8-K 1 mdc02tp7.txt SEPTEMBER 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 : September 16, 2002 (Date of earliest event reported) Commission File No.: 333-83986-02 Morgan Stanley Dean Witter Capital I, Inc., Commercial Mortgage Pass-Through Certificates, Series 2002-TOP7 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) Pending (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On September 16, 2002 a distribution was made to holders of Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2002-TOP7. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2002-TOP7 relating to the September 16, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates Series 2002-TOP7 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: September 16, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates Series 2002-TOP7, relating to the September 16, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Morgan Stanley Corporate Trust Services Dean Witter Capital I, Inc. 9062 Old Annapolis Rd Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-TOP7 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 09/16/2002 Record Date: 08/30/2002 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Depositor Morgan Stanley Dean Witter Capital I, Inc. 1585 Broadway New York, NY 10036 Contact: General Information Number Phone Number : (212) 761-4700 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 61746WPE4 5.380000% 261,390,000.00 ~~260~~259,~~457~~679,~~496~~518.5420 ~~777~~782,~~978~~751.3463 A-2 61746WPF1 5.980000% 572,335,000.00 572,335,000.00 0.00 B 61746WPG9 6.080000% 24,236,000.00 24,236,000.00 0.00 C 61746WPH7 6.180000% 29,083,000.00 29,083,000.00 0.00 D 61746WPL8 6.230000% 7,271,000.00 7,271,000.00 0.00 E 61746WPM6 6.560000% 7,271,000.00 7,271,000.00 0.00 F 61746WPN4 6.660000% 12,118,000.00 12,118,000.00 0.00 G 61746WPP9 7.~~071695~~071684% 7,271,000.00 7,271,000.00 0.00 H 61746WPQ7 6.000000% 10,906,000.00 10,906,000.00 0.00 J 61746WPR5 6.000000% 8,483,000.00 8,483,000.00 0.00 K 61746WPS3 6.000000% 7,271,000.00 7,271,000.00 0.00 L 61746WPT1 6.000000% 4,847,000.00 4,847,000.00 0.00 M 61746WPU8 6.000000% 4,847,000.00 4,847,000.00 0.00 N 61746WPV6 6.000000% 2,424,000.00 2,424,000.00 0.00 O 61746WPW4 6.000000% 9,694,715.40 9,694,715.40 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 R-III N/A 0.000000% 0.00 0.00 0.00 969,447,715.40 ~~968~~967,~~515~~737,~~211~~233.9460 ~~777~~782,~~978~~751.3463

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses Level(1) A-1 61746WPE4 1,~~167~~164,~~717~~229.7884 0.00 0.00 1,~~945~~946,~~696~~981.1247 ~~259~~258,~~679~~896,~~518~~766.2057 14.0204% A-2 61746WPF1 2,852,136.08 0.00 0.00 2,852,136.08 572,335,000.00 14.0204% B 61746WPG9 122,795.73 0.00 0.00 122,795.73 24,236,000.00 11.5253% C 61746WPH7 149,777.45 0.00 0.00 149,777.45 29,083,000.00 8.52% D 61746WPL8 37,748.61 0.00 0.00 37,748.61 7,271,000.00 7.7677% E 61746WPM6 39,748.13 0.00 0.00 39,748.13 7,271,000.00 7.0102% F 61746WPN4 67,254.90 0.00 0.00 67,254.90 12,118,000.00 5.76% G 61746WPP9 42,848.5851 0.00 0.00 42,848.5851 7,271,000.00 5.01% H 61746WPQ7 54,530.00 0.00 0.00 54,530.00 10,906,000.00 3.8889% J 61746WPR5 42,415.00 0.00 0.00 42,415.00 8,483,000.00 3.01% K 61746WPS3 36,355.00 0.00 0.00 36,355.00 7,271,000.00 2.2526% L 61746WPT1 24,235.00 0.00 0.00 24,235.00 4,847,000.00 1.75% M 61746WPU8 24,235.00 0.00 0.00 24,235.00 4,847,000.00 1.25% N 61746WPV6 12,120.00 0.00 0.00 12,120.00 2,424,000.00 1.00% O 61746WPW4 48,473.58 0.00 0.00 48,473.58 9,694,715.40 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% 4,~~722~~718,~~390~~902.8483 0.00 0.00 5,~~500~~501,~~369~~654.1846 ~~967~~966,~~737~~954,~~233~~481.6097

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WPJ3 0.~~199505~~198119% 969,447,715.40 ~~968~~967,~~515~~737,~~211~~233.9460 X-2 61746WPK0 1.~~399451~~399441% 865,847,000.00 865,847,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WPJ3 ~~161~~159,~~019~~772.5028 0.00 ~~161~~159,~~019~~772.5028 ~~967~~966,~~737~~954,~~233~~481.6097 X-2 61746WPK0 1,009,~~758~~751.3621 0.00 1,009,~~758~~751.3621 865,847,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Prepayment Realized Loss/ Ending Beginning Principal Interest Penalties Additional Trust Balance Class CUSIP Balance Distribution Distribution Fund Expenses A-1 61746WPE4 ~~996~~993.~~43252052~~45620797 2.~~97631256~~99457374 4.~~46733915~~45399533 0.00000000 0.00000000 ~~993~~990.~~45620797~~46163422 A-2 61746WPF1 1,000.00000000 0.00000000 4.98333333 0.00000000 0.00000000 1,000.00000000 B 61746WPG9 1,000.00000000 0.00000000 5.06666653 0.00000000 0.00000000 1,000.00000000 C 61746WPH7 1,000.00000000 0.00000000 5.15000000 0.00000000 0.00000000 1,000.00000000 D 61746WPL8 1,000.00000000 0.00000000 5.19166690 0.00000000 0.00000000 1,000.00000000 E 61746WPM6 1,000.00000000 0.00000000 5.46666621 0.00000000 0.00000000 1,000.00000000 F 61746WPN4 1,000.00000000 0.00000000 5.55000000 0.00000000 0.00000000 1,000.00000000 G 61746WPP9 1,000.00000000 0.00000000 5.~~89307936~~89306973 0.00000000 0.00000000 1,000.00000000 H 61746WPQ7 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 J 61746WPR5 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 K 61746WPS3 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 61746WPT1 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 61746WPU8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 61746WPV6 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 O 61746WPW4 1,000.00000000 0.00000000 5.00000031 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 61746WPJ3 ~~999~~998.~~03810856~~23561212 0.~~16609405~~16480753 0.00000000 ~~998~~997.~~23561212~~42819196 X-2 61746WPK0 1,000.00000000 1.~~16620876~~16620051 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 20133,~~171~~470.6917 Servicing Advances Outstanding 2014,~~102~~699.2989 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 35,~~573~~544.9079 Less Delinquent Servicing Fees ~~334~~739.3114 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~1,634~~334.5431 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3635,~~874~~139.1396

Certificate Interest Reconciliation Class Accrued Net Aggregate Previously Distributable Distributable Certificate Prepayment Realized Unpaid Interest Certificate Certificate Remaining Interest Interest Losses/ (including Interest Interest Interest Unpaid Shortfall Expense Losses interest thereon) Adjustment Distribution Interest A-1 1,~~167~~164,~~717~~229.7884 0.00 0.00 0.00 1,~~167~~164,~~717~~229.7884 0.00 1,~~167~~164,~~717~~229.7884 0.00 A-2 2,852,136.08 0.00 0.00 0.00 2,852,136.08 0.00 2,852,136.08 0.00 X-1 ~~161~~159,~~019~~772.5028 0.00 0.00 0.00 ~~161~~159,~~019~~772.5028 0.00 ~~161~~159,~~019~~772.5028 0.00 X-2 1,009,~~758~~751.3621 0.00 0.00 0.00 1,009,~~758~~751.3621 0.00 1,009,~~758~~751.3621 0.00 B 122,795.73 0.00 0.00 0.00 122,795.73 0.00 122,795.73 0.00 C 149,777.45 0.00 0.00 0.00 149,777.45 0.00 149,777.45 0.00 D 37,748.61 0.00 0.00 0.00 37,748.61 0.00 37,748.61 0.00 E 39,748.13 0.00 0.00 0.00 39,748.13 0.00 39,748.13 0.00 F 67,254.90 0.00 0.00 0.00 67,254.90 0.00 67,254.90 0.00 G 42,848.5851 0.00 0.00 0.00 42,848.5851 0.00 42,848.5851 0.00 H 54,530.00 0.00 0.00 0.00 54,530.00 0.00 54,530.00 0.00 J 42,415.00 0.00 0.00 0.00 42,415.00 0.00 42,415.00 0.00 K 36,355.00 0.00 0.00 0.00 36,355.00 0.00 36,355.00 0.00 L 24,235.00 0.00 0.00 0.00 24,235.00 0.00 24,235.00 0.00 M 24,235.00 0.00 0.00 0.00 24,235.00 0.00 24,235.00 0.00 N 12,120.00 0.00 0.00 0.00 12,120.00 0.00 12,120.00 0.00 O 48,473.58 0.00 0.00 0.00 48,473.58 0.00 48,473.58 0.00 Total 5,~~893~~888,~~168~~426.7032 0.00 0.00 0.00 5,~~893~~888,~~168~~426.7032 0.00 5,~~893~~888,~~168~~426.7032 0.00

Other Required Information Available Distribution Amount (1) 6,671,~~147~~177.0495 Principal Distribution Amount ~~777~~782,~~978~~751.3463 (a) Principal portion of Scheduled Payments ~~777~~782,~~978~~751.3463 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Aggregate Number of Outstanding Mortgage Loans 146 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~967~~966,~~739~~969,~~043~~387.6663 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~967~~966,~~737~~954,~~233~~481.6097 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 3635,~~874~~139.1396 Servicing Fee paid 3635,~~874~~139.1396 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~039~~038.2642 Paying Agent Fee Paid 1,~~205~~204.5457 (1) The Available Distribution Amount includes any Prepayment Premiums. Expense Losses (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii) Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % Of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 1,000,000 5 4,~~415~~408,~~051~~999.7682 0.46 ~~124~~123 7.3540 1.~~937961~~938111 1,000,001 to 2,000,000 3132 4951,~~774~~707,~~502~~261.0432 5.1435 ~~118~~117 7.~~3837~~3822 1.~~732828~~713925 2,000,001 to 3,000,000 3130 7977,~~401~~316,~~982~~133.6691 8.2000 ~~111~~110 7.~~3761~~3771 1.~~553487~~561658 3,000,001 to 4,000,000 910 3337,~~487~~436,~~726~~502.8757 3.4687 ~~149~~144 7.~~2424~~2261 1.~~596204~~586842 4,000,001 to 5,000,000 1110 5046,~~388~~341,~~364~~609.4054 54.2179 ~~114~~113 7.~~0291~~0240 1.~~669944~~683721 5,000,001 to 6,000,000 11 61,~~987~~942,~~985~~310.3327 6.41 ~~112~~111 7.1381 1.~~704676~~704733 6,000,001 to 7,000,000 9 59,~~862~~815,~~875~~158.3053 6.19 ~~115~~114 7.~~0842~~0843 1.~~789970~~789930 7,000,001 to 8,000,000 1 7,~~931~~917,~~229~~868.3533 0.82 ~~115~~114 7.4300 1.400000 8,000,001 to 9,000,000 2 17,~~054~~033,~~640~~726.8851 1.76 ~~110~~109 6.~~9235~~9234 1.~~808248~~808391 9,000,001 to 10,000,000 2 19,~~295~~278,~~314~~371.0687 1.99 ~~114~~113 6.~~9716~~9715 1.~~977260~~977241 10,000,001 to 15,000,000 18 220,~~757~~617,~~279~~894.9484 22.8182 ~~113~~112 7.0300 1.~~722237~~722279 15,000,001 to 20,000,000 12 215,~~252~~134,~~479~~579.7538 22.2425 ~~114~~113 7.1264 1.~~574801~~574840 20,000,001 to 30,000,000 3 83,~~317~~235,~~750~~891.5259 8.61 8786 7.~~2406~~2405 1.~~747999~~747571 30,000,001 and greater 1 64,~~810~~768,~~050~~173.7449 6.70 ~~116~~115 6.9925 2.050000 Totals 146 ~~967~~966,~~737~~954,~~233~~481.6097 100.00 ~~113~~112 7.1329 1.~~701235~~701229

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 2,~~009~~008,~~547~~308.8014 0.21 ~~113~~112 7.2350 1.910000 Alaska 1 10,~~441~~434,~~514~~401.1514 1.08 ~~113~~112 6.9000 1.840000 Arizona 9 42,~~253~~225,~~054~~673.2408 4.37 ~~126~~125 7.0098 1.~~804167~~804283 California 60 256,~~710~~460,~~114~~997.6972 26.5352 ~~111~~110 7.1727 1.~~725131~~725113 Colorado 3 16,~~388~~377,~~228~~364.1046 1.69 ~~109~~108 7.1049 1.~~777386~~777366 Connecticut 3 14,~~145~~143,~~682~~183.0970 1.46 ~~115~~114 7.~~0207~~0208 1.~~959585~~959550 Florida 9 53,~~546~~528,~~022~~134.5816 5.5354 ~~105~~104 7.~~0627~~0626 1.~~700215~~700291 Georgia 6 46,~~912~~882,~~428~~240.0488 4.85 ~~128~~127 7.~~1398~~1397 1.~~629546~~629710 Hawaii 1 26,~~912~~847,~~785~~938.6192 2.78 2726 7.3500 2.410000 Illinois 3 83,~~428~~353,~~144~~698.6911 8.62 ~~116~~115 7.0031 1.~~917505~~917619 Indiana 2 5,~~300~~297,~~564~~808.5263 0.55 ~~115~~114 7.~~7223~~7224 1.~~540416~~540429 Iowa 1 2,~~118~~117,~~667~~459.0795 0.22 ~~117~~116 7.3500 1.310000 Kansas 2 4,~~713~~709,~~778~~685.6531 0.49 ~~114~~113 7.~~1590~~1591 1.~~451863~~451828 Louisiana 2 3,~~200~~196,~~951~~442.9680 0.33 ~~116~~115 7.~~2977~~2979 1.~~449508~~449493 Maryland 1 19,000,000.00 1.96 ~~116~~115 6.8700 1.980000 Massachusetts 11 5756,~~029~~991,~~889~~992.7917 5.89 ~~116~~115 7.3233 1.~~549969~~549980 Michigan 5 43,~~317~~305,~~060~~424.4250 4.48 ~~116~~115 7.2117 1.~~521770~~521768 Minnesota 5 12,~~587~~572,~~436~~961.9787 1.30 ~~128~~127 7.3956 1.~~522198~~522193 Missouri 2 6,~~334~~330,~~970~~821.7837 0.65 ~~115~~114 7.~~3173~~3174 1.~~369083~~369055 Nebraska 1 16,~~573~~554,~~148~~209.9877 1.71 ~~114~~113 6.7800 1.410000 Nevada 1 14,~~905~~893,~~211~~257.9030 1.54 ~~173~~172 6.3100 1.830000 New Hampshire 1 5,~~989~~986,~~400~~244.9914 0.62 ~~117~~116 7.6100 1.360000 New Jersey 10 111,~~993~~917,~~218~~443.4910 11.57 ~~111~~110 7.0151 1.~~639051~~639043 New York 3 12,~~918~~887,~~265~~904.5739 1.33 ~~107~~106 7.~~2498~~2497 1.~~499879~~500027 North Carolina 1 5,~~071~~066,~~425~~004.4162 0.52 ~~115~~114 7.0500 1.560000 Ohio 2 4,~~513~~508,~~416~~566.8187 0.47 ~~117~~116 7.~~7684~~7685 1.~~624232~~624339 Oregon 1 1,~~311~~310,~~237~~412.8453 0.14 ~~116~~115 7.0800 3.150000 Pennsylvania 2 6,~~182~~179,~~613~~384.8595 0.64 ~~115~~114 7.6823 1.419350 Tennessee 2 11,~~384~~378,~~373~~681.7333 1.18 ~~117~~116 7.~~7641~~7642 1.~~645254~~645266 Texas 11 25,~~245~~221,~~448~~222.9779 2.61 ~~112~~111 7.4822 1.~~411589~~411570 Utah 1 6,~~917~~913,~~587~~225.6040 0.71 ~~114~~113 7.1400 1.430000 Washington,DC 1 14,~~623~~610,~~802~~849.5573 1.51 ~~114~~113 6.8050 1.850000 Wisconsin 1 13,~~460~~451,~~046~~213.9418 1.39 ~~116~~115 6.9400 1.350000 Wyoming 5 10,~~297~~291,~~191~~324.8194 1.06 ~~117~~116 7.3500 1.310000 Totals 170 ~~967~~966,~~737~~954,~~233~~481.6097 100.00 ~~113~~112 7.1329 1.~~701235~~701229

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.20 or less 1 2,~~876~~867,~~668~~393.2830 0.30 ~~173~~172 7.5000 1.180000 1.21 to 1.30 12 5453,~~044~~973,~~983~~233.3481 5.58 ~~140~~139 7.~~3805~~3806 1.~~269863~~269865 1.31 to 1.40 27 ~~193~~192,~~015~~871,~~226~~844.2463 19.95 ~~118~~117 7.~~4667~~4668 1.~~338588~~338583 1.41 to 1.50 27 ~~139~~138,~~089~~965,~~648~~407.7879 14.37 ~~115~~114 7.~~1825~~1826 1.447513 1.51 to 1.60 16 73,~~767~~725,~~889~~942.2818 7.62 ~~103~~102 7.2246 1.~~548142~~548143 1.61 to 1.70 11 84,~~963~~893,~~506~~296.7914 8.78 ~~114~~113 7.0208 1.~~660623~~660628 1.71 to 1.80 4 28,~~206~~185,~~599~~390.3234 2.91 ~~112~~111 6.9352 1.~~720510~~720507 1.81 and greater 48 391,~~772~~471,~~711~~973.5778 40.4849 ~~107~~106 6.9353 2.~~069560~~069502 Totals 146 ~~967~~966,~~737~~954,~~233~~481.6097 100.00 ~~113~~112 7.1329 1.~~701235~~701229

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 27 85,~~761~~683,~~510~~908.8943 8.86 ~~115~~114 7.3511 1.~~565362~~565398 Mixed Use 2 13,~~879~~862,~~270~~102.9678 1.43 ~~112~~111 7.~~3486~~3485 1.~~532852~~532932 Mobile Home Park 17 46,~~156~~128,~~381~~416.1394 4.77 ~~110~~109 7.2790 1.~~408128~~408118 Multi-Family 31 186,~~346~~188,~~936~~631.8074 19.26 ~~121~~120 6.9867 1.~~810718~~810694 Office 33 ~~236~~235,~~087~~898,~~642~~356.5388 24.40 ~~110~~109 7.1228 1.~~666648~~666720 Other 1 6,~~390~~387,~~247~~432.6223 0.66 ~~121~~120 8.1200 1.310000 Retail 51 ~~371~~370,~~192~~915,~~339~~532.8166 38.36 ~~110~~109 7.0963 1.~~754113~~754051 Self Storage 8 21,~~922~~890,~~903~~100.8530 2.2726 ~~109~~108 7.~~5194~~5195 1.~~617058~~617102 Totals 170 ~~967~~966,~~737~~954,~~233~~481.6097 100.00 ~~113~~112 7.1329 1.~~701235~~701229

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.000% or less 0 0.00 0.00 0 0.0000 0.000000 6.001% to 6.500% 7 60,~~940~~899,~~798~~182.3709 6.30 ~~119~~118 6.3719 1.~~976830~~976802 6.501% to 7.000% 34 363,~~911~~646,~~753~~770.4740 37.6061 ~~111~~110 6.8686 1.~~844316~~844364 7.001% to 7.500% 67 369,~~942~~590,~~944~~084.0499 38.2322 ~~112~~111 7.2401 1.~~627119~~627039 7.501% to 8.000% 36 165,~~172~~052,~~012~~216.7849 17.07 ~~114~~113 7.7071 1.~~468636~~468647 8.001% to 8.500% 2 7,~~769~~766,~~724~~228.9400 0.80 ~~116~~115 8.1750 1.311775 8.5% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 146 ~~967~~966,~~737~~954,~~233~~481.6097 100.00 ~~113~~112 7.1329 1.~~701235~~701229

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~139~~138 ~~896~~889,~~060~~430,~~749~~621.2290 9291.5998 ~~116~~115 7.~~1214~~1206 1.~~674136~~673925 13 to 24 months 56 4349,~~384~~297,~~221~~125.4538 45.4810 ~~103~~102 7.~~1958~~2012 1.~~833392~~818512 25 to 36 months 1 1,~~379~~378,~~477~~795.3277 0.14 9493 8.4300 1.320000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 1 26,~~912~~847,~~785~~938.6192 2.78 2726 7.3500 2.410000 Totals 146 ~~967~~966,~~737~~954,~~233~~481.6097 100.00 ~~113~~112 7.1329 1.~~701235~~701229

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 7 59,~~670~~592,~~393~~448.8793 6.1716 4342 7.~~2314~~2312 2.~~064946~~064690 61 to 120 months ~~127~~128 ~~859~~865,~~323~~095,~~069~~194.0298 8889.8047 ~~114~~113 7.~~1276~~1350 1.~~687699~~684915 121 to 180 months 21 2114,~~295~~893,~~459~~257.5230 21.2054 ~~157~~172 6.~~8531~~3100 1.~~673961~~830000 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 136 ~~940~~939,~~288~~580,~~922~~901.4121 97.1617 ~~110~~109 7.1280 1.~~711328~~711301

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 2 3,~~920~~897,~~790~~407.7381 0.4140 ~~115~~114 7.0027 1.~~308446~~308430 121 to 180 months 3 7,~~369~~346,~~405~~793.5914 0.76 ~~174~~173 7.4613 1.~~427175~~427200 181 months and greater 5 16,~~158~~129,~~114~~379.8781 1.67 ~~234~~233 7.3024 1.~~334212~~334217 Totals 10 27,~~448~~373,~~311~~580.1976 2.8483 ~~201~~200 7.~~3023~~3024 1.~~355491~~355501

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 5 58,754,000.00 6.0708 9089 6.6409 2.149797 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 1 3,~~196~~185,~~529~~885.0293 0.33 ~~115~~114 6.2700 2.600000 181 to 240 months 14 81,~~442~~283,~~976~~632.0932 8.4241 8584 7.2639 1.~~831371~~831231 241 to 300 months 47 167,~~706~~529,~~549~~299.4732 17.33 ~~112~~111 7.1693 1.~~719136~~719129 301 months and greater 69 ~~629~~628,~~188~~828,~~867~~083.8364 65.0203 ~~115~~114 7.1492 1.~~648249~~648241 Totals 136 ~~940~~939,~~288~~580,~~922~~901.4121 97.1617 ~~110~~109 7.1280 1.~~711328~~711301

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 146 ~~967~~966,~~737~~954,~~233~~481.6097 100.00 ~~113~~112 7.1329 1.~~701235~~701229 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 146 ~~967~~966,~~737~~954,~~233~~481.6097 100.00 ~~113~~112 7.1329 1.~~701235~~701229 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrower on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2)Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 600871836 1 RT Schaumburg IL 390,~~492~~242.6702 41,~~626~~877.6025 6.993% 310900705 2 RT Northridge CA 182,~~304~~197.1963 1617,~~905~~012.6824 7.320% 940900729 3 RT Troy MI 166,947.92 0.00 7.050% 700200819 4 RT Honolulu HI ~~165~~164,~~235~~840.5881 64,~~451~~846.9269 7.350% 600871800 5 RT Paramus NJ 118,~~211~~133.5914 13,~~241~~319.0045 6.880% 600871801 6 MF North Brunswick NJ 128,~~618~~537.4596 12,~~379~~460.9544 7.550% 600871802 7 MF Orlando FL 115,862.50 0.00 6.900% 600871803 8 OF Columbia MD 108,775.00 0.00 6.870% 600871837 9 MH Various Various 118,~~511~~444.6256 10,~~595~~662.3844 7.350% 600871804 18 MF Toms River NJ 100,~~585~~511.6483 13,~~186~~260.6041 6.500% 700200820 19 RT Various Various 119,~~681~~622.7382 8,~~803~~862.5546 7.770% 600871805 22 RT Old Bridge NJ 103,~~158~~087.9891 1112,~~979~~050.0209 6.890% 600871806 23 OF Decatur GA 115,~~231~~176.9822 8,~~206~~262.8662 7.890% 600871807 24 RT Omaha NE 96,~~869~~759.5057 18,~~829~~939.2821 6.780% 600871838 25 MH Various Various 102,~~441~~383.1317 9,~~157~~215.8783 7.350% 600871808 30 OF Tempe AZ 9089,~~058~~995.5244 10,~~804~~867.3442 6.780% 850200743 31 RT Las Vegas NV 8180,~~053~~989.7312 11,~~889~~954.9960 6.310% 310900704 32 OF Washington DC 8382,~~002~~929.1915 12,~~879~~952.7882 6.805% 850200803 33 OF Irvine CA 84,736.78 0.00 6.740% 600871809 34 MF Madison WI 80,~~491~~438.2174 8,~~781~~833.2976 6.940% 850200771 35 RT Sandy Springs GA 70,140.60 0.00 6.285% 600871810 36 OF Norwood MA 81,~~840~~792.9118 7,~~848~~897.5124 7.210% 700200776 37 IN Lathrop CA 76,~~277~~225.1175 8,~~733~~784.1147 6.830% 850200755 38 RT Various Various 72,~~854~~804.5292 8,~~408~~458.8747 6.850% 700200795 44 IN Various Various 82,~~523~~485.9091 5,~~528~~566.1009 7.980% 700200821 47 RT Various Various 80,~~233~~194.5607 5,~~901~~941.8231 7.770% 310900675 50 MF Paso Robles CA 69,~~886~~813.0904 1112,~~969~~042.0005 7.088% 700200796 51 OF Southfield MI 75,~~496~~458.4815 5,~~780~~819.9831 7.700% 700200772 52 OF Palm Beach Garden Fl 73,~~238~~197.6395 6,~~315~~356.7644 7.480% 600871811 53 OF Boston MA 67,~~683~~613.1362 11,~~259~~329.5607 7.170% 600871812 54 OF Colorado Springs CO 64,~~149~~103.4153 7,~~710~~756.9381 6.910% 850200810 55 OF Chicago IL 62,~~401~~291.8688 18,~~469~~579.6765 6.915% 850200769 56 RT Fairfield CT 64,015.00 0.00 7.080% 310900666 57 MF Fairbanks AK 62,~~082~~040.0100 7,~~071~~113.0001 6.900% 310900678 58 MF Vacaville CA 60,~~215~~152.1722 10,~~312~~375.7267 7.088% 600871813 59 MF Franklin Park NJ 55,~~721~~683.6211 6,~~528~~566.0152 6.850% 600871814 60 MF Carteret NJ 51,~~144~~105.5400 6,~~885~~924.1569 6.670% 850200794 61 OF Chicago IL 50,~~659~~572.1696 13,~~903~~989.4868 7.200% 310900725 62 MU Bronx NY 50,~~829~~744.3945 13,~~276~~361.0802 7.430% 310900629 63 OF Brea CA 40,~~377~~330.2078 78,~~986~~033.6103 6.750% 310900668 64 MF Palmdale CA 42,~~399~~355.9967 7,~~261~~305.6294 7.088% 310900665 65 OF Los Gatos CA 41,~~483~~408.5426 12,~~577~~652.5078 6.950% 310900590 66 OF Midvale UT 42,~~558~~531.2963 4,~~335~~362.5420 7.140% 310900689 67 RT Benicia CA 42,~~273~~247.4331 4,~~221~~247.8092 7.185% 600871815 68 OF Phoenix AZ 37,541.67 0.00 6.800% 850200778 69 OT Los Angeles CA 44,~~701~~682.5803 2,~~795~~815.8439 8.120% 310900734 70 MF Davis CA 35,~~177~~151.2082 4,~~460~~485.6098 6.610% 310900754 71 IN Carlsbad CA 37,~~705~~682.7444 3,~~790~~813.2353 7.140% 700200797 72 OF Portsmouth NH 39,~~269~~248.4388 3,~~136~~156.3085 7.610% 600871816 73 RT Tucson AZ 35,~~079~~056.9330 4,~~035~~059.5821 6.800% 600871830 74 OF Norwood MA 36,~~993~~970.2061 3,~~652~~675.8948 7.180% 600871831 75 MU San Marcos CA 37,~~106~~082.3273 3,~~783~~807.5716 7.240% 310900658 76 IN Pacific Grove CA 19,~~527~~495.2705 4,~~897~~930.9921 7.640% 310900659 77 SS Marina CA 19,~~449~~417.8056 4,~~920~~952.1842 7.610% 600871817 78 IN Minnetonka MN 37,~~287~~265.2492 3,~~350~~371.0032 7.390% 600871832 79 OF San Jose CA 37,~~781~~762.9235 2,~~975~~995.5714 7.640% 850200799 80 MH Sanford FL 33,~~555~~534.1545 3,~~388~~408.0777 7.095% 600871818 81 MF Forest Park GA 33,~~103~~042.7647 10,~~080~~141.5584 7.060% 310900677 82 MF Hemet CA 32,~~722~~688.9978 5,~~604~~638.2950 7.088% 850200774 83 RT Valrico FL 26,691.00 0.00 6.235% 850200760 84 RT Garner NC 30,~~820~~787.4978 5,~~388~~420.0879 7.050% 600871819 85 MF Berkley Heights NJ 28,~~733~~713.8570 3,~~496~~517.8904 6.690% 310900698 86 OF Mission Viejo CA 29,~~151~~131.4023 3,~~444~~465.8603 6.800% 310900621 87 OF Sacramento CA 29,~~382~~349.6999 5,~~494~~527.4616 6.910% 310900717 88 IN Placentia CA 27,~~229~~193.2238 6,~~268~~304.7054 6.860% 310900731 89 IN Torrance CA 30,~~310~~282.5736 4,~~282~~311.8607 7.650% 600871833 90 SS Fullerton CA 27,~~494~~464.9167 5,~~016~~047.9317 7.000% 310900662 91 RT Amarillo TX 29,~~044~~015.0032 4,~~476~~504.2391 7.440% 310900681 92 MF Visalia CA 26,~~914~~886.3622 4,~~609~~637.4761 7.088% 310900638 93 OF San Francisco CA 24,~~496~~478.8227 3,~~314~~332.1873 6.500% 310900741 94 IN Vernon CA 27,~~172~~145.5563 4,~~241~~268.3628 7.370% 310900686 95 MF Reedley CA 24,~~451~~425.0145 4,~~187~~213.5915 7.088% 600871834 96 RT York PA 26,~~077~~063.5457 2,~~137~~151.9693 7.590% 310900711 97 IN Santa Clarita CA 24,~~267~~246.0673 3,~~263~~283.4881 7.235% 600871820 98 MF Riverdale GA 23,~~473~~430.9051 7,~~136~~180.9635 7.060% 310900541 99 RT South Tucson AZ 25,~~083~~041.3438 6,~~454~~496.1410 7.550% 600871821 100 RT Atlanta GA 23,~~607~~592.0292 2,~~264~~278.1525 7.230% 310900699 101 RT Austin TX 24,~~799~~776.6350 3,~~475~~499.9811 7.730% 310900722 102 SS Orangevale CA 23,~~803~~733.8486 10,~~923~~993.7573 7.440% 940900738 103 MH Stockbridge GA 20,~~717~~703.2150 2,~~310~~324.3910 6.890% 310900735 104 MF Sacramento CA 17,~~315~~258.7559 10,~~585~~643.9309 6.270% 850200802 105 RT New York NY 17,~~268~~236.2968 5,~~471~~502.3495 6.710% 310900703 106 RT Mesa AZ 19,~~325~~314.1145 1,~~651~~661.3399 7.500% 310900696 107 RT Dublin CA 18,~~732~~721.7551 1,~~793~~804.6286 7.280% 600871822 108 RT Tampa FL 18,~~629~~617.2492 1,~~815~~827.7002 7.240% 600871835 109 Various San Bernardino CA 18,~~695~~684.7441 1,~~810~~821.2659 7.270% 600871823 111 RT Oxnard CA 19,~~043~~024.8411 3,~~067~~087.3912 7.470% 310900565 112 OF East Grand Forks MN 18,~~516~~484.3653 5,~~014~~046.7053 7.370% 920900267 113 MF Evansville IN 18,~~802~~791.1961 1,~~634~~645.8745 7.510% 310900651 114 IN Arcata CA 1817,~~036~~979.7918 9,~~217~~274.3798 7.500% 310900748 115 RT Northglenn CO 18,~~931~~921.2514 1,~~544~~555.9203 7.600% 310900684 116 MF Oakdale CA 1716,~~000~~982.1437 2,~~911~~929.5229 7.088% 310900656 117 SS Beaumont CA 18,~~662~~644.0284 2,~~560~~577.7795 7.790% 310900193 118 SS Sylmar CA 18,~~206~~189.0308 2,~~572~~589.4944 7.650% 700200627 119 RT Lawrence KS 15,~~520~~503.4423 2,~~855~~873.8203 7.000% 310900701 120 RT Scottsdale AZ 15,~~516~~506.0087 1,~~451~~461.8801 7.300% 600871824 121 RT Parma OH 15,~~612~~587.4539 3,~~839~~864.3642 7.580% 310900733 122 IN Bloomington CA 14,~~929~~914.1031 2,~~330~~345.2908 7.370% 850200767 123 RT Miami FL 13,~~625~~615.0399 1,~~522~~531.7781 6.900% 310900718 124 MH Encinitas CA 14,~~256~~241.4488 2,~~338~~353.4905 7.230% 310900654 125 IN San Clemente CA 13,~~916~~907.5052 1,~~478~~487.2523 7.060% 600871825 126 RT Stroudsberg PA 14,~~843~~836.5936 1,~~069~~076.7497 7.850% 310900691 127 OF Woodland Hills CA 13,~~936~~922.6072 2,~~178~~192.3826 7.400% 600871826 128 RT Orlando FL 13,~~709~~695.1543 2,~~157~~171.9668 7.380% 310900646 129 SS Houston TX 14,~~344~~321.5119 3,~~497~~521.7002 7.740% 310900719 130 IN Houston TX 13,~~314~~300.1543 2,~~215~~228.0880 7.190% 700200777 131 OF Boca Raton FL 13,~~553~~545.0766 1,~~144~~152.8223 7.510% 600871827 132 RT Tucson AZ 13,~~154~~146.6493 1,~~228~~235.0879 7.290% 600871828 133 OF Selkirk NY 12,~~738~~665.0281 11,~~425~~497.0021 7.340% 310900648 134 RT Semmes AL 12,~~527~~519.4476 1,~~231~~239.9866 7.235% 310900753 135 MF Davis CA 12,~~579~~572.9767 1,~~158~~165.6494 7.320% 600871829 136 IN Mount Laurel NJ 12,~~909~~897.4113 1,~~896~~908.4472 7.520% 310900723 137 RT St. Louis Park MN 12,~~655~~643.6414 1,~~968~~980.4393 7.380% 310900649 138 IN Dallas TX 12,~~967~~955.6514 1,~~916~~928.4091 7.580% 310900641 139 MF Clinton Township MI 11,~~092~~078.1969 2,~~411~~425.9545 6.500% 310900664 140 MF Modesto CA 13,~~379~~358.7739 3,~~162~~184.8119 7.850% 310900657 141 OF San Mateo CA 1110,~~044~~976.4982 11,~~818~~885.0471 6.650% 310900672 142 MF Clovis CA 11,~~830~~817.1579 2,~~026~~038.0945 7.088% 310900762 143 IN Irvine CA 12,~~049~~042.2842 1,~~080~~086.0288 7.380% 310900715 144 IN Van Nuys CA 12,~~347~~335.3556 1,~~804~~816.9069 7.590% 850200786 145 RT Mandeville LA 10,~~901~~882.3202 3,~~203~~222.6696 6.995% 310900755 146 IN Westlake Village CA 11,~~385~~374.7252 1,~~764~~775.2949 7.370% 310900597 147 IN Dallas TX 11,~~891~~885.8359 ~~941~~947.4569 7.700% 310900746 148 SS Ceres CA 11,~~440~~427.9792 1,~~957~~970.2328 7.740% 310900635 149 OF Tempe AZ 9,~~929~~923.6355 ~~974~~980.3442 7.240% 310900661 150 RT Cleveland TX 10,~~252~~235.5543 2,~~646~~663.7385 7.510% 310900752 151 OF Corte Madera CA 9,~~610~~604.0828 ~~932~~937.1393 7.220% 310900655 152 MF Laredo TX 9,~~278~~268.6177 1,~~600~~610.5741 7.140% 310900716 153 OF Tustin CA 9,~~435~~426.4849 1,~~374~~383.3938 7.600% 310900700 154 MF Metairie LA 9,~~241~~233.7731 1,~~277~~286.7420 7.690% 310900721 155 IN San Dimas CA 8,~~567~~558.1009 1,~~462~~471.1819 7.150% 310900633 156 IN Huntington Beach CA 8,~~377~~367.1196 1,~~517~~526.8095 7.000% 850200333 157 RT Long Beach CA 10,~~018~~013.7786 ~~676~~681.6455 8.430% 310900709 158 IN Fresno CA 8,~~828~~820.9030 1,~~332~~340.2383 7.500% 310900714 159 IN Pontiac MI 8,~~430~~415.0396 2,~~195~~209.5259 7.440% 310900756 160 RT Salem OR 7,~~999~~994.18 ~~820~~825.31 7.080% 310900765 161 SS Ojai CA 8,~~760~~753.9824 1,~~143~~151.8054 7.850% 310900702 162 RT Phoenix AZ 8,~~275~~271.3118 ~~615~~619.0922 7.800% 310900728 163 MF North Hollywood CA 7,~~512~~508.5512 ~~706~~710.1558 7.290% 310900739 164 IN Sterling Heights MI 7,~~108~~101.3910 1,~~174~~181.2857 7.210% 310900743 165 MF Coon Rapids MN 6,~~743~~732.7057 1,~~721~~732.4558 7.510% 310900726 166 OF Pleasanton CA 6,~~448~~442.5840 ~~954~~960.3553 7.520% 310900454 167 MF St. Louis MO 6,~~062~~055.6289 1,~~094~~101.7346 7.140% 310900727 168 OF Cupertino CA 5,~~842~~837.5401 ~~849~~854.4194 7.570% 310900742 169 MF Wyoming MN 5,~~050~~036.9204 2,~~328~~343.8674 7.420% 310900670 170 MF Modesto CA 4,~~592~~587.1737 ~~786~~791.4727 7.088% Totals 5,~~930~~926,~~987~~214.4011 ~~777~~782,~~978~~751.3463

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 600871836 N/A 04/01/2012 N 64,~~851~~810,~~677~~050.3474 64,~~810~~768,~~050~~173.7449 0809/01/2002 310900705 N/A 03/01/2012 N 28,~~921~~904,~~870~~964.5991 28,~~904~~887,~~964~~952.9167 0809/01/2002 940900729 N/A 04/01/2012 N 27,500,000.00 27,500,000.00 0809/01/2002 700200819 N/A 11/01/2004 N 26,~~977~~912,~~237~~785.5361 26,~~912~~847,~~785~~938.6192 0809/01/2002 600871800 N/A 04/01/2012 N 19,~~953~~939,~~193~~952.87 19,~~939~~926,~~952~~633.8742 0809/01/2002 600871801 N/A 12/01/2010 N 19,~~783~~770,~~226~~846.5459 19,~~770~~758,~~846~~386.5915 0809/01/2002 600871802 N/A 01/01/2012 N 19,500,000.00 19,500,000.00 0809/01/2002 600871803 N/A 04/01/2012 N 19,000,000.00 19,000,000.00 0809/01/2002 600871837 N/A 05/01/2012 N 18,~~724~~714,~~679~~084.4406 18,~~714~~703,~~084~~421.0662 0809/01/2002 600871804 N/A 05/01/2012 N 17,~~970~~957,~~634~~448.9838 17,~~957~~944,~~448~~187.3897 08/01/2002 700200820 N/A 06/01/2012 N 17,~~887~~878,~~417~~613.2267 17,~~878~~869,~~613~~751.6721 0809/01/2002 600871805 N/A 11/01/2011 N 17,~~387~~375,~~159~~180.0705 17,~~375~~363,~~180~~129.0596 0809/01/2002 600871806 N/A 03/01/2012 N 16,~~960~~952,~~428~~221.2842 16,~~952~~943,~~221~~958.4280 0809/01/2002 600871807 N/A 02/01/2012 N 16,~~591~~573,~~978~~148.2698 16,~~573~~554,~~148~~209.9877 0809/01/2002 600871838 N/A 05/01/2012 N 16,~~185~~176,~~564~~406.4558 16,~~176~~167,~~406~~190.5875 0809/01/2002 600871808 N/A 01/01/2012 N 15,~~425~~414,~~381~~577.4915 15,~~414~~403,~~577~~709.1573 0809/01/2002 850200743 N/A 01/01/2017 N 14,~~917~~905,~~101~~211.8990 14,~~905~~893,~~211~~257.9030 0809/01/2002 310900704 N/A 02/01/2012 N 14,~~636~~623,~~682~~802.3355 14,~~623~~610,~~802~~849.5573 0809/01/2002 850200803 N/A 06/01/2007 N 14,600,000.00 14,600,000.00 0809/01/2002 600871809 N/A 04/01/2012 N 13,~~468~~460,~~828~~046.2394 13,~~460~~451,~~046~~213.9418 0809/01/2002 850200771 N/A 03/01/2009 N 13,392,000.00 13,392,000.00 0809/01/2002 600871810 N/A 05/01/2012 N 13,~~181~~173,~~838~~989.3584 13,~~173~~166,~~989~~092.8460 0809/01/2002 700200776 N/A 04/01/2012 N 12,~~969~~960,~~234~~501.1706 12,~~960~~951,~~501~~716.0659 0809/01/2002 850200755 N/A 02/01/2012 N 12,~~351~~342,~~132~~723.0518 12,~~342~~334,~~723~~264.1871 0809/01/2002 700200795 N/A 05/01/2012 N 12,~~009~~003,~~299~~770.0999 1211,~~003~~998,~~770~~204.9990 0809/01/2002 700200821 N/A 06/01/2012 N 11,~~991~~985,~~564~~662.6280 11,~~985~~979,~~662~~721.8049 0809/01/2002 310900675 N/A 04/01/2012 N 11,~~450~~438,~~062~~093.03 11,~~438~~426,~~093~~050.0398 0809/01/2002 700200796 N/A 05/01/2012 N 11,~~386~~380,~~146~~365.9092 11,~~380~~374,~~365~~546.9261 0809/01/2002 700200772 N/A 03/01/2012 N 11,~~370~~364,~~497~~181.0327 11,~~364~~357,~~181~~824.2783 0809/01/2002 600871811 N/A 04/01/2012 N 10,~~962~~951,~~310~~051.8125 10,~~951~~939,~~051~~722.2518 0809/01/2002 600871812 N/A 05/01/2011 N 10,~~780~~773,~~910~~200.9401 10,~~773~~765,~~200~~443.0120 0809/01/2002 850200810 N/A 06/01/2012 N 10,~~479~~461,~~634~~165.7205 10,~~461~~442,~~165~~585.0540 0809/01/2002 850200769 N/A 03/01/2012 N 10,500,000.00 10,500,000.00 0809/01/2002 310900666 N/A 01/01/2012 N 10,~~448~~441,~~585~~514.15 10,~~441~~434,~~514~~401.1514 0809/01/2002 310900678 N/A 04/01/2012 N 9,~~865~~855,~~588~~275.6896 9,~~855~~844,~~275~~900.9629 0809/01/2002 600871813 N/A 12/01/2011 N 9,~~446~~440,~~566~~038.1110 9,~~440~~433,~~038~~471.1058 0809/01/2002 600871814 N/A 04/01/2011 N 8,~~904~~897,~~597~~711.1398 8,~~897~~890,~~711~~787.9829 0809/01/2002 850200794 N/A 05/01/2012 N 8,~~170~~156,~~832~~928.3890 8,~~156~~142,~~928~~939.9022 0809/01/2002 310900725 N/A 03/01/2012 N 7,~~944~~931,~~505~~229.4335 7,~~931~~917,~~229~~868.3533 0809/01/2002 310900629 N/A 01/01/2012 N 6,~~946~~938,~~615~~628.3473 6,~~938~~930,~~628~~595.7370 0809/01/2002 310900668 N/A 04/01/2012 N 6,~~946~~939,~~769~~507.5593 6,~~939~~932,~~507~~201.9399 0809/01/2002 310900665 N/A 02/01/2012 N 6,~~931~~918,~~572~~995.5000 6,~~918~~906,~~995~~342.0022 0809/01/2002 310900590 N/A 02/01/2012 N 6,~~921~~917,~~923~~587.1460 6,~~917~~913,~~587~~225.6040 0809/01/2002 310900689 N/A 02/01/2012 N 6,~~832~~828,~~530~~308.1131 6,~~828~~824,~~308~~060.3139 0809/01/2002 600871815 N/A 05/01/2012 N 6,625,000.00 6,625,000.00 0809/01/2002 850200778 N/A 09/01/2012 N 6,~~393~~390,~~043~~247.4662 6,~~390~~387,~~247~~432.6223 0809/01/2002 310900734 N/A 03/01/2012 N 6,~~180~~175,~~173~~713.6303 6,~~175~~171,~~713~~227.0305 0809/01/2002 310900754 N/A 03/01/2012 N 6,~~132~~128,~~677~~887.3108 6,~~128~~125,~~887~~073.0855 0809/01/2002 700200797 N/A 05/01/2012 N 5,~~992~~989,~~537~~400.2999 5,~~989~~986,~~400~~244.9914 0809/01/2002 600871816 N/A 05/01/2012 N 5,~~990~~986,~~879~~844.7416 5,~~986~~982,~~844~~784.1695 0809/01/2002 600871830 N/A 03/01/2012 N 5,~~983~~979,~~265~~612.0112 5,~~979~~975,~~612~~936.1264 0809/01/2002 600871831 N/A 08/01/2011 N 5,~~951~~948,~~825~~041.1861 5,~~948~~944,~~041~~234.6145 0809/01/2002 310900658 N/A 01/01/2012 N 2,~~968~~963,~~171~~273.2930 2,~~963~~958,~~273~~343.3009 0809/01/2002 310900659 N/A 01/01/2012 N 2,~~968~~963,~~050~~130.5840 2,~~963~~958,~~130~~177.4098 0809/01/2002 600871817 N/A 03/01/2012 N 5,~~859~~856,~~446~~096.78 5,~~856~~852,~~096~~725.7846 0809/01/2002 600871832 N/A 05/01/2007 N 5,~~742~~739,~~903~~927.3275 5,~~739~~736,~~927~~932.7561 0809/01/2002 850200799 N/A 05/01/2007 N 5,~~492~~488,~~215~~827.2720 5,~~488~~485,~~827~~418.2043 0809/01/2002 600871818 N/A 02/01/2022 N 5,~~445~~435,~~194~~113.4590 5,~~435~~424,~~113~~972.9006 0809/01/2002 310900677 N/A 04/01/2012 N 5,~~361~~355,~~299~~695.7041 5,~~355~~350,~~695~~056.4191 0809/01/2002 850200774 N/A 03/01/2009 N 5,137,000.00 5,137,000.00 0809/01/2002 850200760 N/A 03/01/2012 N 5,~~076~~071,~~813~~425.4941 5,~~071~~066,~~425~~004.4162 0809/01/2002 600871819 N/A 04/01/2012 N 4,~~987~~984,~~793~~296.3243 4,~~984~~980,~~296~~779.4339 0809/01/2002 310900698 N/A 02/01/2012 N 4,~~978~~974,~~416~~972.9408 4,~~974~~971,~~972~~507.0805 0809/01/2002 310900621 N/A 01/01/2012 N 4,~~938~~932,~~036~~541.1872 4,~~932~~927,~~541~~014.7256 0809/01/2002 310900717 N/A 01/01/2012 N 4,~~763~~756,~~129~~860.0333 4,~~756~~750,~~860~~555.3379 0809/01/2002 310900731 N/A 03/01/2012 N 4,~~601~~596,~~225~~942.4761 4,~~596~~592,~~942~~631.6154 0809/01/2002 600871833 N/A 12/01/2011 N 4,~~561~~556,~~367~~351.9704 4,~~556~~551,~~351~~303.0487 0809/01/2002 310900662 N/A 02/01/2012 N 4,~~533~~528,~~402~~926.7451 4,~~528~~524,~~926~~421.5160 0809/01/2002 310900681 N/A 04/01/2012 N 4,~~409~~405,~~619~~009.1871 4,~~405~~400,~~009~~372.7110 0809/01/2002 310900638 N/A 01/01/2012 N 4,~~376~~373,~~603~~289.9072 4,~~373~~369,~~289~~956.7299 0809/01/2002 310900741 N/A 03/01/2012 N 4,~~281~~277,~~576~~334.2993 4,~~277~~273,~~334~~066.9365 0809/01/2002 310900686 N/A 04/01/2012 N 4,~~006~~001,~~026~~839.9132 43,~~001~~997,~~839~~626.3217 0809/01/2002 600871834 N/A 03/01/2012 N 3,~~989~~987,~~933~~795.9498 3,~~987~~985,~~795~~644.9805 0809/01/2002 310900711 N/A 02/01/2012 N 3,~~895~~891,~~107~~843.1668 3,~~891~~888,~~843~~559.6887 0809/01/2002 600871820 N/A 02/01/2022 N 3,~~861~~854,~~192~~055.2327 3,~~854~~846,~~055~~874.2792 0809/01/2002 310900541 N/A 01/01/2022 N 3,~~858~~851,~~150~~696.5440 3,~~851~~845,~~696~~200.4030 0809/01/2002 600871821 N/A 04/01/2012 N 3,~~791~~789,~~784~~520.7560 3,~~789~~787,~~520~~242.6035 0809/01/2002 310900699 N/A 01/01/2012 N 3,~~725~~722,~~688~~212.6870 3,~~722~~718,~~212~~713.7059 0809/01/2002 310900722 N/A 03/01/2017 N 3,~~715~~704,~~480~~556.1237 3,~~704~~693,~~556~~562.3764 0809/01/2002 940900738 N/A 04/01/2012 N 3,~~491~~489,~~827~~516.2485 3,~~489~~487,~~516~~192.8575 0809/01/2002 310900735 N/A 03/01/2012 N 3,~~207~~196,~~114~~529.9502 3,~~196~~185,~~529~~885.0293 0809/01/2002 850200802 N/A 05/01/2009 N 2,~~988~~983,~~599~~128.6834 2,~~983~~977,~~128~~625.3439 0809/01/2002 310900703 N/A 03/01/2012 N 2,~~992~~990,~~275~~623.2996 2,~~990~~988,~~623~~961.9697 0809/01/2002 310900696 N/A 02/01/2012 N 2,~~988~~986,~~208~~415.9533 2,~~986~~984,~~415~~610.3347 0809/01/2002 600871822 N/A 02/01/2012 N 2,~~988~~986,~~115~~300.9222 2,~~986~~984,~~300~~473.2220 0809/01/2002 600871835 N/A 01/01/2012 N 2,~~986~~984,~~407~~597.7044 2,~~984~~982,~~597~~775.4485 0709/01/2002 600871823 N/A 07/05/2011 N 2,~~960~~957,~~566~~498.1273 2,~~957~~954,~~498~~411.7361 0809/05/2002 310900565 N/A 01/01/2012 N 2,~~917~~912,~~621~~606.1444 2,~~912~~907,~~606~~559.4491 0809/01/2002 920900267 N/A 01/01/2012 N 2,~~907~~905,~~429~~794.6780 2,~~905~~904,~~794~~149.8035 08/01/2002 310900651 N/A 01/01/2017 N 2,~~885~~876,~~885~~668.6528 2,~~876~~867,~~668~~393.2830 0809/01/2002 310900748 N/A 03/01/2012 N 2,~~892~~891,~~720~~175.7583 2,~~891~~889,~~175~~620.8380 0809/01/2002 310900684 N/A 04/01/2012 N 2,~~785~~782,~~284~~373.8937 2,~~782~~779,~~373~~444.37 08 09/01/2002 310900656 N/A 01/01/2007 N 2,~~782~~779,~~030~~470.8407 2,~~779~~776,~~470~~892.0712 0809/01/2002 310900193 N/A 03/01/2007 N 2,~~763~~761,~~723~~150.0960 2,~~761~~758,~~150~~561.6016 0809/01/2002 700200627 N/A 11/10/2011 N 2,~~574~~571,~~820~~964.2341 2,~~571~~569,~~964~~091.4138 0809/10/2002 310900701 N/A 03/01/2012 N 2,~~468~~466,~~298~~846.7688 2,~~466~~465,~~846~~385.8887 0809/01/2002 600871824 N/A 05/01/2012 N 2,~~391~~388,~~897~~058.7943 2,~~388~~384,~~058~~194.4301 0809/01/2002 310900733 N/A 03/01/2012 N 2,~~352~~350,~~377~~047.6637 2,~~350~~347,~~047~~702.3729 0809/01/2002 850200767 N/A 03/01/2012 N 2,~~293~~291,~~133~~610.4164 2,~~291~~290,~~610~~078.6483 0809/01/2002 310900718 N/A 03/01/2012 N 2,~~289~~287,~~884~~546.9344 2,~~287~~285,~~546~~193.4439 0809/01/2002 310900654 N/A 01/01/2012 N 2,~~289~~287,~~107~~629.7752 2,~~287~~286,~~629~~142.5229 0809/01/2002 600871825 N/A 04/01/2012 N 2,~~195~~194,~~887~~817.6187 2,~~194~~193,~~817~~740.8790 0809/01/2002 310900691 N/A 02/01/2012 N 2,~~187~~184,~~086~~908.6022 2,~~184~~182,~~908~~715.2296 0809/01/2002 600871826 N/A 02/01/2012 N 2,~~157~~155,~~222~~064.4549 2,~~155~~152,~~064~~892.4981 0809/01/2002 310900646 N/A 01/01/2012 N 2,~~152~~148,~~214~~716.1242 2,~~148~~145,~~716~~195.4240 0809/01/2002 310900719 N/A 03/01/2012 N 2,~~150~~148,~~429~~214.9385 2,~~148~~145,~~214~~986.8505 0809/01/2002 700200777 N/A 04/01/2012 N 2,~~095~~094,~~745~~600.0624 2,~~094~~093,~~600~~448.2401 0809/01/2002 600871827 N/A 04/01/2012 N 2,~~095~~094,~~522~~294.1709 2,~~094~~093,~~294~~058.0930 0809/01/2002 600871828 N/A 04/01/2012 N 2,~~015~~003,~~332~~907.88 21,~~003~~992,~~907~~410.8867 0809/01/2002 310900648 N/A 01/01/2012 N 2,~~010~~009,~~779~~547.7880 2,~~009~~008,~~547~~308.8014 0809/01/2002 310900753 N/A 04/01/2012 N 1,~~995~~994,~~764~~606.7915 1,~~994~~993,~~606~~440.1521 0809/01/2002 600871829 N/A 04/01/2012 N 1,~~993~~991,~~559~~663.5612 1,~~991~~989,~~663~~754.1240 0809/01/2002 310900723 N/A 03/01/2012 N 1,~~991~~989,~~446~~478.8744 1,~~989~~987,~~478~~497.4451 0809/01/2002 310900649 N/A 01/01/2009 N 1,~~986~~984,~~702~~785.2383 1,~~984~~982,~~785~~856.8392 0809/01/2002 310900641 N/A 12/01/2011 N 1,~~981~~979,~~731~~319.3035 1,~~979~~976,~~319~~893.3590 0809/01/2002 310900664 N/A 01/01/2022 N 1,~~979~~976,~~337~~174.7493 1,~~976~~972,~~174~~990.9374 0809/01/2002 310900657 N/A 01/01/2012 N 1,~~928~~916,~~700~~882.8985 1,~~916~~904,~~882~~997.8514 0809/01/2002 310900672 N/A 04/01/2012 N 1,~~938~~936,~~239~~213.3829 1,~~936~~934,~~213~~174.2984 0809/01/2002 310900762 N/A 04/01/2012 N 1,~~896~~894,~~031~~951.9997 1,~~894~~893,~~951~~865.9709 0809/01/2002 310900715 N/A 02/01/2012 N 1,~~889~~887,~~178~~373.0111 1,~~887~~885,~~373~~556.1142 0809/01/2002 850200786 N/A 04/01/2012 N 1,~~809,~~806,602.0741 1,~~806~~803,~~602~~379.4145 0809/01/2002 310900755 N/A 04/01/2012 N 1,~~794~~792,~~046~~282.6233 1,~~792~~790,~~282~~506.3384 0809/01/2002 310900597 N/A 02/01/2012 N 1,~~793~~792,~~489~~547.3388 1,~~792~~791,~~547~~600.8819 0809/01/2002 310900746 N/A 03/01/2012 N 1,~~716~~714,~~574~~617.3512 1,~~714~~712,~~617~~646.1284 0809/01/2002 310900635 N/A 01/01/2012 N 1,~~592~~591,~~704~~730.5925 1,~~591~~590,~~730~~749.2583 0809/01/2002 310900661 N/A 02/01/2012 N 1,~~585~~582,~~377~~730.3966 1,~~582~~580,~~730~~066.6681 0809/01/2002 310900752 N/A 03/01/2012 N 1,~~545~~544,~~719~~787.2209 1,~~544~~543,~~787~~849.0916 0809/01/2002 310900655 N/A 01/01/2012 N 1,~~509~~507,~~125~~524.4386 1,~~507~~505,~~524~~914.8645 0809/01/2002 310900716 N/A 02/01/2012 N 1,~~441~~440,~~754~~379.2081 1,~~440~~438,~~379~~996.8143 0809/01/2002 310900700 N/A 04/01/2012 N 1,~~395~~394,~~627~~349.2955 1,~~394~~393,~~349~~063.5535 0809/01/2002 310900721 N/A 02/01/2012 N 1,~~391~~389,~~452~~990.5436 1,~~389~~388,~~990~~519.3617 0809/01/2002 310900633 N/A 01/01/2007 N 1,~~389~~388,~~750~~232.4464 1,~~388~~386,~~232~~705.6469 0809/01/2002 850200333 N/A 06/01/2010 N 1,~~380~~379,~~153~~477.9632 1,~~379~~378,~~477~~795.3277 0809/01/2002 310900709 N/A 02/01/2012 N 1,~~367~~365,~~055~~723.7552 1,~~365~~364,~~723~~382.5269 0809/01/2002 310900714 N/A 03/01/2012 N 1,~~315~~313,~~821~~625.3078 1,~~313~~311,~~625~~416.7819 0809/01/2002 310900756 N/A 04/01/2012 N 1,~~312~~311,~~058~~237.1584 1,~~311~~310,~~237~~412.8453 0809/01/2002 310900765 N/A 04/01/2012 N 1,~~296~~294,~~055~~911.6383 1,~~294~~293,~~911~~760.8329 0809/01/2002 310900702 N/A 03/01/2012 N 1,~~232~~231,~~056~~441.4435 1,~~231~~230,~~441~~822.3513 0809/01/2002 310900728 N/A 03/01/2012 N 1,196,~~742~~036.8166 1,~~196~~195,~~036~~326.66 08 09/01/2002 310900739 N/A 03/01/2012 N 1,~~144~~143,~~923~~749.6537 1,~~143~~142,~~749~~567.3780 0809/01/2002 310900743 N/A 03/01/2022 N 1,~~042~~041,~~795~~074.8237 1,~~041~~039,~~074~~341.3779 0809/01/2002 310900726 N/A 03/01/2012 N ~~995,834.65~~ 994,880.30 08993,919.77 09/01/2002 310900454 N/A 07/01/2011 N ~~986,058.87~~ 984,964.14 08983,862.68 09/01/2002 310900727 N/A 03/01/2012 N ~~896,286.55~~ 895,437.14 08894,582.20 09/01/2002 310900742 N/A 03/01/2017 N ~~790,509.80~~ 788,180.94 08785,837.20 09/01/2002 310900670 N/A 04/01/2012 N ~~752,375.71~~ 751,589.24 08750,797.97 09/01/2002 Totals ~~968,515,211.94~~ 967,737,233.60 966,954,481.97

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 09/16/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 09/16/2002 0 $0.00 0 $0.00 08/15/2002 0 $0.00 0 $0.00 07/15/2002 0 $0.00 0 $0.00

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

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) ~~600871835~~600871804 ~~109~~18 0 0708/01/2002 113,308.34 113,308.34 B 920900267 113 0 08/01/2002 20,~~171~~161.6983 20,~~171~~161.6983 B Totals 12 20133,~~171~~470.6917 20133,~~171~~470.6917

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~109~~600871804 17,957,448.38 0.00 920900267 2,~~986~~905,~~407~~794.7080 0.00 Totals 220,~~986~~863,~~407~~243.7018 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = B (12 loans) 20133,~~171~~470.6917 20133,~~171~~470.6917 220,~~986~~863,~~407~~243.7018 0.00 (1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD **Outstanding P & I Advances include the current period advance.

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

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