8-K 1 bsc02tp6.txt OCTOBER 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 : October 15, 2002 (Date of earliest event reported) Commission File No.: 333-87381-03 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2002-TOP6 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 43-1959439 43-6879028 (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 October 15, 2002 distribution was made to holders of Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates, Series 2002-TOP6. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2002-TOP6, relating to the October 15, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2002-TOP6 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: October 15, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2002-TOP6, relating to the October 15, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc., 9062 Old Annapolis Rd Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-TOP6 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date:10/15/2002 Record Date: 09/30/2002 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 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 Depositor Bear, Stearns & Co., Inc. 383 Madison Avenue New York, NY 10179 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 07383FJB5 5.920000% 304,970,000.00 ~~299~~298,~~283~~195,~~741~~528.9257 1,~~088~~269,~~213~~419.3563 A-2 07383FJC3 6.460000% 647,947,000.00 647,947,000.00 0.00 B 07383FJD1 6.620000% 30,739,000.00 30,739,000.00 0.00 C 07383FJE9 6.750000% 30,739,000.00 30,739,000.00 0.00 D 07383FJH2 6.880000% 12,575,000.00 12,575,000.00 0.00 E 07383FJJ8 7.~~289950~~085453% 25,150,000.00 25,150,000.00 0.00 F 07383FJK5 7.~~289950~~085453% 9,780,000.00 9,780,000.00 0.00 G 07383FJL3 6.000000% 12,575,000.00 12,575,000.00 0.00 H 07383FJM1 6.000000% 9,780,000.00 9,780,000.00 0.00 J 07383FJN9 6.000000% 8,383,000.00 8,383,000.00 0.00 K 07383FJS8 6.000000% 5,588,000.00 5,588,000.00 0.00 L 07383FJP4 6.000000% 5,588,000.00 5,588,000.00 0.00 M 07383FJQ2 6.000000% 2,794,000.00 2,794,000.00 0.00 N 07383FJR0 6.000000% 11,184,180.00 11,184,179.65 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 1,117,792,180.00 1,~~112~~111,~~105~~017,~~921~~708.5722 1,~~088~~269,~~213~~419.3563

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FJB5 1,~~476~~471,~~466~~097.4694 0.00 0.00 2,~~564~~740,~~679~~517.8157 ~~298~~296,~~195~~926,~~528~~108.5794 14.8486% A-2 07383FJC3 3,488,114.68 0.00 0.00 3,488,114.68 647,947,000.00 14.8486% B 07383FJD1 169,576.82 0.00 0.00 169,576.82 30,739,000.00 12.0709% C 07383FJE9 172,906.88 0.00 0.00 172,906.88 30,739,000.00 9.3132% D 07383FJH2 72,096.67 0.00 0.00 72,096.67 12,575,000.00 8.1718% E 07383FJJ8 ~~152~~148,~~785~~499.2028 0.00 0.00 ~~152~~148,~~785~~499.2028 25,150,000.00 5.9192% F 07383FJK5 5957,~~413~~746.0944 0.00 0.00 5957,~~413~~746.0944 9,780,000.00 5.0304% G 07383FJL3 62,875.00 0.00 0.00 62,875.00 12,575,000.00 3.90% H 07383FJM1 48,900.00 0.00 0.00 48,900.00 9,780,000.00 3.02% J 07383FJN9 41,915.00 0.00 0.00 41,915.00 8,383,000.00 2.2627% K 07383FJS8 27,940.00 0.00 0.00 27,940.00 5,588,000.00 1.76% L 07383FJP4 27,940.00 0.00 0.00 27,940.00 5,588,000.00 1.26% M 07383FJQ2 13,970.00 0.00 0.00 13,970.00 2,794,000.00 1.01% N 07383FJR0 55,920.90 0.00 0.00 55,920.90 11,184,179.65 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% 5,~~870~~859,~~820~~499.7061 0.00 0.00 67,~~959~~128,~~034~~919.0524 1,~~111~~109,~~017~~748,~~708~~288.2259

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FJF6 0.~~254248~~218336% 1,117,792,180.00 1,~~112~~111,~~105~~017,~~921~~708.5722 X-2 07383FJG4 0.~~878854~~674354% 886,907,000.00 886,907,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FJF6 ~~235~~202,~~625~~145.2495 0.00 ~~235~~202,~~625~~145.2495 1,~~111~~109,~~017~~748,~~708~~288.2259 X-2 07383FJG4 ~~649~~498,~~551~~407.1137 0.00 ~~649~~498,~~551~~407.1137 886,907,000.00 (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 07383FJB5 ~~981~~977.~~35469692~~78643332 34.~~56826360~~16244099 4.~~84134984~~82374640 0.00000000 0.00000000 ~~977~~973.~~78643332~~62399233 A-2 07383FJC3 1,000.00000000 0.00000000 5.38333333 0.00000000 0.00000000 1,000.00000000 B 07383FJD1 1,000.00000000 0.00000000 5.51666678 0.00000000 0.00000000 1,000.00000000 C 07383FJE9 1,000.00000000 0.00000000 5.62500016 0.00000000 0.00000000 1,000.00000000 D 07383FJH2 1,000.00000000 0.00000000 5.73333360 0.00000000 0.00000000 1,000.00000000 E 07383FJJ8 1,000.00000000 0.00000000 65.~~07495825~~90454394 0.00000000 0.00000000 1,000.00000000 F 07383FJK5 1,000.00000000 0.00000000 65.~~07495808~~90454397 0.00000000 0.00000000 1,000.00000000 G 07383FJL3 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 H 07383FJM1 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 J 07383FJN9 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 K 07383FJS8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 07383FJP4 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 07383FJQ2 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 07383FJR0 999.99996871 0.00000000 5.00000000 0.00000000 0.00000000 999.99996871 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 07383FJF6 ~~994~~993.~~91295562~~93941745 0.~~21079521~~18084395 0.00000000 ~~993~~992.~~93941745~~80376840 X-2 07383FJG4 1,000.00000000 0.~~73237793~~56196125 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~418~~689,~~018~~543.7515 Servicing Advances Outstanding 1310,~~319~~826.4604 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 3635,~~748~~669.6187 Less Delinquent Servicing Fees 14,~~338~~649.5650 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 1,~~125~~338.4356 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3632,~~535~~358.4893

Certificate Interest Reconciliation Class Accrued Net Aggregate Realized Previously Unpaid Distributable Distributable Certificate Prepayment Losses/ Interest (including Certificate Certificate Remaining Interest Interest Expenses interest thereon) Interest Interest Interest Unpaid Shortfall Losses Adjustment Distribution Interest A-1 1,~~476~~471,~~466~~097.4694 0.00 0.00 0.00 1,~~476~~471,~~466~~097.4694 0.00 1,~~476~~471,~~466~~097.4694 0.00 A-2 3,488,114.68 0.00 0.00 0.00 3,488,114.68 0.00 3,488,114.68 0.00 X-1 ~~235~~202,~~625~~145.2495 0.00 0.00 0.00 ~~235~~202,~~625~~145.2495 0.00 ~~235~~202,~~625~~145.2495 0.00 X-2 ~~649~~498,~~551~~407.1137 0.00 0.00 0.00 ~~649~~498,~~551~~407.1137 0.00 ~~649~~498,~~551~~407.1137 0.00 B 169,576.82 0.00 0.00 0.00 169,576.82 0.00 169,576.82 0.00 C 172,906.88 0.00 0.00 0.00 172,906.88 0.00 172,906.88 0.00 D 72,096.67 0.00 0.00 0.00 72,096.67 0.00 72,096.67 0.00 E ~~152~~148,~~785~~499.2028 0.00 0.00 0.00 ~~152~~148,~~785~~499.2028 0.00 ~~152~~148,~~785~~499.2028 0.00 F 5957,~~413~~746.0944 0.00 0.00 0.00 5957,~~413~~746.0944 0.00 5957,~~413~~746.0944 0.00 G 62,875.00 0.00 0.00 0.00 62,875.00 0.00 62,875.00 0.00 H 48,900.00 0.00 0.00 0.00 48,900.00 0.00 48,900.00 0.00 J 41,915.00 0.00 0.00 0.00 41,915.00 0.00 41,915.00 0.00 K 27,940.00 0.00 0.00 0.00 27,940.00 0.00 27,940.00 0.00 L 27,940.00 0.00 0.00 0.00 27,940.00 0.00 27,940.00 0.00 M 13,970.00 0.00 0.00 0.00 13,970.00 0.00 13,970.00 0.00 N 55,920.90 0.00 0.00 0.00 55,920.90 0.00 55,920.90 0.00 Total 6,~~755~~560,~~997~~052.0593 0.00 0.00 0.00 6,~~755~~560,~~997~~052.0593 0.00 6,~~755~~560,~~997~~052.0593 0.00

Other Required Information Available Distribution Amount (1) 7,~~844~~829,~~210~~472.4056 Principal Distribution Amount 1,~~088~~269,~~213~~419.3563 (a) Principal portion of Scheduled Payments 1,~~088~~269,~~213~~419.3563 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 150.00 Aggregate Unpaid Principal Balance of the Mortgage Loans 1,~~111~~109,~~111~~892,~~543~~901.0582 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,~~111~~109,~~017~~748,~~708~~288.2259 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 3632,~~535~~358.4893 Servicing Fee paid 3632,~~535~~358.4893 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~048~~018.4743 Paying Agent Fee Paid 1,~~239~~203.1060 (1) The Available Distribution Amount includes any Prepayment Premiums. Expense Losses (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii) Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination

Current Mortgage Loan and Property Stratification Tables Scheduled Balance %of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 1,000,000 6 5,~~172~~158,~~992~~085.3260 0.4746 ~~132~~131 7.4060 2.~~279755~~280953 1,000,001 to 2,000,000 36 57,~~957~~878,~~356~~604.9669 5.22 ~~107~~106 7.2681 1.~~878207~~878229 2,000,001 to 3,000,000 21 52,~~474~~372,~~954~~291.6739 4.72 ~~119~~118 7.~~0616~~0614 1.~~655549~~655748 3,000,001 to 4,000,000 20 71,~~331~~248,~~808~~138.7684 6.42 ~~115~~114 6.~~7979~~7978 2.~~233128~~233399 4,000,001 to 5,000,000 7 31,~~737~~698,~~929~~420.6798 2.86 ~~128~~127 7.~~0684~~0685 1.~~670306~~670370 5,000,001 to 6,000,000 14 77,~~766~~686,~~398~~156.8724 7.00 ~~108~~107 6.~~9862~~9863 2.~~095707~~095727 6,000,001 to 7,000,000 67 3744,~~112~~049,~~162~~197.4293 3.3497 ~~133~~138 7.~~1115~~0242 1.~~669068~~650360 7,000,001 to 8,000,000 65 4437,~~841~~810,~~549~~404.6177 43.0441 ~~113~~101 6.~~7549~~7909 2.~~307761~~448631 8,000,001 to 9,000,000 5 43,~~183~~138,~~886~~363.2599 3.89 9998 7.0055 1.~~634826~~634809 9,000,001 to 10,000,000 3 28,~~584~~559,~~345~~102.7322 2.57 ~~111~~110 6.~~8880~~8881 1.~~600443~~600441 10,000,001 to 15,000,000 11 131,~~998~~863,~~477~~122.4902 11.88 9796 6.~~9539~~9537 1.~~953582~~953816 15,000,001 to 20,000,000 6 ~~104~~103,~~043~~925,~~821~~565.5918 9.36 ~~115~~114 7.~~2611~~2608 1.~~693309~~693541 20,000,001 to 25,000,000 1 24,~~694~~661,~~956~~613.0630 2.22 ~~110~~109 6.8500 2.280000 25,000,001 and greater 8 ~~400~~399,~~117~~699,~~067~~221.8244 36.0102 ~~125~~124 7.3132 1.~~749745~~749736 Totals 150 1,~~111~~109,~~017~~748,~~708~~288.2259 100.00 ~~116~~115 7.~~1264~~1263 1.~~858005~~858127

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 2,~~646~~643,~~035~~861.1438 0.24 ~~134~~133 7.3000 1.540000 Arizona 5 14,~~120~~107,~~972~~964.2517 1.27 ~~111~~110 6.~~9778~~9777 1.~~805402~~805403 California 41 129,~~695~~509,~~408~~575.5273 11.67 ~~117~~116 7.~~0190~~0191 2.~~141763~~141830 Colorado 4 7,~~590~~580,~~565~~482.2360 0.68 ~~145~~144 7.~~3002~~3001 1.~~856527~~856634 Connecticut 6 21,~~154~~121,~~987~~476.6613 1.90 ~~111~~110 7.~~3743~~3742 2.~~456484~~458021 Florida 20 87,~~800~~725,~~837~~176.5669 7.90 9796 6.~~9261~~9260 1.~~988093~~988353 Georgia 6 35,~~865~~839,~~958~~388.5226 3.23 ~~109~~108 7.~~2542~~2541 1.~~702380~~702508 Illinois 5 27,~~091~~082,~~074~~560.3487 2.44 8786 6.~~6267~~6264 2.~~453094~~453355 Kansas 2 4,~~136~~129,~~631~~769.7435 0.37 ~~164~~163 6.9754 1.~~776517~~776603 Kentucky 1 1,~~973~~971,~~902~~466.1105 0.18 ~~108~~107 7.5200 1.310000 Louisiana 1 64,~~251~~200,~~460~~420.2357 5.7879 ~~114~~113 7.3300 1.690000 Maine 1 3,~~972~~968,~~339~~306.2367 0.36 ~~113~~112 6.1200 2.600000 Maryland 3 29,~~451~~427,~~898~~982.82 2.65 ~~117~~116 7.3500 1.~~497939~~497940 Massachusetts 8 28,~~155~~108,~~031~~928.3732 2.53 ~~121~~120 6.~~8253~~8257 1.~~609149~~609231 Michigan 2 87,~~196~~003,~~636~~543.8316 7.8584 ~~170~~169 7.3964 1.670000 Minnesota 3 7,~~064~~055,~~597~~331.1113 0.64 ~~110~~109 7.0242 2.~~040329~~040372 Nebraska 1 2,~~222~~214,~~186~~644.4806 0.20 ~~169~~168 7.3000 1.480000 Nevada 3 25,~~468~~446,~~586~~228.5561 2.29 ~~111~~110 7.1421 1.~~704782~~704765 New Hampshire 1 4,~~518~~512,~~408~~989.3543 0.41 ~~113~~112 7.4900 1.610000 New Jersey 8 58,~~401~~335,~~125~~976.1378 5.26 ~~100~~99 7.2442 1.~~614059~~614058 New Mexico 2 2,~~849~~845,~~390~~859.2433 0.26 ~~110~~109 7.4076 1.~~886639~~886631 New York 3 15,~~632~~603,~~226~~605.4146 1.41 ~~134~~133 6.8736 1.~~848632~~848570 North Carolina 9 145,~~992~~843,~~765~~528.6699 13.14 ~~119~~118 6.~~9592~~9589 1.~~875714~~875835 North Dakota 1 2,~~311~~306,~~561~~953.5438 0.21 ~~111~~110 7.2500 1.510000 Ohio 1 5,~~033~~028,~~118~~985.4405 0.45 ~~101~~100 7.6000 1.590000 Oregon 3 15,~~182~~151,~~771~~399.3947 1.37 5756 6.~~6362~~6363 1.~~826829~~826791 Pennsylvania 6 81,~~710~~685,~~930~~157.3886 7.3536 ~~111~~110 7.~~3934~~3935 1.~~803916~~803850 South Carolina 1 5,~~757~~752,~~259~~389.6472 0.52 ~~110~~109 7.1500 1.420000 Tennessee 2 2,~~041~~039,~~506~~564.0097 0.18 ~~109~~108 7.5677 1.~~695083~~695095 Texas 17 105,~~482~~341,~~738~~755.7592 9.49 ~~114~~113 7.~~2538~~2536 1.~~844852~~845167 Utah 1 ~~872~~863,~~384~~573.3408 0.08 ~~107~~106 7.4500 1.400000 Virginia 7 64,~~370~~309,~~605~~626.8919 5.79 ~~113~~112 7.2036 1.~~527571~~527579 Washington 1 11,300,000.00 1.02 7776 6.4750 2.690000 Wisconsin 3 9,~~701~~689,~~806~~816.3840 0.87 ~~111~~110 6.5302 1.~~573977~~573950 Totals 179 1,~~111~~109,~~017~~748,~~708~~288.2259 100.00 ~~116~~115 7.~~1264~~1263 1.~~858005~~858127

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Credit Lease 1 85,~~394~~202,~~493~~758.9492 7.6968 ~~171~~170 7.3900 NAP 1.20 or less 0 0.00 0.00 0 0.0000 0.000000 1.21 to 1.30 1 10,~~364~~357,~~947~~041.9674 0.93 9998 8.0300 1.290000 1.31 to 1.40 12 41,~~170~~082,~~191~~856.6922 3.7170 ~~128~~127 7.~~5200~~5199 1.~~363506~~363512 1.41 to 1.50 24 177,~~436~~199,~~579~~374.3828 15.97 ~~124~~123 7.3104 1.~~462258~~462256 1.51 to 1.60 25 ~~129~~128,~~028~~840,~~557~~420.4135 11.61 ~~112~~111 7.0447 1.~~556808~~556807 1.61 to 1.70 17 224,~~539~~381,~~041~~396.4014 20.2122 ~~114~~113 7.4011 1.~~666489~~666497 1.71 to 1.80 17 58,~~223~~157,~~626~~060.1840 5.24 9493 7.1268 1.~~739003~~739002 1.81 to 1.90 7 84,~~432~~336,~~188~~784.7383 7.60 ~~102~~101 7.~~0403~~0405 1.~~850095~~850091 1.91 or greater 46 300,~~428~~190,~~081~~595.5371 27.0405 ~~106~~105 6.~~7115~~7114 2.~~476885~~476997 Totals 150 1,~~111~~109,~~017~~748,~~708~~288.2259 100.00 ~~116~~115 7.~~1264~~1263 1.~~858005~~858127

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 40 184,~~689~~374,~~227~~292.3270 16.6261 ~~118~~117 7.~~2655~~2653 1.~~706479~~706626 Mobile Home Park 2 2,~~662~~658,~~498~~917.9305 0.24 6463 6.~~9450~~9451 2.~~375528~~375481 Multi-Family 17 61,~~676~~625,~~574~~450.3640 5.55 ~~112~~111 6.6046 1.~~984203~~984174 Office 31 ~~384~~383,~~159~~685,~~520~~107.0095 34.5857 ~~125~~124 7.1160 2.~~054067~~054118 Other 1 6,~~014~~003,~~305~~590.5711 0.54 ~~216~~215 9.2700 1.310000 Retail 79 ~~450~~449,~~068~~680,~~466~~482.6786 40.5152 ~~110~~109 7.1156 1.~~784695~~784833 Self Storage 9 21,~~747~~720,~~115~~447.3752 1.96 6463 7.2602 1.~~698821~~698826 Totals 179 1,~~111~~109,~~017~~748,~~708~~288.2259 100.00 ~~116~~115 7.~~1264~~1263 1.~~858005~~858127

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 17 ~~122~~121,~~011~~916,~~674~~450.6912 10.9899 9493 6.3212 2.~~467021~~467448 6.501% to 7.000% 50 334,~~635~~263,~~502~~379.4986 30.12 ~~112~~111 6.8134 2.~~012631~~012713 7.001% to 7.500% 63 ~~452~~451,~~048~~457,~~750~~923.2610 40.6968 ~~123~~122 7.~~3069~~3068 1.~~662810~~662850 7.501% to 8.000% 17 ~~180~~179,~~067~~878,~~126~~483.6534 16.21 ~~117~~116 7.6423 1.~~618779~~618842 8.001% to 8.500% 2 16,~~240~~228,~~348~~462.5606 1.46 ~~104~~103 8.0861 1.~~358738~~358742 8.5% or greater 1 6,~~014~~003,~~305~~590.5711 0.54 ~~216~~215 9.2700 1.310000 Totals 150 1,~~111~~109,~~017~~748,~~708~~288.2259 100.00 ~~116~~115 7.~~1264~~1263 1.~~858005~~858127

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~132~~122 1983,~~006~~718,~~040,738~~328.1708 9088.5564 ~~117~~116 7.~~0807~~0763 1.~~896689~~896459 13 to 24 months 1827 ~~104~~120,~~976~~026,~~970~~370.0540 910.4582 ~~110~~102 7.~~5641~~4291 1.~~518752~~598597 25 to 36 months 01 06,003,590.0011 0.0054 0215 09.~~0000~~2700 01.~~000000~~310000 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 150 1,~~111~~109,~~017~~748,~~708~~288.2259 100.00 ~~116~~115 7.~~1264~~1263 1.~~858005~~858127

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 12 40,~~093~~035,~~142~~335.9626 3.61 5150 6.8511 1.~~916104~~916175 61 to 120 months ~~117~~118 ~~894~~898,~~645~~869,~~733~~770.9518 8081.5200 ~~108~~107 7.~~0899~~0893 1.~~884802~~882796 121 to 180 months 54 2621,~~977~~926,~~590~~527.5246 21.4398 ~~127~~128 7.~~3816~~4715 1.~~625832~~652396 181 months and greater 1 6,~~014~~003,~~305~~590.5711 0.54 ~~216~~215 9.2700 1.310000 Totals 135 ~~967~~966,~~730~~835,~~773~~223.0001 87.1012 ~~107~~106 7.1016 1.~~875307~~875396

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 2,~~275~~261,~~809~~383.6609 0.20 ~~111~~110 7.2500 1.370000 121 to 180 months 9 127,~~563~~231,~~695~~333.7012 11.4846 ~~172~~171 7.~~3073~~3074 1.~~560043~~560036 181 to 240 months 5 13,~~447~~420,~~429~~349.8637 1.21 ~~231~~230 7.1691 1.~~629847~~629848 241 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 to 360 months 0 0.00 0.00 0 0.0000 0.000000 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 15 ~~143~~142,~~286~~913,~~935~~065.2258 12.9088 ~~176~~175 7.~~2934~~2935 1.~~568786~~568824

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 8 69,380,000.00 6.2425 8483 6.3892 3.113399 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 8 35,~~142~~070,~~338~~090.7962 3.16 ~~105~~104 7.~~2445~~2446 1.~~703432~~703408 241 to 300 months 49 ~~204~~203,~~127~~860,~~265~~057.4889 18.37 ~~103~~102 7.1363 1.~~920012~~919997 301 to 360 months 66 640,~~918~~438,~~129~~460.2918 57.6971 ~~111~~110 7.1479 1.~~746777~~746774 361 months or greater 4 18,~~163~~086,~~039~~614.4432 1.63 ~~103~~102 7.~~5261~~5262 1.~~511555~~511657 Totals 135 ~~967~~966,~~730~~835,~~773~~223.0001 87.1012 ~~107~~106 7.1016 1.~~875307~~875396

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Credit Lease 1 85,~~394~~202,~~493~~758.9492 7.6968 ~~171~~170 7.3900 NAP Underwriter's Information 149 1,~~025~~024,~~623~~545,~~214~~529.2867 92.3132 ~~111~~110 7.1044 1.~~858005~~858127 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 150 1,~~111~~109,~~017~~748,~~708~~288.2259 100.00 ~~116~~115 7.~~1264~~1263 1.~~858005~~858127 (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. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 850200719 1 OF Dearborn MI ~~544~~525,~~518~~887.9276 ~~173~~191,~~103~~735.8602 7.390% 310900730 2 OF Charlotte NC 410,~~664~~301.7967 64,~~268~~631.4759 6.780% 700200763 3 OF New Orleans LA ~~405~~392,~~789~~469.7334 3751,~~719~~039.2766 7.330% 700200746 4 RT Camp Hill PA ~~348~~337,~~950~~693.2175 0.00 7.610% 700200721 5 RT Fairfax VA ~~229~~222,~~801~~252.8028 2230,~~603~~152.4294 7.250% 600871755 6 OF Richardson TX ~~188~~182,~~917~~714.4144 1723,~~774~~977.2219 7.350% 600871700 7 RT Various Various ~~197~~190,~~061~~602.5850 1522,~~935~~394.2735 7.700% 310900622 19 RT Various Various ~~182~~176,~~574~~511.8853 2733,~~852~~915.2863 7.490% 850200726 31 OF San Jose CA ~~145~~140,~~833~~967.9104 2833,~~475~~342.8976 6.850% 850200775 32 RT Las Vegas NV ~~124~~120,~~141~~062.7994 1216,~~293~~372.4732 7.250% 600871701 33 RT Forth Worth TX 97,905.00 0.00 6.420% 600871702 34 IN High Point NC ~~116~~112,~~664~~575.5651 5054,~~623~~712.7782 7.720% 600871703 35 OF Rockville MD ~~109~~105,~~550~~956.5703 913,~~665~~259.3286 7.530% 600871704 36 RT Upper Merion PA 9491,~~664~~546.8471 1114,~~139~~257.6174 6.940% 700200730 37 IN Carlstadt NJ ~~105~~101,~~006~~514.3325 1619,~~161~~653.5967 7.780% 700200731 38 MF Durham NC 8078,~~910~~300.00 0.00 6.480% 700200729 39 IN Various Various 8684,~~899~~044.2506 811,~~605~~460.4362 7.250% 700200728 42 RT Various OR 7573,~~724~~136.3349 2629,~~791~~379.9983 6.500% 700200527 44 SS Naples FL 3231,~~835~~743.3178 56,~~263~~354.1972 7.370% 700200690 45 SS St. Petersburg FL 23,~~926~~130.0165 34,~~835~~630.1248 7.370% 850200749 46 SS Bradenton FL 1615,~~370~~826.4324 23,~~624~~168.0322 7.370% 600871705 47 SS Ellenton FL 8,~~531~~247.5190 1,~~367~~651.5213 7.370% 600871706 48 IN Garland TX 8279,~~085~~180.3424 4043,~~823~~728.3444 7.560% 310900582 49 IN Various CT 8078,~~767~~118.5733 69,~~976~~626.8711 7.540% 600871707 52 RT Southern Pines NC 7269,~~017~~649.5330 79,~~618~~986.2649 7.100% 850200742 53 RT Everett WA 60,972.92 0.00 6.475% 600871708 54 RT Buffalo Grove IL 54,633.33 0.00 5.960% 600871709 55 IN Moonachie NJ 7169,~~709~~358.1578 57,~~555~~906.8522 8.030% 850200741 56 IN Santa Fe Springs CA 5957,~~426~~440.3078 1214,~~312~~298.7123 6.680% 600871710 57 OF Rockville MD 6260,~~126~~082.6529 68,~~925~~969.1753 6.980% 600871711 58 MF New York NY 5755,~~604~~707.0511 68,~~807~~704.5448 6.830% 600871712 59 RT Orlando FL 5553,~~721~~885.3945 68,~~799~~635.4943 6.790% 600871713 60 RT Augusta GA 5654,~~335~~482.5674 67,~~050~~903.7860 7.050% 850200759 61 RT Middletown NJ 5553,~~191~~354.4247 911,~~455~~292.8782 7.180% 600871714 62 RT Marco Island FL 5149,~~465~~747.9349 1012,~~432~~150.2468 6.700% 600871715 63 RT Orlando FL 5149,~~368~~675.1565 67,~~268~~960.2979 6.790% 600871716 64 OF TAMPA FL 5048,~~443~~782.0689 57,~~708~~368.6279 6.930% 600871717 65 RT Buford GA 5250,~~260~~543.1506 56,~~032~~749.0918 7.460% 600871720 66 RT Aurora IL 44,000.00 0.00 6.600% 600871721 67 RT Vienna VA 4745,~~374~~815.9345 56,~~420~~979.1462 6.920% 600871722 68 RT Concord NC 4745,~~068~~521.2067 46,~~604~~151.7124 7.350% 850200737 69 RT South Riding VA 4443,~~609~~140.6474 56,~~086~~555.1808 7.050% 600871723 70 RT San Antonio TX 3938,~~738~~329.1231 2324,~~219~~628.3415 6.560% 310900099 71 OF Various FL 35,609.25 0.00 6.010% 600871724 73 IN Fairfield NJ 3736,~~503~~267.3436 45,~~655~~891.5452 6.750% 600871725 74 OF Cary NC 3937,~~168~~905.5000 0.00 7.220% 310900623 75 IN Secaucus NJ 3432,~~123~~996.0026 46,~~889~~016.3105 6.380% 850200756 76 RT Chicopee MA 3231,~~422~~269.4964 2021,~~636~~789.4126 6.220% 600871726 77 IN Tampa FL 3635,~~231~~038.5072 45,~~190~~382.1795 6.880% 310900618 78 OT Webster TX 4846,~~081~~460.7951 910,~~094~~715.1846 9.270% 600871727 79 IN Norcross GA 34,600.00 0.00 6.920% 600871728 80 OF Bala Cynwyd PA 3533,~~033~~879.2826 45,~~202~~356.2123 6.830% 600871729 81 OF Encino CA 3433,~~529~~376.4564 68,~~925~~078.2405 6.750% 600871730 82 RT San Jose CA 4140,~~429~~075.4713 23,~~625~~980.9428 8.185% 600871731 83 IN Arlington TX 3635,~~998~~768.3447 57,~~890~~120.7663 7.410% 600871732 84 RT Ladson (Charlesto SC 3534,~~469~~303.9367 34,~~703~~869.6692 7.150% 850200764 85 MF Piscataway NJ 28,~~185~~155.0176 5,~~879~~908.5176 5.970% 850200745 86 RT Fall River MA 2928,~~687~~693.3874 67,~~832~~826.7842 6.320% 700200521 87 IN Rocklin CA 3130,~~575~~504.4175 910,~~275~~346.3400 6.740% 700200520 88 RT Kissimmee FL 3231,~~232~~172.7112 34,~~584~~645.8948 6.970% 600871733 89 IN Charlotte NC 3029,~~271~~273.3317 34,~~932~~930.2642 6.610% 600871734 90 IN Oxnard CA 3029,~~332~~320.4488 56,~~680~~692.7733 6.990% 600871735 91 RT Washington Townsh OH 3231,~~958~~876.9342 34,~~050~~133.8839 7.600% 600871757 92 RT Alpharetta GA 3332,~~111~~013.0143 45,~~521~~619.8341 7.825% 600871736 93 IN Stamford CT 1716,~~439~~797.8009 1213,~~908~~551.6334 7.450% 310900568 94 IN Newtown CT 1312,~~001~~520.4991 910,~~853~~334.5008 7.450% 600871737 95 IN Phoenix AZ 2827,~~485~~547.4999 34,~~223~~161.6919 6.930% 600871738 96 RT San Jose CA 2726,~~092~~170.6451 89,~~294~~217.9508 6.970% 310900609 97 OF Smyrna GA 2827,~~163~~238.5913 23,~~813~~739.7319 7.230% 850200739 98 RT Los Angeles CA 26,~~975~~087.1045 23,~~993~~881.7439 7.010% 310900585 99 RT Danvers MA 2524,~~284~~451.8149 34,~~180~~014.7406 6.670% 600871739 100 OF Pharr (McAllen area) TX 2423,~~267~~439.1810 8,~~048~~876.2937 6.750% 850200723 101 RT Westport CT 2322,~~318~~566.8967 0.00 6.770% 600871740 102 OF South Portland ME 20,~~279~~258.3993 4,~~012~~032.1056 6.120% 600871741 103 OF San Diego CA 22,~~801~~770.0669 5,~~266~~296.3067 6.920% 310900507 104 IN New York NY 22,~~544~~468.7444 13,~~229~~306.7202 6.920% 600871742 105 RT Modesto CA 2423,~~558~~723.6883 7,~~056~~891.3621 7.250% 600871743 106 RT Riverview FL 2423,~~087~~295.9483 23,~~537~~329.2738 7.130% 310900625 107 RT Boynton Beach FL 19,114.58 0.00 6.250% 600871744 108 MF Madison WI 20,~~842~~154.0984 23,~~701~~388.4974 6.630% 310900636 109 IN Las Vegas NV 19,~~833~~178.3432 23,~~878~~533.2628 6.350% 600871758 110 OF Rancho Cordova CA 2120,~~077~~374.7343 4,~~079~~783.9828 6.875% 850200765 111 SS Charlotte NC 2120,~~360~~657.0941 23,~~329~~032.7240 7.030% 600871745 112 OF Chatsworth CA 2019,~~438~~765.2214 23,~~425~~098.8189 6.820% 600871746 113 OF Mesa AZ 2019,~~454~~780.3568 23,~~433~~106.0269 6.830% 850200766 114 IN Closter NJ 2120,~~024~~308.7177 6,~~243~~959.2620 7.250% 600871747 115 MF Davis CA 17,~~881~~283.6402 4,~~112~~710.3799 6.360% 310900587 116 RT Plumsteadville PA 18,~~894~~272.6763 2,~~180~~802.5357 6.900% 600871748 117 MF Sun Prairie WI 1716,~~091~~520.8007 34,~~781~~353.5528 6.470% 600871749 118 RT Lithonia GA 1817,~~547~~938.9509 12,~~949~~558.0288 7.100% 600871750 119 MF Friendswood TX 1716,~~086~~523.7708 2,~~291~~855.7140 6.550% 600871751 120 MF Madison WI 16,~~678~~120.2939 34,~~690~~247.0696 6.470% 310900580 121 RT Clearwater FL 1716,~~544~~966.3863 2,~~073~~651.3611 6.830% 600871752 122 RT St. Louis Park MN 1716,~~296~~726.8775 2,~~161~~731.0719 6.750% 310900637 123 RT Virginia Beach VA 1817,~~106~~511.9171 12,~~857~~452.4767 7.170% 310900630 124 MF Anaheim CA 1615,~~073~~543.1944 2,~~013~~542.1792 6.710% 310900566 125 OF Phoenix AZ 16,~~618~~072.6024 12,~~731~~277.0339 7.120% 310900613 126 RT Mobile AL 16,~~643~~096.5071 12,~~626~~173.9776 7.300% 310900581 127 RT Minneapolis MN 15,~~586~~055.6357 45,~~879~~410.3339 6.950% 310900611 128 RT Virginia Beach VA 1514,~~350~~846.5017 12,~~516~~020.5891 7.240% 600871753 129 MF Davis CA 1312,~~004~~569.8347 23,~~990~~426.8218 6.360% 310900602 130 OF Cupertino CA 1413,~~294~~749.6768 1314,~~881~~426.5857 7.250% 310900523 131 IN West Fargo ND 1413,~~456~~965.9168 4,~~116~~608.9316 7.250% 310900627 132 MF Lawrence KS 1312,~~218~~776.3289 23,~~672~~114.6407 6.750% 310900545 133 IN Omaha NE 1413,~~013~~518.2130 7,~~047~~542.5142 7.300% 850200740 134 RT Lakewood CO 13,~~468~~024.1089 1,~~501~~944.2142 7.000% 310900521 135 RT Brighton CO 13,~~709~~243.3599 34,~~785~~251.7208 7.330% 310900499 136 IN Andover MA 1312,~~438~~991.4112 2,~~282~~729.6493 7.250% 310900520 137 IN Manassas VA 12,~~916~~873.1013 7,~~015~~058.5451 7.350% 310900506 138 OF Citrus Heights CA 11,~~682~~292.3356 2,~~262~~652.4522 6.850% 310900584 139 RT Colorado Springs CO 12,~~758~~334.9584 2,~~007~~431.8798 7.490% 310900536 140 MF Various MA 11,~~184~~174.9498 1,~~761~~771.8783 6.780% 310900620 142 IN Brooklyn NY 11,~~404~~366.4612 6,~~572~~610.1145 7.000% 600871754 143 MF LaGrange KY 12,~~795~~369.1379 2,~~010~~436.7206 7.520% 310900588 144 MH Lakeside CA 11,~~464~~081.9890 2,~~353~~736.2533 6.750% 310900410 145 OF Las Vegas NV 12,~~764~~340.9649 2,~~027~~452.8734 7.510% 310900554 146 OF San Francisco CA 12,~~626~~206.5648 2,~~062~~482.3240 7.430% 310900552 147 IN Gardena CA 1211,~~395~~973.0981 3,~~509~~930.5280 7.330% 310900594 148 MF Torrance CA 1211,~~080~~683.8053 1,~~264~~661.6794 7.180% 310900589 149 RT Wichita KS 11,~~665~~268.3782 3,~~351~~748.7732 7.250% 310900509 150 IN Carlstadt NJ 10,~~961~~600.2275 1,~~159~~520.6411 7.120% 310900488 151 OF Canoga Park CA 1110,~~047~~679.5566 12,~~916~~284.6251 7.210% 310900601 152 IN Culver City CA 10,~~770~~412.8322 12,~~839~~198.6627 7.280% 850200754 153 OF San Jose CA 10,~~736~~380.9804 12,~~715~~072.5044 7.400% 310900591 154 RT Salem OR 1110,~~197~~826.8519 1,~~620~~992.4309 7.730% 310900626 155 IN Commerce CA 10,~~728~~372.9102 12,~~745~~102.6150 7.420% 310900645 156 RT Phoenix AZ 10,~~714~~357.2179 12,~~749~~105.2971 7.410% 310900592 157 RT Albuquerque NM 10,~~626~~272.0643 12,~~771~~125.3902 7.350% 310900606 158 RT Fresno CA 10,~~850~~489.2142 12,~~723~~084.7049 7.510% 920900555 159 SS Bakersfield CA 9,~~928~~597.0304 12,~~839~~170.8483 7.000% 890900564 160 IN Middletown PA 10,~~843~~484.4124 1,~~420~~780.9815 7.920% 310900531 161 IN Rancho Cordova CA 9,~~580~~261.5426 12,~~748~~067.3563 7.020% 310900522 162 OF Tempe AZ 8,~~636~~351.5594 1,~~072~~357.4910 6.730% 310900600 163 RT Costa Mesa CA 8,~~814~~502.0549 4,~~668~~979.3793 7.000% 310900517 164 MF La Mesa CA 8,~~682~~397.7743 ~~867~~1,153.7004 7.250% 310900542 165 SS Victorville CA 7,~~900~~637.6828 1,~~464~~727.1454 7.000% 310900593 166 OF Nashville TN 7,~~964~~702.0862 ~~733~~994.3480 7.450% 310900614 167 IN Pompano Beach FL 7,~~758~~503.5254 ~~777~~1,032.1614 7.260% 310900535 168 SS Richmond TX 87,~~091~~816.2892 2,~~093~~367.6096 7.650% 700200535 169 OF Grass Valley CA 87,~~006~~740.5061 1,~~190~~455.0594 7.680% 310900631 170 SS Victorville CA 76,~~155~~916.3478 1,~~326~~564.0157 7.000% 890900578 171 IN Commerce CA 6,~~951~~720.7451 1,~~127~~358.1437 7.430% 310900605 172 RT Laguna Woods CA 6,~~711~~491.5012 ~~622~~843.6402 7.470% 850200750 173 MF El Cajon CA 6,~~388~~178.0311 ~~638~~848.3931 7.250% 310900713 174 IN Santa Clara CA 65,~~139~~930.6796 1,~~764~~972.0980 7.250% 600871756 175 OF Pacheco CA 6,~~209~~002.5176 1,~~057~~264.2601 7.310% 310900619 176 IN Salt Lake City UT 5,~~651~~416.6005 8,~~575~~811.7126 7.450% 700200738 177 RT Folsom CA 5,~~251~~076.7999 ~~892~~1,066.0787 7.250% 700200716 178 RT Crossville TN 5,~~349~~171.4693 ~~768~~946.7023 7.750% 600871718 179 MH Tulare CA 4,~~476~~327.1439 ~~696~~845.8055 7.500% Totals 6,~~795~~597,~~033~~944.2074 1,~~088~~269,~~213~~419.3563

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 850200719 N/A 12/01/2016 N 85,~~567~~394,~~597~~493.8094 85,~~394~~202,~~493~~758.9492 0910/01/2002 310900730 N/A 03/01/2012 N 72,~~684~~619,~~033~~764.3992 72,~~619~~555,~~764~~133.9233 0910/01/2002 700200763 N/A 03/01/2012 N 64,~~289~~251,~~179~~460.5023 64,~~251~~200,~~460~~420.2357 0910/01/2002 700200746 N/A 02/01/2012 N 53,250,000.00 53,250,000.00 0910/01/2002 700200721 N/A 01/01/2012 N 36,~~809~~786,~~187~~583.0967 36,~~786~~756,~~583~~430.6773 0910/01/2002 600871755 N/A 01/01/2012 N 29,~~848~~830,~~702~~928.6543 29,~~830~~806,~~928~~951.4324 09/01/2002 600871700 N/A 12/01/2011 N 29,~~720~~704,~~221~~286.3710 29,~~704~~681,~~286~~891.1075 0910/01/2002 310900622 N/A 02/01/2012 N 28,~~307~~279,~~402~~550.8153 28,~~279~~245,~~550~~634.5390 0910/01/2002 850200726 N/A 11/03/2011 N 24,~~723~~694,~~431~~956.9506 24,~~694~~661,~~956~~613.0630 0910/03/2002 850200775 N/A 12/01/2011 N 19,~~884~~872,~~780~~486.4194 19,~~872~~856,~~486~~114.9462 0810/01/2002 600871701 N/A 01/01/2009 N 18,300,000.00 18,300,000.00 0910/01/2002 600871702 N/A 03/01/2017 N 17,~~549~~498,~~407~~783.6992 17,~~498~~444,~~783~~071.9210 0910/01/2002 600871703 N/A 11/01/2012 N 16,~~895~~885,~~088~~423.3402 16,~~885~~872,~~423~~163.0216 0910/01/2002 600871704 N/A 07/01/2011 N 15,~~840~~829,~~541~~402.9635 15,~~829~~815,~~402~~144.3561 0910/01/2002 700200730 N/A 01/01/2011 N 15,~~673~~657,~~886~~725.9536 15,~~657~~638,~~725~~071.3669 0910/01/2002 700200731 N/A 12/01/2011 N 14,500,000.00 14,500,000.00 0910/01/2002 700200729 N/A 12/01/2011 N 13,~~919~~910,~~346~~740.3289 13,~~910~~899,~~740~~280.8927 09/01/2002 700200728 N/A 12/01/2006 N 13,~~528~~502,~~912~~120.8687 13,~~502~~472,~~120~~741.8704 0910/01/2002 700200527 N/A 01/01/2007 N 5,~~173~~168,~~856~~593.5031 5,~~168~~162,~~593~~238.3159 09/01/2002 700200690 N/A 01/01/2007 N 3,~~770~~766,~~020~~184.0896 3,~~766~~761,~~184~~554.9648 09/01/2002 850200749 N/A 01/01/2007 N 2,~~579~~576,~~487~~863.4037 2,~~576~~573,~~863~~695.3715 09/01/2002 600871705 N/A 01/01/2007 N 1,~~344~~342,~~309~~942.8331 1,~~342~~341,~~942~~291.3118 09/01/2002 600871706 N/A 02/10/2011 N 12,~~609~~568,~~115~~292.8551 12,~~568~~524,~~292~~564.5107 0809/10/2002 310900582 N/A 01/01/2012 N 12,~~439~~432,~~601~~625.9407 12,~~432~~422,~~625~~998.0796 0910/01/2002 600871707 N/A 12/01/2011 N 11,~~779~~771,~~331~~713.7852 11,~~771~~761,~~713~~727.5203 0809/01/2002 850200742 N/A 02/01/2009 N 11,300,000.00 11,300,000.00 0910/01/2002 600871708 N/A 12/01/2008 N 11,000,000.00 11,000,000.00 0910/01/2002 600871709 N/A 12/01/2010 N 10,~~370~~364,~~503~~947.8196 10,~~364~~357,~~947~~041.9674 0910/01/2002 850200741 N/A 11/01/2011 N 10,~~331~~318,~~016~~703.4877 10,~~318~~304,~~703~~405.7754 0910/01/2002 600871710 N/A 12/01/2011 N 10,~~336~~329,~~258~~332.0790 10,~~329~~320,~~332~~363.9037 0910/01/2002 600871711 N/A 01/01/2012 N 9,~~794~~787,~~293~~486.9844 9,~~787~~778,~~486~~781.4496 0910/01/2002 600871712 N/A 11/01/2011 N 9,~~530~~523,~~001~~201.1364 9,~~523~~514,~~201~~566.6421 0910/01/2002 600871713 N/A 01/01/2012 N 9,~~279~~273,~~708~~657.4365 9,~~273~~265,~~657~~754.6505 0910/01/2002 850200759 N/A 01/01/2009 N 8,~~926~~917,~~637~~181.6578 8,~~917~~905,~~181~~888.7896 0910/01/2002 600871714 N/A 01/01/2012 N 8,~~920~~909,~~430~~998.4319 8,~~909~~897,~~998~~847.1951 0910/01/2002 600871715 N/A 11/01/2011 N 8,~~785~~779,~~469~~201.7546 8,~~779~~771,~~201~~240.4667 0910/01/2002 600871716 N/A 08/01/2010 N 8,~~452~~447,~~962~~254.7715 8,~~447~~439,~~254~~885.1536 0910/01/2002 600871717 N/A 04/01/2011 N 8,~~135~~130,~~282~~250.7667 8,~~130~~123,~~250~~501.6749 0910/01/2002 600871720 N/A 03/01/2009 N 8,000,000.00 8,000,000.00 0910/01/2002 600871721 N/A 12/01/2011 N 7,~~950~~944,~~296~~876.6349 7,~~944~~937,~~876~~896.4987 0910/01/2002 600871722 N/A 08/01/2011 N 7,~~436~~432,~~714~~109.1443 7,~~432~~425,~~109~~958.4319 0910/01/2002 850200737 N/A 06/01/2011 N 7,~~348~~343,~~190~~104.9779 7,~~343~~336,~~104~~549.7971 0910/01/2002 600871723 N/A 01/01/2017 N 7,~~034~~011,~~678~~458.2490 76,~~011~~986,~~458~~830.9075 0910/01/2002 310900099 N/A 01/01/2012 N 7,110,000.00 7,110,000.00 0910/01/2002 600871724 N/A 11/01/2011 N 6,~~452~~447,~~187~~531.0652 6,~~447~~441,~~531~~640.5200 0910/01/2002 600871725 N/A 09/01/2010 N 6,300,000.00 6,300,000.00 0910/01/2002 310900623 N/A 01/01/2012 N 6,~~211~~206,~~082~~193.8756 6,~~206~~200,~~193~~177.5651 0910/01/2002 850200756 N/A 01/01/2017 N 6,~~053~~032,~~363~~727.7534 6,~~032~~010,~~727~~938.3408 0910/01/2002 600871726 N/A 08/01/2010 N 6,~~115~~111,~~594~~404.6043 6,~~111~~106,~~404~~021.4348 0910/01/2002 310900618 N/A 09/01/2020 N 6,~~023~~014,~~399~~305.7557 6,~~014~~003,~~305~~590.5711 0910/01/2002 600871727 N/A 11/01/2011 N 6,000,000.00 6,000,000.00 0910/01/2002 600871728 N/A 11/01/2011 N 5,~~956~~952,~~633~~431.9776 5,~~952~~947,~~431~~075.7653 0910/01/2002 600871729 N/A 12/01/2011 N 5,~~940~~933,~~550~~625.3612 5,~~933~~925,~~625~~547.1207 0910/01/2002 600871730 N/A 02/01/2012 N 5,~~878~~875,~~026~~400.5460 5,~~875~~871,~~400~~420.6032 0910/01/2002 600871731 N/A 12/01/2011 N 5,~~798~~792,~~356~~465.2145 5,~~792~~785,~~465~~344.4582 0910/01/2002 600871732 N/A 11/01/2011 N 5,~~760~~757,~~963~~259.3064 5,~~757~~752,~~259~~389.6472 0910/01/2002 850200764 N/A 02/01/2012 N 5,~~665~~659,~~329~~449.1665 5,~~659~~653,~~449~~540.6589 0910/01/2002 850200745 N/A 02/01/2012 N 5,~~455~~448,~~010~~177.3557 5,~~448~~440,~~177~~351.5715 0910/01/2002 700200521 N/A 02/01/2012 N 5,~~440~~431,~~388~~113.6733 5,~~431~~420,~~113~~767.33 0910/01/2002 700200520 N/A 01/01/2012 N 5,~~370~~366,~~377~~792.4556 5,~~366~~362,~~792~~147.5608 0910/01/2002 600871733 N/A 01/01/2012 N 5,~~318~~314,~~275~~343.6135 5,~~314~~309,~~343~~412.3593 0910/01/2002 600871734 N/A 10/01/2012 N 5,~~039~~033,~~308~~628.8609 5,~~033~~026,~~628~~935.0976 0910/01/2002 600871735 N/A 02/01/2011 N 5,~~036~~033,~~169~~118.3244 5,~~033~~028,~~118~~985.4405 0910/01/2002 600871757 N/A 01/01/2012 N 4,~~913~~909,~~929~~407.3754 4,~~909~~903,~~407~~788.5413 0910/01/2002 600871736 N/A 08/10/2011 N 2,~~718~~705,~~480~~571.0340 2,~~705~~692,~~571~~020.4006 0809/10/2002 310900568 N/A 08/10/2011 N 2,~~026~~016,~~644~~791.6919 2,~~016~~006,~~791~~457.1911 0809/10/2002 600871737 N/A 01/01/2012 N 4,~~773~~770,~~437~~214.8314 4,~~770~~766,~~214~~052.1495 0910/01/2002 600871738 N/A 01/01/2022 N 4,~~513~~505,~~977~~682.3338 4,~~505~~496,~~682~~465.3830 0910/01/2002 310900609 N/A 12/01/2011 N 4,~~523~~520,~~665~~852.8916 4,~~520~~517,~~852~~112.1697 0910/01/2002 850200739 N/A 11/01/2011 N 4,~~468~~465,~~747~~753.6086 4,~~465~~461,~~753~~872.8647 0910/01/2002 310900585 N/A 02/01/2012 N 4,~~402~~399,~~249~~068.6692 4,~~399~~395,~~068~~054.9286 0910/01/2002 600871739 N/A 11/01/2011 N 4,~~174~~166,~~998~~950.9667 4,~~166~~158,~~950~~074.6730 0910/01/2002 850200723 N/A 12/01/2011 N 4,000,000.00 4,000,000.00 0910/01/2002 600871740 N/A 02/01/2012 N 3,~~976~~972,~~351~~339.3323 3,~~972~~968,~~339~~306.2367 0910/01/2002 600871741 N/A 11/01/2011 N 3,~~953~~948,~~941~~675.5424 3,~~948~~943,~~675~~378.2457 0910/01/2002 310900507 N/A 01/01/2017 N 3,~~909~~896,~~491~~261.6593 3,~~896~~882,~~261~~955.9391 0910/01/2002 600871742 N/A 11/01/2021 N 3,~~933~~926,~~759~~703.6630 3,~~926~~918,~~703~~812.30 09 10/01/2002 600871743 N/A 11/01/2011 N 3,~~923~~920,~~294~~757.7750 3,~~920~~917,~~757~~428.5012 0910/01/2002 310900625 N/A 02/01/2007 N 3,670,000.00 3,670,000.00 0910/01/2002 600871744 N/A 12/01/2011 N 3,~~650~~647,~~636~~935.9647 3,~~647~~644,~~935~~546.4773 0910/01/2002 310900636 N/A 01/01/2012 N 3,~~627~~624,~~128~~249.2296 3,~~624~~620,~~249~~716.9668 0910/01/2002 600871758 N/A 11/01/2011 N 3,~~560~~556,~~343~~263.3234 3,~~556~~551,~~263~~480.3406 0910/01/2002 850200765 N/A 12/01/2011 N 3,~~528~~526,~~487~~158.9826 3,~~526~~523,~~158~~125.2686 0910/01/2002 600871745 N/A 01/01/2012 N 3,~~480~~477,~~163~~737.0423 3,~~477~~474,~~737~~638.2334 0910/01/2002 600871746 N/A 12/01/2011 N 3,~~477~~475,~~809~~376.2321 3,~~475~~472,~~376~~269.2152 0910/01/2002 850200766 N/A 07/05/2011 N 3,~~367~~361,~~695~~451.0781 3,~~361~~354,~~451~~492.8161 09/05/2002 600871747 N/A 12/01/2011 N 3,~~265~~260,~~059~~947.8649 3,~~260~~256,~~947~~236.4950 0910/01/2002 310900587 N/A 12/01/2011 N 3,~~180~~177,~~028~~848.6411 3,~~177~~175,~~848~~045.1154 0910/01/2002 600871748 N/A 12/01/2011 N 3,~~067~~063,~~781~~999.5297 3,~~063~~059,~~999~~646.9769 0910/01/2002 600871749 N/A 01/01/2012 N 3,~~033~~031,~~739~~790.5250 3,~~031~~029,~~790~~231.5062 0910/01/2002 600871750 N/A 12/01/2011 N 3,~~029~~027,~~419~~128.9625 3,~~027~~024,~~128~~272.2585 0910/01/2002 600871751 N/A 12/01/2011 N 2,~~993~~989,~~561~~870.0094 2,~~989~~985,~~870~~622.9498 0910/01/2002 310900580 N/A 01/01/2012 N 2,~~983~~980,~~033~~960.7236 2,~~980~~978,~~960~~309.3625 0910/01/2002 600871752 N/A 10/01/2011 N 2,~~975~~973,~~806~~645.2821 2,~~973~~970,~~645~~914.2102 0910/01/2002 310900637 N/A 12/01/2011 N 2,~~932~~930,~~688~~830.0962 2,~~930~~928,~~830~~377.6295 0910/01/2002 310900630 N/A 12/01/2011 N 2,~~781~~779,~~764~~751.5437 2,~~779~~777,~~751~~208.3745 0910/01/2002 310900566 N/A 01/01/2012 N 2,~~710~~708,~~536~~805.1411 2,~~708~~706,~~805~~527.1172 0910/01/2002 310900613 N/A 11/01/2013 N 2,~~647~~646,~~662~~035.1114 2,~~646~~643,~~035~~861.1438 0910/01/2002 310900581 N/A 11/01/2011 N 2,~~604~~599,~~402~~523.6330 2,~~599~~594,~~523~~112.3091 0910/01/2002 310900611 N/A 01/01/2012 N 2,~~462~~460,~~207~~691.7214 2,~~460~~458,~~691~~670.1423 0910/01/2002 600871753 N/A 12/01/2011 N 2,~~374~~371,~~588~~598.9311 2,~~371~~368,~~598~~171.1193 0910/01/2002 310900602 N/A 12/01/2011 N 2,~~289~~275,~~691~~809.2466 2,~~275~~261,~~809~~383.66 09 10/01/2002 310900523 N/A 12/01/2011 N 2,~~315~~311,~~678~~561.4754 2,~~311~~306,~~561~~953.5438 0910/01/2002 310900627 N/A 11/01/2011 N 2,~~274~~271,~~120~~447.2763 2,~~271~~268,~~447~~333.6356 0910/01/2002 310900545 N/A 10/01/2016 N 2,~~229~~222,~~233~~186.9948 2,~~222~~214,~~186~~644.4806 0910/01/2002 850200740 N/A 11/01/2011 N 2,~~234~~232,~~338~~837.8867 2,~~232~~230,~~837~~893.6725 0910/01/2002 310900521 N/A 01/01/2022 N 2,~~171~~168,~~969~~184.9523 2,~~168~~163,~~184~~933.2315 0910/01/2002 310900499 N/A 11/01/2011 N 2,~~152~~150,~~537~~254.2157 2,~~150~~147,~~254~~524.5764 0910/01/2002 310900520 N/A 11/01/2016 N 2,~~108~~101,~~751~~735.1763 2,~~101~~094,~~735~~677.6312 0910/01/2002 310900506 N/A 12/01/2006 N 1,~~980~~978,~~522~~259.0055 1,~~978~~975,~~259~~607.5533 0910/01/2002 310900584 N/A 10/01/2011 N 1,~~978~~976,~~216~~208.5972 1,~~976~~973,~~208~~776.7274 0910/01/2002 310900536 N/A 02/01/2007 N 1,~~979~~977,~~634~~872.7083 1,~~977~~976,~~872~~101.8300 0810/01/2002 310900620 N/A 01/01/2017 N 1,~~955~~948,~~050~~478.1504 1,~~948~~941,~~478~~867.0459 0910/01/2002 600871754 N/A 09/01/2011 N 1,~~975~~973,~~912~~902.8311 1,~~973~~971,~~902~~466.1105 0910/01/2002 310900588 N/A 09/01/2006 N 1,~~972~~970,~~469~~116.3409 1,~~970~~967,~~116~~379.0976 0910/01/2002 310900410 N/A 08/01/2011 N 1,~~973~~971,~~877~~849.5265 1,~~971~~969,~~849~~397.6531 0910/01/2002 310900554 N/A 08/01/2011 N 1,~~973~~971,~~499~~436.1886 1,~~971~~968,~~436~~954.8646 0910/01/2002 310900552 N/A 10/01/2011 N 1,~~963~~960,~~751~~241.0654 1,~~960~~956,~~241~~310.5474 0910/01/2002 310900594 N/A 09/01/2011 N 1,~~953~~952,~~944~~679.5083 1,~~952~~951,~~679~~017.8389 0910/01/2002 310900589 N/A 11/01/2021 N 1,~~868~~865,~~535~~184.8811 1,~~865~~861,~~184~~435.1179 0910/01/2002 310900509 N/A 11/01/2011 N 1,~~787~~786,~~803~~643.1349 1,~~786~~785,~~643~~123.4938 0910/01/2002 310900488 N/A 10/01/2011 N 1,~~779~~777,~~391~~475.8321 1,~~777~~775,~~475~~190.2170 0910/01/2002 310900601 N/A 09/01/2011 N 1,~~718~~716,~~139~~300.8923 1,~~716~~714,~~300~~101.2396 0910/01/2002 850200754 N/A 12/01/2011 N 1,~~684~~683,~~965~~250.6717 1,~~683~~681,~~250~~177.1773 0910/01/2002 310900591 N/A 10/01/2011 N 1,~~682~~680,~~270~~650.9552 1,~~680~~678,~~650~~658.5243 0910/01/2002 310900626 N/A 09/01/2011 N 1,~~679~~677,~~160~~415.9231 1,~~677~~675,~~415~~312.3181 0910/01/2002 310900645 N/A 09/01/2011 N 1,~~679~~677,~~124~~374.1586 1,~~677~~675,~~374~~269.8615 0910/01/2002 310900592 N/A 09/01/2011 N 1,~~678~~677,~~902~~131.8243 1,~~677~~675,~~131~~006.4341 0910/01/2002 310900606 N/A 08/01/2011 N 1,~~677~~676,~~795~~072.8414 1,~~676~~673,~~072~~987.1465 0910/01/2002 920900555 N/A 11/01/2006 N 1,~~647~~645,~~046~~206.4864 1,~~645~~643,~~206~~035.6481 0910/01/2002 890900564 N/A 02/01/2012 N 1,~~589~~588,~~942~~521.2628 1,~~588~~586,~~521~~741.2813 0910/01/2002 310900531 N/A 12/01/2011 N 1,~~584~~583,~~870~~122.5621 1,~~583~~581,~~122~~054.2158 0910/01/2002 310900522 N/A 12/01/2011 N 1,~~490~~489,~~274~~201.4293 1,~~489~~487,~~201~~844.9383 0910/01/2002 310900600 N/A 12/01/2016 N 1,~~462~~457,~~237~~569.8952 1,~~457~~452,~~569~~589.5259 0910/01/2002 310900517 N/A 11/01/2016 N 1,~~390~~389,~~787~~920.8717 1,~~389~~388,~~920~~767.1713 0910/01/2002 310900542 N/A 11/01/2006 N 1,~~310~~309,~~712~~248.6854 1,~~309~~307,~~248~~521.5400 0910/01/2002 310900593 N/A 10/01/2011 N 1,~~241~~240,~~424~~691.6127 1,~~240~~239,~~691~~696.2747 0910/01/2002 310900614 N/A 10/01/2011 N 1,~~241~~240,~~031~~254.8165 1,~~240~~239,~~254~~222.6551 0910/01/2002 310900535 N/A 10/01/2011 N 1,~~228~~226,~~277~~183.0949 1,~~226~~223,~~183~~815.4953 0910/01/2002 700200535 N/A 09/01/2011 N 1,~~210~~209,~~660~~470.8277 1,~~209~~208,~~470~~014.7783 0910/01/2002 310900631 N/A 11/01/2006 N 1,~~187~~185,~~060~~734.5049 1,~~185~~184,~~734~~169.4992 0910/01/2002 890900578 N/A 09/01/2011 N 1,~~086~~085,~~539~~412.6753 1,~~085~~084,~~412~~054.5316 0910/01/2002 310900605 N/A 08/01/2011 N 1,~~043~~042,~~373~~750.0137 1,~~042~~041,~~750~~907.3735 0910/01/2002 850200750 N/A 11/01/2016 N 1,~~023~~022,~~222~~584.4910 1,~~022~~021,~~584~~735.1079 0910/01/2002 310900713 N/A 11/01/2021 N ~~983,439.93~~ 981,675.84 09979,703.04 10/01/2002 600871756 N/A 08/01/2011 N ~~986,462.47~~ 985,405.21 09984,141.20 10/01/2002 310900619 N/A 08/10/2011 N ~~880,960.05~~ 872,384.34 863,573.08 09/10/2002 700200738 N/A 11/01/2011 N ~~841,221.43~~ 840,329.36 09839,262.49 10/01/2002 700200716 N/A 10/01/2011 N ~~801,583.43~~ 800,814.73 09799,868.50 10/01/2002 600871718 N/A 11/01/2011 N ~~693,079.64~~ 692,382.84 09691,537.29 10/01/2002 Totals 1,~~112~~111,~~105~~017,~~921~~708.5722 1,~~111~~109,~~017~~748,~~708~~288.2259

Loan Appraisal Appraisal Res Mod Number Reduction Reduction Strat. Code Date Amount (2) (3) 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 10/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/16/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 10/15/2002 0 $0.00 0 $0.00 09/16/2002 0 $0.00 0 $0.00 08/15/2002 0 $0.00 0 $0.00 07/15/2002 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 05/15/2002 0 $0.00 0 $0.00 04/15/2002 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 10/15/2002 7.126321% 7.085395% 115 09/16/2002 7.126379% 7.085453% 116 08/15/2002 7.126421% 7.085494% 117 07/15/2002 7.126461% 7.085535% 118 06/17/2002 7.126518% 7.085591% 119 05/15/2002 7.126558% 7.085631% 120 04/15/2002 7.126613% 7.085686% 121 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 600871755 6 0 09/01/2002 204,702.90 204,702.90 B 700200729 39 0 09/01/2002 93,997.69 93,997.69 B 700200527 44 0 09/01/2002 37,969.29 37,969.29 B 700200690 45 0 09/01/2002 27,666.98 27,666.98 B 850200749 46 0 09/01/2002 18,930.04 18,930.04 B 600871705 47 0 09/01/2002 9,865.47 9,865.47 B 600871706 48 0 09/10/2002 122,594.48 122,594.48 A 600871707 52 0 09/01/2002 79,341.50 79,341.50 A 600871736 93 0 09/10/2002 30,280.79 30,280.79 A 310900568 94 0 09/10/2002 22,804.57 22,804.57 A 850200766 114 0 09/05/2002 27,183.94 27,183.94 B 310900619 176 0 09/10/2002 14,205.50 14,205.50 A Totals 12 689,543.15 689,543.15

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date 600871755 29,830,928.43 0.00 700200729 13,910,740.89 0.00 700200527 5,168,593.32 0.00 700200690 3,766,184.96 0.00 850200749 2,576,863.37 0.00 600871705 1,342,942.31 0.00 600871706 12,568,292.49 0.00 600871707 11,771,713.52 0.00 600871736 2,705,571.38 0.00 310900568 2,016,791.17 0.00 850200766 3,361,451.82 0.00 310900619 872,384.32 0.00 Totals 89,892,457.98 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Deliquency Code: Total for Status Code = A (5 loans) 269,226.84 269,226.84 29,934,752.88 0.00 Total for Status Code = B (7 loans) 420,316.31 420,316.31 59,957,705.10 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.

(1) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD Modified Loan Detail No Modified Loans this Period Liquidated Loan Detail No Liquidated Loans this Period ** Aggegate liquidation expenses also include outstanding P & I advances and unpaid ees (servicing, trustee, etc.).

Filing Compare · BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES TRUST 2002 TOP6