8-K 1 mdc02tp7.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.: 333-83986-02 Morgan Stanley Dean Witter Capital I, Inc., Commercial Mortgage Pass-Through Certificates, Series 2002-TOP7 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) Pending (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On October 15, 2002 a distribution was made to holders of Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2002-TOP7. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2002-TOP7 relating to the 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. Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates Series 2002-TOP7 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 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-TOP7, relating to the October 15, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Morgan Stanley Corporate Trust Services Dean Witter Capital I, Inc. 9062 Old Annapolis Rd Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-TOP7 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 10/15/2002 Record Date: 09/30/2002 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 - 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Depositor Morgan Stanley Dean Witter Capital I, Inc. 1585 Broadway New York, NY 10036 Contact: General Information Number Phone Number : (212) 761-4700 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 61746WPE4 5.380000% 261,390,000.00 ~~259~~258,~~679~~896,~~518~~766.2057 ~~782~~947,~~751~~371.6319 A-2 61746WPF1 5.980000% 572,335,000.00 572,335,000.00 0.00 B 61746WPG9 6.080000% 24,236,000.00 24,236,000.00 0.00 C 61746WPH7 6.180000% 29,083,000.00 29,083,000.00 0.00 D 61746WPL8 6.230000% 7,271,000.00 7,271,000.00 0.00 E 61746WPM6 6.560000% 7,271,000.00 7,271,000.00 0.00 F 61746WPN4 6.660000% 12,118,000.00 12,118,000.00 0.00 G 61746WPP9 76.~~071684~~857470% 7,271,000.00 7,271,000.00 0.00 H 61746WPQ7 6.000000% 10,906,000.00 10,906,000.00 0.00 J 61746WPR5 6.000000% 8,483,000.00 8,483,000.00 0.00 K 61746WPS3 6.000000% 7,271,000.00 7,271,000.00 0.00 L 61746WPT1 6.000000% 4,847,000.00 4,847,000.00 0.00 M 61746WPU8 6.000000% 4,847,000.00 4,847,000.00 0.00 N 61746WPV6 6.000000% 2,424,000.00 2,424,000.00 0.00 O 61746WPW4 6.000000% 9,694,715.40 9,694,715.40 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 R-III N/A 0.000000% 0.00 0.00 0.00 969,447,715.40 ~~967~~966,~~737~~954,~~233~~481.6097 ~~782~~947,~~751~~371.6319

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses Level(1) A-1 61746WPE4 1,~~164~~160,~~229~~720.8450 0.00 0.00 12,~~946~~108,~~981~~091.4769 ~~258~~257,~~896~~949,~~766~~395.5738 14.0405% A-2 61746WPF1 2,852,136.08 0.00 0.00 2,852,136.08 572,335,000.00 14.0405% B 61746WPG9 122,795.73 0.00 0.00 122,795.73 24,236,000.00 11.5354% C 61746WPH7 149,777.45 0.00 0.00 149,777.45 29,083,000.00 8.5253% D 61746WPL8 37,748.61 0.00 0.00 37,748.61 7,271,000.00 7.7778% E 61746WPM6 39,748.13 0.00 0.00 39,748.13 7,271,000.00 7.02% F 61746WPN4 67,254.90 0.00 0.00 67,254.90 12,118,000.00 5.7677% G 61746WPP9 4241,~~848~~550.5156 0.00 0.00 4241,~~848~~550.5156 7,271,000.00 5.0102% H 61746WPQ7 54,530.00 0.00 0.00 54,530.00 10,906,000.00 3.89% J 61746WPR5 42,415.00 0.00 0.00 42,415.00 8,483,000.00 3.01% K 61746WPS3 36,355.00 0.00 0.00 36,355.00 7,271,000.00 2.26% L 61746WPT1 24,235.00 0.00 0.00 24,235.00 4,847,000.00 1.7576% M 61746WPU8 24,235.00 0.00 0.00 24,235.00 4,847,000.00 1.25% N 61746WPV6 12,120.00 0.00 0.00 12,120.00 2,424,000.00 1.00% O 61746WPW4 48,473.58 0.00 0.00 48,473.58 9,694,715.40 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% 4,~~718~~714,~~902~~095.8354 0.00 0.00 5,~~501~~661,~~654~~466.4673 966,~~954~~007,~~481~~110.9778

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WPJ3 0.~~198119~~174321% 969,447,715.40 ~~967~~966,~~737~~954,~~233~~481.6097 X-2 61746WPK0 1.~~399441~~187029% 865,847,000.00 865,847,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WPJ3 ~~159~~140,~~772~~467.2820 0.00 ~~159~~140,~~772~~467.2820 966,~~954~~007,~~481~~110.9778 X-2 61746WPK0 1856,~~009,751~~488.2126 0.00 1856,~~009,751~~488.2126 865,847,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Prepayment Realized Loss/ Ending Beginning Principal Interest Penalties Additional Trust Balance Class CUSIP Balance Distribution Distribution Fund Expenses A-1 61746WPE4 ~~993~~990.~~45620797~~46163422 23.~~99457374~~62435897 4.~~45399533~~44056965 0.00000000 0.00000000 ~~990~~986.~~46163422~~83727526 A-2 61746WPF1 1,000.00000000 0.00000000 4.98333333 0.00000000 0.00000000 1,000.00000000 B 61746WPG9 1,000.00000000 0.00000000 5.06666653 0.00000000 0.00000000 1,000.00000000 C 61746WPH7 1,000.00000000 0.00000000 5.15000000 0.00000000 0.00000000 1,000.00000000 D 61746WPL8 1,000.00000000 0.00000000 5.19166690 0.00000000 0.00000000 1,000.00000000 E 61746WPM6 1,000.00000000 0.00000000 5.46666621 0.00000000 0.00000000 1,000.00000000 F 61746WPN4 1,000.00000000 0.00000000 5.55000000 0.00000000 0.00000000 1,000.00000000 G 61746WPP9 1,000.00000000 0.00000000 5.~~89306973~~71455921 0.00000000 0.00000000 1,000.00000000 H 61746WPQ7 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 J 61746WPR5 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 K 61746WPS3 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 61746WPT1 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 61746WPU8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 61746WPV6 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 O 61746WPW4 1,000.00000000 0.00000000 5.00000031 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 61746WPJ3 ~~998~~997.~~23561212~~42819196 0.~~16480753~~14489404 0.00000000 ~~997~~996.~~42819196~~45096423 X-2 61746WPK0 1,000.00000000 10.~~16620051~~98919123 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~133~~1,~~470~~089,260.1728 Servicing Advances Outstanding 1496,~~699~~284.8987 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 3534,~~544~~446.7957 Less Delinquent Servicing Fees ~~739~~9,211.1400 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~334~~739.3114 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3525,~~139~~974.9671

Certificate Interest Reconciliation Class Accrued Net Aggregate Previously Distributable Distributable Certificate Prepayment Realized Unpaid Interest Certificate Certificate Remaining Interest Interest Losses/ (including Interest Interest Interest Unpaid Shortfall Expense Losses interest thereon) Adjustment Distribution Interest A-1 1,~~164~~160,~~229~~720.8450 0.00 0.00 0.00 1,~~164~~160,~~229~~720.8450 0.00 1,~~164~~160,~~229~~720.8450 0.00 A-2 2,852,136.08 0.00 0.00 0.00 2,852,136.08 0.00 2,852,136.08 0.00 X-1 ~~159~~140,~~772~~467.2820 0.00 0.00 0.00 ~~159~~140,~~772~~467.2820 0.00 ~~159~~140,~~772~~467.2820 0.00 X-2 1856,~~009,751~~488.2126 0.00 0.00 0.00 1856,~~009,751~~488.2126 0.00 1856,~~009,751~~488.2126 0.00 B 122,795.73 0.00 0.00 0.00 122,795.73 0.00 122,795.73 0.00 C 149,777.45 0.00 0.00 0.00 149,777.45 0.00 149,777.45 0.00 D 37,748.61 0.00 0.00 0.00 37,748.61 0.00 37,748.61 0.00 E 39,748.13 0.00 0.00 0.00 39,748.13 0.00 39,748.13 0.00 F 67,254.90 0.00 0.00 0.00 67,254.90 0.00 67,254.90 0.00 G 4241,~~848~~550.5156 0.00 0.00 0.00 4241,~~848~~550.5156 0.00 4241,~~848~~550.5156 0.00 H 54,530.00 0.00 0.00 0.00 54,530.00 0.00 54,530.00 0.00 J 42,415.00 0.00 0.00 0.00 42,415.00 0.00 42,415.00 0.00 K 36,355.00 0.00 0.00 0.00 36,355.00 0.00 36,355.00 0.00 L 24,235.00 0.00 0.00 0.00 24,235.00 0.00 24,235.00 0.00 M 24,235.00 0.00 0.00 0.00 24,235.00 0.00 24,235.00 0.00 N 12,120.00 0.00 0.00 0.00 12,120.00 0.00 12,120.00 0.00 O 48,473.58 0.00 0.00 0.00 48,473.58 0.00 48,473.58 0.00 Total 5,~~888~~711,~~426~~051.3200 0.00 0.00 0.00 5,~~888~~711,~~426~~051.3200 0.00 5,~~888~~711,~~426~~051.3200 0.00

Other Required Information Available Distribution Amount (1) 6,~~671~~658,~~177~~422.9519 Principal Distribution Amount ~~782~~947,~~751~~371.6319 (a) Principal portion of Scheduled Payments ~~782~~947,~~751~~371.6319 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Aggregate Number of Outstanding Mortgage Loans 146.00 Aggregate Unpaid Principal Balance of the Mortgage Loans 966,~~969~~154,~~387~~404.6306 Aggregate Scheduled Principal Balance of the Mortgage Loans 966,~~954~~007,~~481~~110.9778 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 3525,~~139~~974.9671 Servicing Fee paid 3525,~~139~~974.9671 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~038~~007.4224 Paying Agent Fee Paid 1,~~204~~168.5740 (1) The Available Distribution Amount includes any Prepayment Premiums. Expense Losses (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii) Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % Of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 1,000,000 5 4,~~408~~402,~~999~~008.8283 0.46 ~~123~~122 7.~~3540~~3539 1.~~938111~~938265 1,000,001 to 2,000,000 32 51,~~707~~625,~~261~~064.3288 5.3534 ~~117~~116 7.~~3822~~3824 1.~~713925~~714099 2,000,001 to 3,000,000 30 77,~~316~~218,~~133~~427.9183 87.0099 ~~110~~109 7.3771 1.~~561658~~561711 3,000,001 to 4,000,000 10 37,~~436~~375,~~502~~599.5723 3.87 ~~144~~143 7.~~2261~~2262 1.~~586842~~586683 4,000,001 to 5,000,000 10 46,~~341~~288,~~609~~286.5427 4.79 ~~113~~112 7.0240 1.~~683721~~683711 5,000,001 to 6,000,000 11 61,~~942~~884,~~310~~961.2713 6.41 ~~111~~110 7.~~1381~~1380 1.~~704733~~704802 6,000,001 to 7,000,000 9 59,~~815~~756,~~158~~633.5360 6.19 ~~114~~113 7.0843 1.~~789930~~789908 7,000,001 to 8,000,000 1 7,~~917~~902,~~868~~787.3366 0.82 ~~114~~113 7.4300 1.400000 8,000,001 to 9,000,000 2 17,~~033~~009,~~726~~409.5178 1.76 ~~109~~108 6.~~9234~~9232 1.~~808391~~808537 9,000,001 to 10,000,000 2 19,~~278~~257,~~371~~594.8729 1.99 ~~113~~112 6.9715 1.~~977241~~977222 10,000,001 to 15,000,000 18 220,~~617~~444,~~894~~484.8466 22.82 ~~112~~111 7.~~0300~~0299 1.~~722279~~722337 15,000,001 to 20,000,000 12 ~~215~~214,~~134~~980,~~579~~734.3850 22.25 ~~113~~112 7.1264 1.~~574840~~574892 20,000,001 to 30,000,000 3 83,~~235~~147,~~891~~654.5936 8.61 8685 7.~~2405~~2404 1.~~747571~~747169 30,000,001 and greater 1 64,~~768~~713,~~173~~463.4976 6.70 ~~115~~114 6.9925 2.050000 Totals 146 966,~~954~~007,~~481~~110.9778 100.00 ~~112~~111 7.1329 1.~~701229~~701235

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 2,~~008~~006,~~308~~657.14 0.21 ~~112~~111 7.2350 1.910000 Alaska 1 10,~~434~~425,~~401~~245.1494 1.08 ~~112~~111 6.9000 1.840000 Arizona 9 42,~~225~~191,~~673~~153.0891 4.37 ~~125~~124 7.~~0098~~0097 1.~~804283~~804423 California 60 256,~~460~~163,~~997~~488.7277 26.52 ~~110~~109 7.1727 1.~~725113~~725101 Colorado 3 16,~~377~~363,~~364~~202.46 1.69 ~~108~~107 7.1049 1.~~777366~~777347 Connecticut 3 14,~~143~~139,~~183~~977.7036 1.46 ~~114~~113 7.0208 1.~~959550~~959505 Florida 9 53,~~528~~504,~~134~~259.1600 5.54 ~~104~~103 7.~~0626~~0625 1.~~700291~~700396 Georgia 6 46,~~882~~844,~~240~~904.8844 4.85 ~~127~~126 7.~~1397~~1395 1.~~629710~~629911 Hawaii 1 26,~~847~~782,~~938~~695.9205 2.7877 2625 7.3500 2.410000 Illinois 3 83,~~353~~262,~~698~~587.1125 8.62 ~~115~~114 7.0031 1.~~917619~~917734 Indiana 2 5,~~297~~293,~~808~~898.6303 0.55 ~~114~~113 7.7224 1.~~540429~~540440 Iowa 1 2,~~117~~115,~~459~~812.9588 0.22 ~~116~~115 7.3500 1.310000 Kansas 2 4,~~709~~704,~~685~~630.3135 0.49 ~~113~~112 7.1591 1.~~451828~~451793 Louisiana 2 3,~~196~~191,~~442~~257.8072 0.33 ~~115~~114 7.~~2979~~2980 1.~~449493~~449478 Maryland 1 19,000,000.00 1.9697 ~~115~~114 6.8700 1.980000 Massachusetts 11 56,~~991~~942,~~992~~263.1764 5.89 ~~115~~114 7.3233 1.~~549980~~549992 Michigan 5 43,~~305~~290,~~424~~425.5024 4.48 ~~115~~114 7.~~2117~~2116 1.~~521768~~521770 Minnesota 5 12,~~572~~555,~~961~~811.8761 1.30 ~~127~~126 7.3956 1.~~522193~~522187 Missouri 2 6,~~330~~325,~~821~~359.3710 0.65 ~~114~~113 7.3174 1.~~369055~~369028 Nebraska 1 16,~~554~~532,~~209~~042.7728 1.71 ~~113~~112 6.7800 1.410000 Nevada 1 14,~~893~~878,~~257~~627.3029 1.54 ~~172~~171 6.3100 1.830000 New Hampshire 1 5,~~986~~981,~~244~~801.1417 0.62 ~~116~~115 7.6100 1.360000 New Jersey 10 111,~~917~~819,~~443~~403.1067 11.5758 ~~110~~109 7.0151 1.~~639043~~639036 New York 3 12,~~887~~854,~~904~~757.3987 1.33 ~~106~~105 7.2497 1.~~500027~~500178 North Carolina 1 5,~~066~~059,~~004~~558.6283 0.52 ~~114~~113 7.0500 1.560000 Ohio 2 4,~~508~~502,~~566~~712.8703 0.47 ~~116~~115 7.~~7685~~7686 1.~~624339~~624445 Oregon 1 1,~~310~~309,~~412~~324.5347 0.14 ~~115~~114 7.0800 3.150000 Pennsylvania 2 6,~~179~~174,~~384~~816.9504 0.64 ~~114~~113 7.6823 1.~~419350~~419349 Tennessee 2 11,~~378~~370,~~681~~496.3396 1.18 ~~116~~115 7.7642 1.~~645266~~645277 Texas 11 25,~~221~~191,~~222~~598.7924 2.61 ~~111~~110 7.~~4822~~4821 1.~~411570~~411552 Utah 1 6,~~913~~907,~~225~~465.4026 0.7172 ~~113~~112 7.1400 1.430000 Washington,DC 1 14,~~610~~597,~~849~~823.7345 1.51 ~~113~~112 6.8050 1.850000 Wisconsin 1 13,~~451~~439,~~213~~733.1853 1.39 ~~115~~114 6.9400 1.350000 Wyoming 5 10,~~291~~283,~~324~~319.9478 1.06 ~~116~~115 7.3500 1.310000 Totals 170 966,~~954~~007,~~481~~110.9778 100.00 ~~112~~111 7.1329 1.~~701229~~701235

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.20 or less 1 2,~~867~~858,~~393~~060.3035 0.30 ~~172~~171 7.5000 1.180000 1.21 to 1.30 12 53,~~973~~889,~~233~~964.8178 5.58 ~~139~~138 7.3806 1.~~269865~~269867 1.31 to 1.40 27 192,~~871~~687,~~844~~547.6318 19.95 ~~117~~116 7.4668 1.~~338583~~338578 1.41 to 1.50 27 138,~~965~~812,~~407~~678.7905 14.37 ~~114~~113 7.1826 1.~~447513~~447514 1.51 to 1.60 16 73,~~725~~674,~~942~~320.1865 7.6263 ~~102~~101 7.~~2246~~2245 1.~~548143~~548144 1.61 to 1.70 11 84,~~893~~806,~~296~~102.1492 8.78 ~~113~~112 7.~~0208~~0207 1.~~660628~~660632 1.71 to 1.80 4 28,~~185~~158,~~390~~624.3492 2.91 ~~111~~110 6.9352 1.~~720507~~720505 1.81 and greater 48 391,~~471~~119,~~973~~811.7893 40.49 ~~106~~105 6.~~9353~~9352 2.~~069502~~069446 Totals 146 966,~~954~~007,~~481~~110.9778 100.00 ~~112~~111 7.1329 1.~~701229~~701235

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 27 85,~~683~~589,~~908~~824.4371 8.86 ~~114~~113 7.3511 1.~~565398~~565438 Mixed Use 2 13,~~862~~841,~~102~~995.7877 1.43 ~~111~~110 7.3485 1.~~532932~~533012 Mobile Home Park 17 46,~~128~~090,~~416~~950.9482 4.77 ~~109~~108 7.2790 1.~~408118~~408110 Multi-Family 31 ~~186~~185,~~188~~996,~~631~~978.7438 19.2625 ~~120~~119 6.9867 1.~~810694~~810672 Office 33 235,~~898~~671,~~356~~614.8876 24.40 ~~109~~108 7.1228 1.~~666720~~666811 Other 1 6,~~387~~383,~~432~~156.2343 0.66 ~~120~~119 8.1200 1.310000 Retail 51 370,~~915~~580,~~532~~077.6645 38.36 ~~109~~108 7.~~0963~~0962 1.~~754051~~754001 Self Storage 8 21,~~890~~852,~~100~~512.3045 2.26 ~~108~~107 7.5195 1.~~617102~~617146 Totals 170 966,~~954~~007,~~481~~110.9778 100.00 ~~112~~111 7.1329 1.~~701229~~701235

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.000% or less 0 0.00 0.00 0 0.0000 0.000000 6.001% to 6.500% 7 60,~~899~~849,~~182~~785.0973 6.30 ~~118~~117 6.3719 1.~~976802~~976789 6.501% to 7.000% 34 363,~~646~~325,~~770~~858.4089 37.61 ~~110~~109 6.8686 1.~~844364~~844419 7.001% to 7.500% 67 369,~~590~~174,~~084~~231.9901 38.22 ~~111~~110 7.2401 1.~~627039~~626971 7.501% to 8.000% 36 ~~165~~164,~~052~~896,~~216~~292.4932 17.07 ~~113~~112 7.7071 1.~~468647~~468658 8.001% to 8.500% 2 7,~~766~~760,~~228~~942.0083 0.80 ~~115~~114 8.1750 1.311775 8.5% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 146 966,~~954~~007,~~481~~110.9778 100.00 ~~112~~111 7.1329 1.~~701229~~701235

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 138 ~~889~~888,~~430~~594,~~621~~719.9096 91.9899 ~~115~~114 7.1206 1.~~673925~~673963 13 to 24 months 6 49,~~297~~251,~~125~~909.3837 5.10 ~~102~~101 7.2012 1.~~818512~~818511 25 to 36 months 1 1,~~378~~377,~~795~~786.7740 0.14 9392 8.4300 1.320000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 1 26,~~847~~782,~~938~~695.9205 2.7877 2625 7.3500 2.410000 Totals 146 966,~~954~~007,~~481~~110.9778 100.00 ~~112~~111 7.1329 1.~~701229~~701235

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 7 59,~~592~~510,~~448~~267.9342 6.16 4241 7.~~2312~~2310 2.~~064690~~064466 61 to 120 months 128 ~~865~~864,~~095~~324,~~194~~785.9832 89.47 ~~113~~112 7.~~1350~~1349 1.~~684915~~684926 121 to 180 months 1 14,~~893~~878,~~257~~627.3029 1.54 ~~172~~171 6.3100 1.830000 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 136 ~~939~~938,~~580~~713,~~901~~680.2103 97.17 ~~109~~108 7.1280 1.~~711301~~711287

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 2 3,~~897~~873,~~407~~126.8103 0.40 ~~114~~113 7.~~0027~~0028 1.~~308430~~308414 121 to 180 months 3 7,~~346~~323,~~793~~112.1400 0.76 ~~173~~172 7.4613 1.~~427200~~427205 181 months and greater 5 16,~~129~~097,~~379~~192.8172 1.67 ~~233~~232 7.~~3024~~3025 1.~~334217~~334221 Totals 10 27,~~373~~293,~~580~~430.7675 2.83 ~~200~~199 7.~~3024~~3026 1.~~355501~~355507

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 5 58,754,000.00 6.08 8988 6.6409 2.149797 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 1 3,~~185~~174,~~885~~630.9350 0.33 ~~114~~113 6.2700 2.600000 181 to 240 months 14 81,~~283~~112,~~632~~385.3202 8.4140 8483 7.2639 1.~~831231~~831130 241 to 300 months 47 167,~~529~~318,~~299~~501.3206 17.3332 ~~111~~110 7.1693 1.~~719129~~719124 301 months and greater 69 628,~~828~~354,~~083~~163.6445 65.0305 ~~114~~113 7.~~1492~~1493 1.~~648241~~648237 Totals 136 ~~939~~938,~~580~~713,~~901~~680.2103 97.17 ~~109~~108 7.1280 1.~~711301~~711287

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 146 966,~~954~~007,~~481~~110.9778 100.00 ~~112~~111 7.1329 1.~~701229~~701235 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 146 966,~~954~~007,~~481~~110.9778 100.00 ~~112~~111 7.1329 1.~~701229~~701235 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrower on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2)Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 600871836 1 RT Schaumburg IL ~~390~~377,~~242~~409.0254 4154,~~877~~709.2573 6.993% 310900705 2 RT Northridge CA ~~182~~176,~~197~~216.6351 1722,~~012~~993.2436 7.320% 940900729 3 RT Troy MI ~~166~~161,~~947~~562.9250 0.00 7.050% 700200819 4 RT Honolulu HI 164,~~840~~443.8163 6465,~~846~~243.6987 7.350% 600871800 5 RT Paramus NJ ~~118~~114,~~133~~246.1403 1317,~~319~~206.4556 6.880% 600871801 6 MF North Brunswick NJ ~~128~~124,~~537~~313.9618 1216,~~460~~685.4422 7.550% 600871802 7 MF Orlando FL ~~115~~112,~~862~~125.5000 0.00 6.900% 600871803 8 OF Columbia MD 108,775.00 0.00 6.870% 600871837 9 MH Various Various ~~118~~114,~~444~~558.5646 1014,~~662~~548.4454 7.350% 600871804 18 MF Toms River NJ ~~100~~97,~~511~~197.8368 1316,~~260~~574.4156 6.500% 700200820 19 RT Various Various ~~119~~115,~~622~~706.8264 812,~~862~~778.4664 7.770% 600871805 22 RT Old Bridge NJ ~~103~~99,~~087~~693.9130 1215,~~050~~444.0970 6.890% 600871806 23 OF Decatur GA ~~115~~111,~~176~~406.2253 812,~~262~~032.6231 7.890% 600871807 24 RT Omaha NE 9693,~~759~~531.5729 1822,~~939~~167.2149 6.780% 600871838 25 MH Various Various ~~102~~99,~~383~~024.1704 912,~~215~~574.8396 7.350% 600871808 30 OF Tempe AZ 8987,~~995~~030.4496 1013,~~867~~831.4290 6.780% 850200743 31 RT Las Vegas NV 8078,~~989~~313.1271 1114,~~954~~630.6001 6.310% 310900704 32 OF Washington DC 82,~~929~~855.1569 1213,~~952~~026.8228 6.805% 850200803 33 OF Irvine CA 8482,~~736~~003.7833 0.00 6.740% 600871809 34 MF Madison WI 8077,~~438~~792.7485 811,~~833~~479.7665 6.940% 850200771 35 RT Sandy Springs GA 70,140.60 0.00 6.285% 600871810 36 OF Norwood MA 8179,~~792~~106.1827 710,~~897~~583.2415 7.210% 700200776 37 IN Lathrop CA 7673,~~225~~716.7585 811,~~784~~293.4737 6.830% 850200755 38 RT Various Various 7270,~~804~~408.9209 810,~~458~~855.4730 6.850% 700200795 44 IN Various Various 8279,~~485~~788.9106 58,~~566~~263.0994 7.980% 700200821 47 RT Various Various 8077,~~194~~568.0770 58,~~941~~566.3168 7.770% 310900675 50 MF Paso Robles CA 6967,~~813~~489.0487 1214,~~042~~365.0522 7.088% 700200796 51 OF Southfield MI 7572,~~458~~986.1567 58,~~819~~290.3179 7.700% 700200772 52 OF Palm Beach Garden Fl 7370,~~197~~797.9511 68,~~356~~757.4428 7.480% 600871811 53 OF Boston MA 6765,~~613~~364.6284 1113,~~329~~577.0785 7.170% 600871812 54 OF Colorado Springs CO 6461,~~103~~991.5301 79,~~756~~869.8133 6.910% 850200810 55 OF Chicago IL 6260,~~291~~175.8840 1820,~~579~~696.6513 6.915% 850200769 56 RT Fairfield CT 6461,~~015~~950.00 0.00 7.080% 310900666 57 MF Fairbanks AK 6259,~~040~~997.0081 79,~~113~~155.0120 6.900% 310900678 58 MF Vacaville CA 6058,~~152~~150.2254 1012,~~375~~377.6735 7.088% 600871813 59 MF Franklin Park NJ 5553,~~683~~849.1140 68,~~566~~400.5223 6.850% 600871814 60 MF Carteret NJ 5149,~~105~~417.0096 68,~~924~~611.6973 6.670% 850200794 61 OF Chicago IL 5048,~~572~~857.9664 1315,~~989~~705.6800 7.200% 310900725 62 MU Bronx NY 5049,~~744~~024.4580 1315,~~361~~080.0267 7.430% 310900629 63 OF Brea CA 4038,~~330~~984.7860 89,~~033~~379.0321 6.750% 310900668 64 MF Palmdale CA 4240,~~355~~946.6721 78,~~305~~715.9440 7.088% 310900665 65 OF Los Gatos CA 4139,~~408~~999.2623 1214,~~652~~061.7881 6.950% 310900590 66 OF Midvale UT 4241,~~531~~133.6369 45,~~362~~760.2014 7.140% 310900689 67 RT Benicia CA 4240,~~247~~859.3106 45,~~247~~636.9217 7.185% 600871815 68 OF Phoenix AZ 37,541.67 0.00 6.800% 850200778 69 OT Los Angeles CA 4443,~~682~~221.0362 24,~~815~~275.3980 8.120% 310900734 70 MF Davis CA 3533,~~151~~993.8218 45,~~485~~644.9862 6.610% 310900754 71 IN Carlsbad CA 3736,~~682~~444.4419 35,~~813~~051.5378 7.140% 700200797 72 OF Portsmouth NH 3937,~~248~~962.8876 34,~~156~~442.8597 7.610% 600871816 73 RT Tucson AZ 3533,~~056~~902.3045 45,~~059~~213.2106 6.800% 600871830 74 OF Norwood MA 3635,~~970~~756.6102 34,~~675~~890.4807 7.180% 600871831 75 MU San Marcos CA 3735,~~082~~863.7355 35,~~807~~026.1634 7.240% 310900658 76 IN Pacific Grove CA 1918,~~495~~834.0578 45,~~930~~590.2148 7.640% 310900659 77 SS Marina CA 1918,~~417~~759.5678 45,~~952~~610.4220 7.610% 600871817 78 IN Minnetonka MN 3736,~~265~~043.9203 34,~~371~~594.3221 7.390% 600871832 79 OF San Jose CA 3736,~~762~~525.3514 24,~~995~~232.1435 7.640% 850200799 80 MH Sanford FL 3332,~~534~~432.4554 34,~~408~~510.7768 7.095% 600871818 81 MF Forest Park GA 3331,~~042~~916.4792 1011,~~141~~267.8439 7.060% 310900677 82 MF Hemet CA 3231,~~688~~601.7800 56,~~638~~726.5028 7.088% 850200774 83 RT Valrico FL 26,691.00 0.00 6.235% 850200760 84 RT Garner NC 3029,~~787~~762.78 56,~~420~~445.79 7.050% 600871819 85 MF Berkley Heights NJ 2827,~~713~~767.7085 34,~~517~~462.0489 6.690% 310900698 86 OF Mission Viejo CA 2928,~~131~~171.2387 34,~~465~~424.0339 6.800% 310900621 87 OF Sacramento CA 2928,~~349~~371.9939 56,~~527~~505.1676 6.910% 310900717 88 IN Placentia CA 27,~~193~~157.3834 6,~~304~~340.5458 6.860% 310900731 89 IN Torrance CA 3029,~~282~~278.3603 45,~~311~~315.0740 7.650% 600871833 90 SS Fullerton CA 2726,~~464~~549.6727 5,~~047~~962.1757 7.000% 310900662 91 RT Amarillo TX 2928,~~015~~051.3241 45,~~504~~468.9182 7.440% 310900681 92 MF Visalia CA 2625,~~886~~991.2253 45,~~637~~532.6130 7.088% 310900638 93 OF San Francisco CA 2423,~~478~~670.2760 34,~~332~~140.7340 6.500% 310900741 94 IN Vernon CA 2726,~~145~~243.6375 45,~~268~~170.2816 7.370% 310900686 95 MF Reedley CA 2423,~~425~~612.4565 45,~~213~~025.1595 7.088% 600871834 96 RT York PA 2625,~~063~~209.5720 23,~~151~~006.9330 7.590% 310900711 97 IN Santa Clarita CA 2423,~~246~~444.7378 34,~~283~~085.8176 7.235% 600871820 98 MF Riverdale GA 2322,~~430~~632.5145 7,~~180~~978.3541 7.060% 310900541 99 RT South Tucson AZ 2524,~~041~~192.3872 67,~~496~~344.1076 7.550% 600871821 100 RT Atlanta GA 2322,~~592~~818.9214 23,~~278~~053.2503 7.230% 310900699 101 RT Austin TX 2423,~~776~~954.5071 34,~~499~~320.1190 7.730% 310900722 102 SS Orangevale CA 2322,~~733~~900.8609 1011,~~993~~827.7350 7.440% 940900738 103 MH Stockbridge GA 20,~~703~~022.5030 23,~~324~~005.1030 6.890% 310900735 104 MF Sacramento CA 1716,~~258~~646.5925 1011,~~643~~255.0943 6.270% 850200802 105 RT New York NY 1716,~~236~~649.6889 56,~~502~~089.9574 6.710% 310900703 106 RT Mesa AZ 1918,~~314~~681.4501 12,~~661~~295.9943 7.500% 310900696 107 RT Dublin CA 18,~~721~~106.5164 12,~~804~~419.8673 7.280% 600871822 108 RT Tampa FL 18,~~617~~006.9232 12,~~827~~438.0262 7.240% 600871835 109 Various San Bernardino CA 18,~~684~~070.4165 12,~~821~~435.5935 7.270% 600871823 111 RT Oxnard CA 1918,~~024~~391.1121 3,~~087~~720.1202 7.470% 310900565 112 OF East Grand Forks MN 1817,~~484~~857.5326 5,~~046~~673.5380 7.370% 920900267 113 MF Evansville IN 18,~~791~~175.6113 12,~~645~~261.4593 7.510% 310900651 114 IN Arcata CA 17,~~979~~921.1821 9,~~274~~332.9895 7.500% 310900748 115 RT Northglenn CO 18,~~921~~300.1493 12,~~555~~175.0324 7.600% 310900684 116 MF Oakdale CA 16,~~982~~417.3725 23,~~929~~494.2941 7.088% 310900656 117 SS Beaumont CA 18,~~644~~026.8466 23,~~577~~196.9513 7.790% 310900193 118 SS Sylmar CA 1817,~~189~~585.0883 23,~~589~~192.4469 7.650% 700200627 119 RT Lawrence KS 1514,~~503~~986.2337 23,~~873~~389.0389 7.000% 310900701 120 RT Scottsdale AZ 1514,~~506~~997.8776 1,~~461~~970.0112 7.300% 600871824 121 RT Parma OH 15,~~587~~060.3916 34,~~864~~391.4265 7.580% 310900733 122 IN Bloomington CA 14,~~914~~418.3180 2,~~345~~840.0859 7.370% 850200767 123 RT Miami FL 13,~~615~~167.9995 1,~~531~~979.8185 6.900% 310900718 124 MH Encinitas CA 1413,~~241~~768.8829 2,~~353~~826.0564 7.230% 310900654 125 IN San Clemente CA 13,~~907~~450.5214 1,~~487~~944.2361 7.060% 600871825 126 RT Stroudsberg PA 14,~~836~~350.3672 1,~~076~~562.9761 7.850% 310900691 127 OF Woodland Hills CA 13,~~922~~460.7208 2,~~192~~654.2690 7.400% 600871826 128 RT Orlando FL 13,~~695~~240.4329 2,~~171~~626.6882 7.380% 310900646 129 SS Houston TX 1413,~~321~~836.1951 34,~~521~~005.0270 7.740% 310900719 130 IN Houston TX 1312,~~300~~858.4303 2,~~228~~671.8020 7.190% 700200777 131 OF Boca Raton FL 13,~~545~~101.6650 1,~~152~~596.2339 7.510% 600871827 132 RT Tucson AZ 1312,~~146~~715.9333 1,~~235~~667.7939 7.290% 600871828 133 OF Selkirk NY 12,~~665~~186.8191 11,~~497~~976.2111 7.340% 310900648 134 RT Semmes AL 12,~~519~~108.7642 1,~~239~~651.6600 7.235% 310900753 135 MF Davis CA 12,~~572~~159.6799 1,~~165~~578.9462 7.320% 600871829 136 IN Mount Laurel NJ 12,~~897~~469.13 12,~~908~~336.72 7.520% 310900723 137 RT St. Louis Park MN 12,~~643~~223.1411 12,~~980~~400.9396 7.380% 310900649 138 IN Dallas TX 12,~~955~~525.1405 12,~~928~~359.9100 7.580% 310900641 139 MF Clinton Township MI 1110,~~078~~708.6918 2,~~425~~795.4596 6.500% 310900664 140 MF Modesto CA 1312,~~358~~906.3965 3,~~184~~635.1993 7.850% 310900657 141 OF San Mateo CA 10,~~976~~556.8286 1112,~~885~~305.7167 6.650% 310900672 142 MF Clovis CA 11,~~817~~424.7953 2,~~038~~431.4571 7.088% 310900762 143 IN Irvine CA 1211,~~042~~647.4227 1,~~086~~482.8803 7.380% 310900715 144 IN Van Nuys CA 1211,~~335~~926.5614 12,~~816~~226.6911 7.590% 850200786 145 RT Mandeville LA 10,~~882~~512.0220 3,~~222~~592.9678 6.995% 310900755 146 IN Westlake Village CA 1110,~~374~~996.5270 12,~~775~~153.4931 7.370% 310900597 147 IN Dallas TX 11,~~885~~496.5910 ~~947~~1,337.6918 7.700% 310900746 148 SS Ceres CA 11,~~427~~046.9257 12,~~970~~351.2863 7.740% 310900635 149 OF Tempe AZ 9,~~923~~597.5552 ~~980~~1,306.4245 7.240% 310900661 150 RT Cleveland TX 109,~~235~~888.4358 23,~~663~~010.8570 7.510% 310900752 151 OF Corte Madera CA 9,~~604~~288.2883 ~~937~~1,253.9338 7.220% 310900655 152 MF Laredo TX 98,~~268~~960.7719 1,~~610~~918.4199 7.140% 310900716 153 OF Tustin CA 9,~~426~~113.4964 1,~~383~~696.3823 7.600% 310900700 154 MF Metairie LA 98,~~233~~927.3121 1,~~286~~592.2030 7.690% 310900721 155 IN San Dimas CA 8,~~558~~273.0926 1,~~471~~756.1902 7.150% 310900633 156 IN Huntington Beach CA 8,~~367~~089.9612 1,~~526~~805.9579 7.000% 850200333 157 RT Long Beach CA 109,~~013~~686.8604 ~~681~~1,009.5537 8.430% 310900709 158 IN Fresno CA 8,~~820~~527.3039 1,~~340~~633.8374 7.500% 310900714 159 IN Pontiac MI 8,~~415~~130.9678 2,~~209~~494.5977 7.440% 310900756 160 RT Salem OR 7,~~994~~731.1843 ~~825~~1,088.3106 7.080% 310900765 161 SS Ojai CA 8,~~753~~463.2435 1,~~151~~441.5443 7.850% 310900702 162 RT Phoenix AZ 8,~~271~~000.1834 ~~619~~890.2206 7.800% 310900728 163 MF North Hollywood CA 7,~~508~~261.1261 ~~710~~957.5809 7.290% 310900739 164 IN Sterling Heights MI 76,~~101~~864.1093 1,~~181~~417.5774 7.210% 310900743 165 MF Coon Rapids MN 6,~~732~~504.5755 1,~~732~~960.5860 7.510% 310900726 166 OF Pleasanton CA 6,~~442~~228.4056 ~~960~~1,174.5337 7.520% 310900454 167 MF St. Louis MO 65,~~055~~853.8998 1,~~101~~303.4637 7.140% 310900727 168 OF Cupertino CA 5,~~837~~643.0132 ~~854~~1,048.9463 7.570% 310900742 169 MF Wyoming MN 54,~~036~~859.0409 2,~~343~~520.7469 7.420% 310900670 170 MF Modesto CA 4,~~587~~434.3771 ~~791~~943.2793 7.088% Totals 5,~~926~~747,~~214~~673.1118 ~~782~~947,~~751~~371.6319

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 600871836 N/A 04/01/2012 N 64,~~810~~768,~~050~~173.7449 64,~~768~~713,~~173~~463.4976 09/01/2002 310900705 N/A 03/01/2012 N 28,~~904~~887,~~964~~952.9167 28,~~887~~864,~~952~~959.6731 0910/01/2002 940900729 N/A 04/01/2012 N 27,500,000.00 27,500,000.00 0910/01/2002 700200819 N/A 11/01/2004 N 26,~~912~~847,~~785~~938.6192 26,~~847~~782,~~938~~695.9205 0910/01/2002 600871800 N/A 04/01/2012 N 19,~~939~~926,~~952~~633.8742 19,~~926~~909,~~633~~426.4286 0910/01/2002 600871801 N/A 12/01/2010 N 19,~~770~~758,~~846~~386.5915 19,~~758~~741,~~386~~700.1593 0910/01/2002 600871802 N/A 01/01/2012 N 19,500,000.00 19,500,000.00 0910/01/2002 600871803 N/A 04/01/2012 N 19,000,000.00 19,000,000.00 0910/01/2002 600871837 N/A 05/01/2012 N 18,~~714~~703,~~084~~421.0662 18,~~703~~688,~~421~~873.6208 09/01/2002 600871804 N/A 05/01/2012 N 17,~~957~~944,~~448~~187.3897 17,~~944~~927,~~187~~613.9741 0810/01/2002 700200820 N/A 06/01/2012 N 17,~~878~~869,~~613~~751.6721 17,~~869~~856,~~751~~972.2157 0910/01/2002 600871805 N/A 11/01/2011 N 17,~~375~~363,~~180~~129.0596 17,~~363~~347,~~129~~685.9626 0910/01/2002 600871806 N/A 03/01/2012 N 16,~~952~~943,~~221~~958.4280 16,~~943~~931,~~958~~926.8049 0910/01/2002 600871807 N/A 02/01/2012 N 16,~~573~~554,~~148~~209.9877 16,~~554~~532,~~209~~042.7728 0910/01/2002 600871838 N/A 05/01/2012 N 16,~~176~~167,~~406~~190.5875 16,~~167~~154,~~190~~615.7579 09/01/2002 600871808 N/A 01/01/2012 N 15,~~414~~403,~~577~~709.1573 15,~~403~~389,~~709~~877.7383 0910/01/2002 850200743 N/A 01/01/2017 N 14,~~905~~893,~~211~~257.9030 14,~~893~~878,~~257~~627.3029 0910/01/2002 310900704 N/A 02/01/2012 N 14,~~623~~610,~~802~~849.5573 14,~~610~~597,~~849~~823.7345 09/01/2002 850200803 N/A 06/01/2007 N 14,600,000.00 14,600,000.00 0910/01/2002 600871809 N/A 04/01/2012 N 13,~~460~~451,~~046~~213.9418 13,~~451~~439,~~213~~733.1853 0910/01/2002 850200771 N/A 03/01/2009 N 13,392,000.00 13,392,000.00 0910/01/2002 600871810 N/A 05/01/2012 N 13,~~173~~166,~~989~~092.8460 13,~~166~~155,~~092~~509.6045 0910/01/2002 700200776 N/A 04/01/2012 N 12,~~960~~951,~~501~~716.0659 12,~~951~~940,~~716~~423.5922 0910/01/2002 850200755 N/A 02/01/2012 N 12,~~342~~334,~~723~~264.1871 12,~~334~~323,~~264~~409.7141 09/01/2002 700200795 N/A 05/01/2012 N 1211,~~003~~998,~~770~~204.9990 11,~~998~~989,~~204~~940.9096 0910/01/2002 700200821 N/A 06/01/2012 N 11,~~985~~979,~~662~~721.8049 11,~~979~~971,~~721~~154.4981 0910/01/2002 310900675 N/A 04/01/2012 N 11,~~438~~426,~~093~~050.0398 11,~~426~~411,~~050~~685.9876 0910/01/2002 700200796 N/A 05/01/2012 N 11,~~380~~374,~~365~~546.9261 11,~~374~~366,~~546~~255.6182 0910/01/2002 700200772 N/A 03/01/2012 N 11,~~364~~357,~~181~~824.2783 11,~~357~~349,~~824~~067.8355 0910/01/2002 600871811 N/A 04/01/2012 N 10,~~951~~939,~~051~~722.2518 10,~~939~~926,~~722~~144.1833 0910/01/2002 600871812 N/A 05/01/2011 N 10,~~773~~765,~~200~~443.0120 10,~~765~~755,~~443~~573.2087 0910/01/2002 850200810 N/A 06/01/2012 N 10,~~461~~442,~~165~~585.0540 10,~~442~~421,~~585~~889.4027 0910/01/2002 850200769 N/A 03/01/2012 N 10,500,000.00 10,500,000.00 0910/01/2002 310900666 N/A 01/01/2012 N 10,~~441~~434,~~514~~401.1514 10,~~434~~425,~~401~~245.1494 0910/01/2002 310900678 N/A 04/01/2012 N 9,~~855~~844,~~275~~900.9629 9,~~844~~832,~~900~~522.2994 0910/01/2002 600871813 N/A 12/01/2011 N 9,~~440~~433,~~038~~471.1058 9,~~433~~425,~~471~~071.5835 0910/01/2002 600871814 N/A 04/01/2011 N 8,~~897~~890,~~711~~787.9829 8,~~890~~882,~~787~~175.2956 0910/01/2002 850200794 N/A 05/01/2012 N 8,~~156~~142,~~928~~939.9022 8,~~142~~127,~~939~~234.22 0910/01/2002 310900725 N/A 03/01/2012 N 7,~~931~~917,~~229~~868.3533 7,~~917~~902,~~868~~787.3366 0910/01/2002 310900629 N/A 01/01/2012 N 6,~~938~~930,~~628~~595.7370 6,~~930~~921,~~595~~216.7049 0910/01/2002 310900668 N/A 04/01/2012 N 6,~~939~~932,~~507~~201.9399 6,~~932~~923,~~201~~486.9959 0910/01/2002 310900665 N/A 02/01/2012 N 6,~~918~~906,~~995~~342.0022 6,~~906~~892,~~342~~280.2241 0910/01/2002 310900590 N/A 02/01/2012 N 6,~~917~~913,~~587~~225.6040 6,~~913~~907,~~225~~465.4026 0910/01/2002 310900689 N/A 02/01/2012 N 6,~~828~~824,~~308~~060.3139 6,~~824~~818,~~060~~424.3922 0910/01/2002 600871815 N/A 05/01/2012 N 6,625,000.00 6,625,000.00 0910/01/2002 850200778 N/A 09/01/2012 N 6,~~390~~387,~~247~~432.6223 6,~~387~~383,~~432~~156.2343 0910/01/2002 310900734 N/A 03/01/2012 N 6,~~175~~171,~~713~~227.0305 6,~~171~~165,~~227~~582.0543 0910/01/2002 310900754 N/A 03/01/2012 N 6,~~128~~125,~~887~~073.0855 6,~~125~~120,~~073~~021.5577 0910/01/2002 700200797 N/A 05/01/2012 N 5,~~989~~986,~~400~~244.9914 5,~~986~~981,~~244~~801.1417 0910/01/2002 600871816 N/A 05/01/2012 N 5,~~986~~982,~~844~~784.1695 5,~~982~~977,~~784~~571.9589 0910/01/2002 600871830 N/A 03/01/2012 N 5,~~979~~975,~~612~~936.1264 5,~~975~~971,~~936~~046.6457 09/01/2002 600871831 N/A 08/01/2011 N 5,~~948~~944,~~041~~234.6145 5,~~944~~939,~~234~~208.4511 09/01/2002 310900658 N/A 01/01/2012 N 2,~~963~~958,~~273~~343.3009 2,~~958~~952,~~343~~752.0961 0910/01/2002 310900659 N/A 01/01/2012 N 2,~~963~~958,~~130~~177.4098 2,~~958~~952,~~177~~567.9878 0910/01/2002 600871817 N/A 03/01/2012 N 5,~~856~~852,~~096~~725.7846 5,~~852~~848,~~725~~131.4625 0910/01/2002 600871832 N/A 05/01/2007 N 5,~~739~~736,~~927~~932.7561 5,~~736~~732,~~932~~700.6126 09/01/2002 850200799 N/A 05/01/2007 N 5,~~488~~485,~~827~~418.2043 5,~~485~~480,~~418~~907.4375 0910/01/2002 600871818 N/A 02/01/2022 N 5,~~435~~424,~~113~~972.9006 5,~~424~~413,~~972~~704.0667 0910/01/2002 310900677 N/A 04/01/2012 N 5,~~355~~350,~~695~~056.4191 5,~~350~~343,~~056~~330.9163 0910/01/2002 850200774 N/A 03/01/2009 N 5,137,000.00 5,137,000.00 0910/01/2002 850200760 N/A 03/01/2012 N 5,~~071~~066,~~425~~004.4162 5,~~066~~059,~~004~~558.6283 0910/01/2002 600871819 N/A 04/01/2012 N 4,~~984~~980,~~296~~779.4339 4,~~980~~976,~~779~~316.3950 0910/01/2002 310900698 N/A 02/01/2012 N 4,~~974~~971,~~972~~507.0805 4,~~971~~967,~~507~~082.0566 0910/01/2002 310900621 N/A 01/01/2012 N 4,~~932~~927,~~541~~014.7256 4,~~927~~920,~~014~~508.5680 0910/01/2002 310900717 N/A 01/01/2012 N 4,~~756~~750,~~860~~555.3379 4,~~750~~744,~~555~~215.7921 0910/01/2002 310900731 N/A 03/01/2012 N 4,~~596~~592,~~942~~631.6154 4,~~592~~587,~~631~~316.5414 0910/01/2002 600871833 N/A 12/01/2011 N 4,~~556~~551,~~351~~303.0487 4,~~551~~545,~~303~~341.8730 09/01/2002 310900662 N/A 02/01/2012 N 4,~~528~~524,~~926~~421.5160 4,~~524~~518,~~421~~952.6078 0910/01/2002 310900681 N/A 04/01/2012 N 4,~~405~~400,~~009~~372.7110 4,~~400~~394,~~372~~839.1080 0910/01/2002 310900638 N/A 01/01/2012 N 4,~~373~~369,~~289~~956.7299 4,~~369~~365,~~956~~816.9959 0910/01/2002 310900741 N/A 03/01/2012 N 4,~~277~~273,~~334~~066.9365 4,~~273~~267,~~066~~896.6549 0910/01/2002 310900686 N/A 04/01/2012 N 43,~~001~~997,~~839~~626.3217 3,~~997~~992,~~626~~600.1722 0910/01/2002 600871834 N/A 03/01/2012 N 3,~~987~~985,~~795~~644.9805 3,~~985~~982,~~644~~637.0575 09/01/2002 310900711 N/A 02/01/2012 N 3,~~891~~888,~~843~~559.6887 3,~~888~~884,~~559~~474.8711 0910/01/2002 600871820 N/A 02/01/2022 N 3,~~854~~846,~~055~~874.2792 3,~~846~~838,~~874~~896.9251 0910/01/2002 310900541 N/A 01/01/2022 N 3,~~851~~845,~~696~~200.4030 3,~~845~~837,~~200~~855.3054 0910/01/2002 600871821 N/A 04/01/2012 N 3,~~789~~787,~~520~~242.6035 3,~~787~~784,~~242~~189.3532 0910/01/2002 310900699 N/A 01/01/2012 N 3,~~722~~718,~~212~~713.7059 3,~~718~~714,~~713~~392.5969 0910/01/2002 310900722 N/A 03/01/2017 N 3,~~704~~693,~~556~~562.3764 3,~~693~~681,~~562~~735.6414 0910/01/2002 940900738 N/A 04/01/2012 N 3,~~489~~487,~~516~~192.8575 3,~~487~~484,~~192~~187.7545 0910/01/2002 310900735 N/A 03/01/2012 N 3,~~196~~185,~~529~~885.0293 3,~~185~~174,~~885~~630.9350 0910/01/2002 850200802 N/A 05/01/2009 N 2,~~983~~977,~~128~~625.3439 2,~~977~~971,~~625~~535.3965 0910/01/2002 310900703 N/A 03/01/2012 N 2,~~990~~988,~~623~~961.9697 2,~~988~~986,~~961~~666.9754 0910/01/2002 310900696 N/A 02/01/2012 N 2,~~986~~984,~~415~~610.3347 2,~~984~~982,~~610~~190.4774 0910/01/2002 600871822 N/A 02/01/2012 N 2,~~986~~984,~~300~~473.2220 2,~~984~~982,~~473~~034.2058 0910/01/2002 600871835 N/A 01/01/2012 N 2,~~984~~982,~~597~~775.4485 2,~~982~~980,~~775~~340.8550 09/01/2002 600871823 N/A 07/05/2011 N 2,~~957~~954,~~498~~411.7361 2,~~954~~950,~~411~~691.6159 09/05/2002 310900565 N/A 01/01/2012 N 2,~~912~~907,~~606~~559.4491 2,~~907~~901,~~559~~886.9111 0910/01/2002 920900267 N/A 01/01/2012 N 2,~~905~~904,~~794~~149.8035 2,~~904~~901,~~149~~887.3542 0810/01/2002 310900651 N/A 01/01/2017 N 2,~~876~~867,~~668~~393.2830 2,~~867~~858,~~393~~060.3035 0910/01/2002 310900748 N/A 03/01/2012 N 2,~~891~~889,~~175~~620.8380 2,~~889~~887,~~620~~445.8056 0910/01/2002 310900684 N/A 04/01/2012 N 2,~~782~~779,~~373~~444.3708 2,~~779~~775,~~444~~949.0867 0910/01/2002 310900656 N/A 01/01/2007 N 2,~~779~~776,~~470~~892.0712 2,~~776~~773,~~892~~695.1299 0910/01/2002 310900193 N/A 03/01/2007 N 2,~~761~~758,~~150~~561.6016 2,~~758~~755,~~561~~368.1647 0910/01/2002 700200627 N/A 11/10/2011 N 2,~~571~~569,~~964~~091.4138 2,~~569~~565,~~091~~701.3849 0910/10/2002 310900701 N/A 03/01/2012 N 2,~~466~~465,~~846~~385.8887 2,~~465~~463,~~385~~415.8775 0910/01/2002 600871824 N/A 05/01/2012 N 2,~~388~~384,~~058~~194.4301 2,~~384~~379,~~194~~802.0136 0910/01/2002 310900733 N/A 03/01/2012 N 2,~~350~~347,~~047~~702.3729 2,~~347~~344,~~702~~861.2970 0910/01/2002 850200767 N/A 03/01/2012 N 2,~~291~~290,~~610~~078.6483 2,~~290~~288,~~078~~098.8398 0910/01/2002 310900718 N/A 03/01/2012 N 2,~~287~~285,~~546~~193.4439 2,~~285~~282,~~193~~366.3975 0910/01/2002 310900654 N/A 01/01/2012 N 2,~~287~~286,~~629~~142.5229 2,~~286~~284,~~142~~197.2968 0910/01/2002 600871825 N/A 04/01/2012 N 2,~~194~~193,~~817~~740.8790 2,~~193~~192,~~740~~178.9029 0910/01/2002 310900691 N/A 02/01/2012 N 2,~~184~~182,~~908~~715.2296 2,~~182~~180,~~715~~061.9606 0910/01/2002 600871826 N/A 02/01/2012 N 2,~~155~~152,~~064~~892.4981 2,~~152~~150,~~892~~265.8199 0910/01/2002 310900646 N/A 01/01/2012 N 2,~~148~~145,~~716~~195.4240 2,~~145~~141,~~195~~189.4070 0910/01/2002 310900719 N/A 03/01/2012 N 2,~~148~~145,~~214~~986.8505 2,~~145~~143,~~986~~314.0585 0910/01/2002 700200777 N/A 04/01/2012 N 2,~~094~~093,~~600~~448.2401 2,~~093~~091,~~448~~851.0162 0910/01/2002 600871827 N/A 04/01/2012 N 2,~~094~~093,~~294~~058.0930 2,~~093~~091,~~058~~390.3091 0910/01/2002 600871828 N/A 04/01/2012 N 21,~~003~~992,~~907~~410.8867 1,~~992~~980,~~410~~434.6756 0910/01/2002 310900648 N/A 01/01/2012 N 2,~~009~~008,~~547~~308.8014 2,~~008~~006,~~308~~657.14 0910/01/2002 310900753 N/A 04/01/2012 N 1,~~994~~993,~~606~~440.1521 1,~~993~~991,~~440~~861.2159 0910/01/2002 600871829 N/A 04/01/2012 N 1,~~991~~989,~~663~~754.1240 1,~~989~~987,~~754~~417.4068 0910/01/2002 310900723 N/A 03/01/2012 N 1,~~989~~987,~~478~~497.4451 1,~~987~~985,~~497~~096.5155 0910/01/2002 310900649 N/A 01/01/2009 N 1,~~984~~982,~~785~~856.8392 1,~~982~~980,~~856~~497.92 0910/01/2002 310900641 N/A 12/01/2011 N 1,~~979~~976,~~319~~893.3590 1,~~976~~974,~~893~~097.9094 0910/01/2002 310900664 N/A 01/01/2022 N 1,~~976~~972,~~174~~990.9374 1,~~972~~969,~~990~~354.7481 0910/01/2002 310900657 N/A 01/01/2012 N 1,~~916~~904,~~882~~997.8514 1,~~904~~892,~~997~~691.1447 09/01/2002 310900672 N/A 04/01/2012 N 1,~~936~~934,~~213~~174.2984 1,~~934~~931,~~174~~743.8413 0910/01/2002 310900762 N/A 04/01/2012 N 1,~~894~~893,~~951~~865.9709 1,~~893~~892,~~865~~383.0906 0910/01/2002 310900715 N/A 02/01/2012 N 1,~~887~~885,~~373~~556.1142 1,~~885~~883,~~556~~330.4231 0910/01/2002 850200786 N/A 04/01/2012 N 1,~~806~~803,~~602~~379.4145 1,~~803~~799,~~379~~786.4567 0910/01/2002 310900755 N/A 04/01/2012 N 1,~~792~~790,~~282~~506.3384 1,~~790~~788,~~506~~353.8453 0910/01/2002 310900597 N/A 02/01/2012 N 1,~~792~~791,~~547~~600.8819 1,~~791~~790,~~600~~263.1901 0910/01/2002 310900746 N/A 03/01/2012 N 1,~~714~~712,~~617~~646.1284 1,~~712~~710,~~646~~295.8421 0910/01/2002 310900635 N/A 01/01/2012 N 1,~~591~~590,~~730~~749.2583 1,~~590~~589,~~749~~443.8338 0910/01/2002 310900661 N/A 02/01/2012 N 1,~~582~~580,~~730~~066.6681 1,~~580~~577,~~066~~056.8111 0910/01/2002 310900752 N/A 03/01/2012 N 1,~~544~~543,~~787~~849.0916 1,~~543~~542,~~849~~595.1678 0910/01/2002 310900655 N/A 01/01/2012 N 1,~~507~~505,~~524~~914.8645 1,~~505~~503,~~914~~995.4546 0910/01/2002 310900716 N/A 02/01/2012 N 1,~~440~~438,~~379~~996.8143 1,~~438~~437,~~996~~300.4320 0910/01/2002 310900700 N/A 04/01/2012 N 1,~~394~~393,~~349~~063.5535 1,~~393~~391,~~063~~471.3505 0910/01/2002 310900721 N/A 02/01/2012 N 1,~~389~~388,~~990~~519.3617 1,~~388~~386,~~519~~763.1715 0910/01/2002 310900633 N/A 01/01/2007 N 1,~~388~~386,~~232~~705.6469 1,~~386~~384,~~705~~899.6990 0910/01/2002 850200333 N/A 06/01/2010 N 1,~~379~~378,~~477~~795.3277 1,~~378~~377,~~795~~786.7740 0910/01/2002 310900709 N/A 02/01/2012 N 1,~~365~~364,~~723~~382.5269 1,~~364~~362,~~382~~748.6995 0910/01/2002 310900714 N/A 03/01/2012 N 1,~~313~~311,~~625~~416.7819 1,~~311~~308,~~416~~921.1942 0910/01/2002 310900756 N/A 04/01/2012 N 1,~~311~~310,~~237~~412.8453 1,~~310~~309,~~412~~324.5347 0910/01/2002 310900765 N/A 04/01/2012 N 1,~~294~~293,~~911~~760.8329 1,~~293~~292,~~760~~318.2986 0910/01/2002 310900702 N/A 03/01/2012 N 1,~~231~~230,~~441~~822.3513 1,~~230~~229,~~822~~932.1307 0910/01/2002 310900728 N/A 03/01/2012 N 1,~~196~~195,~~036~~326.6608 1,~~195~~194,~~326~~368.0899 0910/01/2002 310900739 N/A 03/01/2012 N 1,~~143~~142,~~749~~567.3780 1,~~142~~141,~~567~~150.8006 0910/01/2002 310900743 N/A 03/01/2022 N 1,~~041~~039,~~074~~341.3779 1,~~039~~037,~~341~~381.7919 0910/01/2002 310900726 N/A 03/01/2012 N ~~994,880.30~~ 993,919.77 09992,745.40 10/01/2002 310900454 N/A 07/01/2011 N ~~984,964.14~~ 983,862.68 09982,559.31 10/01/2002 310900727 N/A 03/01/2012 N ~~895,437.14~~ 894,582.20 09893,533.57 10/01/2002 310900742 N/A 03/01/2017 N ~~788,180.94~~ 785,837.20 09783,316.51 10/01/2002 310900670 N/A 04/01/2012 N ~~751,589.24~~ 750,797.97 09749,854.04 10/01/2002 Totals ~~967~~966,~~737~~954,~~233~~481.6097 966,~~954~~007,~~481~~110.9778

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

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

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 10/15/2002 7.132892% 7.087444% 111 09/16/2002 7.132919% 7.087470% 112 08/15/2002 7.132935% 7.087501% 113 07/15/2002 7.132951% 7.087501% 114 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) ~~600871804~~600871836 181 0 0809/01/2002 ~~113~~429,~~308~~420.3460 ~~113~~429,~~308~~420.3460 B ~~920900267~~600871837 ~~113~~9 0 0809/01/2002 128,015.97 128,015.97 B 600871838 25 0 09/01/2002 110,655.92 110,655.92 B 310900704 32 0 09/01/2002 95,516.70 95,516.70 A 850200755 38 0 09/01/2002 80,543.89 80,543.89 B 600871830 74 0 09/01/2002 39,998.71 39,998.71 B 600871831 75 0 09/01/2002 40,245.93 40,245.93 B 600871832 79 0 09/01/2002 40,136.00 40,136.00 B 600871833 90 0 09/01/2002 32,018.79 32,018.79 B 600871834 96 0 09/01/2002 27,783.73 27,783.73 B 600871835 109 0 09/01/2002 20,~~161~~182.8387 20,~~161~~182.8387 B 600871823 111 0 09/05/2002 22,037.38 22,037.38 B 310900657 141 0 09/01/2002 22,703.79 22,703.79 B Totals 213 ~~133~~1,~~470~~089,260.1728 ~~133~~1,~~470~~089,260.1728

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~600871804~~600871836 1764,~~957~~768,~~448~~173.3849 0.00 ~~920900267~~600871837 18,703,421.62 0.00 600871838 16,167,190.76 0.00 310900704 14,610,849.73 0.00 850200755 12,334,264.53 14,419.29 600871830 5,975,936.64 0.00 600871831 5,944,234.45 0.00 600871832 5,736,932.61 0.00 600871833 4,551,303.87 0.00 600871834 3,985,644.05 0.00 600871835 2,~~905~~982,~~794~~775.8085 0.00 ~~Totals~~600871823 202,~~863~~954,~~243~~411.1861 0.00 310900657 1,904,997.15 0.00 Totals 160,620,136.36 14,419.29

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = BA (21 ~~loans~~loan) ~~133~~95,~~470~~516.1770 ~~133~~95,~~470~~516.1770 2014,~~863~~610,~~243~~849.1873 0.00 Total for Status Code = B (12 loans) 993,743.58 993,743.58 146,009,286.63 14,419.29 (1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD **Outstanding P & I Advances include the current period advance.

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

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