8-K 1 bsc01tp4.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.: 333-87381-02 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-TOP4 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 90-0042352 90-0031659 90-0029738 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Rd 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 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates, Series 2001-TOP4. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-TOP4, 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. Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-TOP4 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 2001-TOP4, relating to the November 15, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc., 9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2001-TOP4 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 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 - 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 Depositor Bear, Stearns & Co., Inc. 245 Park Avenue New York, NY 10019 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 07383FGE2 5.060000% 389,161,000.00 ~~379~~378,~~298~~171,~~893~~724.1317 1978,~~127,168~~008.9688 A-2 07383FGF9 2.~~273130~~250000% 60,000,000.00 60,000,000.00 0.00 A-3 07383FGG7 5.610000% 320,234,000.00 320,234,000.00 0.00 B 07383FGK8 5.800000% 24,819,000.00 24,819,000.00 0.00 C 07383FGL6 6.050000% 24,819,000.00 24,819,000.00 0.00 D 07383FGP7 6.170000% 9,025,000.00 9,025,000.00 0.00 E 07383FGQ5 6.470000% 20,307,000.00 20,307,000.00 0.00 F 07383FGR3 6.910000% 9,025,000.00 9,025,000.00 0.00 G 07383FGS1 6.000000% 9,025,000.00 9,025,000.00 0.00 H 07383FGT9 6.000000% 9,025,000.00 9,025,000.00 0.00 J 07383FGU6 6.000000% 6,769,000.00 6,769,000.00 0.00 K 07383FGV4 6.000000% 4,513,000.00 4,513,000.00 0.00 L 07383FGW2 6.000000% 4,512,000.00 4,512,000.00 0.00 M 07383FGX0 6.000000% 2,257,000.00 2,257,000.00 0.00 N 07383FGY8 6.000000% 9,025,290.00 9,025,290.00 0.00 R3 N/A 0.000000% 0.00 0.00 0.00 ~~Totals~~ 902,516,290.00 ~~892~~891,~~654~~527,~~183~~014.1317 1978,~~127,168~~008.9688

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FGE2 1,~~599~~594,~~377~~624.0010 0.00 0.00 2,~~726~~572,~~545~~632.9698 ~~378~~377,~~171~~193,~~724~~715.1729 14.9395% A-2 07383FGF9 ~~109~~116,~~867~~250.9500 0.00 0.00 ~~109~~116,~~867~~250.9500 60,000,000.00 14.9395% A-3 07383FGG7 1,497,093.95 0.00 0.00 1,497,093.95 320,234,000.00 14.9395% B 07383FGK8 119,958.50 0.00 0.00 119,958.50 24,819,000.00 12.1516% C 07383FGL6 125,129.13 0.00 0.00 125,129.13 24,819,000.00 9.3637% D 07383FGP7 46,403.54 0.00 0.00 46,403.54 9,025,000.00 8.3536% E 07383FGQ5 109,488.58 0.00 0.00 109,488.58 20,307,000.00 6.0708% F 07383FGR3 51,968.96 0.00 0.00 51,968.96 9,025,000.00 5.0607% G 07383FGS1 45,125.00 0.00 0.00 45,125.00 9,025,000.00 4.05% H 07383FGT9 45,125.00 0.00 0.00 45,125.00 9,025,000.00 3.04% J 07383FGU6 33,845.00 0.00 0.00 33,845.00 6,769,000.00 2.28% K 07383FGV4 22,565.00 0.00 0.00 22,565.00 4,513,000.00 1.77% L 07383FGW2 22,560.00 0.00 0.00 22,560.00 4,512,000.00 1.27% M 07383FGX0 11,285.00 0.00 0.00 11,285.00 2,257,000.00 1.01% N 07383FGY8 42,307.70 0.00 0.00 42,307.70 9,025,290.00 0.00% R3 N/A 0.00 0.00 0.00 0.00 0.00 0.00% ~~Totals~~ 3,~~882~~883,~~100~~729.3146 0.00 0.00 54,~~009~~861,~~269~~738.2734 ~~891~~890,~~527~~549,~~014~~005.1729

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FGM4 1.~~069684~~179315% 902,516,290.00 ~~892~~891,~~654~~527,~~183~~014.1317 X-2 07383FGN2 1.~~608549~~819049% 420,779,000.00 420,779,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FGM4 ~~795~~876,~~714~~159.5961 0.00 ~~795~~876,~~714~~159.5961 ~~891~~890,~~527~~549,~~014~~005.1729 X-2 07383FGN2 ~~564~~637,~~036~~847.2085 0.00 ~~564~~637,~~036~~847.2085 420,779,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss/ Class CUSIP Balance Distribution Distribution Penalties Additional Trust Ending Fund Expenses Balance A-1 07383FGE2 ~~974~~971.~~65802876~~76162095 2.~~89640781~~51312151 4.~~10980802~~09759483 0.00000000 0.00000000 ~~971~~969.~~76162095~~24849944 A-2 07383FGF9 1,000.00000000 0.00000000 1.~~83113250~~93750000 0.00000000 0.00000000 1,000.00000000 A-3 07383FGG7 1,000.00000000 0.00000000 4.67500000 0.00000000 0.00000000 1,000.00000000 B 07383FGK8 1,000.00000000 0.00000000 4.83333333 0.00000000 0.00000000 1,000.00000000 C 07383FGL6 1,000.00000000 0.00000000 5.04166687 0.00000000 0.00000000 1,000.00000000 D 07383FGP7 1,000.00000000 0.00000000 5.14166648 0.00000000 0.00000000 1,000.00000000 E 07383FGQ5 1,000.00000000 0.00000000 5.39166691 0.00000000 0.00000000 1,000.00000000 F 07383FGR3 1,000.00000000 0.00000000 5.75833352 0.00000000 0.00000000 1,000.00000000 G 07383FGS1 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 H 07383FGT9 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 J 07383FGU6 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 K 07383FGV4 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 07383FGW2 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 07383FGX0 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 07383FGY8 1,000.00000000 0.00000000 4.68768317 0.00000000 0.00000000 1,000.00000000 R3 N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 07383FGM4 ~~989~~987.~~07265500~~82373687 0.~~88166230~~97079645 0.00000000 ~~987~~986.~~82373687~~74009008 X-2 07383FGN2 1,000.00000000 1.~~34045710~~51587377 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1,~~402~~434,~~290~~185.1853 Servicing Advances Outstanding 18,~~144~~180.3765 Reimbursement for Interest on Advances 0.00 paid from general collections Current 1 Month LIBOR 1.~~8231300~~800000% Next 1 Month LIBOR Rate 1.~~8000000~~381250%

Servicing Fee Summary Current Period Accrued Servicing Fees 4748,~~366~~610.2152 Less Delinquent Servicing Fees 14,~~139~~696.6817 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 014,139.0068 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3348,~~226~~054.5303

Certificate Interest Reconciliation Class Accrued Net Aggregate Realized Previously Unpaid Distributable Distributable Certificate Prepayment Losses/ Interest (including Certificate Certificate Remaining Interest Interest Expenses interest thereon) Interest Interest Interest Unpaid Shortfall Losses Adjustment Distribution Interest A-1 1,~~599~~594,~~377~~624.0010 0.00 0.00 0.00 1,~~599~~594,~~377~~624.0010 0.00 1,~~599~~594,~~377~~624.0010 0.00 A-2 ~~109~~116,~~867~~250.9500 0.00 0.00 0.00 ~~109~~116,~~867~~250.9500 0.00 ~~109~~116,~~867~~250.9500 0.00 A-3 1,497,093.95 0.00 0.00 0.00 1,497,093.95 0.00 1,497,093.95 0.00 X-1 ~~795~~876,~~714~~159.5961 0.00 0.00 0.00 ~~795~~876,~~714~~159.5961 0.00 ~~795~~876,~~714~~159.5961 0.00 X-2 ~~564~~637,~~036~~847.2085 0.00 0.00 0.00 ~~564~~637,~~036~~847.2085 0.00 ~~564~~637,~~036~~847.2085 0.00 B 119,958.50 0.00 0.00 0.00 119,958.50 0.00 119,958.50 0.00 C 125,129.13 0.00 0.00 0.00 125,129.13 0.00 125,129.13 0.00 D 46,403.54 0.00 0.00 0.00 46,403.54 0.00 46,403.54 0.00 E 109,488.58 0.00 0.00 0.00 109,488.58 0.00 109,488.58 0.00 F 51,968.96 0.00 0.00 0.00 51,968.96 0.00 51,968.96 0.00 G 45,125.00 0.00 0.00 0.00 45,125.00 0.00 45,125.00 0.00 H 45,125.00 0.00 0.00 0.00 45,125.00 0.00 45,125.00 0.00 J 33,845.00 0.00 0.00 0.00 33,845.00 0.00 33,845.00 0.00 K 22,565.00 0.00 0.00 0.00 22,565.00 0.00 22,565.00 0.00 L 22,560.00 0.00 0.00 0.00 22,560.00 0.00 22,560.00 0.00 M 11,285.00 0.00 0.00 0.00 11,285.00 0.00 11,285.00 0.00 N 45,126.45 0.00 0.00 1619,~~023~~973.9829 6163,~~005~~969.4118 2,818.75 42,307.70 1822,~~842~~792.7304 Total 5,~~244~~400,~~669~~555.8567 0.00 0.00 1619,~~023~~973.9829 5,~~260~~419,~~548~~398.8140 2,818.75 5,~~241~~397,~~851~~736.1092 1822,~~842~~792.7304

Other Required Information Available Distribution Amount (1) 6,~~369~~375,~~020~~745.0680 Principal Distribution Amount 1978,~~127,168~~008.9688 (a) Principal portion of Scheduled Payments 1978,~~127,168~~008.9688 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 152.00 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~891~~890,854,~~883~~299.1854 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~891~~890,~~527~~549,~~014~~005.4658 Swap Payment made to Counterpary ~~165~~158,~~132~~750.0500 Swap Payment recieved from Counterpary 0.00 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 3650,~~045~~872.2878 Servicing Fee paid 3348,~~226~~054.5303 Special Servicing Fee paid 2,818.75 Trustee Fee Paid ~~818~~840.2793 Paying Agent Fee Paid 1,~~190~~223.2117 (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) Below 1,000,000 14 9,~~483~~417,~~988~~270.9716 1.06 ~~102~~101 7.~~5855~~5856 1.~~446493~~437497 1,000,001 to 2,000,000 32 44,~~953~~836,~~457~~477.2120 5.0403 ~~119~~118 7.~~5428~~5430 1.~~928769~~803436 2,000,001 to 3,000,000 22 54,~~891~~843,~~502~~475.4764 6.16 ~~102~~101 7.3813 1.~~853121~~918900 3,000,001 to 4,000,000 13 4544,~~016~~951,~~886~~093.5425 5.05 ~~117~~116 7.3039 1.~~853995~~767306 4,000,001 to 5,000,000 16 71,~~956~~881,~~517~~698.6297 8.07 ~~111~~110 7.3932 1.~~621124~~665345 5,000,001 to 6,000,000 14 77,~~950~~865,~~502~~294.2809 8.74 9089 7.3146 1.~~903750~~925694 6,000,001 to 7,000,000 6 39,~~722~~672,~~481~~976.0910 4.4645 8786 7.1402 1.~~468972~~373603 7,000,001 to 8,000,000 9 67,~~455~~397,~~100~~493.1748 7.57 9998 7.~~5564~~5563 1.~~352452~~450409 8,000,001 to 9,000,000 3 26,~~416~~401,~~569~~300.7052 2.96 ~~102~~101 7.7524 1.~~783690~~599728 9,000,001 to 10,000,000 5 49,~~111~~073,~~189~~012.9079 5.51 ~~106~~105 7.2900 1.~~963214~~854721 10,000,001 to 15,000,000 8 97,~~847~~758,~~990~~038.1762 10.98 9695 7.~~3059~~3056 1.~~735327~~696290 15,000,001 to 20,000,000 3 50,~~886~~837,~~368~~838.5226 5.71 ~~106~~105 7.~~2709~~2710 1.~~862593~~952094 20,000,001 to 25,000,000 1 23,~~388~~341,~~152~~901.7184 2.62 ~~107~~106 6.8000 12.~~830000~~130000 25,000,001 and greater 6 232,~~446~~271,~~307~~134.1166 26.0708 7473 7.~~2942~~2941 21.~~009429~~905509 Totals 152 ~~891~~890,~~527~~549,~~014~~005.4658 100.00 9594 7.~~3388~~3387 1.~~815125~~787224

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 4 15,~~347~~337,~~776~~130.1867 1.72 ~~105~~104 7.~~8226~~8225 1.~~356246~~388980 California 53 ~~215~~214,~~212~~934,~~367~~609.2663 24.14 ~~105~~104 7.~~3805~~3806 1.~~753333~~748514 Colorado 2 16,~~536~~525,~~036~~394.8416 1.8586 ~~106~~105 7.2655 1.~~491384~~550576 Connecticut 1 7,~~513~~497,~~477~~963.9340 0.84 9796 8.0000 2.040000 Delaware 1 8,~~917~~912,~~733~~652.5745 1.00 ~~106~~105 7.6700 1.420000 Florida 14 49,~~943~~871,~~085~~368.8009 5.60 9594 7.~~1205~~1201 1.~~699961~~776577 Georgia 5 21,~~402~~392,~~430~~236.2717 2.40 ~~104~~103 7.1460 1.~~900116~~921153 Illinois 7 36,~~979~~937,~~295~~854.7458 4.15 7675 7.~~0465~~0462 2.~~409015~~368361 Indiana 3 2,~~556~~554,~~951~~419.4461 0.29 ~~104~~103 7.8369 1.~~745394~~596365 Kansas 1 1,~~930~~929,~~274~~206.5778 0.22 ~~104~~103 7.8150 1.~~350000~~340000 Maryland 3 16,~~237~~225,~~877~~267.0089 1.82 9897 7.2727 21.~~045269~~969227 Massachusetts 4 48,~~837~~770,~~352~~805.3902 5.48 9291 7.7642 1.~~473675~~555919 Michigan 3 20,~~466~~450,~~914~~248.9042 2.30 8180 7.1991 1.~~491828~~667709 Minnesota 4 7,~~281~~273,~~952~~923.24 0.82 ~~123~~122 7.2076 1.~~628440~~463596 Missouri 3 12,~~378~~361,~~214~~400.4043 1.39 8382 7.3586 1.~~588431~~588427 Nevada 4 13,~~920~~909,~~667~~012.2096 1.56 ~~114~~113 7.~~5867~~5865 1.~~682638~~818596 New Jersey 9 129,~~375~~284,~~894~~814.5428 14.5152 8988 7.2984 1.~~845302~~572649 New Mexico 1 ~~450~~449,~~108~~419.6319 0.05 ~~103~~102 8.7700 1.310000 New York 2 87,~~116~~054,~~965~~421.7044 9.7778 5251 6.6832 2.~~477831~~632272 North Carolina 2 11,~~831~~817,~~120~~774.6219 1.33 ~~149~~148 7.~~6293~~6294 1.~~592294~~592425 Ohio 7 23,~~683~~666,~~782~~328.4354 2.66 8887 7.~~3752~~3753 1.~~540418~~524114 Oklahoma 1 1,~~539~~534,~~688~~548.7849 0.17 ~~163~~162 7.4500 1.400000 Pennsylvania 7 46,~~680~~622,~~873~~505.1724 5.24 ~~117~~116 8.~~0053~~0056 1.~~519596~~517272 South Dakota 1 1,~~517~~516,~~809~~084.6296 0.17 ~~102~~101 7.2600 1.~~520000~~530000 Tennessee 3 17,~~657~~648,~~367~~239.3668 1.98 9796 7.~~8699~~8698 1.~~832881~~750727 Texas 15 37,~~206~~121,~~502~~413.2124 4.17 9594 7.~~5353~~5354 1.~~660331~~548011 Utah 2 6,~~681~~671,~~875~~000.6050 0.75 ~~103~~102 7.~~6233~~6234 1.~~454386~~276636 Virginia 4 24,~~117~~089,~~421~~254.2335 2.7170 ~~108~~107 6.9375 1.~~949592~~948692 Washington 2 8,~~205~~189,~~196~~707.8298 0.92 ~~133~~132 7.1237 21.~~225753~~536174 Totals 168 ~~891~~890,~~527~~549,~~014~~005.4658 100.00 9594 7.~~3388~~3387 1.~~815125~~787224

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.10 or less 64 2419,~~220~~692,~~219~~780.8326 2.7221 90103 7.~~2873~~3466 0.~~684007~~573725 1.11 to 1.20 4 2011,~~328~~945,~~576~~741.1322 21.2834 ~~101~~112 7.~~2861~~2487 1.~~145776~~155260 1.21 to 1.30 29 1149,~~368~~333,~~443~~321.1990 15.2854 ~~128~~94 7.~~7064~~5487 1.~~264928~~263298 1.31 to 1.40 3728 ~~142~~107,~~017~~831,~~366~~375.5914 1512.9311 ~~106~~110 7.~~5645~~6002 1.~~351207~~344845 1.41 to 1.50 1721 ~~127~~172,~~247~~020,~~681~~827.90 1419.2732 8995 7.~~4308~~3953 1.~~460745~~444453 1.51 to 1.60 710 5362,~~510~~185,~~523~~167.9378 6.0098 ~~100~~97 7.~~7636~~6972 1.~~559588~~558936 1.61 to 1.70 109 4039,~~985~~512,~~940~~065.7646 4.6044 ~~106~~104 7.~~5614~~4423 1.~~640422~~663470 1.71 to 1.80 1013 7384,~~604~~850,~~183~~919.2645 89.2653 95101 7.~~7062~~6749 1.~~742032~~760922 1.81 and greater 5954 ~~398~~343,~~244~~176,~~078~~806.8747 4438.6754 9084 7.~~0762~~0407 2.~~278284~~327113 Totals 152 ~~891~~890,~~527~~549,~~014~~005.4658 100.00 9594 7.~~3388~~3387 1.~~815125~~787224

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Health Care 1 6,~~384~~374,~~965~~901.7687 0.72 7069 6.8800 01.~~550000~~130000 Industrial 29 ~~118~~117,~~033~~915,~~135~~307.0682 13.24 ~~103~~102 7.~~4496~~4497 1.~~845501~~867375 Mixed Use 1 8,~~917~~912,~~733~~652.5745 1.00 ~~106~~105 7.6700 1.420000 Mobile Home Park 3 10,~~923~~913,~~485~~799.3195 1.23 ~~108~~107 7.~~1369~~1368 1.~~870914~~899516 Multi-Family 27 119,~~261~~163,~~248~~333.9562 13.38 9493 7.2062 1.~~714424~~605774 Office 24 244,~~393~~108,~~550~~298.2435 27.41 8786 7.~~1484~~1483 2.~~163535~~069624 Other 3 13,~~498~~484,~~114~~582.4981 1.51 ~~116~~115 7.5769 0.~~822018~~619686 Retail 79 368,~~559~~124,~~992~~138.7136 41.34 9796 7.~~4683~~4682 1.~~670046~~688464 Self Storage 1 1,~~554~~551,~~788~~990.3634 0.17 ~~104~~103 7.6400 2.~~550000~~800000 Totals 168 ~~891~~890,~~527~~549,~~014~~005.4658 100.00 9594 7.~~3388~~3387 1.~~815125~~787224

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 1 13,530,000.00 1.52 4746 6.5000 3.~~260000~~000000 6.501% to 7.000% 24 219,~~475~~243,~~800~~029.1750 24.62 7877 6.~~7434~~7433 2.~~118854~~210331 7.001% to 7.500% 62 321,~~346~~014,~~022~~024.2621 36.0405 9594 7.2800 1.~~783995~~664667 7.501% to 8.000% 57 281,~~593~~236,~~538~~896.8964 31.5958 ~~110~~109 7.7113 1.~~608959~~598460 8.001% to 8.500% 7 45,~~253~~212,~~024~~246.0078 5.08 ~~100~~99 8.2492 1.~~529292~~525781 8.501% to 9.000% 1 10,~~328~~312,~~629~~808.1445 1.16 ~~103~~102 8.7700 1.310000 9.001% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 152 ~~891~~890,~~527~~549,~~014~~005.4658 100.00 9594 7.~~3388~~3387 1.~~815125~~787224

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 0 0.00 0.00 0 0.0000 0.000000 13 to 24 months 134 ~~762~~761,~~363~~544,~~528~~996.9496 85.51 9897 7.3242 1.~~839924~~793111 25 to 36 months 1 31,~~680~~637,~~721~~227.5501 3.55 8685 8.0000 1.~~740000~~780000 37 to 48 months 53 2312,~~705~~628,~~341~~415.6123 21.6642 7576 7.~~0011~~1427 12.~~785293~~407286 49 months and greater 1214 7384,~~777~~738,~~422~~366.3638 89.2852 7170 7.~~3138~~2518 1.~~600712~~644616 Totals 152 ~~891~~890,~~527~~549,~~014~~005.4658 100.00 9594 7.~~3388~~3387 1.~~815125~~787224

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 4 118,~~460~~384,~~162~~328.0386 13.29 4544 6.~~7026~~7025 2.~~379277~~458556 61 to 120 months 133 ~~727~~726,~~452~~689,~~894~~845.5763 81.60 9897 7.4318 1.~~733662~~699725 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 137 845,~~913~~074,~~056~~174.6049 94.8889 9089 7.3297 1.~~824073~~806027

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 2,~~387~~370,~~192~~603.0102 0.27 ~~103~~102 7.0846 1.~~709738~~592048 121 to 180 months 7 29,~~504~~408,~~971~~747.1750 3.3130 ~~165~~164 7.5145 1.~~630981~~405049 181 months and greater 6 13,~~721~~695,~~794~~480.6857 1.54 ~~224~~223 7.5638 1.~~677797~~481431 Totals 15 45,~~613~~474,~~957~~831.8609 5.1211 ~~179~~178 7.~~5068~~5069 1.~~649186~~437801

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 4 35,530,000.00 3.99 6665 6.7637 2.~~451810~~352800 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 16 12,~~642~~523,~~091~~021.5224 1.4241 ~~102~~101 7.5441 1.~~345895~~345922 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 12 8180,~~119~~960,~~479~~785.1444 9.1009 ~~101~~100 7.3882 1.~~737071~~862063 241 months and greater 105 716,~~621~~060,~~485~~367.9481 80.3841 9089 7.3474 1.~~811234~~780608 Totals 137 845,~~913~~074,~~056~~174.6049 94.8889 9089 7.3297 1.~~824073~~806027

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1 year or less 152 ~~891~~890,~~527~~549,~~014~~005.4658 100.00 9594 7.~~3388~~3387 1.~~815125~~787224 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 152 ~~891~~890,~~527~~549,~~014~~005.4658 100.00 9594 7.~~3388~~3387 1.~~815125~~787224 (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 700200615 1 OF New York NY ~~406~~419,~~540~~707.9675 6855,~~496~~330.9617 6.520% 600871524 2 OF Parsippany NJ ~~254~~262,~~014~~258.7010 3527,~~353~~110.5919 7.350% 600871500 3 OF Boston MA 211,~~492~~204.8581 43,~~206~~494.5054 8.000% 700200542 4 RT Bridgewater NJ ~~193~~199,~~509~~799.2592 2418,~~522~~231.3063 7.560% 850200582 5 RT Mount Laurel NJ ~~170~~175,~~112~~634.7524 2318,~~921~~399.0253 7.230% 310900219 6 RT York PA ~~178~~184,~~551~~370.0239 1812,~~425~~606.7639 8.340% 310900433 7 OF Brisbane CA ~~132~~136,~~818~~950.3763 5046,~~383~~250.1387 6.800% 850200589 8 RT Tyson's Corner VA ~~102~~105,~~213~~476.8122 2421,~~568~~305.3493 6.840% 700200563 9 IN Various Various ~~103~~106,~~141~~492.5885 1310,~~472~~121.6235 7.480% 310900546 14 IN Sunnyvale CA ~~103~~106,~~322~~634.9062 2017,~~414~~102.7098 7.530% 850200614 15 RT Orlando FL 67,433.33 0.00 6.800% 850200586 16 RT Various Various 25,191.08 0.00 7.373% 600871526 19 RT Parker CO 8790,~~211~~042.1596 119,~~999~~167.6382 7.280% 850200587 20 RT Geneva IL 73,287.50 0.00 6.500% 700200583 21 RT Yuba City CA 7678,~~209~~683.8616 108,~~840~~367.5222 7.180% 850200611 22 Various Various PA 7779,~~122~~420.0740 4139,~~899~~601.4916 7.550% 600871558 25 RT New York NY 7981,~~076~~647.1640 97,~~785~~214.3309 7.670% 600871501 26 MF Centerville OH 6062,~~427~~371.6675 119,~~724~~780.6657 6.950% 310900395 27 RT Various Various 7578,~~618~~001.1023 1815,~~203~~820.8269 8.770% 600871527 36 IN St. Petersburg FL 5961,~~642~~578.6064 86,~~371~~435.6662 7.220% 700200556 37 RT Pikesville MD 6062,~~490~~454.3953 86,~~270~~306.7056 7.330% 600871528 38 MF Woodbridge NJ 5557,~~958~~770.4008 97,~~167~~355.5284 6.790% 600871529 39 IN San Jose CA 61,~~544~~466.5178 12,~~420~~498.4922 7.510% 600871530 40 MF Austin TX 6062,~~991~~975.5806 75,~~564~~580.3587 7.610% 600871559 41 MU Greenville DE 5758,~~043~~899.5215 65,~~936~~081.7512 7.670% 600871531 42 RT Memphis TN 5860,~~374~~273.1908 65,~~913~~014.2940 7.880% 310900246 43 MF Sacramento CA 5557,~~375~~175.6524 65,~~973~~173.2566 7.706% 600871502 44 MF Davison MI 4546,~~089~~539.5874 97,~~020~~570.2105 6.800% 600871532 45 RT Northridge CA 4951,~~827~~446.51 64,~~438~~819.70 7.560% 850200613 46 OT Boston MA 4749,~~484~~003.1979 98,~~787~~268.6303 7.500% 600871503 47 RT West Hartford CT 50,~~192~~089.6085 15,~~411~~514.7853 8.000% 920900414 48 IN Wilmington NC 4749,~~699~~250.0675 54,~~772~~221.9627 7.700% 600871533 49 OF Knoxville TN 4950,~~061~~657.5787 54,~~709~~113.5828 7.950% 600871534 50 MF Stone Mountain GA 4344,~~453~~862.1614 65,~~426~~018.9901 7.130% 600871535 51 RT Houston TX 4748,~~017~~547.5758 54,~~587~~057.9594 7.740% 600871536 52 RT Phoenix AZ 4546,~~377~~854.9417 54,~~500~~023.1188 7.680% 850200584 53 MF Los Angeles CA 4041,~~371~~679.0992 64,~~129~~820.5976 6.985% 700200529 54 RT Carlsbad CA 3940,~~053~~252.2579 1615,~~961~~761.1662 7.000% 600871504 55 MF Arnold MO 41,~~728~~672.0370 8,~~930~~985.2558 7.435% 310900465 56 MH Las Vegas NV 3940,~~470~~750.9394 54,~~845~~565.7271 7.090% 600871505 57 HC Bakersfield CA 3637,~~671~~827.4637 1110,~~219~~063.8089 6.880% 600871506 58 RT Lewisville TX 3940,~~389~~660.3709 65,~~578~~307.1543 7.460% 700200616 59 RT Roselle NJ 3536,~~173~~283.3885 109,~~223~~113.9346 7.040% 600871537 60 RT Atlanta GA 3435,~~350~~495.00 0.00 6.870% 700200456 61 IN West Valley City UT 3739,~~826~~056.5549 43,~~703~~473.0006 7.640% 600871507 62 RT Belleville IL 3938,~~060~~982.9712 11,~~646~~725.5136 8.125% 600871508 63 RT Scottsdale AZ 3839,~~202~~445.2691 43,~~402~~158.1752 7.850% 600871509 64 MF Redwood City CA 34,~~641~~606.8925 5,~~963~~999.6226 7.170% 600871510 65 MF Brownstown MI 3536,~~552~~698.3043 64,~~094~~948.8471 7.420% 600871511 66 OF San Ramon CA 3435,~~004~~099.7753 65,~~247~~152.3761 7.200% 850200574 67 OF Chicago IL 3031,~~675~~629.1858 1110,~~521~~567.7232 6.865% 700200420 68 RT Washington Townsh NJ 3233,~~542~~598.4181 43,~~461~~405.5010 7.380% 600871513 69 RT Huntington Beach CA 3132,~~836~~862.3811 54,~~683~~657.3259 7.250% 850200581 70 OF Chicago IL 2930,~~890~~820.0458 1110,~~010~~079.1460 6.940% 700200478 71 OF Southborough MA 3132,~~310~~286.4288 109,~~708~~731.0559 7.290% 310900452 72 IN Laguna Hills CA 2930,~~867~~797.3281 109,~~556~~626.6819 7.160% 700200591 73 OF Mountain View CA 3031,~~669~~665.3127 43,~~191~~196.9701 7.300% 600871514 74 RT Santa Ana CA 3031,~~025~~000.8893 43,~~078~~103.2419 7.350% 700200461 75 OF Palm Desert CA 2930,~~158~~104.5081 43,~~095~~149.4009 7.270% 310900538 76 IN North Las Vegas NV 3031,~~123~~103.0340 32,~~519~~539.7740 7.830% 310900221 77 IN Corona CA 3132,~~595~~624.4161 32,~~371~~341.1898 8.260% 600871538 78 RT Tallahassee FL 2728,~~528~~421.0507 3,~~925~~032.4139 7.270% 600871515 79 RT San Marcos CA 2627,~~510~~364.9887 4,~~895~~041.7586 7.070% 600871539 80 MF Spokane WA 2627,~~743~~611.4112 32,~~849~~981.3261 7.160% 600871540 81 RT Hope Mills NC 27,~~613~~557.9116 9,~~068~~125.4116 7.510% 310900480 82 RT Summit Township PA 2829,~~568~~490.1356 43,~~495~~573.5613 7.710% 600871541 83 IN Franklin MA 26,~~146~~981.2488 5,~~888~~053.8521 7.080% 600871542 84 RT Ferguson MO 2627,~~464~~299.1627 76,~~574~~739.2110 7.210% 310900145 85 OF Oroville CA 2728,~~759~~587.4535 1413,~~597~~770.9606 7.750% 310900474 86 OT Vacaville CA 2728,~~465~~358.8370 32,~~480~~587.5871 7.560% 600871543 87 IN Bensalem Township PA 14,~~433~~903.9111 1,~~821~~352.6242 7.610% 600871544 88 IN Bensalem Township PA 13,~~178~~607.7918 1,~~663~~234.2283 7.610% 700200512 89 RT Live Oak TX 7,~~557~~747.6635 9,~~647~~457.4778 7.490% 700200513 90 RT San Antonio TX 7,~~114~~296.9978 8,~~585~~404.9314 7.490% 700200514 91 RT Temple TX 6,~~484~~649.3604 7,~~979~~814.0638 7.490% 700200511 92 RT Sonoma CA 4,~~213~~320.2286 54,~~085~~978.8622 7.490% 310900440 93 MF Largo FL 23,~~102~~850.7331 3,~~902~~154.1557 6.700% 310900416 94 OF Mountain View CA 2425,~~645~~416.9170 7,~~773~~002.7798 7.580% 600871545 95 RT Spokane WA 22,~~066~~721.4373 1312,~~162~~507.5323 7.080% 310900477 96 MF Seminole FL 2324,~~790~~564.7209 32,~~008~~235.7841 7.588% 600871546 97 RT Martinez GA 22,~~254~~976.4077 32,~~080~~357.0467 7.330% 600871517 98 IN Elkridge MD 20,~~871~~848.5333 34,~~977~~000.5272 7.000% 600871518 99 MF Copperas Cove TX 1920,~~744~~378.7477 43,~~140~~506.1209 6.770% 600871547 100 MF Chesapeake VA 20,~~231~~887.4222 32,~~077~~421.6888 7.010% 310900367 101 RT Bakersfield CA 2223,~~955~~693.9539 43,~~034~~297.4400 7.990% 600871548 102 RT Sanford FL 19,~~118~~685.0102 1110,~~556~~989.3231 7.060% 600871519 103 RT Hawaiian Gardens CA 1920,~~808~~448.8501 32,~~385~~745.1498 7.250% 850200576 104 RT Tustin CA 1920,~~904~~551.9225 2,~~730~~083.1380 7.305% 310900407 105 RT Alhambra CA 21,~~016~~644.1363 109,~~405~~776.0555 8.040% 600871520 106 MH Harbor City CA 18,~~042~~622.0786 32,~~449~~868.4667 6.940% 600871521 107 RT Chicago IL 18,~~349~~309.4998 6,~~415~~455.8031 7.390% 600871550 108 IN Parsippany NJ 17,~~062~~038.2668 4,~~064~~088.6321 6.960% 600871551 109 MF Delaware OH 1819,~~541~~144.1340 21,~~214~~611.7952 7.740% 850200575 110 OF Tustin CA 18,~~267~~861.2068 21,~~160~~565.4092 7.755% 600871552 111 IN Edmonston MD 17,~~137~~123.1602 2,~~287~~301.6983 7.420% 310900441 112 MF Dunedin FL 1415,~~904~~387.9929 2,~~517~~035.5222 6.700% 850200615 113 RT Destin FL 16,~~314~~836.5378 32,~~401~~879.7449 7.365% 310900449 114 RT Folsom CA 18,~~005~~584.3236 2,~~999~~420.9389 8.180% 600871553 115 RT Augusta GA 1516,~~664~~173.5906 21,~~168~~659.0053 7.330% 600871522 116 OF Santa Barbara CA 1415,~~960~~458.0067 0.00 7.040% 850200572 117 IN Cedar Grove NJ 1415,~~597~~070.1253 21,~~161~~688.5615 7.075% 850200573 118 IN South Plainfield NJ 1415,~~597~~070.1253 21,~~161~~688.5615 7.075% 600871554 119 MF Coon Rapids MN 14,~~500~~971.9903 21,~~198~~728.7975 7.040% 310900429 120 OF Plymouth MN 14,~~517~~982.8741 32,~~046~~582.5501 7.390% 310900470 121 IN Rancho Cucamonga CA 1314,~~726~~154.5132 4,~~790~~362.4160 7.210% 700200491 122 RT Beaumont TX 67,~~872~~043.6185 8,~~887~~715.2399 7.560% 700200488 123 RT Plantation FL 6,~~506~~657.4416 10,~~163~~013.7705 7.560% 310900421 124 IN Santa Clara CA 1213,~~982~~396.7283 32,~~152~~738.8170 6.870% 850200585 125 OF Dallas TX 15,~~000~~485.2730 21,~~200~~715.4946 7.905% 920900287 126 MF Washington Courth OH 15,~~022~~511.2813 1,~~723~~234.4560 8.010% 700200500 127 RT Lake Worth FL 6,~~564~~708.9650 11,~~566~~422.3480 7.560% 700200501 128 RT Jacksonville FL 6,~~317~~471.1329 8,~~666~~511.0791 7.560% 310900386 129 RT Littleton CO 1213,~~992~~413.4583 1,~~896~~474.2486 7.170% 700200506 130 RT Richardson TX 3,~~210~~278.5502 6,~~075~~007.4194 7.560% 700200504 131 RT Mesquite TX 3,~~007~~070.0958 5,~~644~~581.7526 7.560% 700200505 132 RT Garland TX 23,~~945~~007.0302 5,~~557~~495.5960 7.560% 700200503 133 RT Farmers Branch TX 2,~~727~~785.9543 5,~~138~~081.7830 7.560% 600871523 134 OF San Diego CA 13,~~232~~662.2151 1,~~638~~208.6838 7.630% 310900398 135 IN Broadview Heights OH 1213,~~726~~140.5449 1,~~546~~132.4651 7.710% 310900450 136 IN Rancho Cordova CA 1213,~~664~~070.5068 21,~~402~~996.7052 7.720% 310900424 137 IN Orlando FL 12,~~245~~637.2335 2,~~495~~103.5947 7.470% 310900401 138 MF Wichita KS 12,~~580~~989.5394 1,~~477~~067.2079 7.815% 310900446 139 OF Aliso Viejo CA 12,~~382~~779.0569 21,~~207~~809.0238 7.940% 310900406 140 RT Beverly Hills CA 10,~~527~~864.2602 21,~~234~~898.8307 7.350% 700200492 141 RT Tampa FL 5,~~067~~177.8322 98,~~013~~904.8647 7.670% 700200495 142 RT Amarillo TX 4,~~445~~542.2518 7,~~759~~662.4148 7.670% 310900402 143 OF Fresno CA 9,~~281~~582.3704 1,~~453~~152.0538 6.960% 310900403 144 IN Rancho Cordova CA 9,~~663~~972.7678 21,~~087~~778.4947 7.290% 310900442 145 MF Fresno CA 910,~~771~~076.4234 32,~~250~~945.0008 7.430% 310900423 146 RT Norman OK 9,~~592~~877.5853 5,~~425~~140.2429 7.450% 310900478 147 SS Corona CA 910,~~918~~228.6178 32,~~108~~798.1902 7.640% 310900313 148 OT Salinas CA 10,~~381~~707.7210 32,~~001~~675.3294 8.000% 310900390 149 RT Walnut Creek CA 10,~~299~~634.3352 ~~1,201~~866.6950 7.850% 310900382 150 MF Mitchell SD 9,~~194~~488.9684 21,~~018~~724.5466 7.260% 310900359 151 IN Los Angeles CA 8,~~080~~024.4614 9,~~451~~508.9931 7.150% 600871555 152 IN Alexandria VA 8,~~723~~983.5966 4,~~699~~439.1407 7.590% 310900374 153 MF Fergus Falls MN 8,~~045~~303.7124 1,~~661~~404.8027 7.445% 310900451 154 RT Mundelein IL 78,~~895~~152.9026 ~~1,078~~822.4509 7.370% 310900420 155 RT Springfield MO 78,~~822~~074.5365 1,~~341~~089.4129 7.470% 700200510 156 RT Centerville UT 4,~~698~~806.3956 7,~~510~~402.2104 7.490% 700200507 157 RT Anaheim CA 2,~~505~~565.7556 3,~~676~~616.7392 7.490% 920900288 158 MF Mt. Sterling OH 8,~~170~~435.0188 ~~937~~671.3245 8.010% 600871556 159 MF Austin TX 7,~~706~~957.8653 ~~950~~700.9831 7.610% 310900413 160 OF San Francisco CA 7,~~530~~772.7311 1,~~462~~221.4305 7.660% 600871557 161 MF St. Paul MN 6,~~729~~939.9826 2,~~523~~313.2597 6.930% 310900379 162 MH Las Vegas NV 7,~~522~~507.7694 2,~~236~~250.1698 7.955% 310900435 163 OF Carpinteria CA 6,~~111~~271.7280 7,~~240~~080.7668 7.000% 310900391 164 RT Lafayette CA 6,~~671~~889.8903 ~~778~~561.4632 7.850% 920900443 165 RT Fishers IN 5,~~809~~995.3670 ~~1,095~~909.8955 7.740% 920900444 166 RT Indianapolis IN 5,~~467~~643.9949 ~~1,002~~827.6111 7.840% 920900445 167 RT Indianapolis IN 5,~~441~~616.5834 ~~969~~795.9317 7.940% 310900409 168 MF Tucson AZ 4,~~524~~668.3163 ~~1,089~~944.1684 6.920% Totals 5,~~459~~609,~~176~~980.5833 1978,~~127,168~~008.9688

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 700200615 N/A 06/01/2006 N 74,~~823~~754,~~489~~992.4852 74,~~754~~699,~~992~~662.5235 1011/01/2002 600871524 N/A 03/01/2011 N 41,~~471~~436,~~787~~433.3475 41,~~436~~409,~~433~~323.7556 1011/01/2002 600871500 N/A 12/01/2009 N 31,~~723~~680,~~928~~721.0555 31,~~680~~637,~~721~~227.5501 0910/01/2002 700200542 07/01/2011 07/01/2031 N 30,~~715~~691,~~753~~231.9767 30,~~691~~673,~~231~~000.6704 1011/01/2002 850200582 N/A 08/01/2006 N 28,~~234~~210,~~480~~559.7371 28,~~210~~192,~~559~~160.7118 1011/01/2002 310900219 N/A 12/01/2010 N 25,~~690~~672,~~793~~367.6791 25,~~672~~659,~~367~~761.9152 1011/01/2002 310900433 N/A 09/01/2011 N 23,~~438~~388,~~535~~152.8471 23,~~388~~341,~~152~~901.7184 1011/01/2002 850200589 N/A 09/01/2011 N 17,~~932~~907,~~246~~678.5622 17,~~907~~886,~~678~~372.2229 1011/01/2002 700200563 N/A 07/01/2011 N 16,~~546~~533,~~777~~304.3775 16,~~533~~523,~~304~~183.7540 1011/01/2002 310900546 N/A 08/01/2011 N 16,~~465~~445,~~800~~385.2555 16,~~445~~428,~~385~~282.5557 1011/01/2002 850200614 N/A 06/01/2008 N 11,900,000.00 11,900,000.00 1011/01/2002 850200586 N/A 06/01/2008 N 4,100,000.00 4,100,000.00 1011/01/2002 600871526 N/A 09/01/2011 N 14,~~375~~363,463.5794 14,~~363~~354,~~463~~296.9412 1011/01/2002 850200587 N/A 09/01/2006 N 13,530,000.00 13,530,000.00 10/01/2002 700200583 N/A 09/01/2011 N 12,~~737~~726,~~023~~182.5199 12,~~726~~717,~~182~~815.9977 1011/01/2002 850200611 N/A 07/01/2016 N 12,~~257~~215,~~811~~912.8839 12,~~215~~176,~~912~~311.3923 1011/01/2002 600871558 N/A 05/01/2011 N 12,~~371~~361,~~758~~973.5118 12,~~361~~354,~~973~~759.1809 1011/01/2002 600871501 N/A 07/01/2008 N 10,~~433~~421,~~553~~828.1953 10,~~421~~412,~~828~~047.5396 0910/01/2002 310900395 N/A 05/01/2011 N 10,~~346~~328,~~832~~629.9614 10,~~328~~312,~~629~~808.1445 1011/01/2002 600871527 N/A 09/01/2011 N 9,~~912~~904,~~897~~525.2357 9,~~904~~898,~~525~~089.5795 1011/01/2002 700200556 N/A 07/01/2011 N 9,~~902~~894,~~927~~657.9727 9,~~894~~888,~~657~~350.2771 1011/01/2002 600871528 N/A 07/01/2011 N 9,~~889~~880,~~554~~387.8129 9,~~880~~873,~~387~~031.2945 1011/01/2002 600871529 N/A 07/01/2011 N 9,~~834~~821,~~009~~589.6314 9,~~821~~809,~~589~~090.1492 1011/01/2002 600871530 N/A 08/01/2011 N 9,~~617~~610,~~594~~030.9863 9,~~610~~604,~~030~~449.6376 1011/01/2002 600871559 N/A 08/01/2011 N 8,~~924~~917,~~670~~733.3257 8,~~917~~912,~~733~~652.5745 1011/01/2002 600871531 N/A 02/01/2011 N 8,~~889~~882,~~469~~556.8960 8,~~882~~877,~~556~~542.6020 1011/01/2002 310900246 N/A 01/01/2011 N 8,~~623~~616,~~252~~279.7853 8,~~616~~611,~~279~~105.5387 1011/01/2002 600871502 N/A 10/01/2008 N 7,~~956~~947,~~984~~963.1190 7,~~947~~940,~~963~~393.9085 0910/01/2002 600871532 N/A 04/01/2011 N 7,~~909~~902,~~127~~689.8515 7,~~902~~897,~~689~~869.1545 1011/01/2002 850200613 N/A 03/01/2011 N 7,~~597~~587,~~471~~683.0744 7,~~587~~579,~~683~~415.4441 1011/01/2002 600871503 N/A 11/01/2010 N 7,~~528~~513,~~889~~477.7193 7,~~513~~497,~~477~~963.9340 0910/01/2002 920900414 N/A 07/01/2011 N 7,~~433~~427,~~619~~846.5660 7,~~427~~423,~~846~~625.6033 1011/01/2002 600871533 N/A 01/05/2011 N 7,~~405~~399,~~520~~810.3476 7,~~399~~395,~~810~~697.7648 0911/05/2002 600871534 N/A 05/01/2011 N 7,~~313~~306,~~294~~867.8081 7,~~306~~301,~~867~~849.8180 1011/01/2002 600871535 N/A 08/01/2011 N 7,~~289~~283,~~545~~957.3439 7,~~283~~279,~~957~~899.3945 1011/01/2002 600871536 N/A 08/01/2011 N 7,~~090~~084,~~303~~803.3019 7,~~084~~080,~~803~~779.1931 1011/01/2002 850200584 N/A 09/01/2011 N 6,~~935~~929,~~619~~490.7415 6,~~929~~924,~~490~~669.1539 0910/01/2002 700200529 N/A 11/10/2011 N 6,~~694~~677,~~843~~882.3317 6,~~677~~662,~~882~~120.1755 0910/10/2002 600871504 N/A 02/01/2008 N 6,~~734~~725,~~853~~922.1994 6,~~725~~716,~~922~~937.9436 0910/01/2002 310900465 N/A 07/01/2011 N 6,~~680~~674,~~552~~707.8210 6,~~674~~670,~~707~~141.1039 1011/01/2002 600871505 N/A 08/01/2008 N 6,~~396~~384,~~185~~965.5676 6,~~384~~374,~~965~~901.7687 0910/01/2002 600871506 N/A 05/01/2008 N 6,~~336~~329,~~091~~512.1297 6,~~329~~324,~~512~~205.9754 0910/01/2002 700200616 N/A 09/01/2008 N 5,~~995~~985,~~462~~238.6067 5,~~985~~976,~~238~~125.6721 1011/01/2002 600871537 N/A 08/01/2011 N 6,000,000.00 6,000,000.00 1011/01/2002 700200456 06/01/2011 06/01/2031 N 5,~~941~~936,~~342~~639.83 5,~~936~~933,~~639~~166.8377 1011/01/2002 600871507 N/A 11/01/2008 N 5,~~769~~757,~~005~~358.2574 5,~~757~~745,~~358~~633.7438 0910/01/2002 600871508 N/A 07/01/2011 N 5,~~839~~835,~~836~~433.0184 5,~~835~~832,~~433~~275.8432 0910/01/2002 600871509 N/A 07/01/2009 N 5,~~797~~791,~~805~~841.2260 5,~~791~~785,~~841~~842.6034 0910/01/2002 600871510 N/A 04/01/2008 N 5,~~749~~743,~~697~~602.5571 5,~~743~~738,~~602~~654.7100 0910/01/2002 600871511 N/A 03/01/2008 N 5,~~667~~661,~~462~~214.2184 5,~~661~~656,~~214~~062.8423 0910/01/2002 850200574 N/A 08/01/2011 N 5,~~362~~350,~~012~~490.5886 5,~~350~~339,~~490~~923.8654 1011/01/2002 700200420 N/A 04/01/2011 N 5,~~291~~286,~~449~~987.2676 5,~~286~~283,~~987~~582.7666 1011/01/2002 600871513 N/A 05/01/2008 N 5,~~269~~263,~~469~~786.7341 5,~~263~~259,~~786~~128.4182 0910/01/2002 850200581 N/A 08/01/2011 N 5,~~168~~157,~~307~~297.4127 5,~~157~~147,~~297~~217.2767 1011/01/2002 700200478 N/A 06/01/2011 N 5,~~153~~143,~~978~~270.5853 5,~~143~~133,~~270~~538.5394 1011/01/2002 310900452 N/A 06/01/2011 N 54,~~005~~995,~~696~~140.7608 4,~~995~~985,~~140~~513.0889 1011/01/2002 700200591 N/A 09/01/2011 N 5,~~041~~037,~~531~~339.1922 5,~~037~~034,~~339~~143.2221 1011/01/2002 600871514 N/A 07/01/2011 N 4,~~902~~898,~~184~~106.5834 4,~~898~~895,~~106~~003.3415 0910/01/2002 700200461 N/A 06/01/2011 N 4,~~812~~808,~~957~~862.4202 4,~~808~~805,~~862~~712.0293 1011/01/2002 310900538 N/A 06/01/2011 N 4,~~616~~613,~~556~~036.0629 4,~~613~~610,~~036~~496.2989 1011/01/2002 310900221 N/A 11/01/2010 N 4,~~590~~586,~~131~~760.7557 4,~~586~~584,~~760~~418.5759 1011/01/2002 600871538 N/A 04/01/2011 N 4,~~543~~539,~~831~~906.7837 4,~~539~~536,~~906~~873.3798 1011/01/2002 600871515 N/A 09/01/2008 N 4,~~499~~494,~~741~~846.8712 4,~~494~~490,~~846~~804.1226 0910/01/2002 600871539 N/A 08/01/2011 N 4,~~482~~478,~~135~~285.1482 4,~~478~~475,~~285~~304.8221 1011/01/2002 600871540 N/A 05/01/2021 N 4,~~412~~403,~~342~~274.4302 4,~~403~~394,~~274~~148.0286 1011/01/2002 310900480 N/A 07/01/2011 N 4,~~446~~441,~~401~~906.9337 4,~~441~~438,~~906~~333.3724 1011/01/2002 600871541 N/A 08/01/2011 N 4,~~431~~425,~~565~~676.7287 4,~~425~~420,~~676~~623.8766 1011/01/2002 600871542 N/A 07/01/2011 N 4,~~404~~397,~~576~~001.0281 4,~~397~~390,~~001~~262.8171 1011/01/2002 310900145 N/A 06/01/2016 N 4,~~298~~283,~~237~~640.9600 4,~~283~~269,~~640~~869.0094 1011/01/2002 310900474 N/A 07/01/2011 N 4,~~359~~356,~~655~~174.4789 4,~~356~~353,~~174~~587.8918 1011/01/2002 600871543 N/A 05/01/2011 N 2,~~276~~274,~~044~~222.1351 2,~~274~~272,~~222~~870.5109 10/01/2002 600871544 N/A 05/01/2011 N 2,~~078~~076,~~127~~463.2199 2,~~076~~075,~~463~~229.9916 1011/01/2002 700200512 N/A 07/10/2011 N 1,~~210~~201,~~839~~191.4699 1,~~201,~~191,734.9921 0910/10/2002 700200513 N/A 07/10/2011 N 1,~~139~~131,~~918~~332.0108 1,~~131~~122,~~332~~927.0894 0910/10/2002 700200514 N/A 07/10/2011 N 1,~~038~~030,~~882~~903.3529 1,~~030~~023,~~903~~088.2991 0910/10/2002 700200511 N/A 07/10/2011 N ~~675,015.86~~ 669,930.00 09664,951.78 10/10/2002 310900440 N/A 07/01/2011 N 4,~~137~~133,~~802~~900.2005 4,~~133~~130,~~900~~745.0548 1011/01/2002 310900416 N/A 07/01/2021 N 3,~~901~~893,~~727~~953.5477 3,~~893~~886,~~953~~950.7779 1011/01/2002 600871545 N/A 08/01/2016 N 3,~~740~~726,~~073~~911.5300 3,~~726~~714,~~911~~403.0077 1011/01/2002 310900477 N/A 06/01/2009 N 3,~~762~~759,~~370~~361.2345 3,~~759~~757,~~361~~126.4504 1011/01/2002 600871546 N/A 05/01/2011 N 3,~~643~~640,~~285~~205.1511 3,~~640~~637,~~205~~847.1144 1011/01/2002 600871517 N/A 12/01/2008 N 3,~~577~~573,~~976~~998.4896 3,~~573~~569,998.9624 0910/01/2002 600871518 N/A 04/01/2008 N 3,~~499~~495,~~806~~666.8674 3,~~495~~492,~~666~~160.7465 0910/01/2002 600871547 N/A 07/01/2011 N 3,~~463~~460,~~296~~218.0032 3,~~460~~457,~~218~~796.3244 1011/01/2002 310900367 N/A 06/01/2011 N 3,~~447~~443,~~701~~666.4399 3,~~443~~440,~~666~~369.99 1011/01/2002 600871548 N/A 07/01/2016 N 3,~~249~~237,~~519~~963.6331 3,~~237~~226,~~963~~974.3100 1011/01/2002 600871519 N/A 12/01/2008 N 3,~~278~~275,~~705~~320.7763 3,~~275~~272,~~320~~574.6365 0910/01/2002 850200576 N/A 08/01/2011 N 3,~~269~~267,~~802~~072.8774 3,~~267~~264,~~072~~988.7494 1011/01/2002 310900407 N/A 06/01/2016 N 3,~~136~~126,~~736~~331.0500 3,~~126~~116,~~331~~554.0045 1011/01/2002 600871520 N/A 10/01/2008 N 3,~~119~~116,~~665~~216.9852 3,~~116~~113,~~216~~347.5285 0910/01/2002 600871521 N/A 07/01/2008 N 2,~~979~~973,~~619~~203.4161 2,~~973~~966,~~203~~748.6130 0910/01/2002 600871550 N/A 06/01/2011 N 2,~~941~~937,~~768~~704.9229 2,~~937~~933,~~704~~616.2908 1011/01/2002 600871551 N/A 07/01/2011 N 2,~~874~~872,~~593~~378.3152 2,~~872~~870,~~378~~767.5200 1011/01/2002 850200575 N/A 08/01/2011 N 2,~~826~~824,~~646~~485.2686 2,~~824~~822,~~485~~919.8694 1011/01/2002 600871552 N/A 08/01/2011 N 2,~~771~~769,~~508~~220.4677 2,~~769~~766,~~220~~918.7794 1011/01/2002 310900441 N/A 07/01/2011 N 2,~~669~~667,~~549~~032.7220 2,~~667~~664,~~032~~996.2098 1011/01/2002 850200615 N/A 07/01/2011 N 2,~~658~~654,~~172~~770.5076 2,~~654~~651,~~770~~891.7627 1011/01/2002 310900449 N/A 06/01/2011 N 2,~~641~~638,366.7885 2,~~638~~635,~~366~~945.8596 1011/01/2002 600871553 N/A 05/01/2011 N 2,~~564~~562,~~461~~293.96 2,~~562~~560,~~293~~634.9643 1011/01/2002 600871522 N/A 06/01/2011 N 2,550,000.00 2,550,000.00 0910/01/2002 850200572 N/A 08/01/2011 N 2,~~475~~473,~~837~~675.2670 2,~~473~~471,~~675~~987.7055 1011/01/2002 850200573 N/A 08/01/2011 N 2,~~475~~473,~~837~~675.2670 2,~~473~~471,~~675~~987.7055 1011/01/2002 600871554 N/A 06/01/2011 N 2,~~471~~469,~~759~~561.8506 2,~~469~~467,~~561~~832.0631 1011/01/2002 310900429 N/A 05/01/2011 N 2,~~357~~354,~~434~~388.5904 2,~~354~~351,~~388~~806.0403 1011/01/2002 310900470 N/A 06/01/2011 N 2,~~284~~279,~~578~~787.1574 2,~~279~~275,~~787~~425.7414 1011/01/2002 700200491 N/A 01/10/2011 N 1,~~090~~082,~~891~~003.2097 1,~~082~~073,~~003~~287.9798 0910/10/2002 700200488 N/A 01/10/2011 N 1,~~032~~022,~~768~~604.4164 1,~~022~~012,~~604~~591.6459 0910/10/2002 310900421 N/A 06/01/2011 N 2,~~267~~264,~~723~~571.9312 2,~~264~~261,~~571~~832.1242 1011/01/2002 850200585 N/A 09/01/2011 N 2,~~277~~274,~~080~~879.4192 2,~~274~~273,~~879~~164.9246 1011/01/2002 920900287 N/A 12/01/2010 N 2,~~250~~248,~~528~~804.2580 2,~~248~~247,~~804~~570.8020 1011/01/2002 700200500 N/A 07/10/2011 N 1,~~042~~030,~~057~~491.8955 1,~~030~~019,~~491~~068.5575 0910/10/2002 700200501 N/A 07/10/2011 N ~~1,002,719.83~~ 994,053.76 09985,541.85 10/10/2002 310900386 N/A 05/01/2011 N 2,~~174~~172,~~469~~572.1490 2,~~172~~171,~~572~~098.9004 1011/01/2002 700200506 N/A 07/10/2011 N ~~509,611.68~~ 503,536.27 09497,528.33 10/10/2002 700200504 N/A 07/10/2011 N ~~477,315.35~~ 471,670.60 09466,089.34 10/10/2002 700200505 N/A 07/10/2011 N ~~467,465.09~~ 461,907.50 09456,411.90 10/10/2002 700200503 N/A 07/10/2011 N ~~433,007.63~~ 427,868.85 09422,787.55 10/10/2002 600871523 N/A 07/01/2011 N 2,~~081~~079,~~080~~442.8517 2,~~079~~078,~~442~~233.1779 0910/01/2002 310900398 N/A 06/01/2011 N 1,~~980~~979,~~784~~238.7933 1,~~979~~978,~~238~~105.3382 1011/01/2002 310900450 N/A 06/01/2011 N 1,~~968~~966,~~575~~172.5888 1,~~966~~964,~~172~~176.8836 1011/01/2002 310900424 N/A 06/01/2006 N 1,~~967~~964,~~105~~609.3980 1,~~964~~962,~~609~~506.8033 1011/01/2002 310900401 N/A 06/01/2011 N 1,~~931~~930,~~751~~274.7757 1,~~930~~929,~~274~~206.5778 1011/01/2002 310900446 N/A 06/01/2011 N 1,~~871~~869,~~342~~135.0402 1,~~869~~867,~~135~~325.0264 1011/01/2002 310900406 N/A 05/01/2011 N 1,~~718~~716,~~735~~500.7895 1,~~716~~714,~~500~~602.9588 1011/01/2002 700200492 N/A 07/10/2010 N ~~792,880.20~~ 783,866.34 09774,961.87 10/10/2002 700200495 N/A 07/10/2010 N ~~695,476.51~~ 687,717.10 09680,054.62 10/10/2002 310900402 N/A 05/01/2011 N 1,~~600~~598,~~235~~782.5853 1,~~598~~597,~~782~~630.5315 1011/01/2002 310900403 N/A 05/01/2011 N 1,~~590~~588,~~741~~654.6213 1,~~588~~586,~~654~~875.1366 1011/01/2002 310900442 N/A 05/01/2021 N 1,~~578~~574,~~157~~907.00 1,~~574~~571,~~907~~961.0092 1011/01/2002 310900423 N/A 05/01/2016 N 1,~~545~~539,~~114~~688.0278 1,~~539~~534,~~688~~548.7849 1011/01/2002 310900478 N/A 06/01/2011 N 1,~~557~~554,~~896~~788.5536 1,~~554~~551,~~788~~990.3634 1011/01/2002 310900313 N/A 05/01/2021 N 1,~~557~~554,~~257~~256.4816 1,~~554~~551,~~256~~580.1622 1011/01/2002 310900390 N/A 05/01/2011 N 1,~~574~~573,~~419~~218.9829 1,~~573~~572,~~218~~351.2979 1011/01/2002 310900382 N/A 04/01/2011 N 1,~~519~~517,~~828~~809.1662 1,~~517~~516,~~809~~084.6296 1011/01/2002 310900359 N/A 05/01/2011 N 1,~~356~~346,~~161~~709.1920 1,~~346~~337,~~709~~200.2089 1011/01/2002 600871555 N/A 07/01/2016 N 1,~~379~~374,~~223~~524.8369 1,~~374~~370,~~524~~085.6962 1011/01/2002 310900374 N/A 05/01/2011 N 1,~~296~~295,~~822~~161.9010 1,~~295~~293,~~161~~756.1083 1011/01/2002 310900451 N/A 05/01/2011 N 1,~~285~~284,~~628~~550.7833 1,~~284~~283,~~550~~728.3324 1011/01/2002 310900420 N/A 05/01/2011 N 1,~~256~~255,~~631~~289.0665 1,~~255~~254,~~289~~200.6536 1011/01/2002 700200510 N/A 01/10/2011 N ~~752,~~745~~.98 745~~,235.77 09737,833.73 10/10/2002 700200507 N/A 01/10/2011 N ~~401,454.54~~ 397,777.81 09394,160.89 10/10/2002 920900288 N/A 12/01/2010 N 1,223,~~971~~034.4513 1,~~223~~222,~~034~~362.1368 1011/01/2002 600871556 N/A 09/01/2011 N 1,~~215~~214,~~273~~322.8991 1,~~214~~213,~~322~~622.9160 1011/01/2002 310900413 N/A 05/01/2011 N 1,~~179~~178,~~748~~285.4097 1,~~178~~177,~~285~~064.9792 1011/01/2002 600871557 N/A 06/01/2021 N 1,~~165~~162,~~365~~842.2904 1,~~162~~160,~~842~~528.0407 1011/01/2002 310900379 N/A 04/01/2021 N 1,~~134~~132,~~797~~561.8569 1,~~132~~130,~~561~~310.6971 1011/01/2002 310900435 N/A 06/01/2011 N 1,~~047~~040,~~723~~482.5781 1,~~040~~033,~~482~~402.8113 1011/01/2002 310900391 N/A 05/01/2011 N 1,019,~~907~~128.2175 1,~~019~~018,~~128~~567.7543 1011/01/2002 920900443 N/A 06/01/2011 N ~~900,676.27~~ 899,580.38 10898,670.83 11/01/2002 920900444 N/A 06/01/2011 N ~~836~~835,~~938~~935.0039 835,~~935~~108.3928 1011/01/2002 920900445 N/A 06/01/2011 N ~~822,405.60~~ 821,435.67 10820,640.50 11/01/2002 310900409 N/A 05/01/2011 N ~~784,562.69~~ 783,473.53 10782,528.69 11/01/2002 Totals ~~892,654,183.42~~ 891,527,014.46 890,549,005.58

Loan Appraisal Appraisal Res Mod Number Reduction Reduction Strat. Code Date Amount (2) (3) 850200587 9 Totals 0.00 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10- Deed In Lieu of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

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 02/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 01/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 12/17/2001 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 02/15/2002 0 $0.00 0 $0.00 01/15/2002 0 $0.00 0 $0.00 12/17/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/15/2002 7.338715% 7.268541% 94 10/15/2002 7.338757% 7.268588% 95 09/16/2002 7.338802% 7.268638% 96 08/15/2002 7.338843% 7.268683% 97 07/15/2002 7.338883% 7.268727% 98 06/17/2002 7.338926% 7.268776% 99 05/15/2002 7.339014% 7.268867% 100 04/15/2002 7.339117% 7.268974% 101 03/15/2002 7.339204% 7.272828% 102 02/15/2002 7.339335% 7.272960% 103 01/15/2002 7.339419% 7.273044% 104 12/17/2001 7.339503% 7.273127% 105 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 600871500 3 0 0910/01/2002 251,~~862~~866.7157 251,~~862~~866.7157 B ~~600871501~~850200587 2620 0 0910/01/2002 7169,~~219~~905.4000 7169,~~219~~905.4000 B ~~600871502~~600871501 4426 0 0910/01/2002 5371,~~398~~189.3038 5371,~~398~~189.3038 B ~~600871503~~600871502 4744 0 0910/01/2002 6453,~~931~~375.1843 6453,~~931~~375.1843 AB ~~600871533~~600871503 4947 0 0910/0501/2002 5464,~~400~~932.8856 5464,~~400~~932.8856 BA 850200584 53 0 0910/01/2002 46,~~211~~202.7133 46,~~211~~202.7133 A 700200529 54 0 0910/10/2002 55,~~735~~726.4690 55,~~735~~726.4690 A 600871504 55 0 0910/01/2002 50,056.0787 50,056.0787 B 600871505 57 0 0910/01/2002 47,~~319~~301.3432 47,~~319~~301.3432 B 600871506 58 0 0910/01/2002 45,~~400~~382.9870 45,~~400~~382.9870 B 600871507 62 0 0910/01/2002 50,~~191~~192.6468 50,~~191~~192.6468 B 600871508 63 0 0910/01/2002 42,~~082~~065.26 42,~~082~~065.26 B 600871509 64 0 0910/01/2002 40,087.1063 40,087.1063 B 600871510 65 0 0910/01/2002 41,~~133~~116.0345 41,~~133~~116.0345 B 600871511 66 0 0910/01/2002 39,~~745~~729.3806 39,~~745~~729.3806 B 600871513 69 0 0910/01/2002 37,~~048~~033.5335 37,~~048~~033.5335 B 600871514 74 0 0910/01/2002 33,~~665~~651.7956 33,~~665~~651.7956 B 600871515 79 0 0910/01/2002 3130,~~004~~991.3842 3130,~~004~~991.3842 B 600871543 87 0 10/01/2002 16,138.04 16,138.04 B 700200512 89 0 0910/10/2002 17,~~154~~153.6841 17,~~154~~153.6841 A 700200513 90 0 0910/10/2002 15,~~653~~652.4221 15,~~653~~652.4221 A 700200514 91 0 0910/10/2002 14,~~420~~419.1404 14,~~420~~419.1404 A 700200511 92 0 0910/10/2002 9,270.9624 9,270.9624 A 600871517 98 0 0910/01/2002 24,529.1248 24,529.1248 B 600871518 99 0 0910/01/2002 23,~~571~~561.9288 23,~~571~~561.9288 B 600871519 103 0 0910/01/2002 22,~~900~~891.8337 22,~~900~~891.8337 B 600871520 106 0 0910/01/2002 21,~~212~~203.5961 21,~~212~~203.5961 B 600871521 107 0 0910/01/2002 24,~~498~~499.8644 24,~~498~~499.8644 B 600871522 116 0 0910/01/2002 1415,~~731~~223.9906 1415,~~731~~223.9906 B 700200491 122 0 0910/10/2002 15,~~714~~713.3926 15,~~714~~713.3926 A 700200488 123 0 0910/10/2002 16,~~627~~626.1819 16,~~627~~626.1819 A 700200500 127 0 0910/10/2002 18,~~087~~086.8894 18,~~087~~086.8894 A 700200501 128 0 0910/10/2002 14,~~941~~940.4340 14,~~941~~940.4340 A 700200506 130 0 0910/10/2002 9,264.7328 9,264.7328 A 700200504 131 0 0910/10/2002 8,631.9554 8,631.9554 A 700200505 132 0 0910/10/2002 8,~~483~~482.1573 8,~~483~~482.1573 A 700200503 133 0 0910/10/2002 7,848.6931 7,848.6931 A 600871523 134 0 0910/01/2002 14,~~684~~678.8176 14,~~684~~678.8176 B 700200492 141 0 0910/10/2002 14,~~048~~047.6594 14,~~048~~047.6594 A 700200495 142 0 0910/10/2002 12,175.6806 12,175.6806 A 700200510 156 0 0910/10/2002 12,~~177~~176.2452 12,~~177~~176.2452 A 700200507 157 0 0910/10/2002 6,165.7535 6,165.7535 A Totals 4142 1,~~402~~434,~~290~~185.1853 1,~~402~~434,~~290~~185.1853

Delinquency Loan Detail Actual Outstanding Loan Number Resolution Servicing Foreclosure Principal Servicing Bankruptcy REO Strategy Transfer Date Date Balance Advances** Date Date Code (2) 600871500 31,~~723~~680,~~928~~721.0555 0.00 ~~600871501~~850200587 109 03/12/2002 13,~~433~~530,~~553~~000.1900 0588.0069 ~~600871502~~600871501 710,~~956~~421,~~984~~828.1153 0.00 ~~600871503~~600871502 7,~~528~~947,~~889~~963.7190 0.00 ~~600871533~~600871503 7,~~405~~513,~~520~~477.3493 0.00 850200584 6,~~935~~929,~~619~~490.7314 0.00 700200529 6,~~694~~677,~~843~~882.3317 0.00 600871504 6,~~734~~725,~~853~~922.1994 0.00 600871505 6,~~396~~384,~~185~~965.5676 0.00 600871506 6,~~336~~329,~~091~~512.1297 0.00 600871507 5,~~769~~757,~~005~~358.2574 0.00 600871508 5,~~839~~835,~~836~~433.0184 0.00 600871509 5,~~797~~791,~~805~~841.2260 0.00 600871510 5,~~749~~743,~~697~~602.5571 0.00 600871511 5,~~667~~661,~~462~~214.2184 0.00 600871513 5,~~269~~263,~~469~~786.7341 0.00 600871514 4,~~902~~898,~~184~~106.5834 0.00 600871515 4,~~499~~494,~~741~~846.8712 0.00 600871543 2,274,222.51 0.00 700200512 1,~~210~~201,~~839~~191.4598 0.00 700200513 1,~~139~~131,~~918~~332.0108 0.00 700200514 1,~~038~~030,~~882~~903.3630 0.00 700200511 ~~675~~669,~~015~~930.8600 0.00 600871517 3,~~577~~573,~~976~~998.4896 0.00 600871518 3,~~499~~495,~~806~~666.8674 0.00 600871519 3,~~278~~275,~~705~~320.7763 0.00 600871520 3,~~119~~116,~~665~~216.9852 0.00 600871521 2,~~979~~973,~~619~~203.4161 0.00 600871522 2,550,000.00 0.00 700200491 1,~~090~~082,~~891~~003.2198 0.00 700200488 1,~~032~~022,~~768~~604.4164 0.00 700200500 1,~~042~~030,~~057~~491.8854 0.00 700200501 1994,~~002,719~~053.8579 0.00 700200506 ~~509~~503,~~611~~536.6726 0.00 700200504 ~~477~~471,~~315~~670.3560 0.00 700200505 ~~467~~461,~~465~~907.1253 0.00 700200503 ~~433~~427,~~007~~868.6486 0.00 600871523 2,~~081~~079,~~080~~442.8517 0.00 700200492 ~~792~~783,~~880~~866.2135 0.00 700200495 ~~695~~687,~~476~~717.5110 0.00 700200510 ~~752,~~745,235.9574 0.00 700200507 ~~401~~397,~~454~~777.5481 0.00 Totals ~~175~~183,~~491~~568,~~576~~119.1219 0588.0069

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Deliquency Code: Total for Status Code = A (19 loans) 367,~~544~~515.2721 367,~~544~~515.2721 33,~~922~~762,~~402~~941.7980 0.00 Total for Status Code = B (2223 loans) 1,~~034~~066,~~745~~670.9132 1,~~034~~066,~~745~~670.9132 ~~141~~149,~~569~~805,~~173~~177.3339 0588.0069 (1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD ** Outstanding P & I Advances include the current period advance.

Net Remaining Loan Operating DSCR DSCR Note Maturity Amortization Number Income Date Date Date Term 850200587 21,~~866~~320,~~804~~102.1500 1206/3130/~~2001~~2002 3.2600 10/01/2001 09/01/2006 1,000 (1) 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 (2) Property Type Code MF - Multi-Family RT - Retail HC - Health Care IN - Industrial WH - Warehouse MH - Mobile Home Park OF - Office MU - Mixed Use LO - Lodging SS - Self Storage OT - Other

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

Filing Compare · BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES TRUST 2001-TOP4