8-K 1 bsc01tp2.txt SEPTEMBER 8-K 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.: 333-87381-01 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) 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 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 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. 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: September 16, 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 September 16, 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:09/16/2002 Record Date: 08/30/2002 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 ~~313~~312,~~150~~286,~~631~~841.4850 ~~863~~869,~~789~~509.9822 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.~~574267~~574304% 23,906,000.00 23,906,000.00 0.00 F 07383FFW3 7.~~914267~~914304% 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 ~~993~~992,~~860~~996,~~189~~399.4850 ~~863~~869,~~789~~509.9822

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FFN3 1,~~586~~582,~~629~~253.8733 0.00 0.00 2,~~450~~451,~~419~~762.8555 ~~312~~311,~~286~~417,~~841~~332.5028 15.2122% A-2 07383FFP8 2,860,504.20 0.00 0.00 2,860,504.20 529,723,000.00 15.2122% B 07383FFQ6 145,981.55 0.00 0.00 145,981.55 26,422,000.00 12.5456% C 07383FFR4 171,876.95 0.00 0.00 171,876.95 30,198,000.00 9.5051% D 07383FFU7 58,209.25 0.00 0.00 58,209.25 10,065,000.00 8.4950% E 07383FFV5 150,892.0376 0.00 0.00 150,892.0376 23,906,000.00 6.0809% F 07383FFW3 58,090.7299 0.00 0.00 58,090.7299 8,808,000.00 5.20% G 07383FFX1 82,875.47 0.00 0.00 82,875.47 16,357,000.00 3.55% H 07383FFY9 31,874.40 0.00 0.00 31,874.40 6,291,000.00 2.9192% J 07383FFZ6 38,248.27 0.00 0.00 38,248.27 7,549,000.00 2.1516% K 07383FGA0 19,126.67 0.00 0.00 19,126.67 3,775,000.00 1.7778% L 07383FGB8 25,500.53 0.00 0.00 25,500.53 5,033,000.00 1.27% M 07383FGC6 12,752.80 0.00 0.00 12,752.80 2,517,000.00 1.01% N 07383FGD4 48,~~900~~117.8908 0.00 0.00 48,~~900~~117.8908 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,~~291~~286,~~463~~304.6025 0.00 0.00 6,155,~~253~~813.5847 992,~~996~~126,~~399~~890.5028

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FFS2 0.~~768071~~767179% 1,006,576,558.00 ~~993~~992,~~860~~996,~~189~~399.6163 X-2 07383FFT0 1.359566% 551,685,000.00 551,685,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FFS2 ~~636~~634,~~129~~838.6951 0.00 ~~636~~634,~~129~~838.6951 992,~~996~~126,~~399~~890.6341 X-2 07383FFT0 625,043.25 0.00 625,043.25 551,685,000.00 (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 ~~960~~958.~~97681410~~32607015 2.~~65074395~~66829480 4.~~86894920~~85551875 0.00000000 0.00000000 ~~958~~955.~~32607015~~65777535 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.~~31188948~~31192002 0.00000000 0.00000000 1,000.00000000 F 07383FFW3 1,000.00000000 0.00000000 6.~~59522252~~59525318 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.~~85823935~~78036886 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 ~~987~~986.~~36671514~~50856881 0.~~63197348~~63069074 0.00000000 ~~986~~985.~~50856881~~64474061 X-2 07383FFT0 1,000.00000000 1.13297126 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1,~~143~~051,~~315~~070.1684 Servicing Advances Outstanding 1098,~~275~~643.2591 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 55,~~211~~160.2756 Less Delinquent Servicing Fees 119,~~305~~795.5905 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 11,~~028~~305.2759 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5456,~~933~~671.9510

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,~~586~~582,~~629~~253.8733 0.00 0.00 0.00 1,~~586~~582,~~629~~253.8733 0.00 1,~~586~~582,~~629~~253.8733 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 ~~636~~634,~~129~~838.6951 0.00 0.00 0.00 ~~636~~634,~~129~~838.6951 0.00 ~~636~~634,~~129~~838.6951 0.00 X-2 625,043.25 0.00 0.00 0.00 625,043.25 0.00 625,043.25 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 150,892.0376 0.00 0.00 0.00 150,892.0376 0.00 150,892.0376 0.00 F 58,090.7299 0.00 0.00 0.00 58,090.7299 0.00 58,090.7299 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 N 50,998.83 0.00 0.00 0.00 50,998.83 0-2,881.0075 48,~~900~~117.8908 1013,~~635~~571.8246 Total 6,~~554~~549,~~734~~067.4876 0.00 0.00 0.00 6,~~554~~549,~~734~~067.4876 0-2,881.0075 6,~~552~~546,~~636~~186.5401 1013,~~635~~571.8246

Other Required Information ~~Available~~AAvailable Distribution Amount (1) 7,~~416~~415,~~426~~695.5223 Principal Distribution Amount ~~863~~869,~~789~~509.9822 (a) Principal portion of Scheduled Payments ~~863~~869,~~789~~509.9822 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 140.00 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~993~~992,~~091~~222,~~657~~993.1070 Aggregate Scheduled Principal Balance of the Mortgage Loans 992,~~997~~127,~~174~~665.4927 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 5759,~~031~~552.8985 Servicing Fee paid 5456,~~933~~671.9510 Special Servicing Fee paid 2,~~097~~881.9475 Trustee Fee Paid ~~852~~851.3460 Paying Agent Fee Paid 1,~~278~~277.5140 (1) The Available Distribution Amount includes any Prepayment Premiums . (1) The Available Distribution Amount includes any Prepayment Premiums. Expense Losses (Additional Trust Fund Expenses) 2,~~097~~881.9475 (i) Special Servicing and Liquidation Fees 2,~~097~~881.9475 (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,~~380~~376,~~758~~728.0717 0.34 ~~101~~100 7.~~8370~~8369 12.~~969424~~166596 1,000,001 to 2,000,000 13 21,~~239~~192,~~159~~243.2802 2.14 ~~117~~116 7.~~6805~~6807 12.~~923848~~009398 2,000,001 to 3,000,000 19 48,~~181~~131,~~565~~977.2962 4.85 ~~102~~101 7.~~5684~~5683 2.~~026206~~246919 3,000,001 to 4,000,000 18 63,~~119~~074,~~656~~520.7134 6.36 ~~108~~107 7.7551 12.~~880531~~016105 4,000,001 to 5,000,000 14 65,~~574~~500,~~836~~372.8211 6.60 ~~102~~101 7.~~8824~~8823 1.~~647429~~682626 5,000,001 to 6,000,000 15 80,~~379~~285,~~715~~566.9308 8.09 ~~102~~101 7.6540 1.~~680919~~626590 6,000,001 to 7,000,000 12 78,~~872~~776,~~484~~691.4688 7.94 ~~124~~123 7.~~6314~~6313 1.~~680865~~522317 7,000,001 to 8,000,000 6 43,~~895~~857,~~311~~406.1740 4.42 ~~117~~116 7.6247 1.~~572544~~631125 8,000,001 to 9,000,000 7 59,~~469~~416,~~099~~141.6881 5.99 ~~106~~105 7.~~6702~~6703 12.~~982893~~165557 9,000,001 to 10,000,000 68 5777,~~305~~246,~~938~~132.5945 57.7779 96104 7.~~6338~~7066 1.~~480606~~720648 10,000,001 to 15,000,000 1311 ~~149~~129,~~532~~424,~~829~~342.4860 1513.0605 8881 7.~~8302~~8170 1.~~850747~~585591 15,000,001 to 20,000,000 8 136,~~173~~056,~~132~~004.4636 13.71 9291 7.~~9337~~9335 1.~~521642~~733790 20,000,001 to 25,000,000 1 23,~~730~~715,~~217~~179.5222 2.39 ~~104~~103 7.3800 1.940000 25,000,001 and greater 4 162,~~142~~074,~~469~~359.0321 16.3334 8180 7.~~8463~~8465 1.~~621015~~456671 Totals 140 992,~~997~~127,~~174~~665.4927 100.00 9897 7.7590 1.~~716199~~715770

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 6 28,~~975~~949,~~908~~905.4996 2.92 9291 7.~~9633~~9632 1.~~663887~~738721 California 42 250,~~280~~047,~~821~~378.6906 25.20 ~~106~~105 7.7247 1.~~876077~~907470 Colorado 5 31,~~657~~630,~~608~~524.2952 3.19 ~~102~~101 7.~~7380~~7382 1.~~446370~~091893 Florida 5 45,~~884~~841,~~222~~195.4873 4.62 9190 7.~~9688~~9689 1.~~175248~~568856 Georgia 2 6,~~880~~875,~~554~~281.3247 0.69 9998 8.~~1124~~1125 1.~~457557~~868901 Idaho 1 734,~~954~~211.9956 0.07 ~~101~~100 7.8700 2.~~140000~~160000 Illinois 6 76,~~480~~445,~~019~~787.4619 7.7071 6665 8.~~2437~~2440 1.~~460146~~096141 Indiana 2 6,~~593~~589,~~132~~626.2554 0.66 ~~100~~99 8.~~0532~~0533 1.~~397164~~397172 Iowa 1 2,~~858~~856,~~951~~916.3936 0.29 ~~102~~101 7.0500 1.740000 Kansas 2 2,~~952~~950,~~878~~634.9766 0.30 ~~101~~100 7.~~6308~~6309 2.~~047505~~054242 Kentucky 2 4,~~753~~739,~~572~~377.1421 0.48 ~~103~~102 7.~~2701~~2694 12.~~704357~~322474 Louisiana 2 10,~~603~~597,~~595~~957.5276 1.07 ~~101~~100 8.0216 1.~~434458~~510362 Maryland 4 14,~~657~~650,~~440~~487.0580 1.48 9190 7.5524 2.~~046940~~107689 Massachusetts 7 6362,~~061~~987,~~665~~062.0406 6.35 ~~110~~109 7.~~5760~~5755 1.~~626074~~573478 Michigan 16 64,~~155~~107,~~508~~036.6133 6.46 ~~101~~100 7.~~8414~~8415 1.~~458791~~466840 Minnesota 2 9,~~048~~041,~~818~~346.9136 0.91 ~~101~~100 7.4867 1.~~894982~~246728 Missouri 1 3,~~761~~759,~~614~~537.4402 0.38 6665 7.8200 2.320000 Nevada 2 3,~~423~~416,~~146~~497.8480 0.34 ~~120~~119 8.~~1581~~1582 1.~~687120~~472224 New Hampshire 1 4,~~944~~940,~~062~~948.5422 0.50 ~~104~~103 7.4000 1.680000 New Jersey 5 80,~~414~~343,~~688~~209.5722 8.10 9493 7.~~4012~~4010 1.~~837354~~879397 New York 5 75,~~870~~787,~~132~~607.9926 7.64 7574 7.~~8683~~8680 1.~~823304~~862465 North Carolina 4 22,~~605~~598,~~292~~478.3778 2.28 ~~101~~100 7.~~6253~~6252 1.~~892109~~774553 Ohio 2 10,~~864~~843,~~141~~781.6382 1.09 ~~101~~100 7.~~2096~~2097 1.~~736718~~988949 Oregon 1 2,~~156~~154,~~877~~756.8538 0.22 ~~101~~100 8.0000 21.~~040000~~980000 Pennsylvania 4 17,~~402~~391,~~359~~402.3474 1.75 ~~102~~101 7.4708 1.~~651765~~649033 Tennessee 2 10,~~910~~900,~~678~~313.6917 1.10 ~~102~~101 7.8554 1.~~538681~~601620 Texas 8 43,~~211~~165,~~280~~371.5527 4.35 ~~120~~119 7.~~7715~~7716 12.~~940021~~051043 Utah 2 33,~~089~~066,~~426~~914.5946 3.33 ~~104~~103 7.1547 1.~~474614~~464176 Virginia 6 57,~~987~~949,~~392~~277.3250 5.84 ~~103~~102 7.~~9904~~9905 1.~~770142~~789081 Washington,DC 1 6,~~776~~764,~~427~~840.1706 0.68 ~~172~~171 8.5000 3.080000 Totals 149 992,~~997~~127,~~174~~665.4927 100.00 9897 7.7590 1.~~716199~~715770

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 39 15108,~~190~~936,~~774~~672.4147 110.5398 7866 78.~~6007~~3443 0.~~740549~~763051 1.01 to 1.10 21 267,~~093~~372,~~392~~246.0969 20.6374 95102 7.~~9623~~4300 1.~~068055~~050000 1.11 to 1.20 2 227,~~878~~485,~~964~~939.6843 20.3075 ~~118~~143 7.~~6289~~8200 1.~~169036~~181281 1.21 to 1.30 62 5517,~~270~~238,~~112~~653.9418 51.5774 ~~110~~136 7.~~7745~~8232 1.~~274317~~271601 1.31 to 1.40 116 ~~125~~50,~~530~~956,~~279~~586.8559 125.6414 70108 87.~~3857~~6515 1.~~372502~~376890 1.41 to 1.50 1821 ~~129~~170,~~879~~678,~~126~~098.2851 1317.0820 ~~104~~95 7.~~5639~~7460 1.~~459613~~466821 1.51 to 1.60 1910 ~~108~~51,~~200~~748,~~321~~544.1503 105.9022 ~~101~~114 7.~~8716~~9331 1.~~538162~~544806 1.61 to 1.70 1612 ~~129~~113,~~984~~165,~~319~~977.3729 1311.0941 ~~100~~90 7.~~7785~~9005 1.~~650782~~665303 1.71 to 1.80 812 4182,~~562~~693,~~991~~147.1105 48.1933 9097 7.~~8959~~6866 1.~~742598~~757701 1.81 and greater 5565 ~~338~~381,~~406~~851,~~892~~800.6103 3438.0849 ~~104~~103 7.~~5388~~5646 2.~~223913~~216492 Totals 140 992,~~997~~127,~~174~~665.4927 100.00 9897 7.7590 1.~~716199~~715770

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 39 242,~~415~~195,~~880~~835.8685 24.41 ~~102~~101 7.7070 1.~~821746~~882520 Lodging 5 96,~~239~~196,~~498~~986.3523 9.6970 6362 8.~~4545~~4547 1.~~694502~~128207 Mobile Home Park 8 28,~~384~~357,~~441~~301.4577 2.86 ~~100~~99 7.~~8730~~8731 1.~~452574~~579892 Multi-Family 17 107,~~666~~580,~~986~~524.0552 10.84 ~~102~~101 7.5507 1.~~437921~~542330 Office 32 ~~291~~290,~~192~~939,~~916~~752.8857 29.32 9695 7.~~6502~~6500 1.~~785627~~845707 Retail 43 215,~~412~~182,~~584~~857.1003 21.69 ~~110~~109 7.7227 1.~~673264~~705152 Self Storage 5 11,~~684~~674,~~866~~407.8030 1.18 9998 8.1337 1.~~971037~~983747 Totals 149 992,~~997~~127,~~174~~665.4927 100.00 9897 7.7590 1.~~716199~~715770

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,~~955~~882,~~600~~126.6332 7.35 ~~103~~102 6.~~9391~~9390 21.~~009851~~945959 7.001% to 7.500% 45 ~~313~~312,~~137~~872,~~493~~936.5725 31.5354 ~~101~~100 7.3218 1.~~903165~~822160 7.501% to 8.000% 62 ~~356~~355,~~324~~992,~~528~~796.6669 35.88 ~~108~~107 7.7861 1.~~621123~~758636 8.001% to 8.500% 20 133,~~925~~807,~~323~~454.7260 13.49 ~~101~~100 8.2180 1.~~570503~~697270 8.501% to 9.000% 5 86,~~403~~363,~~249~~122.8275 8.70 5352 8.~~6419~~6418 1.~~480621~~172210 9.001% to 9.500% 1 19,~~509~~475,~~441~~704.7593 1.96 4140 9.2500 1.~~340000~~470000 9.501% to 10.000% 1 10,~~741~~733,~~536~~523.3473 1.08 9089 9.6400 10.~~820000~~680000 10.001% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 140 992,~~997~~127,~~174~~665.4927 100.00 9897 7.7590 1.~~716199~~715770

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 ~~126~~125 ~~876~~872,~~633~~746,~~618~~129.1151 8887.2897 9998 7.~~7028~~7010 1.~~727499~~726799 25 to 36 months 45 3639,~~779~~952,~~813~~771.9963 34.7003 90 8.~~5160~~4931 1.~~483513~~424788 37 to 48 months 21 136,~~696~~440,~~015~~839.0279 10.3865 ~~165~~134 7.~~2747~~0100 1.~~457689~~800000 49 months and greater 89 6572,~~887~~987,~~727~~924.3734 67.6436 7989 8.~~1842~~1174 1.~~749484~~735743 Totals 140 992,~~997~~127,~~174~~665.4927 100.00 9897 7.7590 1.~~716199~~715770

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 7 121,~~090~~001,~~507~~453.4800 12.1920 4140 8.~~3977~~3976 1.~~558338~~344747 61 to 120 months 114 777,~~658~~075,~~756~~261.4492 78.3132 ~~100~~99 7.6776 1.~~727972~~738930 121 to 180 months 13 6059,~~076~~977,~~212~~772.0633 6.05 ~~146~~145 7.5294 12.~~935006~~258005 181 months and greater 2 13,~~519~~496,~~093~~103.3380 1.36 ~~205~~204 7.~~6028~~6027 1.~~626371~~417622 Totals 136 ~~972~~971,~~344~~550,~~569~~591.3105 97.9293 9796 7.7571 1.~~718226~~717417

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,~~715~~687,~~091~~359.4904 0.47 ~~113~~112 8.2500 1.520000 121 to 180 months 2 12,~~076~~036,~~211~~048.8590 1.2221 ~~163~~162 7.8395 1.~~308683~~308696 181 months and greater 1 3,~~861~~853,~~301~~666.8428 0.39 ~~222~~221 7.3900 2.~~720000~~810000 Totals 4 20,~~652~~577,~~605~~074.1822 2.0807 ~~163~~162 7.~~8492~~8488 1.~~620794~~637993

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 9.3334 6564 8.0677 1.~~951015~~596066 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 1 1,~~789~~777,~~632~~479.3381 0.18 ~~102~~101 7.5600 1.960000 121 to 180 months 7 11,~~495~~457,~~628~~028.3820 1.1615 ~~144~~143 7.~~5722~~5723 1.~~669529~~741009 181 to 240 months 12 86,~~519~~360,~~985~~078.8347 8.7170 9695 8.1537 1.~~743828~~658311 241 to 300 months 37 209,~~843~~603,~~285~~486.1842 21.13 ~~103~~102 7.~~7763~~7764 1.~~814097~~822311 301 months and greater 73 ~~570~~569,~~046~~702,~~037~~518.5915 57.4142 9998 7.6437 1.~~641436~~706289 Totals 136 ~~972~~971,~~344~~550,~~569~~591.3105 97.9293 9796 7.7571 1.~~718226~~717417

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 140 992,~~997~~127,~~174~~665.4927 100.00 9897 7.7590 1.~~716199~~715770 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 140 992,~~997~~127,~~174~~665.4927 100.00 9897 7.7590 1.~~716199~~715770 (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 407,064.01 0.00 8.595% 700200410 2 OF Jersey City NJ 246,~~590~~412.9457 30,~~021~~199.1249 6.900% 600871342 3 IN Holland MI 63,~~327~~292.5981 5,~~106~~141.2907 7.910% 600871343 4 IN Kentwood MI 58,~~239~~207.6566 4,~~696~~728.0302 7.910% 600871344 5 IN Kentwood MI 36,~~645~~625.5744 2,~~954~~974.8497 7.910% 600871346 6 IN Zeeland Township MI 31,~~599~~581.1983 2,~~547~~565.9329 7.910% 600871347 7 IN Byron Township MI 31,~~507~~489.0676 2,~~540~~557.5181 7.910% 600871348 8 IN Kentwood MI 30,~~870~~853.5459 2,~~489~~506.1914 7.910% 600871349 9 IN Kentwood MI 29,~~470~~454.8465 2,~~376~~392.3251 7.910% 310900208 10 OF Fairfax VA 282,~~346~~205.3858 19,~~702~~843.5939 8.299% 600871300 13 RT Provo UT 159,~~952~~842.5188 1718,~~957~~066.3194 7.090% 850200415 14 OF New York NY 150,~~900~~805.5053 1415,~~943~~038.3330 7.380% 700200446 15 OF Valhalla NY 150,~~643~~385.3528 33,~~478~~736.7582 9.250% 600871301 16 MF Mansfield NJ 115,~~163~~092.8005 11,~~064~~136.7853 7.530% 700200447 17 OF Framingham MA 116,~~431~~363.0218 10,~~325~~393.6448 7.630% 600871302 18 RT San Jose CA 118,~~969~~902.3186 9,~~792~~858.1156 7.880% 310900277 19 MH Mountain View CA 111,~~493~~430.4401 9,~~444~~508.8023 7.800% 600871341 20 OF New York NY 104,~~909~~846.2521 9,~~761~~824.9397 7.500% 600871303 21 MF St. Petersburg FL 105,~~173~~085.0039 13,~~092~~180.4607 8.030% 600871304 22 IN Austin TX 96,~~592~~469.7040 19,~~366~~489.1444 7.640% 310900347 23 OF Sunnyvale CA 91,304.69 0.00 7.250% 850200400 24 IN Somerville MA 90,524.31 0.00 7.250% 600871305 25 OF New York NY 81,~~302~~158.8678 23,~~781~~925.5664 7.270% 310900306 26 LO Mountain View CA 79,~~170~~085.5831 13,~~203~~288.3259 7.500% 600871306 27 IN Carlstadt NJ 83,~~626~~471.6471 21,~~103~~258.4134 8.810% 850200378 28 RT North Attleboro MA 69,~~220~~176.7249 6,~~941~~985.0629 7.400% 700200353 29 LO Milpitas CA 89,~~232~~166.6569 78,~~946~~012.6561 9.640% 600871307 30 IN Phoenix AZ 71,~~321~~279.1843 6,~~288~~330.2702 7.710% 310900282 31 IN San Jose CA 69,~~759~~687.2394 10,~~683~~754.2857 7.750% 600871308 32 MF Arvada CO 70,~~357~~319.7742 5,~~665~~703.2257 7.860% 600871309 33 IN Longmont CO 71,~~263~~225.0893 5,~~331~~369.9207 8.090% 310900297 34 IN Sunnyvale CA 67,~~076~~008.8068 10,~~167~~235.7486 7.780% 310900115 35 MH Various MI 69,~~389~~352.9826 5,~~441~~478.2193 8.050% 850200408 41 LO Miami FL 62,~~185~~097.4905 13,~~898~~986.3781 7.390% 310900249 42 IN Los Angeles CA 67,~~431~~364.0393 9,~~618~~684.1525 7.980% 600871310 43 OF Pleasanton CA 60,~~326~~259.8836 10,~~859~~927.5507 7.220% 310900254 44 IN Fremont CA 63,~~794~~757.0183 5,~~380~~416.0321 7.810% 850200374 45 OF Chantilly VA 59,~~968~~931.2304 5,~~757~~795.9312 7.500% 310900308 46 OF Asheville NC 54,250.00 0.00 7.000% 310900353 48 IN Milpitas CA 5554,~~059~~956.0074 15,~~833~~935.2046 7.500% 600871311 49 RT Knoxville TN 58,~~678~~621.9727 8,~~449~~507.7040 7.930% 850200358 50 LO Tampa FL 63,~~287~~234.9153 7,~~170~~224.7311 8.645% 310900231 51 IN Cleveland OH 49,~~436~~337.7753 16,~~463~~562.6488 7.000% 600871312 52 IN Torrance CA 52,431.67 0.00 7.720% 850200422 53 OF El Segundo CA 49,~~649~~600.5346 7,~~295~~344.8996 7.810% 310900075 54 IN Boca Raton FL 5150,~~013~~985.1182 3,~~966~~994.9524 7.990% 310900327 55 Various York PA 47,~~749~~720.4023 4,~~516~~546.8805 7.500% 600871314 57 RT Houston TX 46,~~946~~881.6291 10,~~005~~070.8051 7.510% 600871315 58 MF Holly Springs NC 47,~~221~~194.5287 4,~~166~~192.1277 7.430% 700200377 59 OF Southborough MA 47,~~738~~586.7199 22,~~023~~175.8961 8.000% 310900265 60 MF Sonora CA 45,~~870~~820.3962 7,~~706~~756.4724 7.500% 310900264 61 MF Salt Lake City UT 44,~~049~~021.5540 4,~~417~~445.0419 7.400% 600871313 62 OF Washington DC 4847,~~081~~999.1969 11,~~505~~587.6111 8.500% 850200414 63 OF San Francisco CA 42,~~605~~577.6072 4,~~464~~492.5644 7.250% 310900272 64 RT Rancho Cordova CA 45,~~341~~315.0105 3,~~875~~901.3127 7.780% 600871316 65 RT Freehold NJ 44,~~555~~509.4870 6,~~851~~897.5331 7.760% 600871317 66 MF Boothwyn PA 40,~~691~~663.6812 4,~~670~~699.4804 7.100% 600871318 67 MF Waukegan IL 38,~~948~~913.1086 5,~~672~~706.1741 7.010% 850200427 68 RT Thornton CO 38,~~134~~060.2232 12,~~260~~334.2111 7.000% 310900298 69 RT Sacramento CA 40,~~364~~282.8134 12,~~836~~919.5502 7.710% 600871320 70 OF Durham NC 4746,~~005~~986.9431 2,~~601~~620.1982 8.760% 310900330 71 IN Glen Burnie MD 38,~~474~~449.0602 34,~~989~~014.2125 7.290% 600871323 72 MF Blackman MI 35,~~814~~743.8073 11,~~874~~945.7683 6.950% 600871319 73 IN Alexandria VA 34,~~769~~709.4231 10,~~160~~220.3748 7.100% 310900259 74 IN La Mirada CA 34,~~903~~879.8254 3,~~955~~979.5179 7.130% 700200127 75 RT Rancho Cucamonga CA 39,~~550~~528.4278 3,~~046~~068.4004 8.250% 600871324 76 RT Phoenix AZ 38,~~233~~168.3495 89,~~959~~023.4180 8.625% 600871321 77 RT Northfield IL 32,~~954~~841.5902 17,~~873~~987.7734 7.625% 700200341 78 RT Slidell LA 37,~~675~~656.4332 2,~~722~~741.3647 8.150% 310900318 79 RT Bossier City LA 35,~~607~~587.1258 2,~~876~~896.7529 7.890% 310900322 80 OF Costa Mesa CA 33,~~305~~284.8045 3,~~354~~375.1853 7.390% 310900250 81 MF Flagstaff AZ 34,~~727~~691.0638 5,~~340~~375.1785 7.760% 850200368 82 RT Huntington Beach CA 35,~~246~~185.9653 8,~~917~~978.0851 8.000% 700200356 83 OF Valencia CA 32,~~774~~742.2167 4,~~956~~987.1670 7.390% 310900299 84 IN Fridley MN 32,~~115~~093.1064 3,~~428~~450.6309 7.270% 600871322 85 RT Framingham/Natick MA 32,~~605~~416.6125 27,~~543~~732.0945 8.250% 310900315 86 IN Fremont CA 32,~~535~~515.9578 3,~~123~~144.9916 7.500% 310900293 87 OF Sacramento CA 32,~~267~~232.4544 5,~~421~~456.1011 7.500% 850200406 88 OF Salem NH 31,~~524~~504.3867 3,~~094~~114.6132 7.400% 850200417 89 RT Newton MA 31,~~756~~723.9238 5,~~192~~226.6418 7.500% 600871325 90 IN Plymouth MI 32,~~481~~440.3281 6,~~108~~148.3788 7.960% 700200448 91 RT Houston TX 3635,~~006~~989.0205 2,~~326~~343.3229 8.468% 310900146 92 RT Costa Mesa CA 32,~~464~~430.0701 5,~~009~~043.8288 7.895% 600871345 93 IN Elk Grove Village IL 31,~~437~~419.9751 2,~~784~~802.1258 7.700% 600871326 94 OF Deerfield Beach FL 29,~~983~~952.3174 4,~~610~~641.9552 7.700% 600871327 95 SS Dallas TX 29,~~460~~446.5154 1,~~919~~933.7875 8.450% 600871328 96 OF Littleton CO 25,~~760~~744.0257 2,~~373~~388.0853 7.560% 310900324 97 RT Mankato MN 26,~~269~~243.9723 34,~~995~~022.7246 7.770% 600871329 98 RT Riverside CA 24,~~620~~571.1182 7,~~587~~635.2756 7.390% 600871350 99 IN Kansas City MO 25,~~344~~330.1929 2,~~063~~077.5242 7.820% 600871330 100 RT Duluth GA 25,~~384~~359.2654 3,~~583~~608.7042 8.010% 850200437 101 RT Columbia MD 26,~~072~~059.7984 1,~~815~~828.1712 8.285% 600871331 102 IN Franklin Park IL 22,~~328~~312.1298 2,~~459~~474.3145 7.150% 310900244 103 RT Plano TX 23,~~899~~885.7897 2,~~070~~083.1697 7.750% 850200436 104 RT Chandler AZ 24,~~620~~607.1891 1,~~738~~750.1643 8.200% 850200430 105 RT Randolph MA 22,~~540~~526.0250 2,~~076~~089.4597 7.560% 700200405 106 RT Lewisville TX 22,~~280~~267.1027 1,~~937~~949.1093 7.690% 600871332 107 RT Stroudsburg PA 23,~~581~~569.0211 1,~~699~~711.6051 8.140% 310900262 108 OF Reston VA 20,~~998~~984.3430 2,~~241~~255.7983 7.270% 310900224 109 MF Greenwood IN 23,~~025~~012.2673 1,~~827~~840.9952 7.960% 850200438 110 RT Indianapolis IN 22,~~720~~708.5594 1,~~653~~665.5819 8.150% 600871333 111 MF Atlanta GA 22,~~717~~706.7605 1,~~652~~664.7243 8.230% 600871334 112 MF Wayne NJ 20,~~246~~234.6400 1,~~975~~987.0468 7.430% 310900290 113 MF Beaumont TX 19,~~399~~386.6460 2,~~088~~101.9195 7.250% 850200399 114 RT New York NY 18,525.00 0.00 7.410% 850200407 115 RT Silver Spring MD 18,496.67 0.00 7.160% 850200423 116 OF Sacramento CA 17,~~928~~916.8237 2,~~060~~072.4994 7.015% 850200413 117 IN Lexington KY 18,~~120~~108.8444 2,~~030~~042.0141 7.095% 600871351 118 RT West Hollywood CA 19,~~127~~115.2934 1,~~849~~861.1510 7.500% 850200386 119 MF Sioux City IA 17,~~368~~356.5022 2,~~022~~035.7503 7.050% 700200361 120 RT Woodland Hills CA 19,~~409~~399.7742 1,~~502~~512.5287 8.000% 600871335 121 RT Mentor OH 18,~~135~~110.5606 3,~~771~~796.4393 7.850% 310900311 122 IN Rancho Cordova CA 16,~~482~~473.6108 1,~~427~~437.7023 7.750% 310900279 123 RT Phoenix AZ 16,~~359~~342.0117 2,~~524~~541.2105 7.750% 310900251 124 SS La Habra CA 16,~~689~~672.6693 2,~~456~~473.9366 7.910% 600871336 125 IN Morgan Hill CA 16,~~308~~279.3336 4,~~308~~336.0299 7.810% 310900268 126 SS Las Vegas NV 16,~~635~~613.97 3,~~097~~119.39 8.250% 600871337 127 RT Memphis TN 15,~~194~~182.5348 1,~~846~~858.0712 7.580% 310900332 128 OF San Diego CA 14,~~348~~332.1081 2,~~352~~367.4574 7.550% 310900253 129 RT Grants Pass OR 14,~~873~~858.0149 2,~~106~~121.9547 8.000% 310900238 130 IN San Francisco CA 14,~~360~~314.3328 6,~~676~~722.7277 8.010% 310900295 131 IN Ventura CA 13,~~211~~167.50 6,~~811~~855.97 7.500% 310900307 132 IN Paramount CA 12,~~142~~127.2265 2,~~417~~432.4300 7.000% 600871338 133 IN Shawnee KS 13,~~203~~195.4787 1,~~138~~146.6020 7.760% 310900291 134 SS Mt. Clemens MI 13,~~087~~073.2174 2,~~019~~032.3683 7.750% 310900321 135 MH Erlanger KY 11,~~729~~650.1151 12,~~073~~152.9252 7.560% 600871352 136 RT Salisbury MD 12,~~325~~318.6340 1,~~102~~109.6588 7.610% 310900292 137 OF Castro Valley CA 11,~~284~~246.4312 6,~~102~~141.8314 7.290% 310900300 138 OF Austin TX 11,~~672~~634.8329 5,~~897~~936.9044 7.590% 600871339 139 RT Gilbert AZ 12,~~340~~333.2357 ~~974~~981.7238 7.940% 310900258 140 IN Grass Valley CA 11,~~225~~214.7052 1,~~635~~646.7290 7.940% 310900309 141 IN Elk Grove Village IL 9,~~295~~263.5127 5,~~229~~261.2549 7.160% 310900243 142 MF Concord CA 10,~~105~~094.4694 1,~~581~~592.7931 7.730% 310900252 143 OF Pasadena CA 9,~~121~~113.7007 1,~~224~~232.1780 8.180% 310900257 144 RT Sacramento CA 7,~~925~~898.0944 4,~~126~~152.0772 7.500% 310900270 145 RT Las Vegas NV 7,~~457~~433.8481 3,~~505~~529.6265 7.960% 310900284 146 MF Shawnee KS 6,~~214~~207.3745 1,~~091~~098.1911 7.370% 310900304 147 SS San Gabriel CA 6,~~039~~033.5147 ~~893~~899.8387 7.850% 310900278 148 OF Littleton CO 5,~~602~~593.6946 1,~~279~~288.2649 8.380% 310900280 149 RT Rexburg ID 4,~~985~~980.75 ~~738~~743.43 7.870% Totals 6,~~612~~606,~~076~~357.6036 ~~863~~869,~~789~~509.9822

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 0708/01/2002 700200410 04/01/2011 04/01/2031 N 41,~~501~~471,~~982~~961.2614 41,~~471~~441,~~961~~761.1465 0708/10/2002 600871342 01/01/2011 01/01/2031 N 9,~~297~~292,~~309~~203.5930 9,~~292~~287,~~203~~062.3023 0809/01/2002 600871343 01/01/2011 01/01/2031 N 8,~~550~~545,~~333~~637.6562 8,~~545~~540,~~637~~909.6260 0809/01/2002 600871344 01/01/2011 01/01/2031 N 5,~~380~~377,~~043~~088.0622 5,~~377~~374,~~088~~113.2225 0809/01/2002 600871346 01/01/2011 01/01/2031 N 4,~~639~~636,~~169~~621.4552 4,~~636~~634,~~621~~056.5223 0809/01/2002 600871347 01/01/2011 01/01/2031 N 4,~~625~~623,~~644~~104.5706 4,~~623~~620,~~104~~546.0625 0809/01/2002 600871348 01/01/2011 01/01/2031 N 4,~~532~~529,~~195~~705.1798 4,~~529~~527,~~705~~199.9884 0809/01/2002 600871349 01/01/2011 01/01/2031 N 4,~~326~~324,~~700~~324.3604 4,~~324~~321,~~324~~931.0453 0809/01/2002 310900208 N/A 11/01/2010 N 39,~~509~~489,~~111~~409.7112 39,~~489~~469,~~409~~565.1273 0809/01/2002 600871300 N/A 04/01/2011 N 26,~~199~~181,~~056~~098.0877 26,~~181~~163,~~098~~031.7783 0809/01/2002 850200415 N/A 04/01/2011 N 23,~~745~~730,~~160~~217.8552 23,~~730~~715,~~217~~179.5222 0809/01/2002 700200446 N/A 01/01/2006 N 19,~~542~~509,~~920~~441.5075 19,~~509~~475,~~441~~704.7593 0708/01/2002 600871301 N/A 12/01/2010 N 17,~~760~~749,~~770~~705.4769 17,~~749~~738,~~705~~569.6916 0809/01/2002 700200447 N/A 04/01/2011 N 17,~~720~~710,~~867~~541.2157 17,~~710~~700,~~541~~148.5709 0809/01/2002 600871302 N/A 12/01/2010 N 17,~~532~~522,~~729~~937.4736 17,~~522~~513,~~937~~078.3680 0809/01/2002 310900277 N/A 01/01/2011 N 16,~~599~~590,~~520~~075.1232 16,~~590~~580,~~075~~567.3209 0809/01/2002 600871341 05/01/2011 05/01/2031 N 16,~~244~~234,~~013~~251.2229 16,~~234~~224,~~251~~426.2932 0709/01/2002 600871303 N/A 01/01/2010 N 15,~~717~~703,~~010~~918.5509 15,~~703~~690,~~918~~738.0902 0809/01/2002 600871304 N/A 01/02/2011 N 15,~~171~~152,~~627~~261.5339 15,~~152~~132,~~261~~771.3995 0809/02/2002 310900347 N/A 02/01/2006 N 14,625,000.00 14,625,000.00 0809/01/2002 850200400 N/A 03/01/2011 N 14,500,000.00 14,500,000.00 0809/01/2002 600871305 N/A 01/01/2005 N 13,~~420~~396,~~003~~222.9943 13,~~396~~372,~~222~~296.4379 0809/01/2002 310900306 N/A 02/01/2011 N 12,~~258~~245,~~670~~467.5422 12,~~245~~232,~~467~~178.2263 0809/01/2002 600871306 N/A 10/01/2006 N 11,~~390~~369,~~689~~585.3998 11,~~369~~348,~~585~~327.9864 0809/01/2002 850200378 N/A 02/01/2011 N 10,~~862~~855,~~884~~943.8377 10,~~855~~848,~~943~~958.7748 0809/01/2002 700200353 02/01/2010 02/01/2025 N 10,~~749~~741,~~482~~536.9934 10,~~741~~733,~~536~~523.3473 0809/01/2002 600871307 N/A 01/01/2011 N 10,~~742~~736,~~490~~201.2598 10,~~736~~729,~~201~~871.9896 0809/01/2002 310900282 N/A 02/01/2011 N 10,~~452~~442,~~996~~312.2698 10,~~442~~431,~~312~~558.9841 0809/01/2002 600871308 N/A 03/01/2011 N 10,~~395~~389,~~139~~474.2200 10,~~389~~383,~~474~~770.0043 0809/01/2002 600871309 N/A 12/01/2010 N 10,~~229~~224,~~557~~225.5260 10,~~224~~218,~~225~~856.6053 0809/01/2002 310900297 N/A 02/01/2016 N 10,~~012~~002,~~293~~125.1238 109,~~002~~991,~~125~~889.3852 0809/01/2002 310900115 N/A 09/01/2010 N 10,~~010~~004,~~175~~733.0180 109,~~004~~999,~~733~~254.8087 0809/01/2002 850200408 09/01/2008 09/01/2023 N 9,~~772~~758,~~044~~146.3801 9,~~758~~744,~~146~~159.0120 0709/01/2002 310900249 N/A 01/01/2011 N 9,~~812~~803,~~906~~288.9277 9,~~803~~793,~~288~~604.7752 0809/01/2002 600871310 N/A 04/01/2013 N 9,~~703~~692,~~188~~329.7015 9,~~692~~681,~~329~~402.15 08 09/01/2002 310900254 N/A 07/01/2008 N 9,~~485~~480,~~706~~326.1613 9,~~480~~474,~~326~~909.1392 0809/01/2002 850200374 N/A 02/01/2011 N 9,~~285~~279,~~403~~645.1623 9,~~279~~273,~~645~~850.2311 0809/01/2002 310900308 N/A 02/01/2011 N 9,000,000.00 9,000,000.00 0809/01/2002 310900353 N/A 02/01/2014 N 8,~~525~~509,~~263~~430.8464 8,~~509~~493,~~430~~495.6418 0809/01/2002 600871311 N/A 02/05/2011 N 8,~~593~~584,~~104~~654.1040 8,~~584~~576,~~654~~147.4000 0809/05/2002 850200358 N/A 01/01/2011 N 8,~~501~~494,~~519~~348.5178 8,~~494~~487,~~348~~124.7867 08/01/2002 310900231 N/A 01/01/2011 N 8,~~201~~185,~~491~~028.8824 8,~~185~~168,~~028~~465.2436 0809/01/2002 600871312 N/A 12/01/2010 N 8,150,000.00 8,150,000.00 0809/01/2002 850200422 N/A 04/01/2011 N 7,~~382~~375,~~524~~228.4657 7,~~375~~367,~~228~~883.5761 0809/01/2002 310900075 N/A 01/01/2011 N 7,~~414~~410,~~396~~429.8590 7,~~410~~406,~~429~~435.9066 0809/01/2002 310900327 N/A 03/01/2011 N 7,~~393~~388,~~455~~938.1628 7,~~388~~384,~~938~~392.2823 0809/01/2002 600871314 N/A 08/01/2018 N 7,~~259~~249,~~474~~468.6282 7,~~249~~239,~~468~~398.8231 0809/01/2002 600871315 N/A 03/01/2011 N 7,~~380~~376,~~605~~439.5846 7,~~376~~372,~~439~~246.4669 0708/01/2002 700200377 N/A 02/01/2016 N 6,~~929~~907,~~812~~788.6374 6,~~907~~885,~~788~~613.7413 0809/01/2002 310900265 N/A 01/01/2011 N 7,~~102~~094,~~512~~806.6114 7,~~094~~087,~~806~~049.1490 0809/01/2002 310900264 N/A 02/01/2011 N 6,~~912~~908,~~744~~327.8682 6,~~908~~903,~~327~~882.8263 0809/01/2002 600871313 N/A 12/01/2016 N 6,~~787~~776,~~932~~427.7817 6,~~776~~764,~~427~~840.1706 0809/01/2002 850200414 N/A 04/01/2011 N 6,~~824~~820,~~478~~013.2367 6,~~820~~815,~~013~~521.6723 0809/01/2002 310900272 N/A 01/01/2011 N 6,~~767~~764,~~875~~000.9867 6,~~764~~760,~~000~~099.6740 0809/01/2002 600871316 N/A 01/01/2010 N 6,~~667~~660,~~763~~912.7926 6,~~660~~654,~~912~~014.2695 0809/01/2002 600871317 N/A 01/01/2011 N 6,~~655~~650,~~612~~942.9345 6,~~650~~646,~~942~~243.4541 0809/01/2002 600871318 N/A 11/01/2013 N 6,~~452~~446,~~218~~546.3720 6,~~446~~440,~~546~~839.2079 0809/01/2002 850200427 N/A 05/01/2011 N 6,~~326~~314,~~414~~153.1796 6,~~314~~301,~~153~~819.9685 0809/01/2002 310900298 N/A 01/01/2021 N 6,~~282~~269,~~461~~624.0651 6,~~269~~256,~~624~~705.5149 0809/01/2002 600871320 N/A 10/01/2010 N 6,~~231~~228,~~454~~852.1091 6,~~228~~226,~~852~~232.9109 0809/01/2002 310900330 N/A 03/01/2011 N 6,~~128~~124,~~883~~894.3110 6,~~124~~120,~~894~~879.1085 0809/01/2002 600871323 N/A 03/01/2011 N 5,~~984~~972,~~371~~496.3155 5,~~972~~960,~~496~~550.5572 0809/01/2002 600871319 N/A 07/01/2013 N 5,~~876~~866,~~521~~361.9255 5,~~866~~856,~~361~~141.5507 0809/01/2002 310900259 N/A 01/01/2011 N 5,~~684~~680,~~919~~963.0857 5,~~680~~676,~~963~~983.5778 0809/01/2002 700200127 N/A 01/01/2010 N 5,~~567~~564,~~215~~168.0969 5,~~564~~561,~~168~~100.6965 0809/01/2002 600871324 N/A 11/01/2006 N 5,~~319~~310,~~421~~462.5615 5,~~310~~301,~~462~~438.1535 0809/01/2002 600871321 N/A 04/01/2016 N 5,~~186~~168,~~296~~423.8811 5,~~168~~150,~~423~~435.1177 08/01/2002 700200341 N/A 01/01/2011 N 5,~~368~~365,~~357~~634.3397 5,~~365~~362,~~634~~893.9750 0809/01/2002 310900318 N/A 02/01/2011 N 5,~~240~~237,~~837~~960.3055 5,~~237~~235,~~960~~064.5526 0809/01/2002 310900322 N/A 02/01/2011 N 5,~~233~~230,~~789~~434.0587 5,~~230~~227,~~434~~059.8734 0809/01/2002 310900250 N/A 01/01/2011 N 5,~~196~~191,~~933~~593.5235 5,~~191~~186,~~593~~217.3550 0809/01/2002 850200368 N/A 01/01/2011 N 5,~~116~~107,~~494~~577.4739 5,~~107~~098,~~577~~598.3988 0809/01/2002 700200356 N/A 02/01/2009 N 5,~~150~~145,~~253~~297.8872 5,~~145~~140,~~297~~310.7202 0809/01/2002 310900299 N/A 01/01/2011 N 5,~~129~~126,~~980~~552.7815 5,~~126~~123,~~552~~102.1506 0809/01/2002 600871322 N/A 01/01/2012 N 4,~~742~~715,~~634~~091.5849 4,~~715~~687,~~091~~359.4904 0809/01/2002 310900315 N/A 02/01/2011 N 5,~~037~~034,~~825~~701.0809 5,~~034~~031,~~701~~556.0993 0809/01/2002 310900293 N/A 01/01/2011 N 4,~~996~~990,~~250~~829.2414 4,~~990~~985,~~829~~373.1403 0809/01/2002 850200406 04/01/2011 04/01/2031 N 4,~~947~~944,~~157~~062.1554 4,~~944~~940,~~062~~948.5422 0809/01/2002 850200417 N/A 04/01/2011 N 4,~~917~~912,~~200~~007.0137 4,~~912~~906,~~007~~781.3719 0809/01/2002 600871325 N/A 07/01/2011 N 4,~~896~~890,~~682~~573.1174 4,~~890~~884,~~573~~424.7486 0809/01/2002 700200448 N/A 09/01/2010 N 4,~~937~~935,~~817~~491.7341 4,~~935~~933,~~491~~148.4112 0809/01/2002 310900146 N/A 07/01/2010 N 4,~~775~~770,~~200~~190.6987 4,~~770~~765,~~190~~146.8799 0809/01/2002 600871345 N/A 01/01/2011 N 4,~~741~~738,~~377~~593.7866 4,~~738~~735,~~593~~791.66 08 09/01/2002 600871326 N/A 03/01/2011 N 4,~~521~~517,~~990~~379.6570 4,~~517~~512,~~379~~738.7018 0809/01/2002 600871327 N/A 09/01/2010 N 4,~~048~~046,~~781~~861.0830 4,~~046~~044,~~861~~927.3055 0809/01/2002 600871328 N/A 03/01/2011 N 3,~~956~~954,~~992~~619.7769 3,~~954~~952,~~619~~231.6916 0809/01/2002 310900324 N/A 02/01/2011 N 3,~~926~~922,~~262~~266.4876 3,~~922~~918,~~266~~244.7630 0809/01/2002 600871329 N/A 02/01/2021 N 3,~~868~~861,~~889~~301.1184 3,~~861~~853,~~301~~666.8428 0809/01/2002 600871350 N/A 02/01/2008 N 3,~~763~~761,~~677~~614.9644 3,~~761~~759,~~614~~537.4402 0809/01/2002 600871330 N/A 01/01/2011 N 3,~~680~~676,~~211~~627.3565 3,~~676~~673,~~627~~019.6523 0809/01/2002 850200437 N/A 10/01/2010 N 3,~~654~~652,~~565~~750.9578 3,~~652~~650,~~750~~922.7866 0809/01/2002 600871331 N/A 03/01/2011 N 3,~~626~~624,~~493~~034.7039 3,~~624~~621,~~034~~559.3994 0809/01/2002 310900244 N/A 01/01/2011 N 3,~~581~~579,~~236~~166.8670 3,~~579~~577,~~166~~082.7073 0809/01/2002 850200436 N/A 01/01/2011 N 3,~~486~~484,~~728~~990.9579 3,~~484~~483,~~990~~240.7936 0809/01/2002 850200430 N/A 03/01/2011 N 3,~~462~~460,~~368~~292.5510 3,~~460~~458,~~292~~202.1013 0809/01/2002 700200405 N/A 03/01/2013 N 3,~~364~~362,~~585~~648.4131 3,~~362~~360,~~648~~698.3138 0809/01/2002 600871332 N/A 02/01/2011 N 3,~~364~~362,~~178~~478.2161 3,~~362~~360,~~478~~767.6110 0809/01/2002 310900262 N/A 01/01/2011 N 3,~~354~~351,~~218~~976.2142 3,~~351~~349,~~976~~720.4259 0809/01/2002 310900224 N/A 12/01/2010 N 3,~~359~~357,~~171~~343.6768 3,~~357~~355,~~343~~503.6816 0809/01/2002 850200438 N/A 12/01/2010 N 3,~~237~~235,~~442~~788.1557 3,~~235~~234,~~788~~123.5738 0709/01/2002 600871333 N/A 08/01/2010 N 3,~~205~~203,~~579~~926.3967 3,~~203~~202,~~926~~262.6724 0809/01/2002 600871334 N/A 03/01/2011 N 3,~~164~~162,~~498~~523.5450 3,~~162~~160,~~523~~535.5082 08/01/2002 310900290 N/A 01/01/2011 N 3,~~107~~105,~~394~~305.7281 3,~~105~~103,~~305~~203.8186 0809/01/2002 850200399 N/A 03/01/2011 N 3,000,000.00 3,000,000.00 0809/01/2002 850200407 N/A 12/01/2009 N 3,000,000.00 3,000,000.00 0809/01/2002 850200423 N/A 05/01/2011 N 2,~~968~~965,~~005~~945.7122 2,~~965~~963,~~945~~872.2228 0809/01/2002 850200413 N/A 04/01/2011 N 2,~~965~~963,~~969~~939.8281 2,~~963~~961,~~939~~897.8140 0809/01/2002 600871351 N/A 01/01/2011 N 2,~~961~~959,~~644~~795.2005 2,~~959~~957,~~795~~933.0595 0809/01/2002 850200386 N/A 02/01/2011 N 2,~~860~~858,~~974~~951.1439 2,~~858~~856,~~951~~916.3936 0809/01/2002 700200361 N/A 01/01/2011 N 2,~~817~~816,~~547~~044.5098 2,~~816~~814,~~044~~532.9811 0709/01/2002 600871335 N/A 02/01/2011 N 2,~~682~~679,~~884~~113.8239 2,~~679~~675,~~113~~316.3946 0809/01/2002 310900311 N/A 01/01/2011 N 2,~~469~~468,~~818~~390.4272 2,~~468~~466,~~390~~953.7249 0809/01/2002 310900279 N/A 01/01/2011 N 2,~~451~~448,~~298~~774.8160 2,~~448~~446,~~774~~233.6055 0809/01/2002 310900251 N/A 12/01/2010 N 2,~~450~~447,~~258~~801.4956 2,~~447~~445,~~801~~327.5690 0809/01/2002 600871336 N/A 02/01/2011 N 2,~~424~~420,~~930~~622.4745 2,~~420~~416,~~622~~285.4546 0809/01/2002 310900268 N/A 01/01/2011 N 2,~~341~~338,~~720~~623.4405 2,~~338~~335,~~623~~503.0566 0809/01/2002 600871337 N/A 03/01/2011 N 2,~~327~~326,~~870~~024.3629 2,~~326~~324,~~024~~166.2917 0809/01/2002 310900332 N/A 02/01/2011 N 2,~~206~~204,~~928~~576.8035 2,~~204~~202,~~576~~208.3561 0809/01/2002 310900253 N/A 01/01/2011 N 2,~~158~~156,~~984~~877.8085 2,~~156~~154,~~877~~756.8538 0809/01/2002 310900238 N/A 01/01/2008 N 2,~~081~~075,~~961~~284.4472 2,~~075~~068,~~284~~561.7295 0809/01/2002 310900295 N/A 02/01/2016 N 2,~~045~~038,~~651~~839.0912 2,~~038~~031,~~839~~983.1215 0809/01/2002 310900307 N/A 01/01/2011 N 2,~~014~~011,~~378~~960.1774 2,~~011~~009,~~960~~528.74 0809/01/2002 600871338 N/A 01/01/2011 N 1,~~975~~974,~~910~~772.6404 1,~~974~~973,~~772~~625.0484 0809/01/2002 310900291 N/A 01/01/2011 N 1,~~961~~959,~~039~~019.1478 1,~~959~~956,~~019~~986.7895 0809/01/2002 310900321 N/A 02/01/2011 N 1,~~801~~789,~~706~~632.2533 1,~~789~~777,~~632~~479.3381 0809/01/2002 600871352 N/A 04/01/2006 N 1,~~880~~879,~~897~~795.8217 1,~~879~~878,~~795~~685.1729 0809/01/2002 310900292 N/A 02/01/2016 N 1,~~797~~791,~~599~~496.7592 1,~~791~~785,~~496~~355.9278 0809/01/2002 310900300 N/A 02/01/2016 N 1,~~785~~780,~~974~~076.7181 1,~~780~~774,~~076~~140.8137 0809/01/2002 600871339 N/A 02/01/2011 N 1,~~804~~803,~~860~~885.3462 1,~~803~~802,~~885~~904.6224 0809/01/2002 310900258 N/A 12/01/2010 N 1,~~641~~640,~~851~~215.0028 1,~~640~~638,~~215~~568.2838 0809/01/2002 310900309 N/A 01/01/2016 N 1,~~507~~502,~~651~~422.3510 1,~~502~~497,~~422~~160.1061 0809/01/2002 310900243 N/A 12/01/2010 N 1,~~518~~516,~~160~~578.1132 1,~~516~~514,~~578~~986.3201 0809/01/2002 310900252 N/A 12/01/2010 N 1,~~294~~293,~~980~~756.3720 1,~~293~~292,~~756~~523.2040 0809/01/2002 310900257 N/A 01/01/2016 N 1,~~227~~222,~~110~~984.9992 1,~~222~~218,~~984~~832.9220 0809/01/2002 310900270 N/A 01/01/2016 N 1,~~088~~084,~~029~~523.4179 1,~~084~~080,~~523~~994.7914 0809/01/2002 310900284 N/A 01/01/2011 N ~~979,198.12~~ 978,106.93 08977,008.82 09/01/2002 310900304 N/A 02/01/2011 N ~~893,454.94~~ 892,561.11 08891,661.24 09/01/2002 310900278 N/A 01/01/2011 N ~~776,414.30~~ 775,135.04 08773,846.55 09/01/2002 310900280 N/A 01/01/2011 N ~~735~~734,~~693~~954.4299 734,~~954~~211.9956 0809/01/2002 Totals ~~993~~992,~~860~~997,~~964~~174.4749 992,~~997~~127,~~174~~665.4927

Loan Appraisal Appraisal Res Mod Number Reduction Reduction Strat. Code Date Amount (2) (3) 850200358 13 850200422 11 700200361 9 ~~Totals 0.00~~ (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 09/16/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 03/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 02/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 01/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 12/17/2001 1 $3,000,000.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 11/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 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 10/15/2001 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 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 10/15/2001 7.758881% 7.691453% 108 09/17/2001 7.758866% 7.691436% 109 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 0708/01/2002 401,380.68 401,380.68 B 700200410 2 0 0708/10/2002 274,~~825~~826.1747 274,~~825~~826.1747 A 700200446 15 0 0708/01/2002 183,~~307~~309.8121 183,~~307~~309.8121 A ~~600871341~~850200358 2050 0 0708/01/2002 ~~112~~68,~~712~~264.8828 ~~112~~68,~~712~~264.8828 B ~~850200408 41 0 07/01/2002 75,663.13 75,663.13 A~~ 600871315 58 0 0708/01/2002 51,006.3153 51,006.3153 A ~~850200438~~600871321 ~~110~~77 0 0708/01/2002 2450,~~234~~225.7538 2450,~~234~~225.7538 B ~~700200361~~600871334 ~~120~~112 0 0708/01/2002 2022,~~184~~058.4329 2022,~~184~~058.4329 B Totals 87 1,~~143~~051,~~315~~070.1684 1,~~143~~051,~~315~~070.1684

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,~~501~~471,~~982~~961.2614 092,969.0005 700200446 19,~~542~~509,~~920~~441.5075 0.00 ~~600871341~~850200358 ~~16,244,013.~~13 08/22/2002 ~~0.00 850200408 9~~8,~~772~~494,~~044~~348.3877 0.00 600871315 7,~~380~~376,~~605~~439.5846 0.00 ~~850200438~~600871321 35,~~237~~168,~~442~~423.1511 0.00 ~~700200361~~600871334 ~~9 06/06/2002 2~~3,~~817~~162,~~547~~523.50 0.00 Totals ~~155~~140,~~496~~183,~~555~~137.5973 092,969.0005

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) 509,142.21 509,142.21 68,357,842.35 92,969.05 Total for Status Code = B (4 loans) 541,928.63 541,928.63 71,825,295.38 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 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 08/22/2002 13 8,487,124.67 LO FL 8.645% 8,494,348.77 850200422 53 01/28/2002 11 7,~~375~~367,~~228~~883.5761 OF CA 7.810% 7,~~375~~367,~~228~~883.5761 700200361 120 06/06/2002 9 2,~~816~~814,~~044~~532.9811 RT CA 8.000% 2,~~817~~814,~~547~~532.5011

Net Remaining Loan Operating DSCR DSCR Note Maturity Amortization Number Income Date Date Date Term 850200358 441,675.35 03/31/2002 2.09 02/01/2001 01/01/2011 279 850200422 1,172,437.00 12/31/2001 1.72 05/01/2001 04/01/2011 ~~283~~282 700200361 ~~385~~121,~~213~~921.0080 1203/31/~~2001~~2002 1.5494 02/01/2001 01/01/2011 ~~340~~339

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 11 10/15/2000 14,100,000.00 700200361 120 9 10/26/2000 4,200,000.00

Loan Number Comments from Special Servicer ~~850200422~~850200358 ~~Single~~Transferred ~~tenant~~to ~~Exodus~~SS ~~has~~8-22-02. ~~filed~~GMAC ~~BK.~~has ~~Per~~contacted the borrower, ~~Exodus~~sent ~~plans~~out toPre-Negotiation ~~remain~~Agreement infor ~~business~~signature, requested financial and ~~continues~~franchise toinformation ~~pay~~and ~~all~~selected ~~debt~~legal ~~obligations,~~counsel. ~~but~~Borrower ~~may~~meeting ~~still~~and ~~vacate~~site inspection will be scheduled for September. 850200422 The subject loan was transferred due to the ~~premises~~bankruptcy of the sole tenant, Exodus Communications. ~~There~~The loan is nocurrent ~~default~~and ~~under~~Exodus has until 8/21/02 to accept/ reject the ~~mortgage~~lease. A loan assumption to a third party was closed on 7/3/02 at ~~this~~which time an additional $456,000 in reserves was provided to the lender. ~~Borrower~~The ~~has~~collateral ~~engaged~~is ~~counsel~~a ~~and~~106,000sf iindustrial sbuilding ~~planning~~in ~~exit~~El ~~strategy~~Segundo, ifCA ~~borrower~~in ~~defaults~~which onExodus ~~lease~~invested ~~payments~~$43 million in TIs to create an Internet Data Center (web server farm). ~~700200361~~The ~~Loan~~building was never occupied and is ~~current~~currently vacant. ~~New~~The ~~owner~~TI's ~~attorney~~are isstate- ~~disputing~~of-the-art ~~transfer~~and ofinclude ~~property~~extensive ~~definition~~security, ~~but~~HVAC, AMpower, power back up systems, fire suppression, etc. The TI's ~~interpretation~~are ~~indicates~~owned aby ~~transfer~~the ~~did~~tenant ~~occur~~and ascould ~~defined~~be removed if the lease is rejected. The lender also holds $800,000 in ~~documentation~~leasing reserves and recently cashed a $400,000 letter of credit securing the lease. ~~Docs~~The ~~sent~~new borrower hopes to ~~GMACCM~~purchase ~~attorney~~the toTI's ~~verify~~at a 5-10% of cost. ~~Intend~~Loan assumption to ~~pursue~~new ~~information~~borrower completed and ~~documents~~recorded ne07/03/02. ~~eded~~700200361 ~~for~~Loan ~~assuption~~is current. Property was transferred to different ownership entity with same principals. Owner's attorney is disputing transfer of ~~loan~~property definition and threatening litigation if we pursue assignment approval process. Owner may transfer proper ty back to borrowing entity.

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