8-K 1 bsc01tp2.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.: 333-87381-01 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-TOP2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 90-0042349 90-0042350 90-0042346 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On November 15, 2002 distribution was made to holders of Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates, Series 2001-TOP2. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-TOP2, relating to the 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-TOP2 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 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-TOP2, 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-TOP2 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: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 Specially Serviced Loan Detail 18 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 Underwriter Bear, Stearns & Co., Inc. 245 Park Avenue New York, NY 10019 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Jeannette Delagarza Phone Number: (415) 222-4279 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 07383FFN3 6.080000% 325,867,000.00 ~~311~~310,~~417~~369,~~332~~077.2871 1882,~~048,254~~237.5794 A-2 07383FFP8 6.480000% 529,723,000.00 529,723,000.00 0.00 B 07383FFQ6 6.630000% 26,422,000.00 26,422,000.00 0.00 C 07383FFR4 6.830000% 30,198,000.00 30,198,000.00 0.00 D 07383FFU7 6.940000% 10,065,000.00 10,065,000.00 0.00 E 07383FFV5 7.~~351606~~574345% 23,906,000.00 23,906,000.00 0.00 F 07383FFW3 7.~~691606~~914345% 8,808,000.00 8,808,000.00 0.00 G 07383FFX1 6.080000% 16,357,000.00 16,357,000.00 0.00 H 07383FFY9 6.080000% 6,291,000.00 6,291,000.00 0.00 J 07383FFZ6 6.080000% 7,549,000.00 7,549,000.00 0.00 K 07383FGA0 6.080000% 3,775,000.00 3,775,000.00 0.00 L 07383FGB8 6.080000% 5,033,000.00 5,033,000.00 0.00 M 07383FGC6 6.080000% 2,517,000.00 2,517,000.00 0.00 N 07383FGD4 6.080000% 10,065,558.00 10,065,558.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 R-III N/A 0.000000% 0.00 0.00 0.00 Totals 1,006,576,558.00 ~~992~~991,~~126~~078,~~890~~635.2871 1882,~~048,254~~237.5794

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FFN3 1,~~577~~572,~~847~~536.8266 0.00 0.00 2,~~626~~454,~~102~~774.3960 ~~310~~309,~~369~~486,~~077~~839.7177 151525.2300% A-2 07383FFP8 2,860,504.20 0.00 0.00 2,860,504.20 529,723,000.00 151525.2300% B 07383FFQ6 145,981.55 0.00 0.00 145,981.55 26,422,000.00 121258.5700% C 07383FFR4 171,876.95 0.00 0.00 171,876.95 30,198,000.00 9953.5200% D 07383FFU7 58,209.25 0.00 0.00 58,209.25 10,065,000.00 8851.5100% E 07383FFV5 ~~146~~150,~~456~~893.2559 0.00 0.00 ~~146~~150,~~456~~893.2559 23,906,000.00 6610.0900% F 07383FFW3 5658,~~456~~091.3930 0.00 0.00 5658,~~456~~091.3930 8,808,000.00 5521.2100% G 07383FFX1 82,875.47 0.00 0.00 82,875.47 16,357,000.00 3356.5500% H 07383FFY9 31,874.40 0.00 0.00 31,874.40 6,291,000.00 2292.9200% J 07383FFZ6 38,248.27 0.00 0.00 38,248.27 7,549,000.00 2216.1600% K 07383FGA0 19,126.67 0.00 0.00 19,126.67 3,775,000.00 1178.7800% L 07383FGB8 25,500.53 0.00 0.00 25,500.53 5,033,000.00 1127.2700% M 07383FGC6 12,752.80 0.00 0.00 12,752.80 2,517,000.00 1102.0200% N 07383FGD4 47,~~109~~750.3566 0.00 0.00 47,~~109~~750.3566 10,065,558.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 5,~~274~~276,~~819~~222.9030 0.00 0.00 6,~~323~~158,~~074~~460.4724 ~~991~~990,~~078~~196,~~635~~397.7177

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FFS2 0.~~674724~~765099% 1,006,576,558.00 ~~992~~991,~~126~~078,~~890~~635.4184 X-2 07383FFT0 1.~~136866~~359666% 551,685,000.00 551,685,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FFS2 ~~557~~631,~~843~~894.5737 0.00 ~~557~~631,~~843~~894.5737 ~~991~~990,~~078~~196,~~635~~397.8490 X-2 07383FFT0 ~~522~~625,~~659~~089.7122 0.00 ~~522~~625,~~659~~089.7122 551,685,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss/ Class CUSIP Balance Distribution Distribution Penalties Additional Trust Ending Fund Expenses Balance A-1 07383FFN3 ~~955~~952.~~65777535~~44095815 32.~~21681720~~70735588 4.~~84199940~~82570085 0.00000000 0.00000000 ~~952~~949.~~44095815~~73360227 A-2 07383FFP8 1,000.00000000 0.00000000 5.40000000 0.00000000 0.00000000 1,000.00000000 B 07383FFQ6 1,000.00000000 0.00000000 5.52500000 0.00000000 0.00000000 1,000.00000000 C 07383FFR4 1,000.00000000 0.00000000 5.69166667 0.00000000 0.00000000 1,000.00000000 D 07383FFU7 1,000.00000000 0.00000000 5.78333333 0.00000000 0.00000000 1,000.00000000 E 07383FFV5 1,000.00000000 0.00000000 6.~~12633858~~31195474 0.00000000 0.00000000 1,000.00000000 F 07383FFW3 1,000.00000000 0.00000000 6.~~40967189~~59528837 0.00000000 0.00000000 1,000.00000000 G 07383FFX1 1,000.00000000 0.00000000 5.06666687 0.00000000 0.00000000 1,000.00000000 H 07383FFY9 1,000.00000000 0.00000000 5.06666667 0.00000000 0.00000000 1,000.00000000 J 07383FFZ6 1,000.00000000 0.00000000 5.06666711 0.00000000 0.00000000 1,000.00000000 K 07383FGA0 1,000.00000000 0.00000000 5.06666755 0.00000000 0.00000000 1,000.00000000 L 07383FGB8 1,000.00000000 0.00000000 5.06666600 0.00000000 0.00000000 1,000.00000000 M 07383FGC6 1,000.00000000 0.00000000 5.06666667 0.00000000 0.00000000 1,000.00000000 N 07383FGD4 1,000.00000000 0.00000000 4.~~68025220~~74396551 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 07383FFS2 ~~985~~984.~~64474061~~60333490 0.~~55419885~~62776583 0.00000000 ~~984~~983.~~60333490~~72686114 X-2 07383FFT0 1,000.00000000 01.~~94738793~~13305459 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1,~~018~~178,~~229~~926.4642 Servicing Advances Outstanding 52199,~~441~~661.2842 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 5355,~~655~~049.1367 Less Delinquent Servicing Fees 109,~~990~~843.4410 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 910,~~795~~990.0544 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5256,~~459~~197.7401

Certificate Interest Reconciliation Class Accrued Net Aggregate Realized Previously Distributable Distributable Certificate Prepayment Losses/ Unpaid Interest Certificate Certificate Remaining Interest Interest Expenses (including Interest Interest Interest Unpaid Shortfall Losses interest thereon) Adjustment Distribution Interest A-1 1,~~577~~572,~~847~~536.8266 0.00 0.00 0.00 1,~~577~~572,~~847~~536.8266 0.00 1,~~577~~572,~~847~~536.8266 0.00 A-2 2,860,504.20 0.00 0.00 0.00 2,860,504.20 0.00 2,860,504.20 0.00 X-1 ~~557~~631,~~843~~894.5737 0.00 0.00 0.00 ~~557~~631,~~843~~894.5737 0.00 ~~557~~631,~~843~~894.5737 0.00 X-2 ~~522~~625,~~659~~089.7122 0.00 0.00 0.00 ~~522~~625,~~659~~089.7122 0.00 ~~522~~625,~~659~~089.7122 0.00 B 145,981.55 0.00 0.00 0.00 145,981.55 0.00 145,981.55 0.00 C 171,876.95 0.00 0.00 0.00 171,876.95 0.00 171,876.95 0.00 D 58,209.25 0.00 0.00 0.00 58,209.25 0.00 58,209.25 0.00 E ~~146~~150,~~456~~893.2559 0.00 0.00 0.00 ~~146~~150,~~456~~893.2559 0.00 ~~146~~58,~~456~~091.2530 0.00 ~~F 56,456.39 0.00 0.00 0.00 56,456.39 0.00 56,456.39 0.00~~ G 82,875.47 0.00 0.00 0.00 82,875.47 0.00 82,875.47 0.00 H 31,874.40 0.00 0.00 0.00 31,874.40 0.00 31,874.40 0.00 J 38,248.27 0.00 0.00 0.00 38,248.27 0.00 38,248.27 0.00 K 19,126.67 0.00 0.00 0.00 19,126.67 0.00 19,126.67 0.00 L 25,500.53 0.00 0.00 0.00 25,500.53 0.00 25,500.53 0.00 M 12,752.80 0.00 0.00 0.00 12,752.80 0.00 12,752.80 0.00 N 50,998.83 0.00 0.00 1317,~~571~~618.4651 50,998.83 3,~~889~~248.4817 47,~~109~~750.3566 1720,~~529~~866.7069 Total 6,~~359~~536,~~212~~454.6606 0.00 0.00 1317,~~571~~618.4651 6,~~359~~536,~~212~~454.6606 3,~~889~~248.4817 6,~~355~~533,~~323~~205.1889 1720,~~529~~866.7069

Other Required Information Available Distribution Amount (1) 7,~~403~~415,~~577~~443.7583 Principal Distribution Amount 1882,~~048,254~~237.5794 (a) Principal portion of Scheduled Payments 1882,~~039,588~~224.7102 and any Assumed Scheduled Payments (b) Principal Prepayments 013.0092 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, ~~8,665~~0.8600 and Insurance Proceeds and REO Income Received on a Mortgage Loan Aggregate Number of Outstanding Mortgage Loans 140.00 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~991~~990,~~173~~305,~~480~~153.5718 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~991~~990,~~079~~197,~~410~~172.7076 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 5659,~~349~~445.2218 Servicing Fee paid 5256,~~459~~197.7401 Special Servicing Fee paid 3,~~889~~248.4817 Trustee Fee Paid ~~826~~849.7796 Paying Agent Fee Paid 1,~~240~~274.1694 (1) The Available Distribution Amount includes any Prepayment Premiums . ~~(1) The Available Distribution Amount includes any Prepayment Premiums.~~ Expense Losses (Additional Trust Fund Expenses) 3,~~889~~248.4817 (i) Special Servicing and Liquidation Fees 3,~~889~~248.4817 (ii) Advance Interest 0.00 (iii) Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 1,000,000 4 3,~~371~~367,~~935~~845.7894 0.34 9998 7.~~8369~~8368 21.~~138730~~967270 1,000,001 to 2,000,000 13 21,~~140~~092,~~499~~940.6208 2.13 ~~115~~114 7.~~6810~~6813 1.~~956128~~957100 2,000,001 to 3,000,000 19 48,~~073~~022,~~157~~854.6911 4.85 ~~100~~99 7.~~5682~~5680 21.~~167963~~878326 3,000,001 to 4,000,000 18 6362,~~015~~969,~~497~~670.4003 6.36 ~~106~~105 7.7552 1.~~935804~~861111 4,000,001 to 5,000,000 14 65,~~413~~337,~~216~~659.7343 6.60 ~~100~~99 7.~~8822~~8821 1.~~650723~~638203 5,000,001 to 6,000,000 15 80,~~177~~081,~~253~~791.1017 8.09 ~~100~~99 7.6541 1.~~565805~~692741 6,000,001 to 7,000,000 12 78,~~666~~569,~~508~~364.4616 7.9493 ~~122~~121 7.~~6313~~6312 1.~~456601~~656832 7,000,001 to 8,000,000 6 43,~~809~~771,~~964~~500.4544 4.42 ~~115~~114 7.6247 1.~~295294~~489252 8,000,001 to 9,000,000 7 59,~~353~~299,~~675~~959.4678 5.99 ~~104~~103 7.6703 1.~~986526~~883316 9,000,001 to 10,000,000 8 77,~~162~~094,~~491~~836.9201 7.79 ~~103~~102 7.7067 1.~~681854~~480044 10,000,001 to 15,000,000 11 129,~~296~~193,~~601~~391.5483 13.05 8079 7.~~8167~~8166 1.~~496690~~801747 15,000,001 to 20,000,000 8 135,~~919~~800,~~801~~932.4799 13.71 9089 7.~~9333~~9331 1.~~686107~~716009 20,000,001 to 25,000,000 1 23,~~695~~679,~~183~~922.7480 2.39 ~~102~~101 7.3800 1.940000 25,000,001 and greater 4 161,~~983~~914,~~623~~503.3499 16.3435 7978 7.~~8468~~8470 1.~~324455~~649952 Totals 140 ~~991~~990,~~079~~197,~~410~~172.7076 100.00 9695 7.7590 1.~~625006~~714753

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 6 28,~~918~~892,~~591~~195.03 2.92 9089 7.~~9631~~9630 1.~~673752~~607448 California 42 249,~~756~~519,~~100~~147.9691 25.20 ~~104~~103 7.7246 1.~~831830~~751282 Colorado 5 31,~~596~~568,~~466~~985.5885 3.19 ~~100~~99 7.~~7384~~7386 1.~~005516~~238697 Florida 5 45,~~791~~747,~~232~~579.3453 4.62 8988 7.9690 1.~~497331~~236335 Georgia 2 6,~~868~~863,~~422~~065.6131 0.69 9796 8.1125 1.~~826142~~620101 Idaho 1 ~~733~~732,~~302~~547.5895 0.07 9998 7.8700 2.~~080000~~190000 Illinois 6 76,~~408~~373,~~055~~371.7659 7.71 6463 8.~~2444~~2448 01.~~867746~~707699 Indiana 2 6,~~584~~581,~~622~~057.4271 0.66 9897 8.0533 1.~~397178~~051598 Iowa 1 2,~~854~~852,~~309~~246.4928 0.29 ~~100~~99 7.0500 1.~~740000~~210000 Kansas 2 2,~~947~~945,~~750~~472.2749 0.30 9998 7.~~6309~~6310 1.~~947250~~960663 Kentucky 2 4,~~724~~709,~~133~~748.6797 0.48 ~~101~~100 7.~~2687~~2680 2.~~229358~~041625 Louisiana 2 10,~~589~~584,~~919~~187.6446 1.07 9998 8.0216 1.~~409154~~353487 Maryland 4 14,~~641~~633,~~013~~953.2227 1.48 8988 7.5523 21.~~004538~~954026 Massachusetts 7 62,~~902~~827,~~695~~021.3709 6.3534 ~~108~~107 7.~~5751~~5746 12.~~518310~~150495 Michigan 16 6463,~~045~~996,~~360~~160.6913 6.46 9998 7.~~8416~~8417 1.~~448363~~447046 Minnesota 2 9,~~031~~024,~~945~~363.0301 0.91 9998 7.4866 12.~~091911~~023319 Missouri 1 3,~~756~~754,~~628~~517.9697 0.38 6463 7.8200 2.320000 Nevada 2 3,~~409~~402,~~028~~280.1665 0.34 ~~118~~117 8.~~1584~~1585 1.~~381227~~780402 New Hampshire 1 4,~~936~~933,~~798~~637.4180 0.50 ~~102~~101 7.4000 1.680000 New Jersey 5 80,~~257~~185,~~523~~022.4192 8.10 9291 7.~~4008~~4005 1.~~843501~~822319 New York 5 75,~~696~~612,~~275~~565.8039 7.64 7372 7.~~8678~~8675 1.~~811461~~822254 North Carolina 4 22,~~588,~~581,653.9973 2.28 9998 7.~~6250~~6249 1.~~572178~~854843 Ohio 2 10,~~821~~800,~~124~~499.8372 1.09 9998 7.~~2098~~2099 1.~~751071~~816673 Oregon 1 2,~~152~~149,~~141~~987.4636 0.22 9998 8.0000 1.850000 Pennsylvania 4 17,~~376~~365,~~766~~646.9443 1.75 ~~100~~99 7.~~4708~~4709 1.~~484965~~416031 Tennessee 2 10,~~887~~876,~~498~~976.9238 1.10 ~~100~~99 7.~~8554~~8553 1.~~515072~~444266 Texas 8 43,~~113~~066,~~055~~505.8804 4.35 ~~118~~117 7.~~7717~~7718 1.~~762343~~867133 Utah 2 33,~~037~~014,~~691~~861.9016 3.33 ~~102~~101 7.1547 1.~~453736~~468352 Virginia 6 57,~~899~~860,~~201~~495.5059 5.84 ~~101~~100 7.~~9906~~9907 1.~~704833~~705069 Washington,DC 1 6,~~753~~741,~~170~~419.8804 0.68 ~~170~~169 8.5000 3.080000 Totals 149 ~~991~~990,~~079~~197,~~410~~172.7076 100.00 9695 7.7590 1.~~625006~~714753

Debt Service Coverage Ratio (1) % of Debt Service # of Scheduled Agg. WAM Weighted Coverage Ratio Loans Balance Bal. (2) WAC Avg DSCR(1) 1.00 or less 106 ~~116~~43,~~088~~412,~~600~~610.1759 114.7138 72103 8.~~2925~~1504 0.~~525161~~568865 1.01 to 1.10 2 914,~~698~~689,~~332~~865.4397 01.9848 ~~101~~97 78.~~6272~~6937 1.~~054426~~061169 1.11 to 1.20 12 515,~~132~~100,~~334~~048.1485 01.52 ~~162~~117 7.~~6250~~9061 1.200000 1.21 to 1.30 25 2937,~~433~~121,~~210~~541.0747 23.9775 5867 8.~~8426~~4462 1.~~276238~~271002 1.31 to 1.40 1112 9581,~~370~~562,~~060~~578.7451 98.6224 ~~112~~100 7.~~7183~~8192 1.~~359080~~355641 1.41 to 1.50 1921 ~~128~~145,~~233~~591,~~484~~027.4243 1214.9470 ~~102~~98 7.~~5248~~6108 1.~~458118~~461629 1.51 to 1.60 1312 ~~112~~99,~~282~~620,~~124~~500.4000 1110.3306 98101 78.~~9786~~0037 1.~~551535~~551553 1.61 to 1.70 1215 85121,~~651~~698,~~482~~991.9594 812.6429 8070 78.~~6250~~1824 1.~~669169~~682168 1.71 to 1.80 1513 75130,~~341~~876,~~095~~542.7139 713.6022 ~~105~~95 7.~~6950~~3690 1.~~739907~~752263 1.81 and greater 5552 ~~333~~300,~~848~~523,~~685~~465.6761 3330.6935 102 7.~~5604~~5373 2.~~188830~~263961 Totals 140 ~~991~~990,~~079~~197,~~410~~172.7076 100.00 9695 7.7590 1.~~625006~~714753

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 39 241,~~935~~712,~~382~~169.5036 24.41 ~~100~~99 7.7069 1.~~804663~~916959 Lodging 5 96,~~136~~092,~~052~~793.2068 9.70 6160 8.~~4547~~4549 01.~~865256~~453404 Mobile Home Park 8 28,~~323~~296,~~779~~234.4559 2.86 9897 7.~~8732~~8734 1.~~556253~~545502 Multi-Family 17 107,~~474~~386,~~443~~745.6970 10.84 ~~100~~99 7.5508 1.~~492056~~544027 Office 32 290,~~637~~380,~~077~~223.5227 29.33 9493 7.~~6499~~6498 1.~~785804~~762387 Retail 43 214,~~911~~678,~~437~~392.9676 21.68 ~~108~~107 7.~~7227~~7226 1.~~602857~~631432 Self Storage 5 11,~~661~~650,~~237~~613.3840 1.18 9796 8.1338 12.~~953983~~007966 Totals 149 ~~991~~990,~~079~~197,~~410~~172.7076 100.00 9695 7.7590 1.~~625006~~714753

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 0 0.00 0.00 0 0.0000 0.000000 6.501% to 7.000% 6 72,~~795~~721,~~914~~484.1123 7.3534 ~~101~~100 6.9390 1.~~853129~~847404 7.001% to 7.500% 45 312,~~554~~285,~~016~~787.5561 31.54 9998 7.3218 1.~~762327~~922596 7.501% to 8.000% 62 355,~~590~~253,~~330~~703.3461 35.88 ~~106~~105 7.7861 1.~~678448~~656072 8.001% to 8.500% 20 133,~~664~~544,~~389~~696.0428 13.49 9998 8.2180 1.~~626084~~544273 8.501% to 9.000% 5 86,~~319~~278,~~148~~403.0627 8.71 5150 8.~~6418~~6417 01.~~925169~~598935 9.001% to 9.500% 1 19,~~441~~407,~~708~~449.0613 1.96 3938 9.2500 1.300000 9.501% to 10.000% 1 10,~~713~~705,~~904~~648.5463 1.08 8887 9.6400 0.510000 10.001% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 140 ~~991~~990,~~079~~197,~~410~~172.7076 100.00 9695 7.7590 1.~~625006~~714753

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 ~~122~~119 ~~852~~831,~~940~~085,~~344~~559.9926 8683.0693 97 7.~~6889~~6631 1.~~643371~~755425 25 to 36 months 811 5879,~~870~~999,~~148~~802.0969 58.9408 9184 8.~~4126~~4900 1.~~436008~~354321 37 to 48 months 1 6,~~433~~428,~~844~~061.7668 0.65 ~~133~~132 7.0100 1.~~740000~~800000 49 months and greater 9 72,~~835~~683,~~072~~749.8613 7.3534 8887 8.~~1174~~1173 1.~~552542~~638874 Totals 140 ~~991~~990,~~079~~197,~~410~~172.7076 100.00 9695 7.7590 1.~~625006~~714753

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 7 120,~~911~~821,~~368~~040.1915 12.20 3938 8.~~3975~~3974 1.~~166799~~692067 61 to 120 months 114 ~~776~~775,~~328~~736,~~964~~689.8348 78.3334 9897 7.6776 1.~~668356~~709727 121 to 180 months 13 59,~~868~~769,~~906~~130.0152 6.04 ~~144~~143 7.5294 21.~~232857~~961023 181 months and greater 2 13,~~471~~448,~~455~~159.9240 1.36 ~~203~~202 7.6027 01.~~560580~~289363 Totals 136 ~~970~~969,~~580~~775,~~694~~019.9555 97.9394 9594 7.7571 1.~~625318~~717185

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 1 4,~~659~~631,~~435~~320.9385 0.47 ~~111~~110 8.2500 1.520000 121 to 180 months 2 11,~~994~~953,~~088~~379.7638 1.21 ~~161~~160 7.~~8395~~8396 1.~~308698~~308711 181 months and greater 1 3,~~845~~837,~~191~~452.0698 0.39 ~~220~~219 7.3900 2.~~660000~~600000 Totals 4 20,~~498~~422,~~715~~153.7521 2.0706 ~~161~~160 7.~~8485~~8482 1.~~610208~~599268

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 6 92,650,000.00 9.3536 6362 8.0677 12.~~327426~~410637 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 1 1,~~764~~752,~~874~~561.9021 0.18 ~~100~~99 7.5600 1.960000 121 to 180 months 7 11,~~415~~376,~~766~~646.6822 1.15 ~~142~~141 7.5723 1.~~703539~~479599 181 to 240 months 12 86,~~191~~029,~~504~~352.9213 8.7069 9493 8.~~1539~~1540 1.~~555921~~687802 241 to 300 months 37 209,~~315~~071,~~233~~921.5989 21.1211 ~~101~~100 7.~~7764~~7765 1.~~698366~~616182 301 months and greater 73 ~~569~~568,~~243~~894,~~314~~538.8610 57.4445 9796 7.6437 1.~~654845~~649815 Totals 136 ~~970~~969,~~580~~775,~~694~~019.9555 97.9394 9594 7.7571 1.~~625318~~717185

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1 year or less 140 ~~991~~990,~~079~~197,~~410~~172.7076 100.00 9695 7.7590 1.~~625006~~714753 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 140 ~~991~~990,~~079~~197,~~410~~172.7076 100.00 9695 7.7590 1.~~625006~~714753 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 600871353 1 LO Chicago IL ~~393~~407,~~932~~064.9201 0.00 8.595% 700200410 2 OF Jersey City NJ ~~238~~246,~~290~~005.1344 3830,~~321~~606.9362 6.900% 600871342 3 IN Holland MI 6163,~~217~~208.2264 75,~~216~~225.6624 7.910% 600871343 4 IN Kentwood MI 5658,~~298~~130.8325 64,~~636~~805.8543 7.910% 600871344 5 IN Kentwood MI 3536,~~424~~576.3673 43,~~176~~023.0568 7.910% 600871346 6 IN Zeeland Township MI 3031,~~546~~539.1583 32,~~600~~607.9729 7.910% 600871347 7 IN Byron Township MI 3031,~~457~~447.1088 32,~~590~~599.4769 7.910% 600871348 8 IN Kentwood MI 2930,~~841~~812.7956 32,~~517~~547.9417 7.910% 600871349 9 IN Kentwood MI 2829,~~488~~415.7348 32,~~358~~431.4368 7.910% 310900208 10 OF Fairfax VA ~~272~~281,~~964~~855.9492 2920,~~084~~193.0305 8.299% 600871300 13 RT Provo UT ~~154~~159,~~579~~590.9114 2318,~~329~~319.9168 7.090% 850200415 14 OF New York NY ~~145~~150,~~848~~582.3589 1915,~~995~~260.4894 7.380% 700200446 15 OF Valhalla NY ~~150~~149,~~125~~863.2317 3334,~~996~~258.8793 9.250% 600871301 16 MF Mansfield NJ ~~111~~114,~~309~~923.5210 1411,~~919~~305.0648 7.530% 700200447 17 OF Framingham MA ~~112~~116,~~543~~201.4450 1410,~~213~~555.2216 7.630% 600871302 18 RT San Jose CA ~~115~~118,~~002~~742.5561 1310,~~758~~018.8781 7.880% 310900277 19 MH Mountain View CA ~~107~~111,~~773~~277.6972 139,~~164~~660.5552 7.800% 600871341 20 OF New York NY ~~101~~104,~~402~~697.6606 139,~~268~~974.5212 7.500% 600871303 21 MF St. Petersburg FL 104,~~997~~908.1940 13,~~268~~357.2706 8.030% 600871304 22 IN Austin TX 96,~~345~~220.3144 19,~~613~~738.5340 7.640% 310900347 23 OF Sunnyvale CA 8891,~~359~~304.3869 0.00 7.250% 850200400 24 IN Somerville MA 8790,~~604~~524.1731 0.00 7.250% 600871305 25 OF New York NY 8180,~~013~~868.8300 24,~~070~~216.5942 7.270% 310900306 26 LO Mountain View CA 7678,~~451~~896.1265 1513,~~922~~477.7825 7.500% 600871306 27 IN Carlstadt NJ 83,~~315~~158.6442 21,~~414~~571.4163 8.810% 850200378 28 RT North Attleboro MA 6669,~~901~~072.9197 97,~~259~~088.8781 7.400% 700200353 29 LO Milpitas CA 8688,~~225~~923.9739 198,~~619~~255.1991 9.640% 600871307 30 IN Phoenix AZ 6871,~~939~~179.4385 86,~~670~~429.0260 7.710% 310900282 31 IN San Jose CA 6769,~~370~~528.4893 1310,~~072~~913.0358 7.750% 600871308 32 MF Arvada CO 6870,~~013~~226.7061 85,~~009~~796.2938 7.860% 600871309 33 IN Longmont CO 6871,~~892~~134.1287 75,~~702~~460.8813 8.090% 310900297 34 IN Sunnyvale CA 6466,~~780~~856.7561 1210,~~463~~387.7993 7.780% 310900115 35 MH Various MI 6769,~~078~~260.3354 75,~~752~~570.8665 8.050% 850200408 41 LO Miami FL 6061,~~007~~905.7874 1614,~~076~~178.0812 7.390% 310900249 42 IN Los Angeles CA 6567,~~127~~216.4746 119,~~921~~832.7172 7.980% 600871310 43 OF Pleasanton CA 5860,~~249~~111.7700 1211,~~936~~075.6643 7.220% 310900254 44 IN Fremont CA 6163,~~665~~670.8791 75,~~508~~503.1713 7.810% 850200374 45 OF Chantilly VA 5759,~~961~~843.5647 75,~~764~~882.6069 7.500% 310900308 46 OF Asheville NC 5254,~~500~~250.00 0.00 7.000% 310900353 48 IN Milpitas CA 5354,~~084~~738.3481 1716,~~807~~153.8639 7.500% 600871311 49 RT Knoxville TN 5658,~~674~~491.0478 108,~~454~~636.6389 7.930% 850200358 50 LO Tampa FL 6163,~~142~~111.6640 97,~~315~~347.9824 8.645% 310900231 51 IN Cleveland OH 4749,~~649~~127.3868 1816,~~251~~772.0373 7.000% 600871312 52 IN Torrance CA 52,431.67 0.00 7.720% 850200422 53 OF El Segundo CA 4749,~~952~~490.6458 87,~~992~~454.7884 7.810% 310900075 54 IN Boca Raton FL 4950,~~314~~919.5235 54,~~665~~060.5471 7.990% 310900327 55 Various York PA 4647,~~152~~651.4538 64,~~113~~614.8390 7.500% 600871314 57 RT Houston TX 4546,~~306~~741.5747 1110,~~645~~210.8595 7.510% 600871315 58 MF Holly Springs NC 4547,~~646~~131.4931 54,~~741~~256.1533 7.430% 700200377 59 OF Southborough MA 4547,~~904~~269.0987 2322,~~858~~492.5173 8.000% 310900265 60 MF Sonora CA 4445,~~294~~710.0658 97,~~282~~866.8028 7.500% 310900264 61 MF Salt Lake City UT 4243,~~573~~955.9453 54,~~892~~511.6506 7.400% 600871313 62 OF Washington DC 47,~~917~~834.6296 11,~~669~~751.1884 8.500% 850200414 63 OF San Francisco CA 4142,~~177~~512.1189 54,~~893~~557.0527 7.250% 310900272 64 RT Rancho Cordova CA 4345,~~827~~252.9881 53,~~388~~963.3451 7.780% 600871316 65 RT Freehold NJ 4344,~~029~~407.3062 86,~~377~~999.7139 7.760% 600871317 66 MF Boothwyn PA 3940,~~323~~597.6147 64,~~038~~764.5569 7.100% 600871318 67 MF Waukegan IL 3738,~~625~~837.2419 65,~~995~~783.0308 7.010% 850200427 68 RT Thornton CO 3637,~~760~~903.6279 1312,~~633~~490.8164 7.000% 310900298 69 RT Sacramento CA 40,~~199~~115.3379 13,~~002~~085.0357 7.710% 600871320 70 OF Durham NC 4546,~~451~~935.4920 42,~~155~~671.6493 8.760% 310900330 71 IN Glen Burnie MD 3738,~~184~~390.3568 54,~~278~~072.9259 7.290% 600871323 72 MF Blackman MI 3435,~~521~~593.5243 1312,~~168~~096.0413 6.950% 600871319 73 IN Alexandria VA 34,~~648~~588.8301 10,~~280~~341.9678 7.100% 310900259 74 IN La Mirada CA 3334,~~730~~823.7562 54,~~128~~035.5871 7.130% 700200127 75 RT Rancho Cucamonga CA 3839,~~232~~475.5798 43,~~364~~120.2584 8.250% 600871324 76 RT Phoenix AZ 38,~~104~~038.0976 9,~~088~~153.6699 8.625% 600871321 77 RT Northfield IL 32,~~726~~611.7371 18,~~101~~216.6365 7.625% 700200341 78 RT Slidell LA 3637,~~422~~609.9919 32,~~974~~788.8060 8.150% 310900318 79 RT Bossier City LA 3435,~~420~~540.5529 42,~~063~~943.3258 7.890% 310900322 80 OF Costa Mesa CA 3233,~~189~~234.9753 43,~~470~~425.0145 7.390% 310900250 81 MF Flagstaff AZ 3334,~~537~~611.5482 65,~~529~~455.6941 7.760% 850200368 82 RT Huntington Beach CA 3335,~~990~~053.6660 109,~~173~~110.3844 8.000% 700200356 83 OF Valencia CA 3132,~~655~~672.7428 65,~~074~~058.6309 7.390% 310900299 84 IN Fridley MN 3132,~~037~~043.4683 43,~~506~~499.2790 7.270% 600871322 85 RT Framingham/Natick MA 32,~~225~~033.5962 2728,~~923~~115.1108 8.250% 310900315 86 IN Fremont CA 3132,~~447~~468.2326 43,~~212~~191.7168 7.500% 310900293 87 OF Sacramento CA 3132,~~158~~155.5803 65,~~529~~533.9752 7.500% 850200406 88 OF Salem NH 3031,~~469~~458.1838 43,~~149~~160.8161 7.400% 850200417 89 RT Newton MA 3031,~~667~~649.3806 65,~~282~~300.1850 7.500% 600871325 90 IN Plymouth MI 32,~~400~~358.0296 6,~~189~~230.6773 7.960% 700200448 91 RT Houston TX 3435,~~811~~946.5829 32,~~520~~386.7605 8.468% 310900146 92 RT Costa Mesa CA 3132,~~350~~354.7009 65,~~123~~119.1980 7.895% 600871345 93 IN Elk Grove Village IL 3031,~~387~~375.9950 32,~~834~~846.1059 7.700% 600871326 94 OF Deerfield Beach FL 2829,~~956~~884.7458 54,~~637~~709.5268 7.700% 600871327 95 SS Dallas TX 2829,~~483~~411.0338 21,~~897~~968.2691 8.450% 600871328 96 OF Littleton CO 2425,~~899~~707.0697 32,~~234~~425.0413 7.560% 310900324 97 RT Mankato MN 2526,~~370~~183.6357 4,~~895~~082.0612 7.770% 600871329 98 RT Riverside CA 2324,~~732~~469.1630 87,~~475~~738.2208 7.390% 600871350 99 IN Kansas City MO 2425,~~499~~296.6572 2,~~908~~110.0699 7.820% 600871330 100 RT Duluth GA 2425,~~517~~303.4095 43,~~450~~664.5601 8.010% 850200437 101 RT Columbia MD 2526,~~206~~027.5867 21,~~681~~860.3829 8.285% 600871331 102 IN Franklin Park IL 2122,~~578~~277.4699 32,~~208~~509.9744 7.150% 310900244 103 RT Plano TX 23,~~101~~852.9992 2,~~867~~117.9502 7.750% 850200436 104 RT Chandler AZ 2324,~~802~~577.1450 21,~~556~~780.2084 8.200% 850200430 105 RT Randolph MA 2122,~~786~~494.6747 2,~~829~~122.8000 7.560% 700200405 106 RT Lewisville TX 2122,~~536~~236.4861 21,~~680~~980.7259 7.690% 600871332 107 RT Stroudsburg PA 2223,~~797~~539.2070 21,~~483~~740.4292 8.140% 310900262 108 OF Reston VA 20,~~293~~951.7274 2,~~946~~288.4139 7.270% 310900224 109 MF Greenwood IN 22,~~258~~982.1732 21,~~595~~870.0893 7.960% 850200438 110 RT Indianapolis IN 2122,~~965~~680.0935 21,~~409~~693.0478 8.150% 600871333 111 MF Atlanta GA 2122,~~962~~677.1819 21,~~408~~693.3029 8.230% 600871334 112 MF Wayne NJ 1920,~~568~~204.9831 2,~~652~~017.7037 7.430% 310900290 113 MF Beaumont TX 1819,~~748~~356.5237 2,~~740~~132.0318 7.250% 850200399 114 RT New York NY 18,525.00 0.00 7.410% 850200407 115 RT Silver Spring MD 1718,~~900~~496.0067 0.00 7.160% 850200423 116 OF Sacramento CA 17,~~326~~887.3076 2,~~663~~101.0155 7.015% 850200413 117 IN Lexington KY 1718,~~512~~079.2284 2,~~638~~071.6301 7.095% 600871351 118 RT West Hollywood CA 1819,~~487~~087.0925 21,~~489~~889.3519 7.500% 850200386 119 MF Sioux City IA 1617,~~784~~328.3804 2,~~606~~063.8721 7.050% 700200361 120 RT Woodland Hills CA 1819,~~763~~374.5520 21,~~148~~538.7409 8.000% 600871335 121 RT Mentor OH 1718,~~501~~054.0361 43,~~405~~852.9638 7.850% 310900311 122 IN Rancho Cordova CA 1516,~~932~~450.4129 1,~~977~~460.9002 7.750% 310900279 123 RT Phoenix AZ 1516,~~798~~304.5963 32,~~084~~578.6359 7.750% 310900251 124 SS La Habra CA 16,~~118~~635.7946 32,~~027~~511.8013 7.910% 600871336 125 IN Morgan Hill CA 1516,~~725~~217.9930 4,~~890~~399.3605 7.810% 310900268 126 SS Las Vegas NV 16,~~056~~565.5969 3,~~676~~167.7767 8.250% 600871337 127 RT Memphis TN 1415,~~680~~154.9895 21,~~359~~885.6265 7.580% 310900332 128 OF San Diego CA 1314,~~855~~298.5692 2,~~844~~401.9963 7.550% 310900253 129 RT Grants Pass OR 14,~~365~~825.0486 2,~~614~~154.9210 8.000% 310900238 130 IN San Francisco CA 1314,~~807~~218.6504 76,~~229~~819.4001 8.010% 310900295 131 IN Ventura CA 1213,~~699~~075.8993 76,~~323~~947.5854 7.500% 310900307 132 IN Paramount CA 1112,~~722~~095.2589 2,~~837~~463.4076 7.000% 600871338 133 IN Shawnee KS 1213,~~762~~177.7865 1,~~579~~164.2942 7.760% 310900291 134 SS Mt. Clemens MI 1213,~~638~~043.8770 2,~~467~~062.7087 7.750% 310900321 135 MH Erlanger KY 11,~~198~~489.1234 12,~~604~~313.9169 7.560% 600871352 136 RT Salisbury MD 1112,~~914~~301.0021 1,~~514~~127.2807 7.610% 310900292 137 OF Castro Valley CA 1011,~~846~~166.0451 6,~~541~~220.2275 7.290% 310900300 138 OF Austin TX 11,~~221~~553.4499 6,~~349~~016.2974 7.590% 600871339 139 RT Gilbert AZ 1112,~~929~~317.2238 ~~1,385~~997.7357 7.940% 310900258 140 IN Grass Valley CA 1011,~~841~~189.8645 21,~~019~~671.5697 7.940% 310900309 141 IN Elk Grove Village IL 89,~~933~~196.0635 5,~~591~~328.7041 7.160% 310900243 142 MF Concord CA 910,~~759~~071.0350 1,~~928~~615.2275 7.730% 310900252 143 OF Pasadena CA 89,~~810~~093.7058 1,~~535~~252.1729 8.180% 310900257 144 RT Sacramento CA 7,~~617~~842.7099 4,~~433~~208.4617 7.500% 310900270 145 RT Las Vegas NV 7,~~170~~383.5962 3,~~792~~579.8784 7.960% 310900284 146 MF Shawnee KS 6,~~000~~192.4620 1,~~305~~113.1036 7.370% 310900304 147 SS San Gabriel CA 56,~~832~~019.9594 ~~1,100~~913.3940 7.850% 310900278 148 OF Littleton CO 5,~~404~~573.0350 1,~~477~~308.9245 8.380% 310900280 149 RT Rexburg ID 4,~~815~~969.2055 ~~908~~754.9863 7.870% Totals 6,~~414~~593,~~934~~628.6664 1882,~~048,254~~237.5794

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 600871353 N/A 01/01/2006 N 55,000,000.00 55,000,000.00 0910/01/2002 700200410 04/01/2011 04/01/2031 N 41,~~441~~403,~~761~~439.6572 41,~~403~~372,~~439~~833.7210 0910/10/2002 600871342 01/01/2011 01/01/2031 N 9,~~287~~279,~~062~~845.2357 9,~~279~~274,~~845~~620.5733 1011/01/2002 600871343 01/01/2011 01/01/2031 N 8,~~540~~534,~~909~~272.6075 8,~~534~~529,~~272~~467.7532 1011/01/2002 600871344 01/01/2011 01/01/2031 N 5,~~374~~369,~~113~~937.2520 5,~~369~~366,~~937~~913.2052 1011/01/2002 600871346 01/01/2011 01/01/2031 N 4,~~634~~630,~~056~~455.2326 4,~~630~~627,~~455~~847.2697 1011/01/2002 600871347 01/01/2011 01/01/2031 N 4,~~620~~616,~~546~~955.2578 4,~~616~~614,~~955~~356.7809 1011/01/2002 600871348 01/01/2011 01/01/2031 N 4,~~527~~523,~~199~~681.8490 4,~~523~~521,~~681~~134.9073 1011/01/2002 600871349 01/01/2011 01/01/2031 N 4,~~321~~318,~~931~~573.5310 4,~~318~~316,~~573~~141.1042 1011/01/2002 310900208 N/A 11/01/2010 N 39,~~469~~440,~~565~~481.7370 39,~~440~~420,~~481~~288.7065 1011/01/2002 600871300 N/A 04/01/2011 N 26,~~163~~139,~~031~~701.8392 26,~~139~~121,~~701~~382.9224 1011/01/2002 850200415 N/A 04/01/2011 N 23,~~715~~695,~~179~~183.2274 23,~~695~~679,~~183~~922.7480 1011/01/2002 700200446 N/A 01/01/2006 N 19,~~475~~441,~~704~~708.9306 19,~~441~~407,~~708~~449.0613 10/01/2002 600871301 N/A 12/01/2010 N 17,~~738~~723,~~569~~650.1610 17,~~723~~712,~~650~~344.1062 1011/01/2002 700200447 N/A 04/01/2011 N 17,~~700~~685,~~148~~934.0987 17,~~685~~675,~~934~~379.8771 1011/01/2002 600871302 N/A 12/01/2010 N 17,~~513~~499,~~078~~319.8093 17,~~499~~489,~~319~~301.9312 1011/01/2002 310900277 N/A 01/01/2011 N 16,~~580,~~567,402.0954 16,~~567~~557,~~402~~742.5402 1011/01/2002 600871341 05/01/2011 05/01/2031 N 16,~~224~~211,~~426~~157.3280 16,~~211~~201,~~157~~183.8068 0911/01/2002 600871303 N/A 01/01/2010 N 15,~~690~~677,~~738~~469.0275 15,~~677~~664,~~469~~112.7569 1011/01/2002 600871304 N/A 01/02/2011 N 15,~~132~~113,~~771~~158.9542 15,~~113~~093,~~158~~420.4202 1011/02/2002 310900347 N/A 02/01/2006 N 14,625,000.00 14,625,000.00 1011/01/2002 850200400 N/A 03/01/2011 N 14,500,000.00 14,500,000.00 1011/01/2002 600871305 N/A 01/01/2005 N 13,~~372~~348,~~296~~226.7920 13,~~348~~324,~~226~~009.2078 1011/01/2002 310900306 N/A 02/01/2011 N 12,~~232~~216,~~178~~255.6385 12,~~216~~202,~~255~~778.8560 10/01/2002 600871306 N/A 10/01/2006 N 11,~~348~~326,~~327~~913.6423 11,~~326~~305,~~913~~341.2360 1011/01/2002 850200378 N/A 02/01/2011 N 10,~~848~~839,~~958~~698.4861 10,~~839~~832,~~698~~609.6180 1011/01/2002 700200353 02/01/2010 02/01/2025 N 10,~~733~~713,~~523~~904.7354 10,~~713~~705,~~904~~648.5463 1011/01/2002 600871307 N/A 01/01/2011 N 10,~~729~~721,~~871~~201.9694 10,~~721~~714,~~201~~772.9434 1011/01/2002 310900282 N/A 02/01/2011 N 10,~~431~~418,~~558~~486.4138 10,~~418~~407,~~486~~572.3880 1011/01/2002 600871308 N/A 03/01/2011 N 10,~~383~~375,~~770~~761.4314 10,~~375~~369,~~761~~964.1476 1011/01/2002 600871309 N/A 12/01/2010 N 10,~~218~~211,~~856~~153.5365 10,~~211~~205,~~153~~693.6552 1011/01/2002 310900297 N/A 02/01/2016 N 9,~~991~~979,~~889~~425.5273 9,~~979~~969,~~425~~037.7380 1011/01/2002 310900115 N/A 09/01/2010 N 9,~~999~~991,~~254~~502.8701 9,~~991~~985,~~502~~931.0136 1011/01/2002 850200408 09/01/2008 09/01/2023 N 9,~~744~~728,~~159~~083.2012 9,~~728~~713,~~083~~905.1200 0910/01/2002 310900249 N/A 01/01/2011 N 9,~~793~~781,~~604~~682.5281 9,~~781~~771,~~682~~850.8109 1011/01/2002 600871310 N/A 04/01/2013 N 9,~~681~~668,~~402~~465.0842 9,~~668~~657,~~465~~389.4299 1011/01/2002 310900254 N/A 07/01/2008 N 9,~~474~~467,~~909~~401.9275 9,~~467~~461,~~401~~898.7562 1011/01/2002 850200374 N/A 02/01/2011 N 9,~~273~~266,~~850~~085.1151 9,~~266~~260,~~085~~202.5182 1011/01/2002 310900308 N/A 02/01/2011 N 9,000,000.00 9,000,000.00 1011/01/2002 310900353 N/A 02/01/2014 N 8,~~493~~475,~~495~~687.1832 8,~~475~~459,~~687~~533.3293 1011/01/2002 600871311 N/A 02/05/2011 N 8,~~576~~565,~~147~~692.0037 8,~~565~~557,~~692~~055.3748 1011/05/2002 850200358 N/A 01/01/2011 N 8,~~487~~477,~~124~~808.6769 8,~~477~~470,~~808~~461.6945 10/01/2002 310900231 N/A 01/01/2011 N 8,~~168~~150,~~465~~214.3633 8,~~150~~133,~~214~~441.3360 1011/01/2002 600871312 N/A 12/01/2010 N 8,150,000.00 8,150,000.00 1011/01/2002 850200422 N/A 04/01/2011 N 7,~~367~~358,~~883~~890.6183 7,~~358~~351,~~890~~435.8399 0911/01/2002 310900075 N/A 01/01/2011 N 7,~~406~~400,~~435~~770.6612 7,~~400~~396,~~770~~709.1241 1011/01/2002 310900327 N/A 03/01/2011 N 7,~~384~~378,~~392~~278.2340 7,~~378~~373,~~278~~663.4050 1011/01/2002 600871314 N/A 08/01/2018 N 7,~~239~~227,~~398~~752.3146 7,~~227~~217,~~752~~541.4651 1011/01/2002 600871315 N/A 03/01/2011 N 7,~~372~~366,~~246~~505.6954 7,~~366~~362,~~505~~249.5421 0911/01/2002 700200377 N/A 02/01/2016 N 6,~~885~~861,~~613~~754.1362 6,~~861~~839,~~754~~261.6289 1011/01/2002 310900265 N/A 01/01/2011 N 7,~~087~~077,~~049~~767.9010 7,~~077~~069,~~767~~900.1082 1011/01/2002 310900264 N/A 02/01/2011 N 6,~~903~~897,~~882~~989.6398 6,~~897~~893,~~989~~478.9892 10/01/2002 600871313 N/A 12/01/2016 N 6,~~764~~753,~~840~~170.0688 6,~~753~~741,~~170~~419.8804 0911/01/2002 850200414 N/A 04/01/2011 N 6,~~815~~809,~~521~~628.2318 6,~~809~~805,~~628~~070.1891 1011/01/2002 310900272 N/A 01/01/2011 N 6,~~760~~754,~~099~~711.4006 6,~~754~~750,~~711~~747.0655 1011/01/2002 600871316 N/A 01/01/2010 N 6,~~654~~645,~~014~~637.9524 6,~~645~~638,637.2485 1011/01/2002 600871317 N/A 01/01/2011 N 6,~~646~~640,~~243~~204.4186 6,~~640~~635,~~204~~440.8617 1011/01/2002 600871318 N/A 11/01/2013 N 6,~~440~~433,~~839~~844.7976 6,~~433~~428,~~844~~061.7668 1011/01/2002 850200427 N/A 05/01/2011 N 6,~~301~~288,~~819~~186.8504 6,~~288~~275,~~186~~695.0440 1011/01/2002 310900298 N/A 01/01/2021 N 6,~~256~~243,~~705~~703.4946 6,~~243~~230,~~703~~617.4689 1011/01/2002 600871320 N/A 10/01/2010 N 6,~~226~~222,~~232~~076.0945 6,~~222~~219,~~076~~404.4552 1011/01/2002 310900330 N/A 03/01/2011 N 6,~~120~~115,~~879~~600.8593 6,~~115~~111,~~600~~528.9334 1011/01/2002 600871323 N/A 03/01/2011 N 5,~~960~~947,~~550~~382.7268 5,~~947~~935,~~382~~286.6855 1011/01/2002 600871319 N/A 07/01/2013 N 5,~~856~~845,~~141~~860.0711 5,~~845~~835,~~860~~518.1133 1011/01/2002 310900259 N/A 01/01/2011 N 5,~~676~~671,~~983~~855.7820 5,~~671~~667,~~855~~819.2049 1011/01/2002 700200127 N/A 01/01/2010 N 5,~~561~~556,~~100~~736.6540 5,~~556~~553,~~736~~615.4056 1011/01/2002 600871324 N/A 11/01/2006 N 5,~~301~~292,~~438~~349.3569 5,~~292~~283,~~349~~195.6970 1011/01/2002 600871321 N/A 04/01/2016 N 5,~~150~~132,~~435~~334.7714 5,~~132~~114,~~334~~117.1449 1011/01/2002 700200341 N/A 01/01/2011 N 5,~~362~~358,~~893~~918.5070 5,~~358~~356,~~918~~130.70 10 11/01/2002 310900318 N/A 02/01/2011 N 5,~~235~~231,~~064~~000.2694 5,~~231~~228,~~000~~057.9436 1011/01/2002 310900322 N/A 02/01/2011 N 5,~~227~~222,~~059~~589.3433 5,~~222~~219,~~589~~163.3388 1011/01/2002 310900250 N/A 01/01/2011 N 5,~~186~~179,~~217~~687.5081 5,~~179~~174,~~687~~232.8140 1011/01/2002 850200368 N/A 01/01/2011 N 5,~~098~~088,~~598~~425.8850 5,~~088~~079,~~425~~315.5006 1011/01/2002 700200356 N/A 02/01/2009 N 5,~~140~~134,~~310~~235.0239 5,~~134~~129,~~235~~177.3930 1011/01/2002 310900299 N/A 01/01/2011 N 5,~~123~~118,~~102~~595.0679 5,~~118~~115,~~595~~095.7989 1011/01/2002 600871322 N/A 01/01/2012 N 4,~~687~~659,~~359~~435.0493 4,~~659~~631,~~435~~320.9385 1011/01/2002 310900315 N/A 02/01/2011 N 5,~~031~~027,~~556~~344.9322 5,~~027~~024,~~344~~152.2254 1011/01/2002 310900293 N/A 01/01/2011 N 4,~~985~~978,~~373~~843.0306 4,~~978~~973,~~843~~309.0654 1011/01/2002 850200406 04/01/2011 04/01/2031 N 4,~~940~~936,~~948~~798.2241 4,~~936~~933,~~798~~637.4180 1011/01/2002 850200417 N/A 04/01/2011 N 4,~~906~~900,~~781~~499.1901 4,~~900~~895,~~499~~198.0151 1011/01/2002 600871325 N/A 07/01/2011 N 4,~~884~~878,~~424~~235.8619 4,~~878~~872,~~235~~004.1946 1011/01/2002 700200448 N/A 09/01/2010 N 4,~~933~~929,~~148~~627.1236 4,~~929~~927,~~627~~241.3631 1011/01/2002 310900146 N/A 07/01/2010 N 4,~~765~~759,~~146~~023.9980 4,~~759~~753,~~023~~904.8000 1011/01/2002 600871345 N/A 01/01/2011 N 4,~~735~~731,~~791~~956.0898 4,~~731~~729,~~956~~110.9839 1011/01/2002 600871326 N/A 03/01/2011 N 4,~~512~~507,~~738~~100.1866 4,~~507~~502,~~100~~390.6698 1011/01/2002 600871327 N/A 09/01/2010 N 4,~~044~~042,~~927~~030.5529 4,~~042~~040,~~030~~061.2938 1011/01/2002 600871328 N/A 03/01/2011 N 3,~~952~~948,~~231~~997.1612 3,~~948~~946,~~997~~571.1299 1011/01/2002 310900324 N/A 02/01/2011 N 3,~~918~~913,~~244~~349.3024 3,~~913~~909,~~349~~267.2412 1011/01/2002 600871329 N/A 02/01/2021 N 3,~~853~~845,~~666~~191.2806 3,~~845~~837,~~191~~452.0698 1011/01/2002 600871350 N/A 02/01/2008 N 3,~~759~~756,~~537~~628.0296 3,~~756~~754,~~628~~517.9697 1011/01/2002 600871330 N/A 01/01/2011 N 3,~~673~~668,~~019~~568.2367 3,~~668~~664,~~568~~904.6766 1011/01/2002 850200437 N/A 10/01/2010 N 3,~~650~~648,~~922~~241.6628 3,~~648~~646,~~241~~380.2899 1011/01/2002 600871331 N/A 03/01/2011 N 3,~~621~~618,~~559~~350.9497 3,~~618~~615,~~350~~841.9753 1011/01/2002 310900244 N/A 01/01/2011 N 3,~~577~~574,~~082~~214.7378 3,~~574~~572,~~214~~097.7876 1011/01/2002 850200436 N/A 01/01/2011 N 3,~~483~~480,~~240~~684.3616 3,~~480~~478,~~684~~903.1632 1011/01/2002 850200430 N/A 03/01/2011 N 3,~~458~~455,~~202~~372.1333 3,~~455~~453,~~372~~250.33 1011/01/2002 700200405 N/A 03/01/2013 N 3,~~360~~358,~~698~~017.3866 3,~~358~~356,~~017~~037.6607 1011/01/2002 600871332 N/A 02/01/2011 N 3,~~360~~358,~~767~~283.1068 3,~~358~~356,~~283~~542.6876 1011/01/2002 310900262 N/A 01/01/2011 N 3,~~349~~346,~~720~~774.5918 3,~~346~~344,~~774~~485.1879 1011/01/2002 310900224 N/A 12/01/2010 N 3,~~355~~352,~~503~~908.1608 3,~~352~~351,~~908~~037.0815 1011/01/2002 850200438 N/A 12/01/2010 N 3,~~234~~231,~~123~~714.3834 3,~~231~~230,~~714~~020.3456 1011/01/2002 600871333 N/A 08/01/2010 N 3,~~202~~199,~~262~~853.2494 3,~~199~~198,~~853~~160.9465 1011/01/2002 600871334 N/A 03/01/2011 N 3,~~160~~157,~~535~~883.8212 3,~~157~~155,~~883~~865.1275 1011/01/2002 310900290 N/A 01/01/2011 N 3,~~103~~100,~~203~~463.8683 3,~~100~~098,~~463~~331.8365 1011/01/2002 850200399 N/A 03/01/2011 N 3,000,000.00 3,000,000.00 1011/01/2002 850200407 N/A 12/01/2009 N 3,000,000.00 3,000,000.00 1011/01/2002 850200423 N/A 05/01/2011 N 2,~~963~~961,~~872~~209.2827 2,~~961~~959,~~209~~107.2772 1011/01/2002 850200413 N/A 04/01/2011 N 2,~~961~~959,~~897~~258.4077 2,~~959~~957,~~258~~187.7776 1011/01/2002 600871351 N/A 01/01/2011 N 2,~~957~~955,~~933~~444.9560 2,~~955~~953,~~444~~555.6041 1011/01/2002 850200386 N/A 02/01/2011 N 2,~~856~~854,~~916~~309.3649 2,~~854~~852,~~309~~246.4928 1011/01/2002 700200361 N/A 01/01/2011 N 2,~~814~~812,~~532~~383.1137 2,~~812~~810,~~383~~845.3728 10/01/2002 600871335 N/A 02/01/2011 N 2,~~675~~670,~~316~~910.4650 2,~~670~~667,~~910~~058.5012 1011/01/2002 310900311 N/A 01/01/2011 N 2,~~466~~464,~~953~~975.4959 2,~~464~~463,~~975~~515.5957 1011/01/2002 310900279 N/A 01/01/2011 N 2,~~446~~443,~~233~~148.5592 2,~~443~~440,~~148~~570.9233 1011/01/2002 310900251 N/A 12/01/2010 N 2,~~445~~442,~~327~~300.9010 2,~~442~~439,~~300~~788.1097 1011/01/2002 600871336 N/A 02/01/2011 N 2,~~416~~411,~~285~~395.4610 2,~~411~~406,~~395~~996.1005 1011/01/2002 310900268 N/A 01/01/2011 N 2,~~335~~331,~~503~~826.6689 2,~~331~~328,~~826~~659.8922 1011/01/2002 600871337 N/A 03/01/2011 N 2,~~324~~321,~~166~~806.1755 2,~~321~~319,~~806~~920.5590 1011/01/2002 310900332 N/A 02/01/2011 N 2,~~202~~199,~~208~~363.6162 2,~~199~~196,~~363~~961.6299 1011/01/2002 310900253 N/A 01/01/2011 N 2,~~154~~152,~~756~~141.3846 2,~~152~~149,~~141~~987.4636 1011/01/2002 310900238 N/A 01/01/2008 N 2,~~068~~061,~~561~~332.9555 2,~~061~~054,~~332~~513.5554 1011/01/2002 310900295 N/A 02/01/2016 N 2,~~031~~024,~~983~~659.1557 2,~~024~~017,~~659~~712.5703 1011/01/2002 310900307 N/A 01/01/2011 N 2,~~009~~006,~~528~~691.7434 2,~~006~~004,~~691~~227.3458 1011/01/2002 600871338 N/A 01/01/2011 N 1,~~973~~972,~~625~~046.8455 1,~~972~~970,~~046~~882.5513 1011/01/2002 310900291 N/A 01/01/2011 N 1,~~956~~954,~~986~~519.9525 1,~~954~~952,~~519~~456.2538 10/01/2002 310900321 N/A 02/01/2011 N 1,~~777~~764,~~479~~874.8190 1,~~764~~752,~~874~~561.9021 1011/01/2002 600871352 N/A 04/01/2006 N 1,~~878~~877,~~685~~171.2901 1,~~877~~876,~~171~~043.0194 1011/01/2002 310900292 N/A 02/01/2016 N 1,~~785~~778,~~355~~814.7856 1,~~778~~772,~~814~~593.5681 1011/01/2002 310900300 N/A 02/01/2016 N 1,~~774~~767,~~140~~791.3708 1,~~767~~761,~~791~~774.0834 1011/01/2002 600871339 N/A 02/01/2011 N 1,~~802~~801,~~904~~518.2451 1,~~801~~800,~~518~~520.5194 1011/01/2002 310900258 N/A 12/01/2010 N 1,~~638~~636,~~568~~548.3882 1,~~636~~634,~~548~~876.8285 1011/01/2002 310900309 N/A 01/01/2016 N 1,~~497~~491,~~160~~568.6191 1,~~491~~486,~~568~~240.9150 1011/01/2002 310900243 N/A 12/01/2010 N 1,~~514~~513,~~986~~057.0179 1,~~513~~511,~~057~~442.7904 1011/01/2002 310900252 N/A 12/01/2010 N 1,~~292~~290,~~523~~988.4023 1,~~290~~289,~~988~~735.2394 1011/01/2002 310900257 N/A 01/01/2016 N 1,~~218~~214,~~832~~398.2074 1,~~214~~210,~~398~~190.7457 1011/01/2002 310900270 N/A 01/01/2016 N 1,~~080~~077,~~994~~201.1427 1,~~077~~073,~~201~~621.2743 1011/01/2002 310900284 N/A 01/01/2011 N ~~977,008.82~~ 975,703.72 10974,590.36 11/01/2002 310900304 N/A 02/01/2011 N ~~891,661.24~~ 890,560.85 10889,647.45 11/01/2002 310900278 N/A 01/01/2011 N ~~773,846.55~~ 772,368.63 10771,060.18 11/01/2002 310900280 N/A 01/01/2011 N ~~734,211.56~~ 733,302.58 10732,547.95 11/01/2002 Totals ~~992,127,665.27~~ 991,079,410.70 990,197,172.76

Loan Appraisal Appraisal Res Mod Number Reduction Reduction Strat. Code Date Amount (2) (3) 850200358 13 850200422 98 700200361 9 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail Principal Prepayment Amount Prepayment Penalties Loan Number Offering Document Payoff Amount Curtailment Amount Prepayment Premium Yield Maintenance Cross-Reference Premium ~~700200353~~No 29Principal ~~0.00~~Prepayments ~~8,665.86~~this ~~0.00 0.00 Totals 0.00 8,665.86 0.00 0.00~~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 1011/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0910/1615/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0809/1516/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0708/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0607/1715/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0506/1517/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0405/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0304/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0203/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0102/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 1201/1715/~~2001~~2002 10 $~~3,000,000~~0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 1112/1517/2001 01 $03,000,000.00 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 1 $8,665.86 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 ~~11/15/2001 0 $0.00 0 $0.00~~

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/15/2002 7.759008% 7.686912% 95 10/15/2002 7.759002% 7.686903% 96 09/16/2002 7.759003% 7.686902% 97 08/15/2002 7.758997% 7.689031% 98 07/15/2002 7.758991% 7.689021% 99 06/17/2002 7.758975% 7.689711% 100 05/15/2002 7.758968% 7.689701% 101 04/15/2002 7.758952% 7.689682% 102 03/15/2002 7.758946% 7.689672% 103 02/15/2002 7.758913% 7.689640% 104 01/15/2002 7.758908% 7.691489% 105 12/17/2001 7.758902% 7.691480% 106 ~~11/15/2001 7.758887% 7.691463% 107~~ 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 600871353 1 0 0910/01/2002 ~~388~~401,~~432~~380.9268 ~~388~~401,~~432~~380.9268 B 700200410 2 0 0910/10/2002 274,~~885~~829.3341 274,~~885~~829.3341 A ~~600871341~~700200446 2015 0 0910/01/2002 ~~112~~183,~~778~~312.3303 ~~112~~183,~~778~~312.3303 A 310900306 26 0 10/01/2002 92,058.32 92,058.32 B 850200408 41 0 0910/01/2002 75,~~677~~665.8601 75,~~677~~665.8601 A ~~850200422~~850200358 5350 0 0910/01/2002 5668,~~638~~268.4254 5668,~~638~~268.4254 B ~~600871315~~310900264 5861 0 0910/01/2002 5148,~~019~~288.0340 5148,~~019~~288.0340 AB ~~600871313~~700200361 62120 0 0910/01/2002 5820,~~797~~185.5776 5820,~~797~~185.5776 B 310900291 134 0 10/01/2002 14,938.27 14,938.27 B Totals 79 1,~~018~~178,~~229~~926.4642 1,~~018~~178,~~229~~926.4642

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date 600871353 55,000,000.00 0.00 700200410 41,403,439.72 118,783.12 700200446 19,441,~~761~~708.6506 0.00 ~~600871341~~310900306 1612,~~224~~216,~~426~~255.3286 0.00 850200408 9,~~744~~728,~~159~~083.2012 0.00 ~~850200422~~850200358 913 0108/2815/2002 78,~~367~~477,~~883~~808.6168 ~~106~~0.6000 ~~600871315~~310900264 76,~~372~~897,~~246~~989.6998 0.00 ~~600871313~~700200361 69 06/06/2002 2,~~764~~812,~~840~~383.0637 1,281.84 310900291 1,954,519.27 0.00 Totals ~~143~~157,~~915~~932,~~317~~188.5306 ~~106~~120,064.6096

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Deliquency Code: Total for Status Code = A (3 loans) 533,806.45 533,806.45 70,573,230.90 118,783.12 Total for Status Code = B (6 loans) 645,119.97 645,119.97 87,358,957.16 1,281.84 (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 Offering Servicing Resolution Loan Document Transfer Strategy Scheduled Property State Interest Actual Number Cross-Reference Date Code (1) Balance Type (2) Rate Balance 850200358 50 08/2215/2002 13 8,~~477~~470,~~808~~461.6945 LO FL 8.645% 8,477,808.68 850200422 53 01/28/2002 98 7,~~358~~351,~~890~~435.8399 OF CA 7.810% 7,~~367~~351,~~883~~435.6199 700200361 120 06/06/2002 9 2,~~812~~810,~~383~~845.3728 RT CA 8.000% 2,812,383.37

Net Remaining Loan Operating DSCR DSCR Note Maturity Amortization Number Income Date Date Date Term 850200358 ~~389~~441,~~921~~178.8500 0306/3130/2002 1.8404 02/01/2001 01/01/2011 ~~278~~277 850200422 1,172,437.00 12/31/2001 1.72 05/01/2001 04/01/2011 ~~281~~280 700200361 ~~112~~210,~~414~~427.0527 0306/3130/2002 1.7968 02/01/2001 01/01/2011 ~~338~~337

Specially Serviced Loan Detail - Part 2 Offering Resolution Site Loan Number Document Strategy Inspection Phase 1 Appraisal Appraisal Other REO Cross-Reference Code (1) Date Date Date Value Property Revenue 850200358 50 13 12/01/2000 12,400,000.00 850200422 53 98 10/15/2000 14,100,000.00 700200361 120 9 10/26/2000 4,200,000.00

Loan Number Comments from Special Servicer 850200358 Transferred to SS 8-22-02 for imminent default, however, loan remains current. GMAC has contacted the borrower and borrower has executed a Pre-Negotiation Agreement. We have received current financials and franchise information. Counsel has been retained. Borrower proposed 5-mo moritorium on P&I. ~~GMAC~~The ~~has~~property ~~requested~~is ~~12-month~~performing ~~projections~~substantially ~~and~~below ~~will~~last ~~schedule~~year's aperformance, ~~meeting~~Occupancy is down 13% and ~~site~~ADR ~~inspection~~is down 19%. Based on 2003 projections GMAC is reviewing a 12-month payment modification 850200422 The loan was assumed by a third-party on 7/3/02 and will be seasoned for 3 months and then returned to the Master after the 10/1/02 payment. The loan is current and Exodus rejected the lease in August. The loan was originally transferred due to the bank ruptcy of the sole tenant, Exodus Communications. At the time of the assumption an additional $456,000 in reserves was provided to the lender. The collateral is a 106,000sf industrial building in El Segundo, CA in which Exodus invested $43 million in T IsI's to create an Internet Data Center (web server farm). The building was never occupied and is currently vacant. The ~~TIs~~TI's are state-of-the-art and include extensive security, HVAC, power, power back up systems, fire suppression, etc. The TIs have ~~bee~~been n purchased by the borrower. The lender also holds $800,000 in leasing reserves and $400,000 in LOC proceeds. 700200361 Loan is current. Property was transferred to different ownership entity with same principals Owners attorney has disputed transfer of property definition and threatening litigation if we pursue assignment approval process. They have finally agreed to cooperated and ~~state~~have ~~they~~supplied ~~will~~all beinformation ~~sending~~except infinancials ~~information~~for new guarantor. Will submit case for ~~processing~~approval ~~loan~~once ~~assumption~~this is received.

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

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