223~~221,~~623~~549.9075 10/01/2002 991084052 N/A 09/01/2011 N 3,~~170~~168,~~938~~165.5971 3,~~168,~~165,996.7111 1011/01/2002 991084619 N/A 12/01/2011 N 3,~~004~~001,~~059~~410.5423 32,~~001~~999,~~410~~320.2396 10/01/2002 991084102 N/A 09/01/2011 N 2,~~976~~974,~~751~~468.9104 2,~~974~~972,~~468~~806.0453 0910/01/2002 11032593 N/A 09/05/2011 N 2,~~973~~971,~~746~~225.8063 2,~~971~~969,~~225~~283.6358 1011/05/2002 991084081 N/A 09/01/2011 N 2,~~961~~957,~~553~~954.1659 2,~~957,~~954,959.5927 1011/01/2002 991084097 N/A 08/01/2011 N 2,~~901~~898,~~567~~176.1693 2,~~898~~895,~~176~~401.9315 1011/01/2002 991084614 N/A 12/01/2011 N 2,~~840~~837,~~944~~364.9240 2,~~837~~834,~~364~~333.4066 1011/01/2002 991084079 N/A 10/01/2011 N 2,~~680~~677,~~039~~903.4823 2,~~677~~676,~~903~~310.2307 1011/01/2002 991084078 N/A 12/15/2020 N 2,~~608~~602,~~342~~930.6537 2,~~602~~597,~~930~~482.3791 1011/15/2002 991084620 N/A 12/01/2011 N 2,~~632~~630,~~698~~486.3253 2,~~630~~628,~~486~~784.5301 10/01/2002 11032253 N/A 11/05/2011 N 2,~~531~~529,~~208~~067.9991 2,~~529~~527,~~067~~416.9137 1011/05/2002 11033565 N/A 11/05/2011 N 2,~~530~~528,~~815~~636.0862 2,~~528~~526,~~636~~941.6224 1011/05/2002 991084096 N/A 07/01/2006 N 2,~~477~~475,~~420~~465.1754 2,~~475~~474,~~465~~022.5447 0911/01/2002 11031181 N/A 10/05/2011 N 2,~~448~~445,~~910~~757.0975 2,~~445~~443,~~757~~075.7565 0910/05/2002 11031688 N/A 09/05/2011 N 2,~~456~~454,~~006~~137.6819 2,~~454~~452,~~137~~783.1995 0910/05/2002 11032936 N/A 09/05/2011 N 2,~~378~~376,~~997~~980.4652 2,~~376~~375,~~980~~426.5288 0910/05/2002 991084077 N/A 10/01/2011 N 2,~~301~~299,~~869~~949.2387 2,~~299~~298,~~949~~482.8709 1011/01/2002 991084076 N/A 06/15/2020 N 2,~~267~~262,~~746~~638.9076 2,~~262~~257,~~638~~987.7666 1011/15/2002 11033887 N/A 11/05/2011 N 2,~~253~~250,~~598~~692.3868 2,~~250~~248,~~692~~216.68 1011/05/2002 991084075 N/A 11/01/2011 N 2,~~209~~205,~~409~~031.8893 2,~~205~~201,~~031~~078.9351 1011/01/2002 11031898 N/A 04/05/2011 N 2,~~222~~220,~~123~~183.1213 2,~~220~~218,~~183~~675.1354 1011/05/2002 11032099 N/A 10/05/2011 N 2,~~064~~062,~~092~~401.1101 2,~~062~~061,~~401~~120.0107 0910/05/2002 11033562 N/A 11/05/2011 N 1,~~965~~963,~~103~~411.4695 1,~~963~~962,~~411~~095.9553 1011/05/2002 11032349 N/A 08/05/2011 N 1,~~941~~940,~~870~~234.1652 1,~~940~~938,~~234~~980.5227 0910/05/2002 991084617 N/A 11/01/2008 N 1,~~786~~785,~~888~~391.5771 1,~~785~~784,~~391~~242.7195 10/01/2002 11030742 N/A 06/05/2011 N 1,~~784~~783,~~339~~050.3316 1,~~783~~782,~~050~~153.1647 1011/05/2002 11032569 N/A 10/05/2011 N 1,~~751~~749,~~305~~853.1942 1,~~749~~748,~~853~~746.4271 0910/05/2002 11032083 N/A 07/05/2011 N 1,~~684~~683,~~529~~192.2733 1,~~683~~682,~~192~~201.3380 1011/05/2002 11033564 N/A 11/05/2011 N 1,~~587~~586,~~962~~595.3850 1,~~586~~585,~~595~~531.5073 1011/05/2002 11032346 N/A 08/05/2011 N 1,~~580~~578,~~246~~915.4036 1,~~578~~577,~~915~~894.3668 0910/05/2002 11030805 N/A 07/05/2011 N 1,~~536~~535,~~471~~236.3245 1,~~535~~534,~~236~~313.4570 1011/05/2002 991084094 N/A 06/01/2011 N 1,~~534~~533,~~809~~592.4111 1,~~533~~532,~~592~~692.11 0910/01/2002 11033563 N/A 11/05/2011 N 1,~~389~~388,~~467~~271.0604 1,~~388~~387,~~271~~340.0424 1011/05/2002 Totals ~~706~~705,~~290~~698,~~942~~552.9344 705,~~698~~236,~~552~~731.4466

Appraisal Appraisal Res Mod Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code SS- Self Storage MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office LO- Lodging MU- Mixed Use 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 Server 10- Deed In Lieu of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 11/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 11/15/2002 0 $0.00 0 $0.00 10/15/2002 0 $0.00 0 $0.00 09/16/2002 0 $0.00 0 $0.00 08/15/2002 0 $0.00 0 $0.00 07/15/2002 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 05/15/2002 0 $0.00 0 $0.00 04/15/2002 0 $0.00 0 $0.00 03/15/2002 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/15/2002 7.367578% 7.281069% 119 10/15/2002 7.367598% 7.281088% 121 09/16/2002 7.367629% 7.286247% 122 08/15/2002 7.367649% 7.281136% 123 07/15/2002 7.367668% 7.281154% 124 06/17/2002 7.367699% 7.281183% 125 05/15/2002 7.367718% 7.281200% 126 04/15/2002 7.367748% 7.281229% 111 03/15/2002 7.367766% 7.281246% 112 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross Delinq. Date Advances Advances** Loan(1) Reference 11032602 14 0 0910/05/2002 0.00 0.00 A ~~11031712~~991084612 2316 0 0910/01/2002 0.00 0.00 A 11032526 22 0 10/05/2002 0.00 0.00 A 11027320 24 0 0910/05/2002 0.00 0.00 A 991084066 30 0 0910/01/2002 0.00 0.00 A 11030760 33 0 0910/05/2002 0.00 0.00 A 991084099 37 0 0910/01/2002 0.00 0.00 B 11029301 42 0 10/05/2002 0.00 0.00 A 991084098 48 0 0910/01/2002 0.00 0.00 B 991084057 54 0 0910/01/2002 0.00 0.00 A 991084084 55 0 0910/01/2002 0.00 0.00 B 11131053 57 0 0910/05/2002 0.00 0.00 A 11033326 60 0 0910/05/2002 0.00 0.00 A ~~991084100~~991084101 6365 0 0910/01/2002 0.00 0.00 B ~~991084101~~991084054 6567 0 0910/01/2002 0.00 0.00 BA ~~991084054~~11031982 6773 0 0910/0105/2002 0.00 0.00 A ~~991084095~~991084616 6875 0 0910/01/2002 0.00 0.00 BA ~~11031982~~991084619 7377 0 0910/0501/2002 0.00 0.00 A 991084102 78 0 0910/01/2002 0.00 0.00 B ~~991084096~~991084620 8885 0 0910/01/2002 0.00 0.00 BA 11031181 89 0 0910/05/2002 0.00 0.00 A 11031688 90 0 0910/05/2002 0.00 0.00 A 11032936 91 0 0910/05/2002 0.00 0.00 A 11032099 97 0 0910/05/2002 0.00 0.00 A 11032349 99 0 0910/05/2002 0.00 0.00 A 991084617 100 0 10/01/2002 0.00 0.00 A 11032569 102 0 0910/05/2002 0.00 0.00 A 11032346 105 0 0910/05/2002 0.00 0.00 A 991084094 107 0 0910/01/2002 0.00 0.00 B Totals 2629 0.00 0.00

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (2) Transfer Date Date Balance Advances Date Date 11032602 10,~~925~~916,~~763~~992.36 0.00 991084612 10,940,000.00 0.00 ~~11031712~~11032526 9,~~912~~907,~~504~~697.1077 0.00 11027320 9,~~870~~863,~~927~~663.7774 0.00 991084066 9,~~108~~101,~~932~~205.2213 0.00 11030760 8,~~051~~045,~~500~~189.0011 0.00 991084099 7,~~433~~427,~~895~~874.9114 0.00 11029301 6,512,712.18 0.00 991084098 5,~~793~~792,~~881~~332.4209 0.00 991084057 4,~~644~~640,~~638~~362.9625 0.00 991084084 4,~~515~~510,~~113~~126.5163 0.00 11131053 4,~~435~~429,~~499~~897.4707 0.00 11033326 4,~~144~~139,~~501~~330.3362 0.00 ~~991084100~~991084101 3,~~967~~815,~~856~~644.4561 0.00 ~~991084101~~991084054 3,~~823~~766,~~789~~032.9912 0.00 ~~991084054~~11031982 3,~~768~~266,~~794~~561.8042 0.00 ~~991084095~~991084616 3,~~468~~223,~~268~~623.6690 0.00 ~~11031982~~991084619 3,~~269~~001,~~207~~410.6123 0.00 991084102 2,~~976~~974,~~751~~468.9104 0.00 ~~991084096~~991084620 2,~~477~~630,~~420~~486.1753 0.00 11031181 2,~~448~~445,~~910~~757.0975 0.00 11031688 2,~~456~~454,~~006~~137.6819 0.00 11032936 2,~~378~~376,~~997~~980.4652 0.00 11032099 2,~~064~~062,~~092~~401.1101 0.00 11032349 1,~~941~~940,~~870~~234.1652 0.00 991084617 1,785,391.71 0.00 11032569 1,~~751~~749,~~305~~853.1942 0.00 11032346 1,~~580~~578,~~246~~915.4036 0.00 991084094 1,~~534~~533,~~809~~592.4111 0.00 Totals ~~118~~110,~~745~~778,~~484~~835.8891 0.00

Totals By Deliquency Code: Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Total for Status Code = A (1723 Loans) 0.00 0.00 82110,~~753~~778,~~697~~835.4591 0.00 Total for Status Code = B (96 loans) 0.00 0.00 3526,~~991~~054,~~787~~037.4362 0.00 (1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Server 10- Deed In Lieu Of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD ** Outstanding P & I Advances include the current period advance.

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

Filing Compare · GMAC COMMERCIAL MORTGAGE SEC INC MRT PS THR CERT SER 2002-C1