8-K 1 gmc02c1.txt SEPT 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.: 333-60030-02 GMAC Commercial Mortgage Securities, Inc., Mortgage Pass-Through Certificates Series 2002-C1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 22-3844559 22-3844560 22-3844561 (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 GMAC Commercial Mortgage Securities Inc., Mortgage Pass-Through Certificates, Series 2002-C1 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 GMAC Commercial Mortgage Securities Inc., Series 2002-C1, 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. GMAC Commercial Mortgage Securities Inc., Mortgage Pass-Through Certificates Series 2002-C1 By: Wells Fargo Bank Minnesota, N.A., as Trustee 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 GMAC Commercial Mortgage Securities Inc., Series 2002-C1, relating to the September 16, 2002 distribution. EX-99.1 Wells Fargo Bank MN, N.A. Corporate Trust Services GMAC Commercial Mortgage Securities Inc., 9062 Old Annapolis Road Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-C1 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 - 13 Principal Prepayment Detail 14 Historical Detail 15 Delinquency Loan Detail 16 - 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 MN, N.A. various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo 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 MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Depositor GMAC Commercial Mortgage Securities, Inc. 200 Witmer Road Horsham, PA 19044 Contact: Karen Repeckyj Phone Number: (215) 328-1259 Servicer GMAC Commercial Mortgage Securities, Inc. 200 Witmer Rd. Horsham, PA 10944 Contact: Darri Cunningham Phone Number: (215) 328-1784 Special Servicer GMAC Commercial Mortgage Corporation 550 California Street San Francisco, CA 94104 Contact: CMBS Portfolio Manager Phone Number:(415) 835-9200 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 361849TP7 5.785000 %5 144,484,000.00 141,~~621~~172,~~356~~300.3212 ~~449~~455,~~056~~146.2015 A-2 361849TQ5 6.278000 %6 405,810,000.00 405,810,000.00 0.00 B 361849TR3 6.453000 %6 29,290,000.00 29,290,000.00 0.00 C 361849TS1 6.551000 %6 9,763,000.00 9,763,000.00 0.00 D 361849TT9 6.659000 %6 15,977,000.00 15,977,000.00 0.00 E 361849TU6 6.787000 %6 8,875,000.00 8,875,000.00 0.00 F 361849TV4 6.944000 %6 12,426,000.00 12,426,000.00 0.00 G 361849TW2 6.971000 %6 10,651,000.00 10,651,000.00 0.00 H 361849TX0 7.~~452903~~ 452885%7 8,876,000.00 8,876,000.00 0.00 J 361849TY8 6.089000 %6 14,201,000.00 14,201,000.00 0.00 K 361849TZ5 6.089000 %6 12,426,000.00 12,426,000.00 0.00 L 361849UA8 6.089000 %6 5,326,000.00 5,326,000.00 0.00 M 361849UB6 6.089000 %6 5,325,000.00 5,325,000.00 0.00 N 361849UC4 6.089000 %6 7,988,000.00 7,988,000.00 0.00 O 361849UD2 6.089000 %6 3,551,000.00 3,551,000.00 0.00 P 361849UE0 6.089000 %6 15,088,789.00 15,088,788.96 0.00 R-I 361849UH3 0.000000 %0 0.00 0.00 0.00 R-II 361849UJ9 0.000000 %0 0.00 0.00 0.00 R-III 361849UK6 0.000000 %0 0.00 0.00 0.00 710,057,789.00 ~~707~~706,~~195~~746,~~145~~089.2808 ~~449~~455,~~056~~146.2015

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Ending Balance Level(1) A-1 361849TP7 680,568.13 0.00 0.00 1,135,714.28 140,717,153.97 22.62% A-2 361849TQ5 2,123,062.65 0.00 0.00 2,123,062.65 405,810,000.00 22.62% B 361849TR3 157,506.98 0.00 0.00 157,506.98 29,290,000.00 18.47% C 361849TS1 53,297.84 0.00 0.00 53,297.84 9,763,000.00 17.0809% D 361849TT9 88,659.04 0.00 0.00 88,659.04 15,977,000.00 14.8283% E 361849TU6 50,195.52 0.00 0.00 50,195.52 8,875,000.00 13.5657% F 361849TV4 71,905.12 0.00 0.00 71,905.12 12,426,000.00 11.81% G 361849TW2 61,873.43 0.00 0.00 61,873.43 10,651,000.00 10.30% H 361849TX0 55,126.6451 0.00 0.00 55,126.6451 8,876,000.00 9.0405% J 361849TY8 72,058.24 0.00 0.00 72,058.24 14,201,000.00 7.0304% K 361849TZ5 63,051.60 0.00 0.00 63,051.60 12,426,000.00 5.2728% L 361849UA8 27,025.01 0.00 0.00 27,025.01 5,326,000.00 4.52% M 361849UB6 27,019.94 0.00 0.00 27,019.94 5,325,000.00 3.77% N 361849UC4 40,532.44 0.00 0.00 40,532.44 7,988,000.00 2.64% O 361849UD2 18,018.37 0.00 0.00 18,018.37 3,551,000.00 2.1314% P 361849UE0 76,563.03 0.00 0.00 76,563.03 15,088,788.96 0.00% R-I 361849UH3 0.00 0.00 0.00 0.00 0.00 0.00% R-II 361849UJ9 0.00 0.00 0.00 0.00 0.00 0.00% R-III 361849UK6 0.00 0.00 0.00 0.00 0.00 0.00% 3,~~668~~666,~~628~~463.8185 0.00 0.00 4,~~117~~121,~~685~~610.0100 706,~~746~~290,~~089~~942.0893

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 361849UF7 0.~~630761~~629992% 710,057,789.00 ~~707~~706,~~195~~746,~~145~~089.2808 X-2 361849UG5 1.~~133118~~ 133018%1 416,382,000.00 416,382,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 361849UF7 371,~~725~~099.7507 0.00 371,~~725~~099.7507 706,~~746~~290,~~089~~942.0893 X-2 361849UG5 393,~~174~~140.9828 0.00 393,~~174~~140.9828 416,382,000.00 (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/ Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 361849TP7 ~~980~~977.~~18712328~~07912378 3.~~10799950~~15014915 4.~~72531879~~71033561 0.00000000 0.00000000 ~~977~~973.~~07912378~~92897463 A-2 361849TQ5 1,000.00000000 0.00000000 5.23166667 0.00000000 0.00000000 1,000.00000000 B 361849TR3 1,000.00000000 0.00000000 5.37750017 0.00000000 0.00000000 1,000.00000000 C 361849TS1 1,000.00000000 0.00000000 5.45916624 0.00000000 0.00000000 1,000.00000000 D 361849TT9 1,000.00000000 0.00000000 5.54916693 0.00000000 0.00000000 1,000.00000000 E 361849TU6 1,000.00000000 0.00000000 5.65583324 0.00000000 0.00000000 1,000.00000000 F 361849TV4 1,000.00000000 0.00000000 5.78666667 0.00000000 0.00000000 1,000.00000000 G 361849TW2 1,000.00000000 0.00000000 5.80916628 0.00000000 0.00000000 1,000.00000000 H 361849TX0 1,000.00000000 0.00000000 6.~~21075259~~21073795 0.00000000 0.00000000 1,000.00000000 J 361849TY8 1,000.00000000 0.00000000 5.07416661 0.00000000 0.00000000 1,000.00000000 K 361849TZ5 1,000.00000000 0.00000000 5.07416707 0.00000000 0.00000000 1,000.00000000 L 361849UA8 1,000.00000000 0.00000000 5.07416635 0.00000000 0.00000000 1,000.00000000 M 361849UB6 1,000.00000000 0.00000000 5.07416714 0.00000000 0.00000000 1,000.00000000 N 361849UC4 1,000.00000000 0.00000000 5.07416625 0.00000000 0.00000000 1,000.00000000 O 361849UD2 1,000.00000000 0.00000000 5.07416784 0.00000000 0.00000000 1,000.00000000 P 361849UE0 999.99999735 0.00000000 5.07416665 0.00000000 0.00000000 999.99999735 R-I 361849UH3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 361849UJ9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 361849UK6 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 361849UF7 995.~~96843558~~33601353 0.~~52351478~~52263221 0.00000000 ~~995~~994.~~33601353~~69501479 X-2 361849UG5 1,000.00000000 0.~~94426507~~94418174 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~36,114~~0.5200 Servicing Advances Outstanding 012,718.0092 Reimbursement for Interest on P & I 0.00 Advances paid from general collections Reimbursement for Interest on Servicing 0.00 Advances paid from general collections

Servicing Fee Summary Advance Summary / Servicing Fee Summary Amounts Current Period Accrued Master Servicing Fees 50,~~732~~699.4657 Less Master Servicing Fees on Delinquent Payments 310,~~305~~262.0807 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 273,~~570~~305.3508 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 7443,~~997~~742.7358

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Total Unpaid Certificate Prepayment Certificate Certificate Trust Fund Interest Interest Distributable Interest Interest Shortfall Interest Interest Expenses Distribution Distribution Cert. Interest Adjustment A-1 ~~682~~680,~~732~~568.9613 0.00 ~~682~~680,~~732~~568.9613 0.00 0.00 ~~682~~680,~~732~~568.9613 ~~682~~680,~~732~~568.9613 0.00 A-2 2,123,062.65 0.00 2,123,062.65 0.00 0.00 2,123,062.65 2,123,062.65 0.00 X-1 371,~~725~~099.7507 0.00 371,~~725~~099.7507 0.00 0.00 371,~~725~~099.7507 371,~~725~~099.7507 0.00 X-2 393,~~174~~140.9828 0.00 393,~~174~~140.9828 0.00 0.00 393,~~174~~140.9828 393,~~174~~140.9828 0.00 B 157,506.98 0.00 157,506.98 0.00 0.00 157,506.98 157,506.98 0.00 C 53,297.84 0.00 53,297.84 0.00 0.00 53,297.84 53,297.84 0.00 D 88,659.04 0.00 88,659.04 0.00 0.00 88,659.04 88,659.04 0.00 E 50,195.52 0.00 50,195.52 0.00 0.00 50,195.52 50,195.52 0.00 F 71,905.12 0.00 71,905.12 0.00 0.00 71,905.12 71,905.12 0.00 G 61,873.43 0.00 61,873.43 0.00 0.00 61,873.43 61,873.43 0.00 H 55,126.6451 0.00 55,126.6451 0.00 0.00 55,126.6451 55,126.6451 0.00 J 72,058.24 0.00 72,058.24 0.00 0.00 72,058.24 72,058.24 0.00 K 63,051.60 0.00 63,051.60 0.00 0.00 63,051.60 63,051.60 0.00 L 27,025.01 0.00 27,025.01 0.00 0.00 27,025.01 27,025.01 0.00 M 27,019.94 0.00 27,019.94 0.00 0.00 27,019.94 27,019.94 0.00 N 40,532.44 0.00 40,532.44 0.00 0.00 40,532.44 40,532.44 0.00 O 18,018.37 0.00 18,018.37 0.00 0.00 18,018.37 18,018.37 0.00 P 76,563.03 0.00 76,563.03 0.00 0.00 76,563.03 76,563.03 0.00 Total 4,~~433~~430,~~529~~703.5420 0.00 4,~~433~~430,~~529~~703.5420 0.00 0.00 4,~~433~~430,~~529~~703.5420 4,~~433~~430,~~529~~703.5420 0.00

Other Required Information Available Distribution Amount (1) 4,~~882~~885,~~585~~849.7435 Aggregate Number of Outstanding Loans 108.00 Aggregate Stated Principal Balance of Loans before Distributions ~~707~~706,~~195~~746,~~145~~089.2808 Aggregate Stated Principal Balance of Loans after Distributions 706,~~746~~290,~~089~~942.0893 Percentage of Cut-off Date Principal Balance after Distributions 199.0047% Aggregate Amount of Servicing Fee 7443,~~997~~742.7358 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~885~~884.8566 Aggregate Additional Trust Fund Expences 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0.00 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums .

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % of Scheduled # of Scheduled Agg WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) 1,999,999 or Less 11 18,~~554~~542,~~375~~992.4655 2.63 ~~105~~104 7.3641 1.~~443712~~453827 2,000,000.00 to 2,999,999.99 20 50,~~764~~717,~~050~~842.0549 7.18 ~~117~~116 7.4186 1.~~317194~~325816 3,000,000.00 to 3,999,999.99 16 56,~~127~~086,~~896~~442.6536 7.94 ~~115~~114 7.2876 1.~~364284~~386585 4,000,000.00 to 4,999,999.99 12 54,~~329~~290,~~090~~187.3407 7.69 ~~109~~108 7.2898 1.~~371206~~369422 5,000,000.00 to 5,999,999.99 2 11,~~374~~369,~~566~~316.9312 1.61 ~~109~~108 8.~~0659~~0660 1.~~357279~~357268 6,000,000.00 to 6,999,999.99 8 51,~~418~~386,~~392~~122.1203 7.28 ~~128~~127 7.3138 1.~~330310~~466907 7,000,000.00 to 7,999,999.99 18 157,~~193~~095,~~612~~740.9913 22.24 ~~138~~137 7.3381 1.~~374413~~394235 10,000,000.00 to 14,999,999.99 14 162,~~257~~168,~~058~~974.9339 22.96 ~~131~~130 7.~~3204~~3203 1.~~401939~~453133 15,000,000.00 to 19,999,999.99 4 6867,~~044~~996,~~757~~696.3515 9.63 ~~107~~106 7.4732 1.~~325165~~380467 20,000,000.00 to 29,999,999.99 2 43,~~409~~383,~~390~~081.4017 6.14 ~~109~~108 7.4084 1.293989 30,000,000.00 and Greater 1 33,~~272~~253,~~897~~548.8647 4.71 ~~110~~109 7.5000 1.640000 Totals 108 706,~~746~~290,~~089~~942.0893 100.00 ~~123~~122 7.3676 1.~~376729~~410675

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 2 16,~~829~~827,~~884~~133.6936 2.38 ~~111~~110 6.8203 1.~~497281~~546995 Arizona 4 73,~~270~~227,~~396~~104.4723 10.37 ~~103~~102 7.5107 1.~~264584~~301899 California 18 128,~~202~~113,~~731~~188.8027 18.14 ~~116~~115 7.~~3550~~3551 1.~~390528~~408216 Colorado 2 14,~~907~~898,~~730~~869.3746 2.11 ~~109~~108 7.4555 1.~~293027~~300652 Connecticut 1 3,~~286~~284,~~061~~280.4641 0.4647 ~~109~~108 7.7500 1.290000 Florida 9 72,~~911~~863,~~328~~501.2055 10.32 ~~175~~174 7.2681 1.~~290300~~290301 Georgia 5 27,~~352~~332,~~008~~396.0439 3.87 ~~109~~108 7.~~4138~~4139 1.~~300793~~300800 Hawaii 1 13,~~016~~002,~~658~~974.2232 1.84 ~~112~~111 7.2500 1.~~138730~~225700 Idaho 2 7,~~838~~833,~~196~~256.1271 1.11 ~~110~~109 7.2395 1.~~226887~~226886 Illinois 1 2,~~976~~974,~~579~~814.4215 0.42 ~~108~~107 7.4900 1.740000 Louisiana 4 37,~~775~~750,~~360~~072.5913 5.34 ~~116~~115 7.~~3874~~3872 1.~~559755~~576267 Maryland 11 37,~~807~~780,~~124~~803.6062 5.35 ~~124~~123 7.3878 1.~~415572~~478164 Massachusetts 3 49,~~546~~511,~~271~~884.3154 7.01 ~~107~~106 7.~~6521~~6520 1.~~519425~~707753 Michigan 4 30,~~272~~249,~~903~~953.1581 4.28 ~~104~~103 7.~~7992~~7994 1.~~323694~~323717 Mississippi 3 26,~~292~~275,~~379~~194.6812 3.72 ~~110~~109 7.4002 1.~~325011~~344222 Missouri 2 5,~~573~~569,~~091~~436.8744 0.79 ~~111~~110 7.0897 1.~~516105~~516112 Nevada 1 10,~~253~~247,~~715~~656.7026 1.45 ~~103~~102 7.6300 1.280000 New Jersey 5 67,~~702~~670,~~931~~822.6357 9.58 ~~108~~107 7.~~4899~~4898 1.~~317817~~317809 New York 6 65,~~904~~867,~~394~~907.4734 9.33 ~~200~~199 7.~~0861~~0860 1.~~369868~~373571 North Carolina 3 22,~~851~~834,~~354~~656.4169 3.23 ~~107~~106 7.1883 1.~~428952~~385066 Ohio 2 13,~~935~~926,~~007~~309.2799 1.97 9796 7.2709 1.~~431519~~812285 Oklahoma 2 6,~~345~~336,~~221~~388.0341 0.90 ~~168~~167 7.~~5177~~5175 1.~~252344~~252436 Oregon 3 26,~~122~~096,~~764~~974.6762 3.7069 9897 7.1633 1.~~210568~~210570 Pennsylvania 1 4,~~032~~030,~~746~~531.1064 0.57 ~~109~~108 7.7100 1.290000 South Carolina 2 8,~~609~~604,~~552~~122.6088 1.22 ~~110~~109 7.2366 1.~~358799~~370677 Tennessee 2 9,~~377~~371,~~212~~550.8341 1.33 ~~109~~108 7.4161 1.~~637053~~638730 Texas 8 100,~~594~~540,~~748~~468.0926 14.23 ~~129~~128 7.2890 1.~~368839~~457256 Utah 1 18,~~412~~400,~~205~~359.9448 2.61 ~~115~~114 7.2000 1.580000 Virginia 3 23,~~079~~059,~~665~~789.9887 3.2726 ~~107~~106 7.4721 1.~~252802~~252835 Washington 4 66,~~274~~234,~~760~~339.7103 9.38 ~~110~~109 7.~~4727~~4728 1.~~570642~~570651 Wisconsin 2 9,~~991~~985,~~174~~569.4175 1.41 ~~108~~107 7.4218 1.442099 Totals 117 706,~~746~~290,~~089~~942.0893 100.00 ~~123~~122 7.3676 1.~~376729~~410675

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.09 or less 5 45,~~171~~142,~~769~~330.2202 6.39 ~~108~~107 7.3386 1.~~014565~~033532 1.10 to 1.19 5 3227,~~224~~197,~~075~~562.0945 43.5685 ~~125~~127 7.~~2903~~2644 1.~~164124~~177342 1.20 to 1.29 3536 ~~200~~209,~~306~~681,~~763~~748.5626 2829.3469 ~~117~~116 7.~~3607~~3557 1.~~252855~~251626 1.30 to 1.39 2823 ~~184~~144,~~565~~414,~~029~~303.1161 2620.1145 ~~124~~130 7.~~3769~~3440 1.~~345221~~351835 1.40 to 1.49 118 4830,~~937~~347,~~374~~142.6065 64.9230 108 7.~~3622~~2910 1.~~443653~~435733 1.50 to 1.59 1013 7397,~~461~~076,~~982~~284.2390 1013.3974 ~~108~~104 7.~~3130~~3979 1.~~529317~~548835 1.60 to 1.69 68 64,~~361~~924,~~374~~436.6937 9.1119 ~~129~~131 7.~~5695~~3963 1.~~642472~~641452 1.70 to 1.79 45 3654,~~561~~118,~~169~~951.9793 57.1766 ~~207~~168 7.~~1734~~3575 1.~~743473~~737071 1.80 to 1.89 01 06,451,545.0014 0.0091 0110 07.~~0000~~1000 01.~~000000~~892500 1.90 to 1.99 12 1121,~~300~~601,~~957~~534.4914 13.6006 ~~103~~102 7.~~9000~~9477 1.~~916160~~913479 2.00 to 2.19 10 ~~3,370,000~~0.00 0.4800 ~~111~~0 60.~~7500~~0000 20.~~080250~~000000 2.20 or Greater 12 15,~~966~~335,~~401~~103.7046 0.2876 ~~111~~110 76.~~0600~~8642 2.~~200000~~240806 Totals 108 706,~~746~~290,~~089~~942.0893 100.00 ~~123~~122 7.3676 1.~~376729~~410675

Property Type (3) # of Scheduled % of Weighted Property Type Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 17 169,~~852~~753,~~812~~679.6928 24.03 ~~109~~108 7.5232 1.~~471052~~505376 Lodging 3 43,~~500~~457,~~535~~452.2810 6.1615 ~~104~~103 7.8467 1.~~595842~~693999 Mixed Use 2 28,~~755~~736,~~530~~546.3418 4.07 ~~319~~317 7.0647 1.~~727804~~727802 Mobile Home Park 3 16,~~194~~182,~~376~~569.5355 2.29 9089 7.3315 1.~~560787~~560794 Multi-Family 41 266,~~240~~089,~~357~~535.0005 37.67 ~~131~~130 7.~~0308~~0307 1.~~326320~~344926 Office 18 185,~~331~~217,~~454~~449.5426 26.22 ~~118~~117 7.~~5692~~5693 1.~~410611~~485919 Other 1 19,~~407~~394,~~310~~822.0620 2.75 ~~108~~107 7.2600 1.010000 Retail 32 ~~272~~271,~~063~~870,~~785~~257.3906 38.5049 ~~112~~111 7.4437 1.~~296959~~313384 Totals 117 706,~~746~~290,~~089~~942.0893 100.00 ~~123~~122 7.3676 1.~~376729~~410675

Note Rate Note Rate # of Scheduled % of Weighted Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.4900% or less 0 0.00 0.00 0 0.0000 0.000000 6.5001% to 6.7499% 2 17,960,000.00 2.54 ~~111~~110 6.6800 1.~~321366~~372407 6.7500% to 6.9999% 12 85,~~670~~629,~~572~~967.3009 12.12 ~~167~~166 6.8747 1.~~351579~~371806 7.0000% to 7.2499% 29 126,~~590~~494,~~533~~515.5818 17.91 ~~135~~134 7.1217 1.~~396931~~430135 7.2500% to 7.4999% 31 ~~244~~243,~~052~~888,~~897~~955.9411 34.53 ~~109~~108 7.3816 1.~~319935~~347721 7.5000% to 7.7499% 21 165,~~169~~067,~~408~~188.7073 23.37 ~~117~~116 7.5880 1.~~428168~~464811 7.7500% to 7.9999% 9 39,~~745~~710,~~361~~806.0511 5.62 ~~110~~109 7.9068 1.~~488478~~518847 8.0000% to 8.2499% 2 12,~~106~~096,~~854~~036.1548 1.71 ~~103~~102 8.~~0147~~0148 1.~~553967~~810116 8.2500% to 8.4999% 1 9,~~875~~870,~~894~~927.4377 1.40 9998 8.2500 1.390000 8.500% or Greater 1 5,~~574~~572,~~566~~546.9346 0.79 ~~111~~110 8.7900 1.240000 Totals 108 706,~~746~~290,~~089~~942.0893 100.00 ~~123~~122 7.3676 1.~~376729~~410675

Seasoning Seasoning # of Scheduled % of Weighted Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 7457 ~~464~~331,~~602~~918,~~559~~277.7493 6546.7499 ~~108~~109 7.~~2930~~2346 1.~~368261~~406812 13 to 24 months 2946 ~~196~~328,~~170~~430,~~933~~448.5605 2746.7650 ~~106~~104 7.~~6149~~5441 1.~~369438~~400659 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 108 706,~~746~~290,~~089~~942.0893 100.00 ~~123~~122 7.3676 1.~~376729~~410675

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 90 months or less 8 41,~~619~~593,~~015~~552.2113 5.89 6160 7.~~4126~~4127 1.~~326587~~396993 91 to 110 months 5984 ~~439~~565,~~675~~788,~~963~~041.6345 6280.2111 107 7.~~5046~~3975 1.~~376971~~410831 111 months or greater 3813 ~~217~~90,~~272~~744,~~737~~063.6473 3012.7485 ~~160~~228 7.~~0673~~1256 1.~~396997~~445694 Totals 105 698,~~567~~125,~~716~~657.4831 98.84 ~~121~~120 7.3631 1.~~380198~~414538

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 50 months or less 0 0.00 0.00 0 0.0000 0.000000 51 to 60 months 0 0.00 0.00 0 0.0000 0.000000 61 to 80 months 0 0.00 0.00 0 0.0000 0.000000 81 to 90 months 0 0.00 0.00 0 0.0000 0.000000 91 to 110 months 0 0.00 0.00 0 0.0000 0.000000 111 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 130 months 0 0.00 0.00 0 0.0000 0.000000 131 to 220 months 2 4,~~886~~876,~~052~~089.8755 0.69 ~~217~~216 7.8000 1.134651 221 to 230 months 0 0.00 0.00 0 0.0000 0.000000 231 or greater months 1 3,~~292~~289,~~319~~196.7307 0.47 ~~281~~280 7.6900 1.000000 Totals 3 8,~~178~~165,~~372~~285.6062 1.16 ~~243~~242 7.7557 1.~~080445~~080410

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 220 months or less 0 0.00 0.00 0 0.0000 0.000000 221 to 240 months 2 6,~~044~~033,~~486~~199.2487 0.8685 ~~111~~110 6.9770 1.~~277602~~277607 241 to 280 months 0 0.00 0.00 0 0.0000 0.000000 281 to 300 months 15 93,~~521~~423,~~076~~869.8417 13.23 ~~108~~107 7.4710 1.~~364183~~410749 301 to 320 months 3 24,~~459~~455,~~191~~113.4251 3.46 ~~111~~110 6.8462 1.~~207556~~223971 321 to 340 months 3 27,~~835~~830,~~894~~927.4377 3.94 ~~107~~106 7.~~2370~~2368 1.~~345717~~378647 341 and greater 82 546,~~707~~382,~~067~~546.5599 77.36 ~~125~~124 7.3785 1.~~393551~~427056 Totals 105 698,~~567~~125,~~716~~657.4831 98.84 ~~121~~120 7.3631 1.~~380198~~414538

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 8076 ~~492~~454,~~479~~153,~~610~~056.1847 6964.6830 125 7.~~3924~~3803 1.~~376981~~368762 1 year or less 2832 ~~214~~252,~~266~~137,~~478~~886.9046 3035.3270 ~~117~~114 7.~~3107~~3449 1.~~376150~~486170 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 108 706,~~746~~290,~~089~~942.0893 100.00 ~~123~~122 7.3676 1.~~376729~~410675 (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 11032073 1 IN Seattle WA ~~215~~214,~~011~~887.6347 19,~~225~~349.2339 7.500% 991084073 2 RT Southlake TX 143,~~403~~316.9186 13,~~716~~803.2025 7.370% 11032302 3 RT Lakewood NJ 133,~~690~~610.4775 12,~~426~~505.2698 7.450% 991084093 4 IN Boca Raton FL 127,~~249~~173.6727 11,~~909~~985.1252 7.450% 11032554 5 IN Milford MA 108,~~890~~828.1137 9,~~421~~483.8761 7.610% 991084072 6 OF Tempe AZ 104,~~907~~848.8065 89,~~945~~004.1833 7.680% 991084071 7 MF Portland OR 97,~~140~~032.1855 17,~~480~~587.1174 7.150% 991084092 8 MU New York NY 89,~~847~~787.2932 910,~~948~~008.0805 7.000% 991084070 9 RT Mesa AZ 91,~~736~~681.5133 8,~~658~~713.5674 7.400% 11033290 10 OF Houston TX 91,~~408~~354.36 8,~~383~~437.55 7.480% 991084091 11 RT Marietta GA 75,~~049~~005.8972 6,~~866~~910.5774 7.470% 11030437 12 LO Metairie LA 76,~~953~~877.0490 11,~~045~~120.3650 7.900% 991084090 13 OT New York NY 70,~~541~~495.0395 7,~~210~~255.8189 7.260% 11032602 14 IN Los Angeles CA 70,~~456~~415.9966 6,~~417~~459.6700 7.480% 11030882 15 OF Princeton NJ 70,~~308~~265.3670 6,~~605~~647.2490 7.500% 991084612 16 MF Haverstraw NY 64,059.78 0.00 6.800% 11031433 17 RT Salinas CA 68,~~675~~635.3670 6,~~140~~180.5925 7.500% 991084069 18 MF Baton Rouge LA 59,880.63 0.00 6.680% 11030441 19 LO Worcester MA 71,~~172~~104.5758 9,~~868~~936.1413 8.000% 991084089 20 MF Olive Branch MS 64,~~230~~190.2545 6,~~374~~414.9979 7.250% 991084068 21 MF Hoover AL 59,055.00 0.00 6.750% 11032526 22 OF Plano TX 65,~~221~~184.1035 5,~~592~~629.6742 7.630% 11031712 23 IN Various Various 6463,~~008~~970.5384 5,~~844~~882.4615 7.490% 11027320 24 OF Detroit MI 70,~~195~~160.0400 4,~~931~~966.6266 8.250% 991084067 25 MF Roseville CA 59,~~146~~106.6103 6,~~751~~791.4199 6.980% 11031426 26 LO Herndon VA 63,~~383~~318.1254 9,~~836~~901.7129 7.625% 11032975 27 OF West Valley City UT 59,~~690~~652.2409 6,~~152~~190.2237 7.200% 991084621 28 OF Kapolei Oahu Islan HI 59,~~451~~389.0602 910,~~938~~000.4044 7.250% 991084088 29 MF Melbourne FL 55,~~464~~426.3096 6,~~221~~258.5791 6.970% 991084066 30 MF Aberdeen NC 56,~~940~~904.4613 5,~~819~~856.7609 7.250% 991084613 31 MF Passaic NJ 52,700.00 0.00 6.800% 991084615 32 RT Palm Springs CA 5251,~~019~~965.6839 8,~~696~~750.1039 7.250% 11030760 33 RT Tucson AZ 53,~~376~~346.79 4,~~530~~560.80 7.690% 991084065 34 OF Las Vegas NV 52,~~331~~300.6797 4,~~673~~704.4111 7.630% 991084086 35 MF San Antonio TX 47,~~849~~817.4442 5,~~321~~353.0406 6.990% 991084064 36 MF Houston TX 43,429.28 0.00 6.680% 991084099 37 RT Antioch CA 47,~~811~~783.5512 4,~~424~~452.2770 7.460% 991084074 38 OF Tustin CA 46,~~237~~210.2436 4,~~155~~182.5240 7.510% 11033160 39 IN Westfield MA 44,~~653~~626.6724 4,~~364~~392.6508 7.300% 991084051 40 IN Glenn Burnie MD 41,~~324~~295.0667 4,~~777~~806.9534 6.900% 991084085 41 MF Vero Beach FL 40,~~554~~527.5424 4,~~549~~576.1141 6.970% 11029301 42 RT Chestertown MD 41,~~644~~617.0489 4,~~098~~124.0621 7.410% 991084063 43 OF Pepper Pike OH 39,~~495~~469.3878 4,~~186~~212.7030 7.100% 991084062 44 RT Littleton CO 42,~~392~~369.9046 3,~~530~~553.4892 7.710% 991084061 45 MH San Jose CA 38,~~508~~483.6238 4,~~076~~102.7802 7.190% 991084060 46 MF Houston TX 38,~~582~~558.0027 3,~~748~~772.4518 7.350% 991084059 47 OF Anaheim CA 41,~~530~~509.7142 3,~~101~~122.4271 7.970% 991084098 48 RT Franklin WI 36,809.06 03,230.0034 7.370% 11025879 49 IN West Orange NJ 42,~~210~~194.0083 2,~~005~~020.3047 8.790% 11033940 50 RT Fredericksburg VA 30,~~316~~297.3920 3,~~116~~135.2443 7.150% 11031167 51 RT Temple Hills MD 33,~~572~~554.3092 2,~~542~~559.2260 7.940% 991084058 52 RT Surfside Beach SC 30,~~262~~243.8277 3,~~064~~083.1722 7.220% 11032993 53 RT Miami FL 29,~~787~~769.9448 2,~~956~~974.5298 7.250% 991084057 54 MF Concord NC 27,~~476~~456.6383 3,~~351~~371.9373 6.860% 991084084 55 MF Oxford MS 27,~~459~~435.8626 4,~~053~~077.3191 7.050% 991084056 56 IN Lynnwood WA 29,~~037~~020.0302 2,~~612~~629.7172 7.560% 11131053 57 MF Various NY 28,~~361~~331.4692 4,~~630~~659.1569 7.410% 991084083 58 MF Laurel MD 26,~~055~~038.7132 2,~~884~~902.9534 7.000% 11032684 59 RT River Ridge LA 27,~~095~~078.4592 2,~~603~~620.5811 7.375% 11033326 60 RT Dallas TX 26,~~642~~615.9462 4,~~258~~285.2254 7.450% 991084055 61 MF Boise ID 25,~~215~~199.5957 2,~~586~~603.9800 7.190% 991084622 62 MF Colorado Springs CO 24,~~325~~309.3471 2,~~555~~571.9457 7.100% 991084100 63 OF Westlake OH 25,~~860~~845.4364 2,~~272~~287.6746 7.560% 11029075 64 OF Sterling Heights MI 25,~~864~~850.9855 2,~~188~~202.0447 7.660% 991084101 65 MF Blackman Township MI 22,~~311~~268.3971 7,~~342~~385.8149 6.750% 991084103 66 MF Palm Bay FL 22,~~925~~910.4638 2,~~483~~498.7785 7.050% 991084054 67 OF Jackson MS 25,~~956~~943.5952 1,~~899~~913.9805 7.990% 991084095 68 RT Oviedo FL 23,~~737~~725.9970 1,~~797~~809.5382 7.940% 11033566 69 MF Los Angeles CA 20,~~843~~830.7104 2,~~248~~262.4108 7.060% 11033885 70 RT Madison FL 20,~~979~~957.8833 3,~~663~~686.4803 7.150% 991084053 71 MF Houston TX 19,588.13 0.00 6.750% 991084082 72 RT Gaithersburg MD 21,~~822~~801.1156 3,~~103~~123.1166 7.690% 11031982 73 MF Royal Oak MI 21,~~110~~098.6008 1,~~940~~953.8941 7.490% 11033888 74 RT Americus GA 2019,~~004~~982.0757 3,~~493~~514.0959 7.150% 991084616 75 MF Beaverton OR 20,~~028~~015.5090 2,~~032~~044.1272 7.200% 991084052 76 MF Birmingham AL 19,~~248~~235.8091 2,~~126~~139.9281 7.040% 991084619 77 MF Billings MO 17,~~873~~861.5437 2,~~049~~061.1128 6.900% 991084102 78 IN Hellam PA 19,~~784~~774.8001 1,~~624~~635.7049 7.710% 11032593 79 OF Moorestown NJ 18,~~460~~449.9010 1,~~902~~914.7555 7.200% 991084081 80 RT Winston-Salem NC 19,~~471~~452.3410 2,~~933~~952.0933 7.620% 991084097 81 MH Aberdeen MD 19,~~800~~782.8233 2,~~715~~734.5706 7.910% 991084614 82 RT Palm Springs CA 17,~~773~~754.3984 2,~~971~~989.1772 7.250% 991084079 83 MU San Diego CA 17,~~282~~272.5854 1,~~559~~569.2529 7.480% 991084078 84 RT Oklahoma City OK 1716,~~023~~989.9118 5,~~342~~377.6033 7.800% 991084620 85 MF Bellingham WA 16,~~229~~219.9871 1,~~668~~678.3057 7.150% 11032253 86 OF Tucson AZ 15,~~604~~594.5054 1,~~618~~628.3733 7.150% 11033565 87 MF Sherman Oaks CA 15,~~406~~396.2211 1,~~661~~671.8798 7.060% 991084096 88 MF North Hollywood CA 16,~~274~~265.5933 1,~~411~~420.6692 7.620% 11031181 89 MF Lynnwood WA 15,~~215~~199.9565 2,~~629~~646.8515 7.200% 11031688 90 OF Middlebury CT 16,~~408~~399.1532 1,~~323~~331.0588 7.750% 11032936 91 MF Tulsa OK 14,~~768~~759.7228 1,~~522~~531.2064 7.200% 991084077 92 MF Memphis TN 14,~~388~~379.7173 1,~~437~~446.7876 7.250% 991084076 93 RT Lafayette LA 15,~~293~~262.1050 4,~~555~~585.3999 7.800% 11033887 94 RT Jesup GA 13,~~905~~890.2732 2,~~428~~443.1207 7.150% 991084075 95 RT Yucca Valley CA 14,~~071~~046.1353 3,~~876~~900.2888 7.370% 11031898 96 RT Sandersville GA 13,~~795~~786.5438 1,~~477~~486.1935 7.200% 11032099 97 MF Boise ID 13,~~062~~054.1219 1,~~254~~262.3427 7.340% 11033562 98 MH Stockton CA 11,~~962~~954.4763 1,~~290~~298.4024 7.060% 11032349 99 MF Tampa FL 12,~~155~~147.3365 1,~~228~~236.6230 7.260% 991084617 100 MF Hillsboro OR 11,~~092~~085.7173 1,~~125~~132.4846 7.200% 11030742 101 RT Duluth GA 12,~~458~~451.0292 ~~875~~881.4454 8.100% 11032569 102 RT Mt. Pleasant SC 10,~~992~~985.3758 1,~~083~~090.9877 7.280% 11032083 103 RT Roanoke VA 11,~~022~~016.5118 ~~969~~975.0841 7.590% 11033564 104 MF Toluca Lake CA 9,~~666~~660.6531 1,~~042~~049.7408 7.060% 11032346 105 MF Lakeland FL 9,~~891~~885.7146 ~~999~~1,006.8207 7.260% 11030805 106 RT Amherst NY 9,~~934~~928.7591 ~~903~~908.0791 7.500% 991084094 107 MF Madison WI 10,~~095~~089.7395 ~~880~~886.4018 7.630% 11033563 108 MF Sherman Oaks CA 8,~~458~~452.3277 ~~912~~917.4095 7.060% Totals 4,~~486~~483,~~147~~288.8524 ~~449~~455,~~056~~146.2015

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 11032073 N/A 10/05/2011 N 33,~~292~~272,~~123~~897.0986 33,~~272~~253,~~897~~548.8647 0809/05/2002 991084073 N/A 09/01/2011 N 22,~~596~~582,~~143~~427.2808 22,~~582~~568,~~427~~623.0883 0809/01/2002 11032302 N/A 08/05/2011 N 20,~~839~~826,~~389~~963.5832 20,~~826~~814,~~963~~457.3234 0809/05/2002 991084093 N/A 07/01/2011 N 19,~~835~~823,~~410~~501.2917 19,~~823~~811,~~501~~515.1765 0809/01/2002 11032554 N/A 08/05/2011 N 16,~~616~~607,~~693~~271.2134 16,~~607~~597,~~271~~787.3473 08/05/2002 991084072 N/A 06/01/2011 N 15,~~863~~854,~~075~~129.0082 15,~~854~~845,~~129~~125.8249 0809/01/2002 991084071 N/A 07/01/2011 N 15,~~777~~759,~~335~~855.1302 15,~~759~~742,~~855~~267.0228 0809/01/2002 991084092 N/A 11/01/2031 N 14,~~905~~895,~~540~~592.9789 14,~~895~~885,~~592~~584.8984 0809/01/2002 991084070 N/A 09/01/2011 N 14,~~396~~387,~~313~~654.2872 14,~~387~~378,~~654~~940.7298 0809/01/2002 11033290 N/A 08/05/2011 N 14,~~191~~183,~~396~~012.0348 14,~~183~~174,~~012~~574.4893 08/05/2002 991084091 N/A 09/01/2011 N 11,~~667~~660,~~297~~431.8932 11,~~660~~653,~~431~~520.3258 0809/01/2002 11030437 N/A 03/01/2011 N 11,~~312~~300,~~002~~957.8549 11,~~300~~289,~~957~~836.4999 0809/01/2002 991084090 N/A 08/01/2011 N 11,~~283~~276,~~555~~344.6281 11,~~276~~269,~~344~~088.8192 0809/01/2002 11032602 N/A 09/05/2011 N 10,~~938~~932,~~639~~222.7710 10,~~932~~925,~~222~~763.10 0708/05/2002 11030882 N/A 04/05/2011 N 10,~~886~~879,~~455~~850.9268 10,~~879~~873,~~850~~202.6878 0809/05/2002 991084612 N/A 11/01/2011 N 10,940,000.00 10,940,000.00 0809/01/2002 11031433 N/A 10/05/2011 N 10,~~633~~627,~~603~~462.5192 10,~~627~~621,~~462~~282.9267 0809/05/2002 991084069 N/A 11/01/2011 N 10,410,000.00 10,410,000.00 0809/01/2002 11030441 N/A 03/01/2011 N 10,~~331~~321,~~501~~633.4228 10,~~321~~311,~~633~~697.2815 0809/01/2002 991084089 N/A 11/01/2011 N 10,~~288~~281,~~271~~896.2324 10,~~281~~275,~~896~~481.2445 0809/01/2002 991084068 N/A 11/01/2011 N 10,160,000.00 10,160,000.00 0809/01/2002 11032526 N/A 08/05/2011 N 9,~~926~~921,~~687~~095.7912 9,~~921~~915,~~095~~465.1270 0809/05/2002 11031712 N/A 08/05/2011 N 9,~~924~~918,~~230~~386.7125 9,~~918~~912,~~386~~504.2510 0809/05/2002 11027320 N/A 11/05/2010 N 9,~~880~~875,~~826~~894.0543 9,~~875~~870,~~894~~927.4377 08/05/2002 991084067 N/A 08/01/2006 N 9,~~840~~833,~~456~~705.9756 9,~~833~~826,~~705~~913.5657 0809/01/2002 11031426 N/A 05/01/2011 N 9,~~653~~643,~~273~~436.3665 9,~~643~~633,~~436~~535.6536 0809/01/2002 11032975 N/A 03/05/2012 N 9,~~627~~621,~~457~~305.3715 9,~~621~~615,~~305~~114.1578 0809/05/2002 991084621 N/A 12/01/2011 N 9,~~522~~512,~~751~~812.2282 9,~~512~~502,812.8238 0809/01/2002 991084088 N/A 11/01/2031 N 9,~~241~~234,~~055~~833.3477 9,~~234~~228,~~833~~574.7786 0809/01/2002 991084066 N/A 07/01/2011 N 9,~~120~~114,~~608~~788.0731 9,~~114~~108,~~788~~932.3122 0708/01/2002 991084613 N/A 11/01/2011 N 9,000,000.00 9,000,000.00 0809/01/2002 991084615 N/A 12/01/2011 N 8,~~332~~323,~~407~~711.3020 8,~~323~~314,~~711~~960.2081 0809/01/2002 11030760 N/A 06/05/2008 N 8,~~060~~056,~~591~~060.6080 8,~~056~~051,~~060~~500.8000 08/05/2002 991084065 N/A 03/01/2011 N 7,~~964~~960,~~910~~236.0463 7,~~960~~955,~~236~~532.6352 0809/01/2002 991084086 N/A 11/01/2028 N 7,~~949~~944,~~513~~192.0501 7,~~944~~938,~~192~~838.0195 0809/01/2002 991084064 N/A 11/01/2011 N 7,550,000.00 7,550,000.00 0809/01/2002 991084099 N/A 08/01/2011 N 7,~~442~~438,~~772~~348.8861 7,~~438~~433,~~348~~895.6191 0809/01/2002 991084074 N/A 09/01/2030 N 7,~~149~~145,~~781~~625.0654 7,~~145~~141,~~625~~443.5414 0809/01/2002 11033160 N/A 10/05/2011 N 7,~~103~~099,~~544~~180.7914 7,~~099~~094,~~180~~788.1406 0809/05/2002 991084051 N/A 11/01/2011 N 6,~~954~~950,~~960~~182.3540 6,~~950~~945,~~182~~376.4006 0809/01/2002 991084085 N/A 11/01/2031 N 6,~~756~~752,~~900~~351.6857 6,~~752~~747,~~351~~775.5716 0809/01/2002 11029301 N/A 03/05/2011 N 6,~~526~~522,~~426~~328.6458 6,~~522~~518,~~328~~204.5837 0809/05/2002 991084063 N/A 11/01/2011 N 6,~~459~~455,~~944~~757.1444 6,~~455~~451,~~757~~545.4414 0809/01/2002 991084062 N/A 07/01/2011 N 6,~~385~~381,~~274~~744.8840 6,~~381~~378,~~744~~190.4048 0809/01/2002 991084061 N/A 06/01/2008 N 6,~~219~~215,~~706~~629.1941 6,~~215~~211,~~629~~527.4139 0809/01/2002 991084060 N/A 08/01/2011 N 6,~~095~~092,~~904~~156.6419 6,~~092~~088,~~156~~384.1901 0809/01/2002 991084059 N/A 06/01/2006 N 6,~~051~~048,~~343~~242.5513 6,~~048~~045,~~242~~119.1342 0809/01/2002 991084098 N/A 08/01/2011 N 5,800,000.00 5,~~800~~796,~~000~~769.0066 0809/01/2002 11025879 N/A 11/05/2011 N 5,~~576~~574,~~572~~566.2393 5,~~574~~572,~~566~~546.9346 0809/05/2002 11033940 N/A 12/05/2011 N 4,~~923~~920,~~933~~817.5228 4,~~920~~917,~~817~~681.2885 0809/05/2002 11031167 N/A 06/05/2011 N 4,~~910~~907,~~224~~682.6745 4,~~907~~905,~~682~~122.4585 0709/05/2002 991084058 N/A 10/01/2011 N 4,~~867~~864,~~578~~514.7356 4,~~864~~861,~~514~~431.5634 0809/01/2002 11032993 N/A 11/05/2011 N 4,~~771~~768,~~372~~415.1664 4,~~768~~765,~~415~~440.6466 0809/05/2002 991084057 N/A 06/01/2011 N 4,~~651~~648,~~362~~010.6269 4,~~648~~644,~~010~~638.6996 0708/01/2002 991084084 N/A 11/01/2011 N 4,~~523~~519,~~244~~191.7342 4,~~519~~515,~~191~~113.4251 0708/01/2002 991084056 N/A 06/01/2011 N 4,~~460~~457,~~372~~759.6897 4,~~457~~455,~~759~~130.9725 0809/01/2002 11131053 N/A 08/05/2011 N 4,~~444~~440,~~789~~159.3116 4,~~440~~435,~~159~~499.1647 0708/05/2002 991084083 N/A 11/01/2011 N 4,~~322~~319,~~606~~721.8792 4,~~319~~316,~~721~~819.9258 0809/01/2002 11032684 N/A 08/05/2011 N 4,~~266~~263,~~534~~930.0648 4,~~263~~261,~~930~~310.4837 0809/05/2002 11033326 N/A 09/05/2011 N 4,~~153~~148,~~045~~786.0987 4,~~148~~144,~~786~~501.8733 08/05/2002 991084055 N/A 10/01/2011 N 4,~~072~~070,~~686~~099.8890 4,~~070~~067,~~099~~496.90 0809/01/2002 991084622 N/A 12/01/2011 N 3,~~978~~976,~~701~~145.6975 3,~~976~~973,~~145~~574.7518 0809/01/2002 991084100 N/A 09/01/2008 N 3,~~972~~970,~~416~~143.5891 3,~~970~~967,~~143~~856.9145 0809/01/2002 11029075 N/A 08/05/2011 N 3,~~921~~919,~~246~~058.8985 3,~~919~~916,~~058~~856.8538 0809/05/2002 991084101 N/A 11/01/2011 N 3,~~838~~831,~~518~~175.2948 3,~~831~~823,~~175~~789.4899 0809/01/2002 991084103 N/A 11/01/2011 N 3,~~776~~773,~~327~~843.5376 3,~~773~~771,~~843~~344.7691 0809/01/2002 991084054 N/A 07/01/2011 N 3,~~772~~770,~~607~~707.8385 3,~~770~~768,~~707~~794.8580 08/01/2002 991084095 N/A 06/01/2011 N 3,~~471~~470,~~876~~078.0148 3,~~470~~468,~~078~~268.4866 0809/01/2002 11033566 N/A 11/05/2011 N 3,~~428~~426,~~554~~306.4201 3,~~426~~424,~~306~~043.0193 0809/05/2002 11033885 N/A 11/05/2011 N 3,~~407~~403,~~515~~852.5204 3,~~403~~400,~~852~~166.0401 0809/05/2002 991084053 N/A 11/01/2011 N 3,370,000.00 3,370,000.00 0809/01/2002 991084082 N/A 01/15/2026 N 3,~~295~~292,~~422~~319.8473 3,~~292~~289,~~319~~196.7307 08/15/2002 11031982 N/A 07/05/2011 N 3,~~273~~271,~~101~~161.9102 3,~~271~~269,~~161~~207.0261 08/05/2002 11033888 N/A 11/05/2011 N 3,~~249~~245,~~026~~533.3627 3,~~245~~242,~~533~~018.2768 0809/05/2002 991084616 N/A 11/01/2008 N 3,~~230~~228,~~403~~371.4028 3,~~228~~226,~~371~~326.2856 0809/01/2002 991084052 N/A 09/01/2011 N 3,~~175~~173,~~205~~078.3240 3,~~173~~170,~~078~~938.4059 0809/01/2002 991084619 N/A 12/01/2011 N 3,~~008~~006,~~169~~120.9382 3,~~006~~004,~~120~~059.8254 0809/01/2002 991084102 N/A 09/01/2011 N 2,~~980~~978,~~012~~387.1040 2,~~978~~976,~~387~~751.4091 0809/01/2002 11032593 N/A 09/05/2011 N 2,~~977~~975,~~564~~661.1035 2,~~975~~973,~~661~~746.3580 0809/05/2002 991084081 N/A 09/01/2011 N 2,~~967~~964,~~438~~505.5849 2,~~964~~961,~~505~~553.4916 0809/01/2002 991084097 N/A 08/01/2011 N 2,~~907~~904,~~016~~301.7922 2,~~904~~901,~~301~~567.2216 0809/01/2002 991084614 N/A 12/01/2011 N 2,~~846~~843,~~905~~934.8164 2,~~843~~840,~~934~~944.6492 0809/01/2002 991084079 N/A 10/01/2011 N 2,~~683~~681,~~168~~608.0277 2,~~681~~680,~~608~~039.7748 0809/01/2002 991084078 N/A 12/15/2020 N 2,~~619~~613,~~062~~719.5898 2,~~613~~608,~~719~~342.9865 0809/15/2002 991084620 N/A 12/01/2011 N 2,~~636~~634,~~045~~376.1989 2,~~634~~632,~~376~~698.8932 0709/01/2002 11032253 N/A 11/05/2011 N 2,~~534~~532,~~455~~837.6932 2,~~532~~531,~~837~~208.3299 0809/05/2002 11033565 N/A 11/05/2011 N 2,~~534~~532,~~148~~487.9306 2,~~532~~530,~~487~~815.06 08 09/05/2002 991084096 N/A 07/01/2006 N 2,~~480~~478,~~252~~841.7509 2,~~478~~477,~~841~~420.0917 0809/01/2002 11031181 N/A 10/05/2011 N 2,~~454~~451,~~186~~556.0924 2,~~451~~448,~~556~~910.2409 08/05/2002 11031688 N/A 09/05/2011 N 2,~~458~~457,~~661~~338.6156 2,~~457~~456,~~338~~006.5668 08/05/2002 11032936 N/A 09/05/2011 N 2,~~382~~380,~~051~~529.3010 2,~~380~~378,~~529~~997.1046 0708/05/2002 991084077 N/A 10/01/2011 N 2,~~304~~303,~~753~~315.7799 2,~~303~~301,~~315~~869.9923 0809/01/2002 991084076 N/A 06/15/2020 N 2,~~276~~272,~~888~~332.2889 2,~~272~~267,~~332~~746.8990 0809/15/2002 11033887 N/A 11/05/2011 N 2,~~258~~256,~~469~~041.5745 2,~~256~~253,~~041~~598.4538 0809/05/2002 991084075 N/A 11/01/2011 N 2,~~217~~213,~~187~~310.0476 2,~~213~~209,~~310~~409.7688 0809/01/2002 11031898 N/A 04/05/2011 N 2,~~225~~223,~~086~~609.6647 2,~~223~~222,~~609~~123.4712 0809/05/2002 11032099 N/A 10/05/2011 N 2,~~066~~065,~~608~~354.7238 2,~~065~~064,~~354~~092.3811 08/05/2002 11033562 N/A 11/05/2011 N 1,~~967~~966,~~692~~401.1070 1,~~966~~965,~~401~~103.7046 0809/05/2002 11032349 N/A 08/05/2011 N 1,~~944~~943,~~335~~106.0846 1,~~943~~941,~~106~~870.4616 08/05/2002 991084617 N/A 11/01/2008 N 1,~~789~~788,~~146~~021.5103 1,~~788~~786,~~021~~888.0357 0809/01/2002 11030742 N/A 06/05/2011 N 1,~~786~~785,~~096~~220.3187 1,~~785~~784,~~220~~339.8733 0809/05/2002 11032569 N/A 10/05/2011 N 1,~~753~~752,~~479~~395.9496 1,~~752~~751,~~395~~305.9619 08/05/2002 11032083 N/A 07/05/2011 N 1,~~686~~685,~~473~~504.7668 1,~~685~~684,~~504~~529.6827 0809/05/2002 11033564 N/A 11/05/2011 N 1,~~590~~589,~~054~~011.2046 1,~~589~~587,~~011~~962.4638 0809/05/2002 11032346 N/A 08/05/2011 N 1,~~582~~581,252.2947 1,~~581~~580,~~252~~246.4740 08/05/2002 11030805 N/A 07/05/2011 N 1,~~538~~537,~~283~~380.3023 1,~~537~~536,~~380~~471.2332 0809/05/2002 991084094 N/A 06/01/2011 N 1,~~536~~535,~~575~~695.9959 1,~~535~~534,~~695~~809.5941 0809/01/2002 11033563 N/A 11/05/2011 N 1,~~391~~390,~~297~~385.4101 1,~~390~~389,~~385~~467.0106 0809/05/2002 Totals ~~707~~706,~~195~~746,~~145~~089.2808 706,~~746~~290,~~086~~942.0893

Appraisal Appraisal Res Mod Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code SS- Self Storage MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office LO- Lodging MU- Mixed Use 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 Server 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

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

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 09/16/2002 7.367629% 7.286247% 122 08/15/2002 7.367649% 7.281136% 123 07/15/2002 7.367668% 7.281154% 124 06/17/2002 7.367699% 7.281183% 125 05/15/2002 7.367718% 7.281200% 126 04/15/2002 7.367748% 7.281229% 111 03/15/2002 7.367766% 7.281246% 112 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 11032554 5 0 08/05/2002 0.00 0.00 A 11033290 10 0 08/05/2002 0.00 0.00 A 11032602 14 0 0708/05/2002 0.00 0.00 A 11027320 24 0 08/05/2002 0.00 0.00 A 991084621 28 0 09/01/2002 0.00 0.00 B 991084066 30 0 0708/01/2002 0.00 0.00 A ~~11031167~~11030760 5133 0 0708/05/2002 ~~36,114~~0.5200 ~~36,114~~0.5200 A 991084099 37 0 09/01/2002 0.00 0.00 B 991084062 44 0 09/01/2002 0.00 0.00 A 991084061 45 0 09/01/2002 0.00 0.00 A 991084098 48 0 09/01/2002 0.00 0.00 B 991084057 54 0 0708/01/2002 0.00 0.00 A 991084084 55 0 0708/01/2002 0.00 0.00 B 11131053 57 0 0708/05/2002 0.00 0.00 A 11033326 60 0 08/05/2002 0.00 0.00 A 991084100 63 0 09/01/2002 0.00 0.00 B 991084101 65 0 09/01/2002 0.00 0.00 B 991084054 67 0 08/01/2002 0.00 0.00 A 991084095 68 0 09/01/2002 0.00 0.00 B 11031982 73 0 08/05/2002 0.00 0.00 A 991084616 75 0 09/01/2002 0.00 0.00 A 991084102 78 0 09/01/2002 0.00 0.00 B 991084620 85 0 0709/01/2002 0.00 0.00 A 991084096 88 0 09/01/2002 0.00 0.00 B 11031181 89 0 08/05/2002 0.00 0.00 A 11031688 90 0 08/05/2002 0.00 0.00 A 11032936 91 0 0708/05/2002 0.00 0.00 A 11032099 97 0 08/05/2002 0.00 0.00 A 11032349 99 0 08/05/2002 0.00 0.00 A 991084617 100 0 09/01/2002 0.00 0.00 A 11032569 102 0 08/05/2002 0.00 0.00 A 11032346 105 0 08/05/2002 0.00 0.00 A 991084094 107 0 09/01/2002 0.00 0.00 B Totals 833 ~~36,114~~0.5200 ~~36,114~~0.5200

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (2) Transfer Date Date Balance Advances Date Date 11032554 16,607,271.34 0.00 11033290 14,183,012.48 0.00 11032602 10,~~938~~932,~~639~~222.7710 0.00 11027320 9,875,894.43 0.00 991084621 9,512,812.82 0.00 991084066 9,~~120~~114,~~608~~788.0731 0.00 ~~11031167~~11030760 48,~~910~~056,~~224~~060.6780 0.00 991084099 7,438,348.61 0.00 991084062 6,381,744.40 0.00 991084061 6,215,629.41 0.00 991084098 5,796,769.66 0.00 991084057 4,~~651~~648,~~362~~010.6269 0.00 991084084 4,~~523~~519,~~244~~191.7342 0.00 11131053 4,~~444~~440,~~789~~159.3116 0.00 11033326 4,148,786.87 0.00 991084100 3,970,143.91 0.00 991084101 3,831,175.48 0.00 991084054 3,770,707.85 0.00 991084095 3,470,078.48 0.00 11031982 3,271,161.02 0.00 991084616 3,228,371.28 0.00 991084102 2,978,387.40 0.00 991084620 2,~~636~~634,~~045~~376.1989 0.00 991084096 2,478,841.09 0.00 11031181 2,451,556.24 0.00 11031688 2,457,338.56 0.00 11032936 2,~~382~~380,~~051~~529.3010 0.00 11032099 2,065,354.38 0.00 11032349 1,943,106.46 0.00 991084617 1,788,021.03 0.00 11032569 1,752,395.96 0.00 11032346 1,581,252.47 0.00 991084094 1,535,695.59 0.00 Totals 43169,~~606~~459,~~965~~195.6669 0.00

Totals By Deliquency Code: Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Total for Status Code = A (723 Loans) ~~36,114~~0.5200 ~~36,114~~0.5200 39123,~~083~~927,~~720~~751.9323 0.00 Total for Status Code = B (110 loans) 0.00 0.00 445,~~523~~531,~~244~~444.7346 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 Server 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 · GMAC COMMERCIAL MORTGAGE SEC INC MRT PS THR CERT SER 2002-C1