8-K 1 mdc02tp7.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.: 333-83986-02 Morgan Stanley Dean Witter Capital I, Inc., Commercial Mortgage Pass-Through Certificates, Series 2002-TOP7 (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 November 15, 2002 a distribution was made to holders of Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2002-TOP7. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2002-TOP7 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. Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates Series 2002-TOP7 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent 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 Commercial Mortgage Pass-Through Certificates Series 2002-TOP7, relating to the November 15, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Morgan Stanley Corporate Trust Services Dean Witter Capital I, Inc. 9062 Old Annapolis Rd Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-TOP7 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 STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 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 Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Depositor Morgan Stanley Dean Witter Capital I, Inc. 1585 Broadway New York, NY 10036 Contact: General Information Number Phone Number : (212) 761-4700 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 61746WPE4 5.380000% 261,390,000.00 ~~258~~257,~~896~~949,~~766~~395.5738 ~~947~~793,~~371~~376.1996 A-2 61746WPF1 5.980000% 572,335,000.00 572,335,000.00 0.00 B 61746WPG9 6.080000% 24,236,000.00 24,236,000.00 0.00 C 61746WPH7 6.180000% 29,083,000.00 29,083,000.00 0.00 D 61746WPL8 6.230000% 7,271,000.00 7,271,000.00 0.00 E 61746WPM6 6.560000% 7,271,000.00 7,271,000.00 0.00 F 61746WPN4 6.660000% 12,118,000.00 12,118,000.00 0.00 G 61746WPP9 67.~~857470~~071648% 7,271,000.00 7,271,000.00 0.00 H 61746WPQ7 6.000000% 10,906,000.00 10,906,000.00 0.00 J 61746WPR5 6.000000% 8,483,000.00 8,483,000.00 0.00 K 61746WPS3 6.000000% 7,271,000.00 7,271,000.00 0.00 L 61746WPT1 6.000000% 4,847,000.00 4,847,000.00 0.00 M 61746WPU8 6.000000% 4,847,000.00 4,847,000.00 0.00 N 61746WPV6 6.000000% 2,424,000.00 2,424,000.00 0.00 O 61746WPW4 6.000000% 9,694,715.40 9,694,715.40 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 969,447,715.40 966,~~954~~007,~~481~~110.9778 ~~947~~793,~~371~~376.1996

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses Level(1) A-1 61746WPE4 1,~~160~~156,~~720~~473.5012 0.00 0.00 21,~~108~~949,~~091~~850.6908 257,~~949~~156,~~395~~018.3842 14.0506% A-2 61746WPF1 2,852,136.08 0.00 0.00 2,852,136.08 572,335,000.00 14.0506% B 61746WPG9 122,795.73 0.00 0.00 122,795.73 24,236,000.00 11.5455% C 61746WPH7 149,777.45 0.00 0.00 149,777.45 29,083,000.00 8.5354% D 61746WPL8 37,748.61 0.00 0.00 37,748.61 7,271,000.00 7.78% E 61746WPM6 39,748.13 0.00 0.00 39,748.13 7,271,000.00 7.0203% F 61746WPN4 67,254.90 0.00 0.00 67,254.90 12,118,000.00 5.7778% G 61746WPP9 4142,~~550~~848.5629 0.00 0.00 4142,~~550~~848.5629 7,271,000.00 5.02% H 61746WPQ7 54,530.00 0.00 0.00 54,530.00 10,906,000.00 3.89% J 61746WPR5 42,415.00 0.00 0.00 42,415.00 8,483,000.00 3.01% K 61746WPS3 36,355.00 0.00 0.00 36,355.00 7,271,000.00 2.26% L 61746WPT1 24,235.00 0.00 0.00 24,235.00 4,847,000.00 1.76% M 61746WPU8 24,235.00 0.00 0.00 24,235.00 4,847,000.00 1.2526% N 61746WPV6 12,120.00 0.00 0.00 12,120.00 2,424,000.00 1.00% O 61746WPW4 48,473.58 0.00 0.00 48,473.58 9,694,715.40 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 4,~~714~~711,~~095~~145.5489 0.00 0.00 5,~~661~~504,~~466~~522.7385 ~~966~~965,~~007~~213,~~110~~733.7882

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WPJ3 0.~~174321~~195022% 969,447,715.40 966,~~954~~007,~~481~~110.9778 X-2 61746WPK0 1.~~187029~~399411% 865,847,000.00 865,847,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WPJ3 ~~140~~156,~~467~~994.2024 0.00 ~~140~~156,~~467~~994.2024 ~~966~~965,~~007~~213,~~110~~733.7882 X-2 61746WPK0 ~~856~~1,~~488~~009,729.2678 0.00 ~~856~~1,~~488~~009,729.2678 865,847,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Prepayment Realized Loss/ Ending Beginning Principal Interest Penalties Additional Trust Balance Class CUSIP Balance Distribution Distribution Fund Expenses A-1 61746WPE4 ~~990~~986.~~46163422~~83727526 3.~~62435897~~03522308 4.~~44056965~~42432044 0.00000000 0.00000000 ~~986~~983.~~83727526~~80205218 A-2 61746WPF1 1,000.00000000 0.00000000 4.98333333 0.00000000 0.00000000 1,000.00000000 B 61746WPG9 1,000.00000000 0.00000000 5.06666653 0.00000000 0.00000000 1,000.00000000 C 61746WPH7 1,000.00000000 0.00000000 5.15000000 0.00000000 0.00000000 1,000.00000000 D 61746WPL8 1,000.00000000 0.00000000 5.19166690 0.00000000 0.00000000 1,000.00000000 E 61746WPM6 1,000.00000000 0.00000000 5.46666621 0.00000000 0.00000000 1,000.00000000 F 61746WPN4 1,000.00000000 0.00000000 5.55000000 0.00000000 0.00000000 1,000.00000000 G 61746WPP9 1,000.00000000 0.00000000 5.~~71455921~~89303947 0.00000000 0.00000000 1,000.00000000 H 61746WPQ7 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 J 61746WPR5 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 K 61746WPS3 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 61746WPT1 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 61746WPU8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 61746WPV6 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 O 61746WPW4 1,000.00000000 0.00000000 5.00000031 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

Beginning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 61746WPJ3 ~~997~~996.~~42819196~~45096423 0.~~14489404~~16194194 0.00000000 ~~996~~995.~~45096423~~63258388 X-2 61746WPK0 1,000.00000000 01.~~98919123~~16617576 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 148,~~089,260~~360.2831 Servicing Advances Outstanding 9624,~~284~~957.8720 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 3435,~~446~~479.5784 Less Delinquent Servicing Fees ~~9,211~~812.0026 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~739~~9,211.1400 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 2543,~~974~~878.7158

Certificate Interest Reconciliation Class Accrued Net Aggregate Previously Distributable Distributable Certificate Prepayment Realized Unpaid Interest Certificate Certificate Remaining Interest Interest Losses/ (including Interest Interest Interest Unpaid Shortfall Expense Losses interest thereon) Adjustment Distribution Interest A-1 1,~~160~~156,~~720~~473.5012 0.00 0.00 0.00 1,~~160~~156,~~720~~473.5012 0.00 1,~~160~~156,~~720~~473.5012 0.00 A-2 2,852,136.08 0.00 0.00 0.00 2,852,136.08 0.00 2,852,136.08 0.00 X-1 ~~140~~156,~~467~~994.2024 0.00 0.00 0.00 ~~140~~156,~~467~~994.2024 0.00 ~~140~~156,~~467~~994.2024 0.00 X-2 ~~856~~1,~~488~~009,729.2678 0.00 0.00 0.00 ~~856~~1,~~488~~009,729.2678 0.00 ~~856~~1,~~488~~009,729.2678 0.00 B 122,795.73 0.00 0.00 0.00 122,795.73 0.00 122,795.73 0.00 C 149,777.45 0.00 0.00 0.00 149,777.45 0.00 149,777.45 0.00 D 37,748.61 0.00 0.00 0.00 37,748.61 0.00 37,748.61 0.00 E 39,748.13 0.00 0.00 0.00 39,748.13 0.00 39,748.13 0.00 F 67,254.90 0.00 0.00 0.00 67,254.90 0.00 67,254.90 0.00 G 4142,~~550~~848.5629 0.00 0.00 0.00 4142,~~550~~848.5629 0.00 4142,~~550~~848.5629 0.00 H 54,530.00 0.00 0.00 0.00 54,530.00 0.00 54,530.00 0.00 J 42,415.00 0.00 0.00 0.00 42,415.00 0.00 42,415.00 0.00 K 36,355.00 0.00 0.00 0.00 36,355.00 0.00 36,355.00 0.00 L 24,235.00 0.00 0.00 0.00 24,235.00 0.00 24,235.00 0.00 M 24,235.00 0.00 0.00 0.00 24,235.00 0.00 24,235.00 0~~.00~~ N 12,120.00 0.00 0.00 0.00 12,120.00 0.00 12,120.00 0.00 O 48,473.58 0.00 0.00 0.00 48,473.58 0.00 48,473.58 0~~.00~~ Total 5,~~711~~877,~~051~~869.0091 0.00 0.00 0.00 5,~~711~~877,~~051~~869.0091 0.00 5,~~711~~877,~~051~~869.0091 0~~.00~~

Other Required Information Available Distribution Amount (1) 6,~~658~~671,~~422~~246.1987 Principal Distribution Amount ~~947~~793,~~371~~376.1996 (a) Principal portion of Scheduled Payments ~~947~~793,~~371~~376.1996 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Aggregate Number of Outstanding Mortgage Loans 146.00 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~966~~965,~~154~~218,~~404~~793.0656 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~966~~965,~~007~~213,~~110~~733.7882 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 2543,~~974~~878.7158 Servicing Fee paid 2543,~~974~~878.7158 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~007~~036.2457 Paying Agent Fee Paid 1,~~168~~202.4042 (1) The Available Distribution Amount includes any Prepayment Premiums . Expense Losses (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii) Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % Of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 1,000,000 5 4,~~402~~395,~~008~~874.8320 0.46 ~~122~~121 7.3539 1.~~938265~~938418 1,000,001 to 2,000,000 32 51,~~625~~552,~~064~~956.8853 5.34 ~~116~~115 7.~~3824~~3825 1.~~714099~~714272 2,000,001 to 3,000,000 30 77,~~218~~135,~~427~~348.8361 7.99 ~~109~~108 7.~~3771~~3770 1.~~561711~~561767 3,000,001 to 4,000,000 10 37,~~375~~321,~~599~~836.2314 3.87 ~~143~~142 7.~~2262~~2264 1.~~586683~~586520 4,000,001 to 5,000,000 10 46,~~288~~242,~~286~~777.2722 4.79 ~~112~~111 7.0240 1.~~683711~~683689 5,000,001 to 6,000,000 11 61,~~884~~838,~~961~~649.1366 6.41 ~~110~~109 7.1380 1.~~704802~~704859 6,000,001 to 7,000,000 9 59,~~756~~708,~~633~~272.6082 6.19 ~~113~~112 7.~~0843~~0844 1.~~789908~~789868 7,000,001 to 8,000,000 1 7,~~902~~889,~~787~~244.66 0.82 ~~113~~112 7.4300 1.400000 8,000,001 to 9,000,000 2 1716,~~009~~988,~~409~~222.7806 1.76 ~~108~~107 6.~~9232~~9231 1.~~808537~~808682 9,000,001 to 10,000,000 2 19,~~257~~240,~~594~~424.2995 1.99 ~~112~~111 6.9715 1.~~977222~~977203 10,000,001 to 15,000,000 18 220,~~444~~303,~~484~~206.6626 22.82 ~~111~~110 7.0299 1.~~722337~~722380 15,000,001 to 20,000,000 12 214,~~980~~861,~~734~~169.5032 22.2526 ~~112~~111 7.1264 1.~~574892~~574932 20,000,001 to 30,000,000 3 83,~~147~~064,~~654~~746.3646 8.61 8584 7.~~2404~~2403 1.~~747169~~746734 30,000,001 and greater 1 64,~~713~~671,~~463~~004.7693 6.70 ~~114~~113 6.9925 2.050000 Totals 146 ~~966~~965,~~007~~213,~~110~~733.7882 100.00 ~~111~~110 7.1329 1.~~701235~~701229

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 2,~~006~~005,~~657~~399.1447 0.21 ~~111~~110 7.2350 1.910000 Alaska 1 10,~~425~~418,~~245~~036.9427 1.08 ~~111~~110 6.9000 1.840000 Arizona 9 42,~~191~~163,~~153~~394.9153 4.37 ~~124~~123 7.~~0097~~0096 1.~~804423~~804542 California 60 ~~256~~255,~~163~~911,~~488~~010.7787 26.5251 ~~109~~108 7.~~1727~~1728 1.~~725101~~725082 Colorado 3 16,~~363~~352,~~202~~186.4631 1.69 ~~107~~106 7.1049 1.~~777347~~777326 Connecticut 3 14,~~139~~137,~~977~~445.3633 1.46 ~~113~~112 7.0208 1.~~959505~~959469 Florida 9 53,~~504~~486,~~259~~107.0057 5.54 ~~103~~102 7.~~0625~~0624 1.~~700396~~700473 Georgia 6 46,~~844~~814,~~904~~292.4428 4.85 ~~126~~125 7.~~1395~~1394 1.~~629911~~630078 Hawaii 1 26,~~782~~717,~~695~~051.0556 2.77 2524 7.3500 2.410000 Illinois 3 83,~~262~~187,~~587~~141.2511 8.62 ~~114~~113 7.~~0031~~0030 1.~~917734~~917850 Indiana 2 5,~~293~~291,~~898~~097.0391 0.55 ~~113~~112 7.7224 1.~~540440~~540453 Iowa 1 2,~~115~~114,~~812~~587.8869 0.22 ~~115~~114 7.3500 1.310000 Kansas 2 4,~~704~~700,~~630~~481.3500 0.49 ~~112~~111 7.~~1591~~1592 1.~~451793~~451757 Louisiana 2 3,~~191~~186,~~257~~688.7244 0.33 ~~114~~113 7.~~2980~~2982 1.~~449478~~449463 Maryland 1 19,000,000.00 1.97 ~~114~~113 6.8700 1.980000 Massachusetts 11 56,~~942~~903,~~263~~816.6465 5.8990 ~~114~~113 7.~~3233~~3234 1.~~549992~~550004 Michigan 5 43,~~290~~278,~~425~~620.2425 4.48 ~~114~~113 7.2116 1.~~521770~~521768 Minnesota 5 12,~~555~~541,~~811~~134.6198 1.30 ~~126~~125 7.3956 1.~~522187~~522182 Missouri 2 6,~~325~~321,~~359~~149.1030 0.65 ~~113~~112 7.3174 1.~~369028~~369000 Nebraska 1 16,~~532~~512,~~042~~863.2807 1.71 ~~112~~111 6.7800 1.410000 Nevada 1 14,~~878~~866,~~627~~528.2924 1.54 ~~171~~170 6.3100 1.830000 New Hampshire 1 5,~~981~~978,~~801~~594.1752 0.62 ~~115~~114 7.6100 1.360000 New Jersey 10 111,~~819~~742,~~403~~582.6761 11.58 ~~109~~108 7.~~0151~~0152 1.~~639036~~639028 New York 3 12,~~854~~823,~~757~~999.8737 1.33 ~~105~~104 7.2497 1.~~500178~~500329 North Carolina 1 5,~~059~~054,~~558~~066.8300 0.52 ~~113~~112 7.0500 1.560000 Ohio 2 4,~~502~~497,~~712~~791.0337 0.47 ~~115~~114 7.~~7686~~7687 1.~~624445~~624554 Oregon 1 1,~~309~~308,~~324~~487.4749 0.14 ~~114~~113 7.0800 3.150000 Pennsylvania 2 6,~~174~~171,~~816~~535.0459 0.64 ~~113~~112 7.6823 1.419349 Tennessee 2 11,~~370~~364,~~496~~712.9605 1.18 ~~115~~114 7.7642 1.~~645277~~645289 Texas 11 25,~~191~~167,~~598~~024.2437 2.61 ~~110~~109 7.4821 1.~~411552~~411532 Utah 1 6,~~907~~903,~~465~~040.2683 0.72 ~~112~~111 7.1400 1.430000 Washington,DC 1 14,~~597~~584,~~823~~723.4530 1.51 ~~112~~111 6.8050 1.850000 Wisconsin 1 13,~~439~~430,~~733~~778.5337 1.39 ~~114~~113 6.9400 1.350000 Wyoming 5 10,~~283~~277,~~319~~365.7811 1.06 ~~115~~114 7.3500 1.310000 Totals 170 ~~966~~965,~~007~~213,~~110~~733.7882 100.00 ~~111~~110 7.1329 1.~~701235~~701229

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.20 or less 1 2,~~858~~848,~~060~~669.3507 0.30 ~~171~~170 7.5000 1.180000 1.21 to 1.30 12 53,~~889~~817,~~964~~233.7871 5.58 ~~138~~137 7.~~3806~~3807 1.~~269867~~269869 1.31 to 1.40 27 192,~~687~~542,~~547~~077.1888 19.95 ~~116~~115 7.~~4668~~4669 1.~~338578~~338573 1.41 to 1.50 27 138,~~812~~686,~~678~~734.0557 14.37 ~~113~~112 7.~~1826~~1827 1.~~447514~~447515 1.51 to 1.60 16 73,~~674~~631,~~320~~783.65 7.63 ~~101~~100 7.~~2245~~2244 1.548144 1.61 to 1.70 11 84,~~806~~734,~~102~~936.9213 8.78 ~~112~~111 7.0207 1.~~660632~~660637 1.71 to 1.80 4 28,~~158~~137,~~624~~129.9244 2.9192 ~~110~~109 6.9352 1.~~720505~~720502 1.81 and greater 48 ~~391~~390,~~119~~815,~~811~~169.9337 40.49 ~~105~~104 6.9352 2.~~069446~~069387 Totals 146 ~~966~~965,~~007~~213,~~110~~733.7882 100.00 ~~111~~110 7.1329 1.~~701235~~701229

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 27 85,~~589~~511,~~824~~142.7160 8.86 ~~113~~112 7.3511 1.~~565438~~565474 Mixed Use 2 13,~~841~~824,~~995~~590.7754 1.43 ~~110~~109 7.~~3485~~3484 1.~~533012~~533093 Mobile Home Park 17 46,~~090~~062,~~950~~576.8289 4.77 ~~108~~107 7.2790 1.~~408110~~408100 Multi-Family 31 185,~~996~~836,~~978~~569.3837 19.25 ~~119~~118 6.9867 1.~~810672~~810648 Office 33 235,~~671~~479,~~614~~786.7608 24.40 ~~108~~107 7.~~1228~~1229 1.~~666811~~666885 Other 1 6,~~383~~380,~~156~~291.4346 0.66 ~~119~~118 8.1200 1.310000 Retail 51 370,~~580~~299,~~077~~523.4506 38.36 ~~108~~107 7.0962 1.~~754001~~753938 Self Storage 8 21,~~852~~819,~~512~~253.4581 2.26 ~~107~~106 7.5195 1.~~617146~~617191 Totals 170 ~~966~~965,~~007~~213,~~110~~733.7882 100.00 ~~111~~110 7.1329 1.~~701235~~701229

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.000% or less 0 0.00 0.00 0 0.0000 0.000000 6.001% to 6.500% 7 60,~~849~~807,~~785~~668.73 6.30 ~~117~~116 6.~~3719~~3718 1.~~976789~~976761 6.501% to 7.000% 34 363,~~325~~057,~~858~~420.8903 37.61 ~~109~~108 6.8686 1.~~844419~~844468 7.001% to 7.500% 67 ~~369~~368,~~174~~816,~~231~~589.0161 38.2221 ~~110~~109 7.~~2401~~2400 1.~~626971~~626890 7.501% to 8.000% 36 164,~~896~~774,~~292~~671.3242 17.07 ~~112~~111 7.~~7071~~7072 1.~~468658~~468669 8.001% to 8.500% 2 7,~~760~~757,~~942~~384.8303 0.80 ~~114~~113 8.1750 1.311775 8.5% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 146 ~~966~~965,~~007~~213,~~110~~733.7882 100.00 ~~111~~110 7.1329 1.~~701235~~701229

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 138 ~~888~~887,~~594~~903,~~719~~315.9625 91.99 ~~114~~113 7.~~1206~~1205 1.~~673963~~673992 13 to 24 months 6 49,~~251~~216,~~909~~274.3744 5.10 ~~101~~100 7.2012 1.~~818511~~818509 25 to 36 months 1 1,377,~~786~~092.4057 0.14 9291 8.4300 1.320000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 1 26,~~782~~717,~~695~~051.0556 2.77 2524 7.3500 2.410000 Totals 146 ~~966~~965,~~007~~213,~~110~~733.7882 100.00 ~~111~~110 7.1329 1.~~701235~~701229

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 59,~~510~~431,~~267~~332.4283 6.16 4140 7.~~2310~~2309 2.~~064466~~064206 61 to 120 months 128 ~~864~~863,~~324~~698,~~785~~135.3218 89.4748 ~~112~~111 7.1349 1.~~684926~~684930 121 to 180 months 1 14,~~878~~866,~~627~~528.2924 1.54 ~~171~~170 6.3100 1.830000 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 136 ~~938~~937,~~713~~995,~~680~~996.0325 97.1718 ~~108~~107 7.~~1280~~1279 1.~~711287~~711260

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 2 3,~~873~~849,~~126~~456.0322 0.40 ~~113~~112 7.~~0028~~0029 1.~~308414~~308398 121 to 180 months 3 7,~~323~~300,~~112~~205.0096 0.76 ~~172~~171 7.4613 1.~~427205~~427230 181 months and greater 5 16,~~097~~068,~~192~~075.7239 1.6766 ~~232~~231 7.3025 1.~~334221~~334225 Totals 10 27,~~293~~217,~~430~~737.7557 2.8382 ~~199~~198 7.~~3026~~3027 1.~~355507~~355517

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 5 58,754,000.00 6.0809 8887 6.6409 2.149797 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 1 3,~~174~~163,~~630~~869.5018 0.33 ~~113~~112 6.2700 2.600000 181 to 240 months 14 8180,~~112~~950,~~385~~999.0222 8.4039 8382 7.2639 1.~~831130~~830989 241 to 300 months 47 167,~~318~~138,~~501~~862.0679 17.32 ~~110~~109 7.~~1693~~1694 1.~~719124~~719117 301 months and greater 69 ~~628~~627,~~354~~988,~~163~~265.4506 65.0506 ~~113~~112 7.1493 1.~~648237~~648229 Totals 136 ~~938~~937,~~713~~995,~~680~~996.0325 97.1718 ~~108~~107 7.~~1280~~1279 1.~~711287~~711260

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 146 ~~966~~965,~~007~~213,~~110~~733.7882 100.00 ~~111~~110 7.1329 1.~~701235~~701229 1 year or less 0 0.00 0.00 0 0.0000 0.000000 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 146 ~~966~~965,~~007~~213,~~110~~733.7882 100.00 ~~111~~110 7.1329 1.~~701235~~701229 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrower on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2)Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 600871836 1 RT Schaumburg IL ~~377~~389,~~409~~660.5444 5442,~~709~~458.7383 6.993% 310900705 2 RT Northridge CA ~~176~~181,~~216~~945.5146 2217,~~993~~264.3641 7.320% 940900729 3 RT Troy MI ~~161~~166,~~562~~947.5092 0.00 7.050% 700200819 4 RT Honolulu HI 164,~~443~~044.6301 65,~~243~~643.8749 7.350% 600871800 5 RT Paramus NJ ~~114~~117,~~246~~952.0329 1713,~~206~~500.5630 6.880% 600871801 6 MF North Brunswick NJ ~~124~~128,~~313~~348.1848 1612,~~685~~649.2292 7.550% 600871802 7 MF Orlando FL ~~112~~115,~~125~~862.0050 0.00 6.900% 600871803 8 OF Columbia MD 108,775.00 0.00 6.870% 600871837 9 MH Various Various ~~114~~118,~~558~~284.4699 1410,~~548~~822.5401 7.350% 600871804 18 MF Toms River NJ 97100,~~197~~344.6884 1613,~~574~~427.5640 6.500% 700200820 19 RT Various Various ~~115~~119,~~706~~478.6403 129,~~778~~007.6425 7.770% 600871805 22 RT Old Bridge NJ 99102,~~693~~924.3078 1512,~~444~~213.7022 6.890% 600871806 23 OF Decatur GA ~~111~~115,~~406~~038.5333 128,~~032~~400.3151 7.890% 600871807 24 RT Omaha NE 9396,~~531~~519.2957 2219,~~167~~179.4921 6.780% 600871838 25 MH Various Various 99102,~~024~~245.0426 129,~~574~~353.9674 7.350% 600871808 30 OF Tempe AZ 8789,~~030~~851.9624 1311,~~831~~011.9062 6.780% 850200743 31 RT Las Vegas NV 7880,~~313~~844.7167 1412,~~630~~099.0105 6.310% 310900704 32 OF Washington DC 82,~~855~~781.6982 13,~~026~~100.2815 6.805% 850200803 33 OF Irvine CA 8284,~~003~~736.3378 0.00 6.740% 600871809 34 MF Madison WI 7780,~~792~~317.8534 118,~~479~~955.6516 6.940% 850200771 35 RT Sandy Springs GA 70,140.60 0.00 6.285% 600871810 36 OF Norwood MA 7981,~~106~~677.2744 108,~~583~~011.1598 7.210% 700200776 37 IN Lathrop CA 7376,~~716~~107.8566 118,~~293~~902.3756 6.830% 850200755 38 RT Various Various 7072,~~408~~691.0900 108,~~855~~572.3039 6.850% 700200795 44 IN Various Various 7982,~~788~~390.0688 85,~~263~~661.9412 7.980% 700200821 47 RT Various Various 7780,~~568~~097.7000 86,~~566~~038.6838 7.770% 310900675 50 MF Paso Robles CA 6769,~~489~~651.8786 1412,~~365~~203.2223 7.088% 700200796 51 OF Southfield MI 7275,~~986~~364.6759 85,~~290~~912.7987 7.700% 700200772 52 OF Palm Beach Garden Fl 7073,~~797~~100.1161 86,~~757~~453.2878 7.480% 600871811 53 OF Boston MA 6567,~~364~~459.84 1311,~~577~~482.85 7.170% 600871812 54 OF Colorado Springs CO 6163,~~991~~998.0165 97,~~869~~861.3369 6.910% 850200810 55 OF Chicago IL 6062,~~175~~058.4001 2018,~~696~~813.1352 6.915% 850200769 56 RT Fairfield CT 6164,~~950~~015.00 0.00 7.080% 310900666 57 MF Fairbanks AK 5961,~~997~~943.8134 97,~~155~~209.2067 6.900% 310900678 58 MF Vacaville CA 5860,~~150~~013.5435 1210,~~377~~514.3554 7.088% 600871813 59 MF Franklin Park NJ 5355,~~849~~594.4083 86,~~400~~654.2380 6.850% 600871814 60 MF Carteret NJ 4951,~~417~~015.9676 87,~~611~~013.7393 6.670% 850200794 61 OF Chicago IL 4850,~~857~~388.6485 1514,~~705~~173.0079 7.200% 310900725 62 MU Bronx NY 4950,~~024~~562.8047 1513,~~080~~543.6700 7.430% 310900629 63 OF Brea CA 3840,~~984~~229.6057 98,~~379~~134.2124 6.750% 310900668 64 MF Palmdale CA 4042,~~946~~257.2189 87,~~715~~403.4072 7.088% 310900665 65 OF Los Gatos CA 3941,~~999~~248.2338 1412,~~061~~812.8166 6.950% 310900590 66 OF Midvale UT 4142,~~133~~469.6940 54,~~760~~424.1443 7.140% 310900689 67 RT Benicia CA 4042,~~859~~186.0616 54,~~636~~309.1707 7.185% 600871815 68 OF Phoenix AZ 37,541.67 0.00 6.800% 850200778 69 OT Los Angeles CA 4344,~~221~~632.6245 42,~~275~~864.8097 8.120% 310900734 70 MF Davis CA 3335,~~993~~094.1815 54,~~644~~543.6265 6.610% 310900754 71 IN Carlsbad CA 3637,~~444~~627.1993 53,~~051~~868.7804 7.140% 700200797 72 OF Portsmouth NH 3739,~~962~~199.7608 43,~~442~~206.9765 7.610% 600871816 73 RT Tucson AZ 3335,~~902~~002.4500 54,~~213~~113.0651 6.800% 600871830 74 OF Norwood MA 3536,~~756~~917.0265 43,~~890~~728.0744 7.180% 600871831 75 MU San Marcos CA 3537,~~863~~027.5566 53,~~026~~862.3423 7.240% 310900658 76 IN Pacific Grove CA 1819,~~834~~425.7883 54,~~590~~999.4843 7.640% 310900659 77 SS Marina CA 1819,~~759~~348.7834 5,~~610~~021.2064 7.610% 600871817 78 IN Minnetonka MN 3637,~~043~~215.0323 43,~~594~~422.2101 7.390% 600871832 79 OF San Jose CA 3637,~~525~~714.1480 43,~~232~~042.3569 7.640% 850200799 80 MH Sanford FL 3233,~~432~~486.5406 43,~~510~~457.6816 7.095% 600871818 81 MF Forest Park GA 3132,~~916~~912.9232 1110,~~267~~271.3999 7.060% 310900677 82 MF Hemet CA 3132,~~601~~613.0032 65,~~726~~713.2896 7.088% 850200774 83 RT Valrico FL 26,691.00 0.00 6.235% 850200760 84 RT Garner NC 2930,~~762~~715.7874 65,~~445~~492.7983 7.050% 600871819 85 MF Berkley Heights NJ 2728,~~767~~667.8573 43,~~462~~563.8901 6.690% 310900698 86 OF Mission Viejo CA 2829,~~171~~085.8703 43,~~424~~511.3923 6.800% 310900621 87 OF Sacramento CA 2829,~~371~~278.39 65,~~505~~598.76 6.910% 310900717 88 IN Placentia CA 27,~~157~~121.3410 6,~~340~~376.5882 6.860% 310900731 89 IN Torrance CA 2930,~~278~~218.0395 54,~~315~~374.4048 7.650% 600871833 90 SS Fullerton CA 2627,~~549~~398.2731 5,~~962~~113.5753 7.000% 310900662 91 RT Amarillo TX 28,~~051~~951.4142 54,~~468~~568.8281 7.440% 310900681 92 MF Visalia CA 2526,~~991~~824.5315 54,~~532~~699.3068 7.088% 310900638 93 OF San Francisco CA 2324,~~670~~436.6045 43,~~140~~374.4055 6.500% 310900741 94 IN Vernon CA 2627,~~243~~085.7573 54,~~170~~328.1618 7.370% 310900686 95 MF Reedley CA 2324,~~612~~369.6506 54,~~025~~269.9554 7.088% 600871834 96 RT York PA 2526,~~209~~029.2086 32,~~006~~185.3064 7.590% 310900711 97 IN Santa Clarita CA 2324,~~444~~200.7881 43,~~085~~329.7673 7.235% 600871820 98 MF Riverdale GA 2223,~~632~~338.4536 7,~~978~~272.4150 7.060% 310900541 99 RT South Tucson AZ 24,~~192~~951.7239 76,~~344~~586.7609 7.550% 600871821 100 RT Atlanta GA 2223,~~818~~559.1473 32,~~053~~311.0344 7.230% 310900699 101 RT Austin TX 2324,~~954~~724.7144 43,~~320~~551.9017 7.730% 310900722 102 SS Orangevale CA 2223,~~900~~587.0965 11,~~827~~139.5094 7.440% 940900738 103 MH Stockbridge GA 20,~~022~~671.3088 32,~~005~~355.3072 6.890% 310900735 104 MF Sacramento CA 1617,~~646~~140.2536 1110,~~255~~761.4332 6.270% 850200802 105 RT New York NY 1617,~~649~~169.8970 65,~~089~~569.7493 6.710% 310900703 106 RT Mesa AZ 1819,~~681~~288.0189 21,~~295~~687.4355 7.500% 310900696 107 RT Dublin CA 18,~~106~~695.6402 21,~~419~~831.7335 7.280% 600871822 108 RT Tampa FL 18,~~006~~591.3233 21,~~438~~853.6261 7.240% 600871835 109 Various San Bernardino CA 18,~~070~~657.6576 21,~~435~~848.3524 7.270% 600871823 111 RT Oxnard CA 18,~~391~~980.2132 3,~~720~~130.0291 7.470% 310900565 112 OF East Grand Forks MN 1718,~~857~~416.2650 5,~~673~~114.8056 7.370% 920900267 113 MF Evansville IN 18,~~175~~766.1334 21,~~261~~670.9372 7.510% 310900651 114 IN Arcata CA 17,~~921~~862.2188 9,~~332~~391.9528 7.500% 310900748 115 RT Northglenn CO 18,~~300~~896.9373 21,~~175~~579.2444 7.600% 310900684 116 MF Oakdale CA 16,~~417~~943.2516 32,~~494~~968.4150 7.088% 310900656 117 SS Beaumont CA 18,~~026~~606.6611 32,~~196~~616.1368 7.790% 310900193 118 SS Sylmar CA 1718,~~585~~150.8399 32,~~192~~627.6953 7.650% 700200627 119 RT Lawrence KS 1415,~~986~~465.3748 32,~~389~~910.8978 7.000% 310900701 120 RT Scottsdale AZ 1415,~~997~~485.7631 1,~~970~~482.1257 7.300% 600871824 121 RT Parma OH 15,~~060~~533.1650 43,~~391~~918.6531 7.580% 310900733 122 IN Bloomington CA 14,~~418~~881.8040 2,~~840~~377.5999 7.370% 850200767 123 RT Miami FL 13,~~167~~595.9512 1,~~979~~552.8568 6.900% 310900718 124 MH Encinitas CA 1314,~~768~~209.2963 2,~~826~~385.6430 7.230% 310900654 125 IN San Clemente CA 13,~~450~~886.1465 1,~~944~~508.6110 7.060% 600871825 126 RT Stroudsberg PA 14,~~350~~818.7252 1,~~562~~094.6181 7.850% 310900691 127 OF Woodland Hills CA 13,~~460~~891.0883 2,~~654~~223.9015 7.400% 600871826 128 RT Orlando FL 13,~~240~~664.2994 2,~~626~~202.8217 7.380% 310900646 129 SS Houston TX 1314,~~836~~271.5103 43,~~005~~571.7018 7.740% 310900719 130 IN Houston TX 1213,~~858~~270.0310 2,~~671~~259.2013 7.190% 700200777 131 OF Boca Raton FL 13,~~101~~527.5089 1,~~596~~170.3900 7.510% 600871827 132 RT Tucson AZ 1213,~~715~~128.3371 1,~~667~~254.3901 7.290% 600871828 133 OF Selkirk NY 12,~~186~~517.9145 11,~~976~~645.1157 7.340% 310900648 134 RT Semmes AL 12,~~108~~501.4275 1,~~651~~257.0067 7.235% 310900753 135 MF Davis CA 12,~~159~~555.9937 1,~~578~~183.6224 7.320% 600871829 136 IN Mount Laurel NJ 12,~~469~~869.1363 21,~~336~~936.7222 7.520% 310900723 137 RT St. Louis Park MN 12,~~223~~615.1129 2,~~400~~008.9678 7.380% 310900649 138 IN Dallas TX 12,~~525~~927.0515 21,~~359~~956.0090 7.580% 310900641 139 MF Clinton Township MI 1011,~~708~~049.1846 2,~~795~~454.9668 6.500% 310900664 140 MF Modesto CA 1213,~~906~~312.6529 3,~~635~~230.9329 7.850% 310900657 141 OF San Mateo CA 10,~~556~~838.8629 12,~~305~~024.6724 6.650% 310900672 142 MF Clovis CA 11,~~424~~790.5350 2,~~431~~065.7174 7.088% 310900762 143 IN Irvine CA 1112,~~647~~026.2709 1,~~482~~103.0321 7.380% 310900715 144 IN Van Nuys CA 1112,~~926~~309.1413 21,~~226~~843.1112 7.590% 850200786 145 RT Mandeville LA 10,~~512~~840.2097 3,~~592~~264.7801 6.995% 310900755 146 IN Westlake Village CA 1011,~~996~~349.7059 21,~~153~~800.3142 7.370% 310900597 147 IN Dallas TX 11,~~496~~870.1044 ~~1,337~~962.1884 7.700% 310900746 148 SS Ceres CA 11,~~046~~399.5712 21,~~351~~999.6308 7.740% 310900635 149 OF Tempe AZ 9,~~597~~909.5230 ~~1,306~~994.4567 7.240% 310900661 150 RT Cleveland TX 910,~~888~~198.5873 32,~~010~~700.7055 7.510% 310900752 151 OF Corte Madera CA 9,~~288~~590.8366 ~~1,253~~951.3855 7.220% 310900655 152 MF Laredo TX 89,~~960~~247.1907 1,~~918~~632.9911 7.140% 310900716 153 OF Tustin CA 9,~~113~~406.6433 1,~~696~~403.2354 7.600% 310900700 154 MF Metairie LA 89,~~927~~214.2124 1,~~592~~305.3027 7.690% 310900721 155 IN San Dimas CA 8,~~273~~538.2622 1,~~756~~491.0206 7.150% 310900633 156 IN Huntington Beach CA 8,~~089~~347.1287 1,~~805~~547.7904 7.000% 850200333 157 RT Long Beach CA 910,~~686~~001.0458 ~~1,009~~693.3783 8.430% 310900709 158 IN Fresno CA 8,~~527~~801.3909 1,~~633~~360.7404 7.500% 310900714 159 IN Pontiac MI 8,~~130~~385.7882 2,~~494~~239.7773 7.440% 310900756 160 RT Salem OR 7,~~731~~982.4351 ~~1,088~~836.0698 7.080% 310900765 161 SS Ojai CA 8,~~463~~735.3572 1,~~441~~169.4306 7.850% 310900702 162 RT Phoenix AZ 8,~~000~~261.3404 ~~890~~629.0636 7.800% 310900728 163 MF North Hollywood CA 7,~~261~~497.6165 ~~957~~721.0905 7.290% 310900739 164 IN Sterling Heights MI 67,~~864~~084.9396 1,~~417~~197.7471 7.210% 310900743 165 MF Coon Rapids MN 6,~~504~~708.5569 1,~~960~~756.6046 7.510% 310900726 166 OF Pleasanton CA 6,~~228~~428.5658 ~~1,174~~974.3735 7.520% 310900454 167 MF St. Louis MO 56,~~853~~041.9810 1,~~303~~116.3725 7.140% 310900727 168 OF Cupertino CA 5,~~643~~824.3260 ~~1,048~~867.6335 7.570% 310900742 169 MF Wyoming MN 45,~~859~~004.0996 2,~~520~~374.6982 7.420% 310900670 170 MF Modesto CA 4,~~434~~576.7178 ~~943~~801.9386 7.088% Totals 5,~~747~~915,~~673~~588.1878 ~~947~~793,~~371~~376.1996

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 600871836 N/A 04/01/2012 N 64,~~768~~713,~~173~~463.4976 64,~~713~~671,~~463~~004.7693 0911/01/2002 310900705 N/A 03/01/2012 N 28,~~887~~864,~~952~~959.6731 28,~~864~~847,~~959~~694.3190 1011/01/2002 940900729 N/A 04/01/2012 N 27,500,000.00 27,500,000.00 1011/01/2002 700200819 N/A 11/01/2004 N 26,~~847~~782,~~938~~695.9205 26,~~782~~717,~~695~~051.0556 1011/01/2002 600871800 N/A 04/01/2012 N 19,~~926~~909,~~633~~426.4286 19,~~909~~895,~~426~~926.8656 1011/01/2002 600871801 N/A 12/01/2010 N 19,~~758~~741,~~386~~700.1593 19,~~741~~729,~~700~~051.9301 1011/01/2002 600871802 N/A 01/01/2012 N 19,500,000.00 19,500,000.00 1011/01/2002 600871803 N/A 04/01/2012 N 19,000,000.00 19,000,000.00 1011/01/2002 600871837 N/A 05/01/2012 N 18,~~703~~688,~~421~~873.6208 18,~~688~~678,~~873~~051.0807 0911/01/2002 600871804 N/A 05/01/2012 N 17,~~944~~927,~~187~~613.9741 17,~~927~~914,~~613~~186.4101 1011/01/2002 700200820 N/A 06/01/2012 N 17,~~869~~856,~~751~~972.2157 17,~~856~~847,~~972~~965.5732 1011/01/2002 600871805 N/A 11/01/2011 N 17,~~363~~347,~~129~~685.9626 17,~~347~~335,~~685~~472.2604 1011/01/2002 600871806 N/A 03/01/2012 N 16,~~943~~931,~~958~~926.8049 16,~~931~~923,~~926~~525.4998 1011/01/2002 600871807 N/A 02/01/2012 N 16,~~554~~532,~~209~~042.7728 16,~~532~~512,~~042~~863.2807 1011/01/2002 600871838 N/A 05/01/2012 N 16,~~167~~154,~~190~~615.7579 16,~~154~~145,~~615~~262.7905 0911/01/2002 600871808 N/A 01/01/2012 N 15,~~403~~389,~~709~~877.7383 15,~~389~~378,~~877~~866.8321 1011/01/2002 850200743 N/A 01/01/2017 N 14,~~893~~878,~~257~~627.3029 14,~~878~~866,~~627~~528.2924 1011/01/2002 310900704 N/A 02/01/2012 N 14,~~610~~597,~~849~~823.7345 14,~~597~~584,~~823~~723.4530 0911/01/2002 850200803 N/A 06/01/2007 N 14,600,000.00 14,600,000.00 1011/01/2002 600871809 N/A 04/01/2012 N 13,~~451~~439,~~213~~733.1853 13,~~439~~430,~~733~~778.5337 1011/01/2002 850200771 N/A 03/01/2009 N 13,392,000.00 13,392,000.00 1011/01/2002 600871810 N/A 05/01/2012 N 13,~~166~~155,~~092~~509.6045 13,~~155~~147,~~509~~497.4547 1011/01/2002 700200776 N/A 04/01/2012 N 12,~~951~~940,~~716~~423.5922 12,~~940~~931,~~423~~520.2266 1011/01/2002 850200755 N/A 02/01/2012 N 12,~~334~~323,~~264~~409.7141 12,~~323~~314,~~409~~837.4102 0911/01/2002 700200795 N/A 05/01/2012 N 11,~~998~~989,~~204~~940.9096 11,~~989~~984,~~940~~279.9684 1011/01/2002 700200821 N/A 06/01/2012 N 11,~~979~~971,~~721~~154.4981 11,~~971~~965,~~154~~116.8143 1011/01/2002 310900675 N/A 04/01/2012 N 11,~~426~~411,~~050~~685.9876 11,~~411~~399,~~685~~482.7653 1011/01/2002 700200796 N/A 05/01/2012 N 11,~~374~~366,~~546~~255.6182 11,~~366~~360,~~255~~342.8295 1011/01/2002 700200772 N/A 03/01/2012 N 11,~~357~~349,~~824~~067.8355 11,~~349~~342,~~067~~613.5577 1011/01/2002 600871811 N/A 04/01/2012 N 10,~~939~~926,~~722~~144.1833 10,~~926~~914,~~144~~661.3348 1011/01/2002 600871812 N/A 05/01/2011 N 10,~~765~~755,~~443~~573.2087 10,~~755~~747,~~573~~712.8718 1011/01/2002 850200810 N/A 06/01/2012 N 10,~~442~~421,~~585~~889.4027 10,~~421~~403,~~889~~075.2775 1011/01/2002 850200769 N/A 03/01/2012 N 10,500,000.00 10,500,000.00 1011/01/2002 310900666 N/A 01/01/2012 N 10,~~434~~425,~~401~~245.1494 10,~~425~~418,~~245~~036.9427 1011/01/2002 310900678 N/A 04/01/2012 N 9,~~844~~832,~~900~~522.2994 9,~~832~~822,~~522~~008.9440 1011/01/2002 600871813 N/A 12/01/2011 N 9,~~433~~425,~~471~~071.5835 9,~~425~~418,~~071~~416.3555 1011/01/2002 600871814 N/A 04/01/2011 N 8,~~890~~882,~~787~~175.2956 8,~~882~~875,~~175~~161.5663 1011/01/2002 850200794 N/A 05/01/2012 N 8,~~142~~127,~~939~~234.22 8,~~127~~113,~~234~~060.2243 1011/01/2002 310900725 N/A 03/01/2012 N 7,~~917~~902,~~868~~787.3366 7,~~902~~889,~~787~~244.66 1011/01/2002 310900629 N/A 01/01/2012 N 6,~~930~~921,~~595~~216.7049 6,~~921~~913,~~216~~082.4925 1011/01/2002 310900668 N/A 04/01/2012 N 6,~~932~~923,~~201~~486.9959 6,~~923~~916,~~486~~082.5987 1011/01/2002 310900665 N/A 02/01/2012 N 6,~~906~~892,~~342~~280.2241 6,~~892~~879,~~280~~467.4175 1011/01/2002 310900590 N/A 02/01/2012 N 6,~~913~~907,~~225~~465.4026 6,~~907~~903,~~465~~040.2683 1011/01/2002 310900689 N/A 02/01/2012 N 6,~~824~~818,~~060~~424.3922 6,~~818~~814,~~424~~115.2215 1011/01/2002 600871815 N/A 05/01/2012 N 6,625,000.00 6,625,000.00 1011/01/2002 850200778 N/A 09/01/2012 N 6,~~387~~383,~~432~~156.2343 6,~~383~~380,~~156~~291.4346 1011/01/2002 310900734 N/A 03/01/2012 N 6,~~171~~165,~~227~~582.0543 6,~~165~~161,~~582~~038.4378 1011/01/2002 310900754 N/A 03/01/2012 N 6,~~125~~120,~~073~~021.5577 6,~~120~~116,~~021~~153.7773 1011/01/2002 700200797 N/A 05/01/2012 N 5,~~986~~981,~~244~~801.1417 5,~~981~~978,~~801~~594.1752 1011/01/2002 600871816 N/A 05/01/2012 N 5,~~982~~977,~~784~~571.9589 5,~~977~~973,~~571~~458.8938 1011/01/2002 600871830 N/A 03/01/2012 N 5,~~975~~971,~~936~~046.6457 5,~~971~~967,~~046~~318.5713 0911/01/2002 600871831 N/A 08/01/2011 N 5,~~944~~939,~~234~~208.4511 5,~~939~~935,~~208~~345.1188 0910/01/2002 310900658 N/A 01/01/2012 N 2,~~958~~952,~~343~~752.0961 2,~~952~~947,~~752~~753.6118 1011/01/2002 310900659 N/A 01/01/2012 N 2,~~958~~952,~~177~~567.9878 2,~~952~~947,~~567~~546.7814 1011/01/2002 600871817 N/A 03/01/2012 N 5,~~852~~848,~~725~~131.4625 5,~~848~~844,~~131~~709.2524 1011/01/2002 600871832 N/A 05/01/2007 N 5,~~736~~732,~~932~~700.6126 5,~~732~~729,~~700~~657.2657 0911/01/2002 850200799 N/A 05/01/2007 N 5,~~485~~480,~~418~~907.4375 5,~~480~~477,~~907~~450.7559 1011/01/2002 600871818 N/A 02/01/2022 N 5,~~424~~413,~~972~~704.0667 5,~~413~~403,~~704~~432.6768 1011/01/2002 310900677 N/A 04/01/2012 N 5,~~350~~343,~~056~~330.9163 5,~~343~~337,~~330~~616.6367 1011/01/2002 850200774 N/A 03/01/2009 N 5,137,000.00 5,137,000.00 1011/01/2002 850200760 N/A 03/01/2012 N 5,~~066~~059,~~004~~558.6283 5,~~059~~054,~~558~~066.8300 1011/01/2002 600871819 N/A 04/01/2012 N 4,~~980~~976,~~779~~316.3950 4,~~976~~972,~~316~~753.5049 1011/01/2002 310900698 N/A 02/01/2012 N 4,~~971~~967,~~507~~082.0566 4,~~967~~963,~~082~~571.6643 1011/01/2002 310900621 N/A 01/01/2012 N 4,~~927~~920,~~014~~508.5680 4,~~920~~914,~~508~~910.8004 1011/01/2002 310900717 N/A 01/01/2012 N 4,~~750~~744,~~555~~215.7921 4,~~744~~737,~~215~~838.2139 1011/01/2002 310900731 N/A 03/01/2012 N 4,~~592~~587,~~631~~316.5414 4,~~587~~582,~~316~~941.1466 1011/01/2002 600871833 N/A 12/01/2011 N 4,~~551~~545,~~303~~341.8730 4,~~545~~540,~~341~~227.3077 0911/01/2002 310900662 N/A 02/01/2012 N 4,~~524~~518,~~421~~952.6078 4,~~518~~514,~~952~~383.7897 1011/01/2002 310900681 N/A 04/01/2012 N 4,~~400~~394,~~372~~839.1080 4,~~394~~390,~~839~~140.8012 1011/01/2002 310900638 N/A 01/01/2012 N 4,~~369~~365,~~956~~816.9959 4,~~365~~362,~~816~~442.5904 1011/01/2002 310900741 N/A 03/01/2012 N 4,~~273~~267,~~066~~896.6549 4,~~267~~263,~~896~~568.4931 1011/01/2002 310900686 N/A 04/01/2012 N 3,~~997~~992,~~626~~600.1722 3,~~992~~988,~~600~~330.2268 1011/01/2002 600871834 N/A 03/01/2012 N 3,~~985~~982,~~644~~637.0575 3,~~982~~980,~~637~~452.7511 0911/01/2002 310900711 N/A 02/01/2012 N 3,~~888~~884,~~559~~474.8711 3,~~884~~881,~~474~~144.1138 1011/01/2002 600871820 N/A 02/01/2022 N 3,~~846~~838,~~874~~896.9251 3,~~838~~831,~~896~~624.5101 1011/01/2002 310900541 N/A 01/01/2022 N 3,~~845~~837,~~200~~855.3054 3,~~837~~831,~~855~~269.5445 1011/01/2002 600871821 N/A 04/01/2012 N 3,~~787~~784,~~242~~189.3532 3,~~784~~781,~~189~~877.3288 1011/01/2002 310900699 N/A 01/01/2012 N 3,~~718~~714,~~713~~392.5969 3,~~714~~710,~~392~~841.6952 1011/01/2002 310900722 N/A 03/01/2017 N 3,~~693~~681,~~562~~735.6414 3,~~681~~670,~~735~~595.1420 1011/01/2002 940900738 N/A 04/01/2012 N 3,~~487~~484,~~192~~187.7545 3,~~484~~481,~~187~~831.4573 1011/01/2002 310900735 N/A 03/01/2012 N 3,~~185~~174,~~885~~630.9350 3,~~174~~163,~~630~~869.5018 1011/01/2002 850200802 N/A 05/01/2009 N 2,~~977~~971,~~625~~535.3965 2,~~971~~965,~~535~~965.6572 1011/01/2002 310900703 N/A 03/01/2012 N 2,~~988~~986,~~961~~666.9754 2,~~986~~984,~~666~~978.5499 1011/01/2002 310900696 N/A 02/01/2012 N 2,~~984~~982,~~610~~190.4774 2,~~982~~980,~~190~~359.7439 1011/01/2002 600871822 N/A 02/01/2012 N 2,~~984~~982,~~473~~034.2058 2,~~982~~980,~~034~~180.5897 1011/01/2002 600871835 N/A 01/01/2012 N 2,~~982~~980,~~775~~340.8550 2,~~980~~978,~~340~~492.5026 0911/01/2002 600871823 N/A 07/05/2011 N 2,~~954~~950,~~411~~691.6159 2,~~950~~947,~~691~~560.5968 0911/05/2002 310900565 N/A 01/01/2012 N 2,~~907~~901,~~559~~886.9111 2,~~901~~896,~~886~~771.1155 1011/01/2002 920900267 N/A 01/01/2012 N 2,~~904~~901,~~149~~887.3542 2,~~901~~900,~~887~~216.4270 1011/01/2002 310900651 N/A 01/01/2017 N 2,~~867~~858,~~393~~060.3035 2,~~858~~848,~~060~~669.3507 1011/01/2002 310900748 N/A 03/01/2012 N 2,~~889~~887,~~620~~445.8056 2,~~887~~885,~~445~~866.5612 1011/01/2002 310900684 N/A 04/01/2012 N 2,~~779~~775,~~444~~949.0867 2,~~775~~772,~~949~~981.6717 1011/01/2002 310900656 N/A 01/01/2007 N 2,~~776~~773,~~892~~695.1299 2,~~773~~771,~~695~~079.9931 1011/01/2002 310900193 N/A 03/01/2007 N 2,~~758~~755,~~561~~368.1647 2,~~755~~752,~~368~~740.4794 1011/01/2002 700200627 N/A 11/10/2011 N 2,~~569~~565,~~091~~701.3849 2,~~565~~562,~~701~~790.4971 1011/10/2002 310900701 N/A 03/01/2012 N 2,~~465~~463,~~385~~415.8775 2,~~463~~461,~~415~~933.7518 1011/01/2002 600871824 N/A 05/01/2012 N 2,~~384~~379,~~194~~802.0136 2,~~379~~375,~~802~~884.3605 1011/01/2002 310900733 N/A 03/01/2012 N 2,~~347~~344,~~702~~861.2970 2,~~344~~342,~~861~~483.7071 1011/01/2002 850200767 N/A 03/01/2012 N 2,~~290~~288,~~078~~098.8398 2,~~288~~286,~~098~~546.9830 1011/01/2002 310900718 N/A 03/01/2012 N 2,~~285~~282,~~193~~366.3975 2,~~282~~279,~~366~~981.7545 1011/01/2002 310900654 N/A 01/01/2012 N 2,~~286~~284,~~142~~197.2968 2,~~284~~282,~~197~~689.6858 1011/01/2002 600871825 N/A 04/01/2012 N 2,~~193~~192,~~740~~178.9029 2,~~192~~191,~~178~~083.2948 1011/01/2002 310900691 N/A 02/01/2012 N 2,~~182~~180,~~715~~061.9606 2,~~180~~177,~~061~~837.0691 1011/01/2002 600871826 N/A 02/01/2012 N 2,~~152~~150,~~892~~265.8199 2,~~150~~148,~~265~~063.9982 1011/01/2002 310900646 N/A 01/01/2012 N 2,~~145~~141,~~195~~189.4070 2,~~141~~137,~~189~~618.7052 1011/01/2002 310900719 N/A 03/01/2012 N 2,~~145~~143,~~986~~314.0585 2,~~143~~141,~~314~~055.8572 1011/01/2002 700200777 N/A 04/01/2012 N 2,~~093~~091,~~448~~851.0162 2,~~091~~090,~~851~~681.62 1011/01/2002 600871827 N/A 04/01/2012 N 2,~~093~~091,~~058~~390.3091 2,~~091~~090,~~390~~136.9190 1011/01/2002 600871828 N/A 04/01/2012 N 1,~~992~~980,~~410~~434.6756 1,~~980~~968,~~434~~788.5699 1011/01/2002 310900648 N/A 01/01/2012 N 2,~~008~~006,~~308~~657.14 2,~~006~~005,~~657~~399.1447 1011/01/2002 310900753 N/A 04/01/2012 N 1,~~993~~991,~~440~~861.2159 1,~~991~~990,~~861~~678.5935 1011/01/2002 600871829 N/A 04/01/2012 N 1,~~989~~987,~~754~~417.4068 1,~~987~~985,~~417~~481.6846 1011/01/2002 310900723 N/A 03/01/2012 N 1,~~987~~985,~~497~~096.5155 1,~~985~~983,~~096~~087.5577 1011/01/2002 310900649 N/A 01/01/2009 N 1,~~982~~980,~~856~~497.92 1,~~980~~978,~~497~~541.9202 1011/01/2002 310900641 N/A 12/01/2011 N 1,~~976~~974,~~893~~097.9094 1,~~974~~971,~~097~~643.9426 1011/01/2002 310900664 N/A 01/01/2022 N 1,~~972~~969,~~990~~354.7481 1,~~969~~966,~~354~~124.8152 1011/01/2002 310900657 N/A 01/01/2012 N 1,~~904~~892,~~997~~691.1447 1,~~892~~880,~~691~~667.4723 0911/01/2002 310900672 N/A 04/01/2012 N 1,~~934~~931,~~174~~743.8413 1,~~931~~929,~~743~~677.1339 1011/01/2002 310900762 N/A 04/01/2012 N 1,~~893~~892,~~865~~383.0906 1,~~892~~891,~~383~~279.0685 1011/01/2002 310900715 N/A 02/01/2012 N 1,~~885~~883,~~556~~330.4231 1,~~883~~881,~~330~~487.3119 1011/01/2002 850200786 N/A 04/01/2012 N 1,~~803~~799,~~379~~786.4567 1,~~799~~796,~~786~~522.6766 1011/01/2002 310900755 N/A 04/01/2012 N 1,~~790~~788,~~506~~353.8453 1,~~788~~786,~~353~~553.5311 1011/01/2002 310900597 N/A 02/01/2012 N 1,~~791~~790,~~600~~263.1901 1,~~790~~789,~~263~~300.0117 1011/01/2002 310900746 N/A 03/01/2012 N 1,~~712~~710,~~646~~295.8421 1,~~710~~708,~~295~~296.2113 1011/01/2002 310900635 N/A 01/01/2012 N 1,~~590~~589,~~749~~443.8338 1,~~589~~588,~~443~~448.3871 1011/01/2002 310900661 N/A 02/01/2012 N 1,~~580~~577,~~066~~056.8111 1,~~577~~574,~~056~~355.1156 1011/01/2002 310900752 N/A 03/01/2012 N 1,~~543~~542,~~849~~595.1678 1,~~542~~541,~~595~~644.7823 1011/01/2002 310900655 N/A 01/01/2012 N 1,~~505~~503,~~914~~995.4546 1,~~503~~502,~~995~~363.4635 1011/01/2002 310900716 N/A 02/01/2012 N 1,~~438~~437,~~996~~300.4320 1,~~437~~435,~~300~~896.2066 1011/01/2002 310900700 N/A 04/01/2012 N 1,~~393~~391,~~063~~471.3505 1,~~391~~390,~~471~~165.0578 1011/01/2002 310900721 N/A 02/01/2012 N 1,~~388~~386,~~519~~763.1715 1,~~386~~385,~~763~~272.1509 1011/01/2002 310900633 N/A 01/01/2007 N 1,~~386~~384,~~705~~899.6990 1,~~384~~383,~~899~~352.9086 1011/01/2002 850200333 N/A 06/01/2010 N 1,~~378~~377,~~795~~786.7740 1,377,~~786~~092.4057 1011/01/2002 310900709 N/A 02/01/2012 N 1,~~364~~362,~~382~~748.6995 1,~~362~~361,~~748~~388.9591 1011/01/2002 310900714 N/A 03/01/2012 N 1,~~311~~308,~~416~~921.1942 1,~~308~~306,~~921~~681.4269 1011/01/2002 310900756 N/A 04/01/2012 N 1,~~310~~309,~~412~~324.5347 1,~~309~~308,~~324~~487.4749 1011/01/2002 310900765 N/A 04/01/2012 N 1,~~293~~292,~~760~~318.2986 1,~~292~~291,~~318~~149.8680 1011/01/2002 310900702 N/A 03/01/2012 N 1,~~230~~229,~~822~~932.1307 1,229,~~932~~302.0771 1011/01/2002 310900728 N/A 03/01/2012 N 1,~~195~~194,~~326~~368.0899 1,~~194~~193,~~368~~647.9994 1011/01/2002 310900739 N/A 03/01/2012 N 1,~~142~~141,~~567~~150.8006 1,~~141~~139,~~150~~952.0635 10/01/2002 310900743 N/A 03/01/2022 N 1,~~039~~037,~~341~~381.7919 1,~~037~~035,~~381~~624.1973 1011/01/2002 310900726 N/A 03/01/2012 N ~~993,919.77~~ 992,745.40 10991,771.05 11/01/2002 310900454 N/A 07/01/2011 N ~~983,862.68~~ 982,559.31 10981,443.06 11/01/2002 310900727 N/A 03/01/2012 N ~~894,582.20~~ 893,533.57 10892,666.22 11/01/2002 310900742 N/A 03/01/2017 N ~~785,837.20~~ 783,316.51 10780,941.69 11/01/2002 310900670 N/A 04/01/2012 N ~~750~~749,~~797~~854.9704 749,~~854~~052.0418 1011/01/2002 Totals 966,~~954~~007,~~481~~110.9778 ~~966~~965,~~007~~213,~~110~~733.7882

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

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

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/15/2002 7.132875% 7.087428% 110 10/15/2002 7.132892% 7.087444% 111 09/16/2002 7.132919% 7.087470% 112 08/15/2002 7.132935% 7.087501% 113 07/15/2002 7.132951% 7.087501% 114 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) 600871836 1 0 09/01/2002 429,420.60 429,420.60 B 600871837 9 0 09/01/2002 128,015.97 128,015.97 B 600871838 25 0 09/01/2002 110,655.92 110,655.92 B 310900704 32 0 09/01/2002 95,516.70 95,516.70 A 850200755 38 0 09/01/2002 80,543.89 80,543.89 B 600871830 74 0 09/01/2002 39,998.71 39,998.71 B 600871831 75 0 0910/01/2002 40,~~245~~225.9304 40,~~245~~225.9304 B ~~600871832~~310900739 79164 0 0910/01/2002 408,~~136~~135.0027 408,~~136~~135.~~00 B 600871833 90 0 09/01/2002 32,018.79 32,018.79 B 600871834 96 0 09/01/2002~~ 27~~,783.73~~ ~~27,783.73~~ B ~~600871835 109 0 09/01/2002 20,182.87 20,182.87 B 600871823 111 0 09/05/2002 22,037.38 22,037.38 B 310900657 141 0 09/01/2002 22,703.79 22,703.79 B~~ Totals 132 148,~~089,260~~360.2831 148,~~089,260~~360.2831

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~600871836 64,768,173.49 0.00 600871837 18,703,421.62 0.00 600871838 16,167,190.76 0.00 310900704 14,610,849.73 0.00 850200755 12,334,264.53 14,419.29 600871830 5,975,936.64 0.00~~ 600871831 5,~~944~~939,~~234~~208.4511 0.00 ~~600871832~~310900739 ~~5,736,932.61 0.00 600871833 4,551,303.87 0.00 600871834 3,985,644.05 0.00 600871835 2,982,775.85 0.00 600871823 2,954,411.61 0.00 310900657~~ 1,~~904~~141,~~997~~150.1506 0.00 Totals ~~160~~7,~~620~~080,~~136~~358.3617 ~~14,419~~0.2900

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = AB (12 ~~loan~~loans) 9548,~~516~~360.7031 9548,~~516~~360.7031 147,~~610~~080,~~849~~358.7317 0.00 ~~Total for Status Code = B~~ (~~12 loans) 993,743.58 993,743.58 146,009,286.63 14,419.29 (~~1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD **Outstanding P & I Advances include the current period advance.

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

Filing Compare · MORGAN STANLEY DEAN WITTER CAPITAL I SERIES 2002 TOP7