8-K 1 mdc02hq.txt NOVEMBER 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 : November 15, 2002 (Date of earliest event reported) Commission File No.: 333-59060-10 Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2002-HQ (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2365588 52-2365589 52-2365590 52-7281892 (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 November 15, 2002 a distribution was made to holders of Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2002-HQ. 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-HQ relating to the November 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-HQ By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: November 15, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates Series 2002-HQ, relating to the November 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-HQ For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 11/15/2002 Record Date: 10/31/2002 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 - 12 Principal Prepayment Detail 13 Historical Detail 14 Delinquency Loan Detail 15 Specially Serviced Loan Detail 16 - 17 Modified Loan Detail 18 Liquidated Loan Detail 19 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 GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Special Servicer GMAC Commercial Mortgage Corporation 550 California Street, 12th Floor San Francisco, CA 94104 Contact: Henry Bieber Phone Number: (415) 835-9200 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 61746WMT4 4.590000% 150,000,000.00 ~~144~~124,~~711~~058,~~085~~801.1563 20848,~~652,283~~356.5298 A-2 61746WMU1 6.090000% 180,000,000.00 180,000,000.00 0.00 A-3 61746WMV9 6.510000% 363,674,000.00 363,674,000.00 0.00 B 61746WMW7 6.640000% 32,781,000.00 32,781,000.00 0.00 C 61746WMX5 6.750000% 29,608,000.00 29,608,000.00 0.00 D 61746WND8 6.~~850696~~981214% 7,402,000.00 7,402,000.00 0.00 E 61746WNE6 7.~~120696~~251214% 10,574,000.00 10,574,000.00 0.00 F 61746WNF3 7.~~190696~~321214% 8,460,000.00 8,460,000.00 0.00 G 61746WNG1 7.~~450696~~581214% 8,459,000.00 8,459,000.00 0.00 H 61746WNH9 6.090000% 14,804,000.00 14,804,000.00 0.00 J 61746WNJ5 6.090000% 6,345,000.00 6,345,000.00 0.00 K 61746WNK2 6.090000% 6,344,000.00 6,344,000.00 0.00 L 61746WNL0 6.090000% 8,460,000.00 8,460,000.00 0.00 M 61746WNM8 6.090000% 6,344,000.00 6,344,000.00 0.00 N 61746WNN6 6.090000% 2,115,000.00 2,115,000.00 0.00 O 61746WNP1 6.090000% 10,575,104.00 10,575,104.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 R-III N/A 0.000000% 0.00 0.00 0.00 Totals 845,945,104.00 ~~840~~820,~~656~~003,~~189~~905.1563 20848,~~652,283~~356.5298

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses Level(1) A-1 61746WMT4 ~~553~~474,~~519~~524.9092 0.00 0.00 211,~~205~~322,~~803~~881.4290 ~~124~~123,~~058~~210,~~801~~444.6365 18.5759% A-2 61746WMU1 913,500.00 0.00 0.00 913,500.00 180,000,000.00 18.5759% A-3 61746WMV9 1,972,931.45 0.00 0.00 1,972,931.45 363,674,000.00 18.5759% B 61746WMW7 181,388.20 0.00 0.00 181,388.20 32,781,000.00 14.5759% C 61746WMX5 166,545.00 0.00 0.00 166,545.00 29,608,000.00 10.9697% D 61746WND8 4243,~~257~~062.3746 0.00 0.00 4243,~~257~~062.3746 7,402,000.00 10.0607% E 61746WNE6 6263,~~745~~895.2028 0.00 0.00 6263,~~745~~895.2028 10,574,000.00 8.7778% F 61746WNF3 5051,~~694~~614.4056 0.00 0.00 5051,~~694~~614.4056 8,460,000.00 7.7475% G 61746WNG1 5253,~~521~~441.1924 0.00 0.00 5253,~~521~~441.1924 8,459,000.00 6.71% H 61746WNH9 75,130.30 0.00 0.00 75,130.30 14,804,000.00 4.9091% J 61746WNJ5 32,200.88 0.00 0.00 32,200.88 6,345,000.00 4.13% K 61746WNK2 32,195.80 0.00 0.00 32,195.80 6,344,000.00 3.3536% L 61746WNL0 42,934.50 0.00 0.00 42,934.50 8,460,000.00 2.32% M 61746WNM8 32,195.80 0.00 0.00 32,195.80 6,344,000.00 1.55% N 61746WNN6 10,733.63 0.00 0.00 10,733.63 2,115,000.00 1.29% O 61746WNP1 53,668.65 0.00 0.00 53,668.65 10,575,104.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 4,~~275~~199,~~162~~962.2767 0.00 0.00 245,~~927~~048,~~445~~319.7965 ~~820~~819,~~003~~155,~~905~~548.6365

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WNB2 0.~~643586~~620231% 845,945,104.00 ~~840~~820,~~656~~003,~~189~~905.1563 X-2 61746WNC0 01.~~974889~~099719% 607,499,000.00 607,499,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WNB2 ~~450~~423,~~862~~826.2851 0.00 ~~450~~423,~~862~~826.2851 ~~820~~819,~~003~~155,~~905~~548.6365 X-2 61746WNC0 ~~493~~556,~~536~~731.5782 0.00 ~~493~~556,~~536~~731.5782 607,499,000.00 (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 61746WMT4 ~~964~~827.~~74056767~~05867753 ~~137~~5.~~68189013~~65571320 3.~~69013267~~16349947 0.00000000 0.00000000 ~~827~~821.~~05867753~~40296433 A-2 61746WMU1 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 A-3 61746WMV9 1,000.00000000 0.00000000 5.42500000 0.00000000 0.00000000 1,000.00000000 B 61746WMW7 1,000.00000000 0.00000000 5.53333333 0.00000000 0.00000000 1,000.00000000 C 61746WMX5 1,000.00000000 0.00000000 5.62500000 0.00000000 0.00000000 1,000.00000000 D 61746WND8 1,000.00000000 0.00000000 5.~~70891246~~81767901 0.00000000 0.00000000 1,000.00000000 E 61746WNE6 1,000.00000000 0.00000000 56.~~93391337~~04267827 0.00000000 0.00000000 1,000.00000000 F 61746WNF3 1,000.00000000 0.00000000 56.~~99224586~~10101182 0.00000000 0.00000000 1,000.00000000 G 61746WNG1 1,000.00000000 0.00000000 6.~~20891240~~31767821 0.00000000 0.00000000 1,000.00000000 H 61746WNH9 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 J 61746WNJ5 1,000.00000000 0.00000000 5.07500079 0.00000000 0.00000000 1,000.00000000 K 61746WNK2 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 L 61746WNL0 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 M 61746WNM8 1,000.00000000 0.00000000 5.07500000 0.00000000 0.00000000 1,000.00000000 N 61746WNN6 1,000.00000000 0.00000000 5.07500236 0.00000000 0.00000000 1,000.00000000 O 61746WNP1 1,000.00000000 0.00000000 5.07499974 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 61746WNB2 ~~993~~969.~~74792191~~33465511 0.~~53296872~~50100947 0.00000000 ~~969~~968.~~33465511~~33180401 X-2 61746WNC0 1,000.00000000 0.~~81240721~~91643249 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 0.00 Servicing Advances Outstanding 3316,~~776~~732.8766 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 5253,~~914~~150.6721 Less Delinquent Servicing Fees 0.00 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~2,061~~0.4800 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5453,~~976~~150.1521

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 ~~553~~474,~~519~~524.9092 0.00 0.00 0.00 ~~553~~474,~~519~~524.9092 0.00 ~~553~~474,~~519~~524.9092 0.00 A-2 913,500.00 0.00 0.00 0.00 913,500.00 0.00 913,500.00 0.00 A-3 1,972,931.45 0.00 0.00 0.00 1,972,931.45 0.00 1,972,931.45 0.00 X-1 ~~450~~423,~~862~~826.2851 0.00 0.00 0.00 ~~450~~423,~~862~~826.2851 0.00 ~~450~~423,~~862~~826.2851 0.00 X-2 ~~493~~556,~~536~~731.5782 0.00 0.00 0.00 ~~493~~556,~~536~~731.5782 0.00 ~~493~~556,~~536~~731.5782 0.00 B 181,388.20 0.00 0.00 0.00 181,388.20 0.00 181,388.20 0.00 C 166,545.00 0.00 0.00 0.00 166,545.00 0.00 166,545.00 0.00 D 4243,~~257~~062.3746 0.00 0.00 0.00 4243,~~257~~062.3746 0.00 4243,~~257~~062.3746 0.00 E 6263,~~745~~895.2028 0.00 0.00 0.00 6263,~~745~~895.2028 0.00 6263,~~745~~895.2028 0.00 F 5051,~~694~~614.4056 0.00 0.00 0.00 5051,~~694~~614.4056 0.00 5051,~~694~~614.4056 0.00 G 5253,~~521~~441.1924 0.00 0.00 0.00 5253,~~521~~441.1924 0.00 5253,~~521~~441.1924 0.00 H 75,130.30 0.00 0.00 0.00 75,130.30 0.00 75,130.30 0.00 J 32,200.88 0.00 0.00 0.00 32,200.88 0.00 32,200.88 0.00 K 32,195.80 0.00 0.00 0.00 32,195.80 0.00 32,195.80 0.00 L 42,934.50 0.00 0.00 0.00 42,934.50 0.00 42,934.50 0.00 M 32,195.80 0.00 0.00 0.00 32,195.80 0.00 32,195.80 0.00 N 10,733.63 0.00 0.00 0.00 10,733.63 0.00 10,733.63 0.00 O 53,668.65 0.00 0.00 0.00 53,668.65 0.00 53,668.65 0.00 Total 5,~~219~~180,~~561~~521.1200 0.00 0.00 0.00 5,~~219~~180,~~561~~521.1200 0.00 5,~~219~~180,~~561~~521.1200 0.00

Other Required Information Available Distribution Amount (1) 256,~~871~~028,~~844~~877.6498 Principal Distribution Amount 20848,~~652,283~~356.4998 (a) Principal portion of Scheduled Payments ~~985~~848,~~446~~356.2598 and any Assumed Scheduled Payments (b) Principal Prepayments ~~19,666,837~~0.2400 (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 84 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~820~~819,~~003~~155,~~905~~548.9195 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~820~~819,~~003~~155,~~905~~548.9195 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 5453,~~976~~150.1521 Servicing Fee paid 5453,~~976~~150.1521 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~891~~884.4801 (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 2 1,~~897~~895,~~050~~712.2426 0.23 7978 7.~~7866~~7867 1.~~465504~~805121 1,000,001 to 2,000,000 5 7,~~475~~470,~~097~~088.6345 0.91 ~~107~~106 7.~~5668~~5667 1.~~490892~~498243 2,000,001 to 3,000,000 10 24,~~324~~305,~~582~~521.9215 2.97 9695 7.3502 1.~~560171~~721056 3,000,001 to 4,000,000 8 29,~~700~~674,~~883~~397.4063 3.62 ~~111~~110 7.~~4290~~4291 1.~~573002~~638588 4,000,001 to 5,000,000 13 58,~~781~~723,~~807~~238.6761 7.17 8887 7.~~4159~~4160 1.~~707690~~750776 5,000,001 to 6,000,000 10 54,~~690~~646,~~163~~011.2016 6.67 9695 7.4646 1.~~589490~~681809 6,000,001 to 7,000,000 7 44,~~281~~186,~~926~~614.0531 5.4039 8584 7.~~3664~~3656 1.~~482224~~496654 7,000,001 to 8,000,000 2 14,~~750~~727,~~483~~525.4612 1.80 5554 7.~~5365~~5363 1.~~585382~~585339 8,000,001 to 9,000,000 6 51,~~643~~593,~~305~~657.4455 6.30 9695 7.~~7171~~7170 1.~~541496~~498868 9,000,001 to 10,000,000 3 29,~~539~~503,~~745~~086.3649 3.60 7574 7.~~4574~~4572 1.~~702756~~774244 10,000,001 to 15,000,000 7 81,~~214~~147,~~187~~552.5523 9.9091 9392 7.~~5149~~5148 1.~~462129~~486312 15,000,001 to 20,000,000 4 71,~~704~~660,~~067~~392.1441 8.7475 ~~106~~105 7.4662 1.~~428737~~386609 20,000,001 to 30,000,000 3 77,~~420~~350,~~263~~029.7207 9.44 ~~100~~99 7.8776 1.~~518523~~518540 30,000,001 to 40,000,000 1 30,~~527~~510,~~895~~605.4997 3.72 ~~112~~111 7.5400 1.198600 40,000,001 to 90,000,000 2 112,~~625~~419,~~519~~106.1468 13.7372 3432 7.~~9330~~9332 12.~~959067~~224405 90,000,000 and greater 1 129,~~426~~342,~~927~~009.5086 15.7879 ~~114~~113 6.9925 1.~~630800~~622900 Totals 84 ~~820~~819,~~003~~155,~~905~~548.9195 100.00 9089 7.~~5065~~5064 1.~~599859~~651606

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 2 3,~~499~~495,~~211~~736.1648 0.43 ~~105~~104 7.7800 1.340090 Arkansas 1 5,~~966~~962,~~363~~984.9893 0.73 ~~112~~111 7.5400 1.510000 California 20 187,~~590~~322,~~976~~128.5614 22.8887 8281 7.~~5837~~5836 1.~~598833~~748901 Colorado 4 53,~~560~~506,~~866~~332.9779 6.53 8988 7.7508 1.~~491438~~530779 Connecticut 2 17,~~273~~261,~~213~~601.3768 2.11 ~~108~~107 7.0644 1.~~579447~~579446 Florida 4 30,~~215~~193,~~380~~388.7089 3.6869 ~~107~~106 7.5951 1.~~655503~~645992 Illinois 9 163,~~988~~874,~~926~~781.9685 20.0001 ~~111~~110 7.0684 1.~~615650~~628541 Iowa 1 4,~~057~~054,~~072~~795.3311 0.49 ~~104~~103 7.7700 1.~~320000~~369900 Kansas 1 5,~~835~~832,~~556~~111.7283 0.71 ~~105~~104 7.5800 1.495100 Louisiana 1 5,~~347~~341,~~129~~084.2958 0.65 8786 6.9000 1.~~470000~~506500 Maryland 5 49,~~362~~332,~~246~~822.4088 6.02 ~~104~~103 7.5830 1.393140 Massachusetts 2 16,~~764~~753,~~741~~552.7790 2.0405 ~~102~~101 7.2897 1.~~365045~~540904 Michigan 3 15,~~663~~650,~~694~~798.5527 1.91 8180 7.0913 1.~~523577~~722688 Minnesota 1 1,115,~~770~~105.9306 0.14 ~~108~~107 7.4700 1.586300 Mississippi 1 2,~~038~~037,~~507~~353.6716 0.25 ~~112~~111 7.5400 1.510000 Missouri 1 ~~898~~897,~~255~~458.9858 0.11 7372 7.0600 12.~~530000~~247400 Nevada 4 3433,~~025~~963,~~431~~899.2657 4.15 4645 7.~~8699~~8697 1.~~647523~~647493 New Hampshire 1 11,~~207~~201,~~742~~094.0296 1.37 ~~108~~107 7.4900 1.~~320000~~243000 New Jersey 2 11,~~044~~030,~~151~~903.2853 1.35 7877 8.1133 1.~~715454~~715400 New Mexico 2 57,~~957~~892,~~784~~876.1566 7.07 1716 8.1072 2.~~187904~~187899 New York 1 6,~~944~~883,~~579~~750.8229 0.8584 2524 8.0700 1.~~090000~~088300 Ohio 1 5,~~122~~119,~~434~~261.4297 0.62 ~~107~~106 7.3800 1.~~560000~~619000 Texas 7 54,~~694~~659,~~937~~316.3271 6.67 ~~102~~101 7.3970 1.~~472476~~530579 Utah 1 8,~~559~~553,~~126~~879.6925 1.04 ~~113~~112 7.2400 1.632500 Vermont 1 3,~~863~~852,~~641~~960.0063 0.47 ~~133~~132 7.1900 1.430000 Virginia 4 48,~~919~~890,~~185~~030.7320 5.97 ~~101~~100 7.6651 1.~~588195~~588193 Washington 1 8,~~430~~424,~~327~~444.7257 1.03 ~~109~~108 8.2500 1.440000 Wisconsin 1 6,~~056~~051,~~649~~093.1648 0.74 ~~112~~111 6.6900 1.~~720000~~823900 Totals 84 ~~820~~819,~~003~~155,~~905~~548.9195 100.00 9089 7.~~5065~~5064 1.~~599859~~651606

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 34 5456,~~724~~812,~~695~~634.7172 6.6794 98 7.~~6136~~5996 1.~~175487~~170870 1.21 to 1.30 36 942,~~980~~426,~~509~~229.8059 15.2218 ~~107~~109 7.~~4581~~3690 1.~~286418~~270226 1.31 to 1.40 1110 7057,~~707~~934,~~460~~530.6944 87.6207 ~~101~~104 7.~~3926~~5505 1.~~349541~~355595 1.41 to 1.50 2014 ~~162~~118,~~283~~556,~~825~~112.0800 1914.7947 9998 7.~~6319~~7814 1.~~466850~~471105 1.51 to 1.60 1613 ~~106~~98,~~697~~336,~~490~~804.1279 1312.0100 ~~100~~101 7.~~4330~~4404 1.~~551809~~552467 1.61 to 1.70 1615 ~~293~~240,~~959~~101,~~080~~332.0102 3529.8531 9198 7.~~3965~~2708 1.~~650268~~631405 1.71 to 1.80 65 2629,~~858~~614,~~566~~070.4136 3.2862 9282 7.~~2366~~3366 1.~~749172~~772987 1.81 and greater 917 94175,~~792~~373,~~278~~835.0903 1121.56 41 51 7.~~8202~~6970 2.~~147739~~182163 Totals 84 ~~820~~819,~~003~~155,~~905~~548.9195 100.00 9089 7.~~5065~~5064 1.~~599859~~651606

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) ~~Bal. (2)~~ Industrial 12 82,~~567~~456,~~557~~634.9004 10.07 ~~100~~99 7.~~4616~~4612 1.~~360112~~353903 Mixed Use 2 67,~~588~~438,~~610~~343.8572 8.2423 6261 7.~~7118~~7117 12.~~746583~~188671 Mobile Home Park 1 5,~~835~~832,~~556~~111.7283 0.71 ~~105~~104 7.5800 1.495100 Multi-Family 14 7776,~~063~~939,~~829~~130.4101 9.4039 6463 7.~~6556~~6555 1.~~659510~~643984 Office 29 241,~~357~~170,~~736~~113.8007 29.4344 9796 7.4619 1.~~579408~~612882 Other 1 8,~~376~~366,~~742~~820.9511 1.02 ~~107~~106 7.8800 1.~~650000~~387400 Retail 21 326,~~901~~650,~~516~~281.9490 39.8788 9392 7.4536 1.~~639817~~665571 Self Storage 4 10,~~312~~302,~~354~~114.3427 1.26 ~~105~~104 7.7800 1.342519 Totals 84 ~~820~~819,~~003~~155,~~905~~548.9195 100.00 9089 7.~~5065~~5064 1.~~599859~~651606

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) less than 7.000% 11 200,~~497~~330,~~866~~812.4019 24.4546 ~~104~~103 6.9582 1.~~619799~~652013 7.001% to 7.500% 35 ~~215~~214,~~063~~912,~~193~~524.7339 26.2324 ~~103~~102 7.3192 1.~~561804~~594921 7.501% to 8.000% 24 210,~~796~~552,~~007~~037.1894 25.7170 9190 7.~~6595~~6594 1.~~488330~~625162 8.001% or greater 14 193,~~646~~360,~~838~~174.6043 23.6260 5958 8.1157 1.~~742883~~742982 Totals 84 ~~820~~819,~~003~~155,~~905~~548.9195 100.00 9089 7.~~5065~~5064 1.~~599859~~651606

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 3426 ~~382~~310,~~491~~219,~~017~~105.1344 4637.6587 ~~108~~107 7.~~2669~~1582 1.~~554031~~593845 13 to 24 months 3038 ~~207~~279,~~137~~002,~~882~~085.4978 2534.2606 ~~101~~102 7.~~5504~~5981 1.~~502730~~486264 25 to 36 months 32 3635,~~234~~138,~~929~~440.7351 4.4229 7978 8.~~0490~~0378 1.~~379833~~379142 37 to 48 months 87 2723,~~186~~252,~~602~~621.4622 32.3284 79 7.~~0922~~1346 1.~~604856~~752936 49 months and greater 911 ~~166~~171,~~953~~543,~~474~~296.1000 20.3694 38 7.~~9505~~9282 12.~~872298~~067053 Totals 84 ~~820~~819,~~003~~155,~~905~~548.9195 100.00 9089 7.~~5065~~5064 1.~~599859~~651606

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 13 186,~~919~~528,~~308~~133.1762 22.7977 3736 7.~~9122~~9123 12.~~857373~~017422 61 to 120 months 70 ~~629~~628,~~220~~774,~~956~~454.7470 76.7376 ~~105~~104 7.3879 1.~~524404~~544443 121 months and greater 1 3,~~863~~852,~~641~~960.0063 0.47 ~~133~~132 7.1900 1.430000 Totals 84 ~~820~~819,~~003~~155,~~905~~548.9195 100.00 9089 7.~~5065~~5064 1.~~599859~~651606

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 2 58,~~168~~106,~~924~~984.2466 7.09 1716 8.0840 2.~~223054~~223046 120 months or less 1 6,~~944~~883,~~579~~750.8229 0.8584 2524 8.0700 1.~~090000~~088300 121 to 180 months 1 4,~~739~~722,~~719~~875.0440 0.58 4746 7.0000 2.110000 181 to 240 months 8 ~~108~~107,~~132~~886,~~359~~497.3222 13.1917 5251 7.~~9025~~9026 1.~~701529~~977836 241 to 300 months 9 63,~~656~~577,~~411~~616.7133 7.76 9493 7.~~7567~~7568 1.~~500257~~475839 301 months and greater 63 ~~578~~577,~~361~~977,~~911~~825.7805 70.5356 ~~105~~104 7.3442 1.~~531076~~555559 Totals 84 ~~820~~819,~~003~~155,~~905~~548.9195 100.00 9089 7.~~5065~~5064 1.~~599859~~651606

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 5935 ~~422~~235,~~717~~954,~~823~~087.5739 5128.5580 8689 7.~~5424~~6406 1.~~569755~~575443 1 year or less 2549 ~~397~~583,~~286~~201,~~082~~461.3456 4871.4520 9489 7.~~4683~~4521 1.~~631889~~682420 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 84 ~~820~~819,~~003~~155,~~905~~548.9195 100.00 9089 7.~~5065~~5064 1.~~599859~~651606 (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 991084133 1 RT Schaumburg IL ~~754~~779,~~819~~320.0988 ~~109~~84,~~419~~917.4566 6.993% 991084134 2 OF McLean VA ~~157~~162,~~054~~154.3349 2115,~~041~~940.0993 7.450% 991084135 3 IN Frederick MD ~~108~~112,~~776~~311.4695 1310,~~883~~348.8738 7.560% 991084136 4 OF Hunt Valley MD 9295,~~372~~375.6701 118,~~790~~787.1581 7.560% 991084137 5 OF Gaithersburg MD 3941,~~766~~058.2291 53,~~025~~733.8920 7.590% 991084137 6 IN Linthicum Heights MD 3132,~~938~~976.2245 42,~~036~~998.5532 7.590% 991084139 7 MU Alameda CA ~~373~~372,~~292~~365.5851 ~~143~~144,~~545~~472.8188 7.750% 991084141 8 RT Albuquerque NM 372,~~601~~185.9942 61,~~523~~939.0158 8.125% 991084142 9 RT Houston TX ~~191~~198,~~964~~210.8284 2317,~~535~~289.5452 7.540% 991084142 10 RT Fort Smith AR 3738,~~517~~738.5628 43,~~599~~379.7705 7.540% 991084142 11 RT Vicksburg MS 1213,~~818~~235.5058 1,~~571~~154.5951 7.540% 991084145 12 MF Las Vegas NV 70,~~633~~493.2007 20,~~695~~835.1124 8.125% 991084145 13 MF Littleton CO 65,~~860~~730.6803 19,~~296~~427.8045 8.125% 991084145 14 MF Las Vegas NV 60,~~133~~014.6839 17,~~618~~738.8211 8.125% 991084145 15 MF Las Vegas NV 47,~~725~~630.1346 1314,~~983~~077.1986 8.125% 991084150 16 OF Encino CA 189,~~562~~317.7166 36,~~620~~865.3843 8.030% 991084151 17 RT Lakewood CO ~~162~~161,~~115~~997.1760 17,~~310~~428.7229 8.150% ~~991084152 18 MF Las Vegas NV 138,916.57 19,704,478.00 8.460%~~ 991028686 19 OF Los Angeles CA ~~119~~123,~~774~~666.6439 1612,~~113~~221.4469 7.260% 991084153 20 OF Chantilly VA ~~123~~127,~~194~~203.4078 1410,~~042~~033.9355 8.030% 991084104 21 OF Shelton CT 9497,~~745~~818.1430 1411,~~144~~071.2711 6.980% 991084155 22 IN Wilmington MA 8487,~~509~~253.0187 118,~~470~~726.9206 7.300% 991084156 23 IN Portsmouth NH 7072,~~010~~286.6982 86,~~923~~647.1906 7.490% 991084106 24 RT Troy MI 63,~~677~~620.8688 9,~~727~~784.1816 7.030% 991033866 25 SS Davie FL 2425,~~823~~620.8957 43,~~594~~797.1648 7.780% 991033865 26 SS Albuquerque NM 1920,~~401~~023.0570 32,~~590~~967.5691 7.780% 991031883 27 SS Phoenix AZ 13,~~227~~652.9953 2,~~448~~023.1157 7.780% 991031883 28 SS Phoenix AZ 9,~~485~~790.8124 1,~~755~~451.5411 7.780% 991084158 29 OF Denver CO 6264,~~423~~451.07 86,~~269~~241.27 7.410% 991084157 30 RT Altamonte Springs FL 6567,~~470~~601.8135 75,~~744~~613.2672 7.770% 991084107 31 OF Denver CO 55,~~916~~851.1699 11,~~373~~437.0017 6.770% 991033595 32 MU Tallahassee FL 6264,~~041~~058.0974 75,~~811~~794.9025 7.490% 991032394 33 RT Laguna Hills CA 5657,~~023~~845.8907 75,~~167~~346.6244 7.500% 991084159 34 OF Salt Lake City UT 5153,~~681~~361.8640 65,~~926~~247.9844 7.240% 991031771 35 RT Woodland CA 5153,~~559~~233.7014 75,~~183~~509.3591 7.310% 991084160 36 RT North Bend WA 57,~~998~~958.6750 5,~~842~~883.9815 8.250% 991084108 37 OT Chicago IL 55,~~072~~007.0128 9,~~858~~922.1184 7.880% 991084109 38 MF Las Vegas NV 45,~~060~~009.5202 8,~~828~~880.9848 7.000% 991031088 39 RT Mount Airy MD 3940,~~326~~604.1096 43,~~834~~555.6781 7.690% 991031030 40 IN Woodbridge VA 10,~~027~~353.3070 ~~1,154~~828.8242 7.890% 991084161 41 IN Montgomery NY 4746,~~108~~702.6530 60,~~423~~829.1853 8.070% 991084110 42 IN Solana Beach CA 3840,~~748~~006.3767 54,~~372~~114.8656 7.200% 991084162 43 IN Tampa FL 3940,~~082~~334.7650 86,~~038~~786.1036 7.370% 991084111 44 OF San Mateo CA 34,~~644~~583.8995 10,~~675~~736.6660 6.850% 991084112 45 MF Madison WI 33,~~796~~765.6282 5,~~524~~555.8868 6.690% 991084113 46 OF Houston TX 33,~~512~~482.9151 5,~~402~~433.9838 6.750% 991084114 47 MF Ridgefield NJ 39,~~967~~894.1846 10,~~739~~812.8254 8.125% 991084165 48 MH Wichita KS 3638,~~890~~089.6098 43,~~644~~444.2789 7.580% 991084115 49 OF Baton Rouge LA 30,~~780~~745.5599 6,~~010~~044.1571 6.900% 991084166 50 OF Grapevine TX 3233,~~160~~204.2353 43,~~438~~394.5323 7.250% 991084168 51 OF Edgewater NJ 3435,~~800~~935.4152 32,~~570~~435.3221 8.100% 991084169 52 OF Beavercreek OH 3132,~~528~~553.7807 43,~~196~~172.7445 7.380% 991031838 53 OF Torrance CA 3132,~~426~~448.7123 43,~~058~~037.7826 7.450% 991033214 54 OF Arlington TX 3031,~~846~~849.5674 32,~~908~~905.9779 7.440% 991034940 55 OF Anaheim Hills CA 3132,~~588~~616.4062 32,~~765~~737.9068 7.625% 991084171 56 OF Matteson IL 2829,~~654~~584.7512 43,~~277~~348.7235 7.000% 991084116 57 MF Larkspur CA 27,~~746~~648.0536 16,~~745~~843.9564 7.000% 991084117 58 RT Lombard IL 2829,~~234~~144.5125 54,~~165~~255.4066 7.060% 991084118 59 OF Beverly Hills CA 32,~~874~~820.4122 7,~~763~~817.4665 8.375% 991084119 60 IN San Diego CA 2728,~~138~~020.7606 32,~~763~~881.0777 7.200% 991084120 61 IN Bakersfield CA 26,~~487~~465.4167 3,~~588~~609.0680 7.270% 991029728 62 OF Sherman Oaks CA 2728,~~278~~165.8893 32,~~405~~518.1207 7.590% 991084172 63 RT Austin TX 2627,~~703~~560.4052 54,~~101~~244.2008 7.510% 991084173 64 MF Springfield IL 24,~~044~~824.6160 32,~~565~~785.4445 7.000% 991084121 65 OF Santa Barbara CA 2526,~~794~~633.4035 32,~~182~~343.8590 7.610% 991031914 66 MF Ames IA 2627,~~289~~145.8319 32,~~132~~277.5822 7.770% 991084122 67 RT Williston VT 23,~~213~~149.2665 10,~~616~~680.7637 7.190% 991084123 68 IN San Diego CA 2324,~~427~~188.8665 32,~~248~~487.5273 7.200% 991084174 69 RT Geneva IL 24,~~077~~860.3696 2,~~903~~120.7111 7.590% 991084124 70 RT North Riverside IL 23,~~063~~807.2978 3,~~833~~088.1869 7.360% 991033152 71 OF Hampton VA 2223,~~449~~178.0113 32,~~081~~352.7563 7.230% 991034877 72 OF Montclair CA 2324,~~329~~089.8647 21,~~718~~958.3776 7.710% 991084125 73 OF Whittier CA 1920,~~680~~336.00 0.00 7.380% 991084126 74 RT Calumet City IL 17,~~172~~726.6901 32,~~141~~588.6937 7.060% 991084127 75 OF Framingham MA 17,~~420~~982.3113 32,~~024~~462.6381 7.240% 991084128 76 MF Wyoming MI 15,~~230~~724.2465 21,~~130~~636.6827 7.230% 991084129 77 OF Newport Beach CA 15,~~071~~560.2072 21,~~032~~543.8432 7.340% 991084130 78 MF Wyoming MI 1314,~~737~~183.0802 1,~~921~~475.7985 7.230% 991084176 79 MF Dallas TX 13,~~186~~614.8897 1,~~835~~407.9283 7.260% 991084131 80 OF Beverly Hills CA 1112,~~872~~254.2875 21,~~183~~801.8033 7.060% 991084177 81 RT Crestwood IL 1112,~~658~~037.1522 1,~~497~~118.0700 7.400% 991084178 82 MF Irving TX 9,~~053~~347.9998 ~~1,239~~945.7778 7.310% 991084179 83 IN Eagan MN 67,~~951~~177.2320 ~~891~~665.8487 7.470% 991084180 84 RT Hartford CT 7,~~030~~259.2601 ~~769~~540.3358 8.440% 991084132 85 RT Ferguson MO 5,~~290~~460.4390 ~~967~~797.8740 7.060% Totals 5,~~274~~235,~~367~~555.2519 20848,~~652,283~~356.4998

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 991084133 N/A 04/01/2012 N 129,~~536~~426,~~347~~927.0052 129,~~426~~342,~~927~~009.5086 1011/01/2002 991084134 04/01/2011 04/01/2031 N 25,~~297~~276,~~341~~300.4233 25,~~276~~260,~~300~~359.3340 1011/01/2002 991084135 06/01/2011 06/01/2031 N 17,~~266~~252,~~104~~220.2740 17,~~252~~241,~~220~~872.4002 1011/01/2002 991084136 06/01/2011 06/01/2031 N 14,~~662~~650,~~328~~538.9075 14,~~650~~641,~~538~~750.7594 1011/01/2002 991084137 06/01/2011 06/01/2031 N 6,~~287~~282,~~149~~123.5061 6,~~282~~278,~~123~~390.6141 1011/01/2002 991084137 06/01/2011 06/01/2031 N 5,~~049~~045,~~521~~485.5803 5,~~045~~042,~~485~~486.0371 1011/01/2002 991084139 N/A 04/01/2007 N 57,~~800~~656,~~140~~594.7190 57,~~656~~512,~~594~~122.9002 1011/01/2002 991084141 N/A 10/01/2003 N 5554,~~030~~968,~~447~~924.2524 54,~~968~~906,~~924~~984.2466 1011/01/2002 991084142 N/A 02/01/2012 N 30,~~551~~527,~~431~~895.0349 30,~~527~~510,~~895~~605.4997 1011/01/2002 991084142 N/A 02/01/2012 N 5,~~970~~966,~~963~~363.7598 5,~~966~~962,~~363~~984.9893 1011/01/2002 991084142 N/A 02/01/2012 N 2,~~040~~038,~~079~~507.2667 2,~~038~~037,~~507~~353.6716 1011/01/2002 991084145 N/A 01/01/2006 N 10,~~431~~411,~~979~~284.7968 10,~~411~~390,~~284~~449.6844 1011/01/2002 991084145 N/A 01/01/2006 N 9,~~727~~707,~~116~~819.1636 9,~~707~~688,~~819~~391.3691 1011/01/2002 991084145 N/A 01/01/2006 N 8,~~881~~863,~~281~~663.9412 8,~~863~~845,~~663~~925.1201 1011/01/2002 991084145 N/A 01/01/2006 N 7,~~048~~034,~~635~~651.1192 7,~~034~~020,~~651~~574.9206 1011/01/2002 991084150 N/A 06/01/2010 N 28,~~328~~291,~~176~~555.0365 28,~~291~~254,~~555~~690.6522 1011/01/2002 991084151 N/A 10/01/2011 N 23,~~869,718.46 23,~~852,407.74 ~~10/01/2002 991084152 N/A 01/01/2003 N 19~~23,~~704~~834,~~478~~979.0045 ~~0.00 10~~11/01/2002 991028686 N/A 02/01/2012 N 19,~~797~~781,~~461~~348.5410 19,~~781~~769,~~348~~126.1041 1011/01/2002 991084153 12/01/2010 12/01/2030 N 18,~~410~~396,~~122~~079.4653 18,~~396~~386,~~079~~045.5398 1011/01/2002 991084104 N/A 12/01/2011 N 16,~~288~~274,~~563~~419.3811 16,~~274~~263,~~419~~348.1100 1011/01/2002 991084155 N/A 10/01/2011 N 13,~~891~~880,~~892~~421.7078 13,~~880~~871,~~421~~695.7872 1011/01/2002 991084156 10/01/2011 10/01/2031 N 11,~~216~~207,~~665~~742.2102 11,~~207~~201,~~742~~094.0296 1011/01/2002 991084106 N/A 07/01/2008 N 10,~~869~~859,~~620~~893.5335 10,~~859~~850,~~893~~109.3519 1011/01/2002 991033866 N/A 07/01/2011 N 3,~~828~~824,~~877~~283.4327 3,~~824~~820,~~283~~485.2779 1011/01/2002 991033865 N/A 07/01/2011 N 2,~~992~~988,~~450~~859.4791 2,~~988~~985,~~859~~892.9100 1011/01/2002 991031883 N/A 07/01/2011 N 2,~~040~~037,~~307~~859.6150 2,~~037~~035,~~859~~835.5093 1011/01/2002 991031883 N/A 07/01/2011 N 1,~~463~~461,~~107~~351.2066 1,~~461~~459,~~351~~900.6655 1011/01/2002 991084158 N/A 08/01/2011 N 10,~~108~~100,~~999~~729.0982 10,~~100~~094,~~729~~488.8255 1011/01/2002 991084157 N/A 07/01/2011 N 10,~~111~~103,~~321~~577.4115 10,~~103~~097,~~577~~963.1543 1011/01/2002 991084107 N/A 01/01/2009 N 9,~~911~~899,~~283~~910.05 9,~~899~~888,~~910~~472.0588 1011/01/2002 991033595 N/A 12/01/2011 N 9,~~939~~932,~~827~~015.8595 9,~~932~~926,~~015~~221.9570 1011/01/2002 991032394 N/A 09/01/2011 N 8,~~963~~956,~~822~~655.9028 8,~~956~~951,~~655~~308.2884 1011/01/2002 991084159 N/A 03/01/2012 N 8,~~566~~559,~~053~~126.6769 8,~~559~~553,~~126~~879.6925 1011/01/2002 991031771 N/A 05/01/2011 N 8,~~463~~456,~~973~~789.0368 8,~~456~~451,~~789~~279.6877 1011/01/2002 991084160 N/A 11/01/2011 N 8,~~436~~430,~~170~~327.7072 8,~~430~~424,~~327~~444.7257 1011/01/2002 991084108 N/A 09/01/2011 N 8,~~386~~376,~~601~~742.0695 8,~~376~~366,~~742~~820.9511 1011/01/2002 991084109 N/A 08/01/2008 N 7,~~724~~715,~~660~~831.5254 7,~~715~~706,~~831~~951.5406 1011/01/2002 991031088 N/A 05/01/2011 N 6,~~136~~131,~~713~~878.2861 6,~~131~~128,~~878~~322.6180 1011/01/2002 991031030 N/A 05/01/2011 N 1,~~525~~523,~~065~~910.3957 1,523,~~910~~082.5715 1011/01/2002 991084161 N/A 11/01/2004 N 76,~~005~~944,~~003~~579.0082 6,~~944~~883,~~579~~750.8229 1011/01/2002 991084110 N/A 12/01/2011 N 6,~~458~~452,~~062~~689.0519 6,~~452~~448,~~689~~574.1963 1011/01/2002 991084162 N/A 09/01/2011 N 6,~~363~~355,~~542~~504.4333 6,~~355~~348,~~504~~717.3397 1011/01/2002 991084111 N/A 11/01/2005 N 6,~~069~~058,~~176~~501.9933 6,~~058~~047,~~501~~764.3373 1011/01/2002 991084112 N/A 02/01/2012 N 6,~~062~~056,~~174~~649.0416 6,~~056~~051,~~649~~093.1648 1011/01/2002 991084113 N/A 01/01/2009 N 5,~~957~~952,~~850~~447.0305 5,~~952~~947,~~447~~013.0567 1011/01/2002 991084114 N/A 11/01/2006 N 5,~~902~~892,~~844~~105.8806 5,~~892~~881,~~105~~292.0652 1011/01/2002 991084165 N/A 07/01/2011 N 5,~~840~~835,~~200~~556.9972 5,~~835~~832,~~556~~111.7283 1011/01/2002 991084115 N/A 01/01/2010 N 5,~~353~~347,~~139~~129.4429 5,~~347~~341,~~129~~084.2958 1011/01/2002 991084166 N/A 10/01/2011 N 5,~~323~~318,~~072~~634.5401 5,~~318~~315,~~634~~239.0178 1011/01/2002 991084168 N/A 01/01/2012 N 5,~~155~~152,~~616~~046.5422 5,~~152~~149,~~046~~611.2201 1011/01/2002 991084169 N/A 09/01/2011 N 5,~~126~~122,~~631~~434.1642 5,~~122~~119,~~434~~261.4297 1011/01/2002 991031838 N/A 10/01/2011 N 5,~~062~~057,~~020~~961.2042 5,~~057~~054,~~961~~924.4216 1011/01/2002 991033214 N/A 02/01/2007 N 4,~~975~~971,~~251~~342.6669 4,~~971~~968,~~342~~436.6990 1011/01/2002 991034940 N/A 02/01/2007 N 4,~~971~~967,~~288~~522.6373 4,~~967~~964,~~522~~785.7305 1011/01/2002 991084171 N/A 11/01/2011 N 4,~~912~~907,~~243~~965.0230 4,~~907~~904,~~965~~616.3095 1011/01/2002 991084116 N/A 09/01/2006 N 4,~~756~~739,~~464~~719.9904 4,~~739~~722,~~719~~875.0440 1011/01/2002 991084117 N/A 11/01/2009 N 4,~~799~~793,~~066~~900.2989 4,~~793~~789,~~900~~645.8923 1011/01/2002 991084118 N/A 07/01/2007 N 4,~~710~~702,~~362~~599.7428 4,~~702~~694,~~599~~781.2863 1011/01/2002 991084119 N/A 12/01/2011 N 4,~~523~~519,~~127~~364.3124 4,~~519~~516,~~364~~482.2447 1011/01/2002 991084120 N/A 01/01/2012 N 4,~~372~~368,~~062~~474.5549 4,~~368~~364,~~474~~864.4969 1011/01/2002 991029728 N/A 08/01/2011 N 4,~~312~~309,~~867~~462.1200 4,~~309~~306,~~462~~943.0093 1011/01/2002 991084172 N/A 02/01/2012 N 4,~~266~~261,~~854~~753.3111 4,~~261~~257,~~753~~509.1103 1011/01/2002 991084173 N/A 12/01/2011 N 4,~~121~~118,~~932~~367.4703 4,~~118~~115,~~367~~581.0358 1011/01/2002 991084121 N/A 09/01/2011 N 4,~~067~~064,~~447~~264.3954 4,~~064~~061,~~264~~920.5464 1011/01/2002 991031914 N/A 06/01/2011 N 4,~~060~~057,~~204~~072.9133 4,~~057~~054,~~072~~795.3311 1011/01/2002 991084122 N/A 11/01/2013 N 3,~~874~~863,~~257~~641.7600 3,~~863~~852,~~641~~960.0063 1011/01/2002 991084123 N/A 12/01/2011 N 3,~~904~~901,~~643~~395.6210 3,~~901~~898,~~395~~907.1037 1011/01/2002 991084174 N/A 02/01/2012 N 3,~~806~~803,~~697~~794.8009 3,~~803~~801,~~794~~673.0998 1011/01/2002 991084124 N/A 11/01/2010 N 3,~~760~~756,~~319~~486.6143 3,~~756~~753,~~486~~397.4374 1011/01/2002 991033152 N/A 12/01/2011 N 3,~~725~~722,~~977~~895.0530 3,~~722~~720,~~895~~542.3067 1011/01/2002 991034877 N/A 01/01/2012 N 3,~~631~~628,~~106~~388.5821 3,~~628~~626,~~388~~429.2145 1011/01/2002 991084125 N/A 10/01/2011 N 3,200,000.00 3,200,000.00 1011/01/2002 991084126 N/A 11/01/2008 N 2,~~918~~915,~~870~~729.6900 2,~~915~~913,~~729~~140.0063 1011/01/2002 991084127 N/A 10/01/2008 N 2,~~887~~884,~~344~~319.6299 2,~~884~~881,~~319~~857.9918 1011/01/2002 991084128 N/A 09/01/2011 N 2,~~527~~525,~~840~~709.5991 2,~~525~~524,~~709~~073.9164 1011/01/2002 991084129 N/A 09/01/2011 N 2,~~463~~461,~~956~~923.3854 2,~~461~~460,~~923~~380.5422 1011/01/2002 991084130 N/A 09/01/2011 N 2,~~280~~278,~~013~~091.0829 2,~~278~~276,~~091~~615.2944 1011/01/2002 991084176 N/A 08/01/2011 N 2,~~179~~177,~~650~~814.1927 2,~~177~~176,~~814~~406.2744 1011/01/2002 991084131 N/A 10/01/2008 N 2,~~017~~015,~~951~~767.6484 2,~~015~~013,~~767~~966.8451 1011/01/2002 991084177 N/A 02/01/2012 N 1,~~890~~889,~~510~~013.8477 1,~~889~~887,~~013~~895.77 1011/01/2002 991084178 N/A 08/01/2011 N 1,~~486~~485,~~290~~050.4770 1,~~485~~484,~~050~~104.7092 1011/01/2002 991084179 N/A 10/01/2011 N 1,~~116~~115,~~662~~770.7793 1,115,~~770~~105.9306 1011/01/2002 991084180 N/A 10/01/2009 N ~~999~~998,~~563~~794.5926 998,~~794~~253.2668 1011/01/2002 991084132 N/A 11/01/2008 N ~~899,223.85~~ 898,255.98 10897,458.58 11/01/2002 Totals ~~840~~820,~~656~~003,~~189~~905.4593 ~~820~~819,~~003~~155,~~905~~548.9195

Principal Prepayment Detail Loan Number Offering Document Principal Prepayment Amount Prepayment Penalties Cross-Reference Payoff Amount Curtailment Amount Prepayment Premium Yield Maintenance Charge ~~991084152~~No 18Principal ~~19,666,837.24~~Prepayments ~~0.00~~this ~~0.00 0.00 Totals 19,666,837.24 0.00 0.00 0.00~~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 11/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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 11/15/2002 0 $0.00 0 $0.00 10/15/2002 0 $0.00 1 $19,666,837.24 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 11/15/2002 7.506365% 7.427513% 89 10/15/2002 7.506483% 7.427634% 90 09/16/2002 7.528929% 7.450696% 89 08/15/2002 7.529061% 7.450832% 90 07/15/2002 7.529193% 7.450967% 91 06/17/2002 7.529301% 7.451078% 92 05/15/2002 7.529430% 7.451211% 93 04/15/2002 7.529536% 7.451320% 94 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

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 CAP I INC DEP SERIES 2002-HQ