-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, CMuh0BWlEgwa0rkCot7B/2HCTBrZVlKkEVmTR9se7r/txKuT8pHyMz+b/Ga0EiXI SdjIAVZm2Tj5FBDisRC2eg== 0001056404-02-001464.txt : 20021126 0001056404-02-001464.hdr.sgml : 20021126 20021126120242 ACCESSION NUMBER: 0001056404-02-001464 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20021115 ITEM INFORMATION: Other events ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20021126 FILER: COMPANY DATA: COMPANY CONFORMED NAME: BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES TRUST 2002 TOP6 CENTRAL INDEX KEY: 0001168574 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-87381-03 FILM NUMBER: 02840390 BUSINESS ADDRESS: STREET 1: 9062 OLD ANNAPOLIS ROAD CITY: COLUMBIA STATE: MD ZIP: 21045-1951 BUSINESS PHONE: 4108842220 MAIL ADDRESS: STREET 1: 9062 OLD ANNAPOLIS ROAD CITY: COLUMBIA STATE: MD ZIP: 21045-1951 8-K 1 bsc02tp6.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.: 333-87381-03 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2002-TOP6 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 43-1959439 43-6879028 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On November 15, 2002 distribution was made to holders of Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates, Series 2002-TOP6. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2002-TOP6, relating to the 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. Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2002-TOP6 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 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-TOP6, relating to the November 15, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc., 9062 Old Annapolis Rd Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-TOP6 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date:11/15/2002 Record Date: 10/31/2002 DISTRIBUTION DATE STATEMENT Table of Contents Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 Depositor Bear, Stearns & Co., Inc. 383 Madison Avenue New York, NY 10179 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 1997, Wells Fargo Bank Minnesota, N.A.
Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 07383FJB5 5.920000% 304,970,000.00 296,926,108.94 1,102,735.59 A-2 07383FJC3 6.460000% 647,947,000.00 647,947,000.00 0.00 B 07383FJD1 6.620000% 30,739,000.00 30,739,000.00 0.00 C 07383FJE9 6.750000% 30,739,000.00 30,739,000.00 0.00 D 07383FJH2 6.880000% 12,575,000.00 12,575,000.00 0.00 E 07383FJJ8 7.289824% 25,150,000.00 25,150,000.00 0.00 F 07383FJK5 7.289824% 9,780,000.00 9,780,000.00 0.00 G 07383FJL3 6.000000% 12,575,000.00 12,575,000.00 0.00 H 07383FJM1 6.000000% 9,780,000.00 9,780,000.00 0.00 J 07383FJN9 6.000000% 8,383,000.00 8,383,000.00 0.00 K 07383FJS8 6.000000% 5,588,000.00 5,588,000.00 0.00 L 07383FJP4 6.000000% 5,588,000.00 5,588,000.00 0.00 M 07383FJQ2 6.000000% 2,794,000.00 2,794,000.00 0.00 N 07383FJR0 6.000000% 11,184,180.00 11,184,179.65 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 R-III N/A 0.000000% 0.00 0.00 0.00 Totals 1,117,792,180.00 1,109,748,288.59 1,102,735.59
Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FJB5 1,464,835.47 0.00 0.00 2,567,571.06 295,823,373.35 14.87% A-2 07383FJC3 3,488,114.68 0.00 0.00 3,488,114.68 647,947,000.00 14.87% B 07383FJD1 169,576.82 0.00 0.00 169,576.82 30,739,000.00 12.10% C 07383FJE9 172,906.88 0.00 0.00 172,906.88 30,739,000.00 9.33% D 07383FJH2 72,096.67 0.00 0.00 72,096.67 12,575,000.00 8.19% E 07383FJJ8 152,782.56 0.00 0.00 152,782.56 25,150,000.00 5.92% F 07383FJK5 59,412.07 0.00 0.00 59,412.07 9,780,000.00 5.04% G 07383FJL3 62,875.00 0.00 0.00 62,875.00 12,575,000.00 3.91% H 07383FJM1 48,900.00 0.00 0.00 48,900.00 9,780,000.00 3.03% J 07383FJN9 41,915.00 0.00 0.00 41,915.00 8,383,000.00 2.27% K 07383FJS8 27,940.00 0.00 0.00 27,940.00 5,588,000.00 1.76% L 07383FJP4 27,940.00 0.00 0.00 27,940.00 5,588,000.00 1.26% M 07383FJQ2 13,970.00 0.00 0.00 13,970.00 2,794,000.00 1.01% N 07383FJR0 55,920.90 0.00 0.00 55,920.90 11,184,179.65 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 5,859,186.05 0.00 0.00 6,961,921.64 1,108,645,553.00
Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FJF6 0.251915% 1,117,792,180.00 1,109,748,288.59 X-2 07383FJG4 0.878654% 886,907,000.00 886,907,000.00
Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FJF6 232,968.70 0.00 232,968.70 1,108,645,553.00 X-2 07383FJG4 649,403.29 0.00 649,403.29 886,907,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).
Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss/ Class CUSIP Balance Distribution Distribution Penalties Additional Trust Ending Fund Expenses Balance A-1 07383FJB5 973.62399233 3.61588219 4.80321169 0.00000000 0.00000000 970.00811014 A-2 07383FJC3 1,000.00000000 0.00000000 5.38333333 0.00000000 0.00000000 1,000.00000000 B 07383FJD1 1,000.00000000 0.00000000 5.51666678 0.00000000 0.00000000 1,000.00000000 C 07383FJE9 1,000.00000000 0.00000000 5.62500016 0.00000000 0.00000000 1,000.00000000 D 07383FJH2 1,000.00000000 0.00000000 5.73333360 0.00000000 0.00000000 1,000.00000000 E 07383FJJ8 1,000.00000000 0.00000000 6.07485328 0.00000000 0.00000000 1,000.00000000 F 07383FJK5 1,000.00000000 0.00000000 6.07485378 0.00000000 0.00000000 1,000.00000000 G 07383FJL3 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 H 07383FJM1 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 J 07383FJN9 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 K 07383FJS8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 07383FJP4 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 07383FJQ2 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 07383FJR0 999.99996871 0.00000000 5.00000000 0.00000000 0.00000000 999.99996871 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 07383FJF6 992.80376840 0.20841862 0.00000000 991.81723833 X-2 07383FJG4 1,000.00000000 0.73221126 0.00000000 1,000.00000000
Reconciliation Detail Advance Summary P & I Advances Outstanding 269,204.13 Servicing Advances Outstanding 6,864.20 Reimbursement for Interest on Advances 0.00 paid from general collections
Servicing Fee Summary Current Period Accrued Servicing Fees 36,670.23 Less Delinquent Servicing Fees 771.08 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 4,649.50 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 40,548.65
Certificate Interest Reconciliation Class Accrued Net Aggregate Realized Previously Unpaid Distributable Distributable Certificate Prepayment Losses/ Interest (including Certificate Certificate Remaining Interest Interest Expenses interest thereon) Interest Interest Interest Unpaid Shortfall Losses Adjustment Distribution Interest A-1 1,464,835.47 0.00 0.00 0.00 1,464,835.47 0.00 1,464,835.47 0.00 A-2 3,488,114.68 0.00 0.00 0.00 3,488,114.68 0.00 3,488,114.68 0.00 X-1 232,968.70 0.00 0.00 0.00 232,968.70 0.00 232,968.70 0.00 X-2 649,403.29 0.00 0.00 0.00 649,403.29 0.00 649,403.29 0.00 B 169,576.82 0.00 0.00 0.00 169,576.82 0.00 169,576.82 0.00 C 172,906.88 0.00 0.00 0.00 172,906.88 0.00 172,906.88 0.00 D 72,096.67 0.00 0.00 0.00 72,096.67 0.00 72,096.67 0.00 E 152,782.56 0.00 0.00 0.00 152,782.56 0.00 152,782.56 0.00 F 59,412.07 0.00 0.00 0.00 59,412.07 0.00 59,412.07 0.00 G 62,875.00 0.00 0.00 0.00 62,875.00 0.00 62,875.00 0.00 H 48,900.00 0.00 0.00 0.00 48,900.00 0.00 48,900.00 0.00 J 41,915.00 0.00 0.00 0.00 41,915.00 0.00 41,915.00 0.00 K 27,940.00 0.00 0.00 0.00 27,940.00 0.00 27,940.00 0.00 L 27,940.00 0.00 0.00 0.00 27,940.00 0.00 27,940.00 0.00 M 13,970.00 0.00 0.00 0.00 13,970.00 0.00 13,970.00 0.00 N 55,920.90 0.00 0.00 0.00 55,920.90 0.00 55,920.90 0.00 Total 6,741,558.04 0.00 0.00 0.00 6,741,558.04 0.00 6,741,558.04 0.00
Other Required Information Available Distribution Amount (1) 7,844,293.63 Principal Distribution Amount 1,102,735.59 (a) Principal portion of Scheduled Payments 1,102,735.59 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Aggregate Number of Outstanding Mortgage Loans 150.00 Aggregate Unpaid Principal Balance of the Mortgage Loans 1,108,726,401.37 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,108,645,553.00 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 40,548.65 Servicing Fee paid 40,548.65 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,046.25 Paying Agent Fee Paid 1,236.47 (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
Appraisal Reduction Amount Appraisal Cumulative Date Appraisal Loan Reduction ASER Reduction Number Amount Amount Effected None Total
Ratings Detail Original Ratings Current Ratings (1) Class CUSIP Fitch Moodys S & P Fitch Moodys S & P A-1 07383FJB5 X Aaa AAA X Aaa AAA A-2 07383FJC3 X Aaa AAA X Aaa AAA X-1 07383FJF6 X Aaa AAA X Aaa AAA X-2 07383FJG4 X Aaa AAA X Aaa AAA B 07383FJD1 X Aa2 AA X Aa2 AA C 07383FJE9 X A2 A X A2 A D 07383FJH2 X A3 A- X A3 A- E 07383FJJ8 X Baa2 BBB X Baa2 BBB F 07383FJK5 X Baa3 BBB- X Baa3 BBB- G 07383FJL3 X Ba1 BB+ X Ba1 BB+ H 07383FJM1 X Ba2 BB X Ba2 BB J 07383FJN9 X Ba3 BB- X Ba3 BB- K 07383FJS8 X B1 B+ X B1 B+ L 07383FJP4 X B2 B X B2 B M 07383FJQ2 X B3 B- X B3 B- N 07383FJR0 X NR NR X NR NR NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430
Current Mortgage Loan and Property Stratification Tables Scheduled Balance %of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 1,000,000 6 5,144,147.85 0.46 130 7.4059 2.397959 1,000,001 to 2,000,000 37 59,806,786.33 5.39 105 7.2742 2.052137 2,000,001 to 3,000,000 20 50,282,385.33 4.54 117 7.0457 1.813142 3,000,001 to 4,000,000 20 71,173,875.17 6.42 113 6.7977 2.457487 4,000,001 to 5,000,000 7 31,664,904.51 2.86 126 7.0685 1.763232 5,000,001 to 6,000,000 16 89,602,847.85 8.08 117 7.0879 2.188534 6,000,001 to 7,000,000 5 31,997,267.16 2.89 116 6.7543 1.766282 7,000,001 to 8,000,000 5 37,795,081.12 3.41 100 6.7907 2.782592 8,000,001 to 9,000,000 5 43,100,971.39 3.89 97 7.0055 1.650573 9,000,001 to 10,000,000 3 28,539,178.22 2.57 109 6.8881 1.726975 10,000,001 to 15,000,000 11 131,745,965.18 11.88 95 6.9535 2.141115 15,000,001 to 20,000,000 6 103,824,261.84 9.36 113 7.2605 1.608061 20,000,001 to 25,000,000 1 24,632,772.77 2.22 108 6.8500 2.280000 25,000,001 and greater 8 399,335,108.28 36.02 123 7.3132 1.944026 Totals 150 1,108,645,553.00 100.00 114 7.1263 2.004080
State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 2,642,210.52 0.24 132 7.3000 1.520000 Arizona 5 14,097,614.74 1.27 109 6.9777 1.824613 California 41 129,347,152.51 11.67 115 7.0191 2.396591 Colorado 4 7,571,875.58 0.68 143 7.3001 1.872273 Connecticut 6 21,091,330.08 1.90 109 7.3740 3.134052 Florida 20 87,664,125.69 7.91 95 6.9259 2.167840 Georgia 6 35,818,723.73 3.23 107 7.2541 1.951733 Illinois 5 27,075,691.10 2.44 85 6.6261 2.456889 Kansas 2 4,123,666.99 0.37 162 6.9753 1.974478 Kentucky 1 1,969,426.54 0.18 106 7.5200 1.270000 Louisiana 1 64,162,141.06 5.79 112 7.3300 1.870000 Maine 1 3,964,253.54 0.36 111 6.1200 2.600000 Maryland 3 29,409,928.87 2.65 115 7.3500 1.645758 Massachusetts 8 28,067,529.34 2.53 119 6.8261 1.713006 Michigan 2 86,827,135.40 7.83 168 7.3964 2.080000 Minnesota 3 7,047,387.86 0.64 108 7.0243 2.619377 Nebraska 1 2,207,504.84 0.20 167 7.3000 1.820000 Nevada 3 25,428,786.01 2.29 109 7.1421 1.446835 New Hampshire 1 4,508,475.63 0.41 111 7.4900 1.870000 New Jersey 8 58,281,236.18 5.26 98 7.2442 1.660852 New Mexico 2 2,842,892.21 0.26 108 7.4076 1.893542 New York 3 15,576,674.93 1.41 132 6.8735 1.848504 North Carolina 9 145,704,052.52 13.14 117 6.9587 2.003617 North Dakota 1 2,302,781.98 0.21 109 7.2500 1.740000 Ohio 1 5,025,887.15 0.45 99 7.6000 1.400000 Oregon 3 15,122,648.60 1.36 55 6.6364 2.217958 Pennsylvania 6 81,664,754.61 7.37 109 7.3936 1.937659 South Carolina 1 5,748,633.27 0.52 108 7.1500 1.340000 Tennessee 2 2,038,040.40 0.18 107 7.5676 1.800971 Texas 17 105,217,866.12 9.49 112 7.2534 1.878569 Utah 1 854,885.83 0.08 105 7.4500 1.400000 Virginia 7 64,260,720.19 5.80 111 7.2036 1.747181 Washington 1 11,300,000.00 1.02 75 6.4750 2.940000 Wisconsin 3 9,679,518.99 0.87 109 6.5302 1.509963 Totals 179 1,108,645,553.00 100.00 114 7.1263 2.004080
Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Credit Lease 1 85,027,333.36 7.67 169 7.3900 NAP 1.20 or less 4 31,409,476.25 2.83 137 7.1025 1.088068 1.21 to 1.30 4 17,634,869.15 1.59 101 7.6346 1.279675 1.31 to 1.40 10 32,171,173.77 2.90 109 7.3427 1.370734 1.41 to 1.50 17 117,008,799.88 10.55 128 7.4989 1.469584 1.51 to 1.60 18 84,943,115.54 7.66 106 7.0206 1.561968 1.61 to 1.70 8 58,882,883.86 5.31 117 7.1730 1.651522 1.71 to 1.80 17 77,892,066.18 7.03 99 7.0846 1.760467 1.81 to 1.90 12 218,015,999.40 19.67 111 7.3148 1.855639 1.91 or greater 59 385,659,835.61 34.79 102 6.8337 2.611129 Totals 150 1,108,645,553.00 100.00 114 7.1263 2.004080
Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 40 184,091,935.03 16.61 116 7.2652 1.837643 Mobile Home Park 2 2,655,827.45 0.24 62 6.9451 3.081090 Multi-Family 17 61,581,430.81 5.55 110 6.6046 2.089857 Office 31 383,266,150.72 34.57 123 7.1159 2.278743 Other 1 5,994,337.80 0.54 214 9.2700 1.430000 Retail 79 449,357,872.91 40.53 108 7.1157 1.890514 Self Storage 9 21,697,998.28 1.96 62 7.2602 1.776180 Totals 179 1,108,645,553.00 100.00 114 7.1263 2.004080
Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 17 121,828,965.90 10.99 92 6.3212 2.648123 6.501% to 7.000% 50 333,933,117.48 30.12 110 6.8134 2.196360 7.001% to 7.500% 63 450,953,425.97 40.68 121 7.3068 1.752407 7.501% to 8.000% 17 179,715,565.22 16.21 115 7.6423 1.800039 8.001% to 8.500% 2 16,220,140.63 1.46 102 8.0861 1.358746 8.5% or greater 1 5,994,337.80 0.54 214 9.2700 1.430000 Totals 150 1,108,645,553.00 100.00 114 7.1263 2.004080
Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 111 960,708,198.11 86.66 115 7.0725 2.063582 13 to 24 months 38 141,943,017.09 12.80 103 7.4001 1.661245 25 to 36 months 1 5,994,337.80 0.54 214 9.2700 1.430000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 150 1,108,645,553.00 100.00 114 7.1263 2.004080
Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 12 39,983,808.69 3.61 49 6.8512 2.173861 61 to 120 months 119 915,051,885.59 82.54 107 7.0974 2.026457 121 to 180 months 3 5,051,185.45 0.46 149 7.2762 2.870350 181 months and greater 1 5,994,337.80 0.54 214 9.2700 1.430000 Totals 135 966,081,217.53 87.14 105 7.1016 2.033269
Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 1 2,247,324.78 0.20 109 7.2500 1.370000 121 to 180 months 9 126,921,231.01 11.45 170 7.3075 1.507300 181 to 240 months 5 13,395,779.68 1.21 229 7.1691 1.559053 241 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 to 360 months 0 0.00 0.00 0 0.0000 0.000000 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 15 142,564,335.47 12.86 174 7.2936 1.513987
Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 8 69,380,000.00 6.26 82 6.3892 3.303665 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 8 35,004,467.77 3.16 103 7.2448 1.989200 241 to 300 months 49 203,630,920.83 18.37 101 7.1363 2.067320 301 to 360 months 67 652,535,527.31 58.86 109 7.1559 1.895659 361 months or greater 3 5,530,301.62 0.50 105 7.4500 1.357729 Totals 135 966,081,217.53 87.14 105 7.1016 2.033269
Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Credit Lease 1 85,027,333.36 7.67 169 7.3900 NAP Underwriter's Information 56 311,147,223.71 28.07 107 7.1045 1.781085 1 year or less 93 712,470,995.93 64.26 110 7.1043 2.101466 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 150 1,108,645,553.00 100.00 114 7.1263 2.004080 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.
Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 850200719 1 OF Dearborn MI 542,197.22 175,425.56 7.390% 310900730 2 OF Charlotte NC 409,936.50 64,996.76 6.780% 700200763 3 OF New Orleans LA 405,229.49 38,279.51 7.330% 700200746 4 RT Camp Hill PA 348,950.21 0.00 7.610% 700200721 5 RT Fairfax VA 229,472.44 22,932.78 7.250% 600871755 6 OF Richardson TX 188,653.16 18,038.47 7.350% 600871700 7 RT Various Various 196,807.43 16,189.42 7.700% 310900622 19 RT Various Various 182,176.50 28,250.66 7.490% 850200726 31 OF San Jose CA 145,469.27 28,840.53 6.850% 850200775 32 RT Las Vegas NV 123,962.83 12,472.43 7.250% 600871701 33 RT Forth Worth TX 97,905.00 0.00 6.420% 600871702 34 IN High Point NC 115,964.31 51,324.02 7.720% 600871703 35 OF Rockville MD 109,401.92 9,813.97 7.530% 600871704 36 RT Upper Merion PA 94,513.06 11,291.39 6.940% 700200730 37 IN Carlstadt NJ 104,766.39 16,401.53 7.780% 700200731 38 MF Durham NC 80,910.00 0.00 6.480% 700200729 39 IN Various Various 86,773.98 8,730.70 7.250% 700200728 42 RT Various OR 75,409.93 27,106.39 6.500% 700200527 44 SS Naples FL 32,761.57 5,336.93 7.370% 700200690 45 SS St. Petersburg FL 23,872.29 3,888.84 7.370% 850200749 46 SS Bradenton FL 16,333.67 2,660.79 7.370% 600871705 47 SS Ellenton FL 8,512.36 1,386.67 7.370% 600871706 48 IN Garland TX 81,534.91 41,373.77 7.560% 310900582 49 IN Various CT 80,659.77 7,084.67 7.540% 600871707 52 RT Southern Pines NC 71,909.89 7,725.90 7.100% 850200742 53 RT Everett WA 60,972.92 0.00 6.475% 600871708 54 RT Buffalo Grove IL 54,633.33 0.00 5.960% 600871709 55 IN Moonachie NJ 71,616.07 5,648.93 8.030% 850200741 56 IN Santa Fe Springs CA 59,273.23 12,465.78 6.680% 600871710 57 OF Rockville MD 62,031.12 7,020.70 6.980% 600871711 58 MF New York NY 57,512.82 6,898.77 6.830% 600871712 59 RT Orlando FL 55,631.14 6,889.74 6.790% 600871713 60 RT Augusta GA 56,250.85 6,135.49 7.050% 850200759 61 RT Middletown NJ 55,063.13 9,584.16 7.180% 600871714 62 RT Marco Island FL 51,335.64 10,562.53 6.700% 600871715 63 RT Orlando FL 51,284.96 6,351.48 6.790% 600871716 64 OF TAMPA FL 50,365.02 5,786.66 6.930% 600871717 65 RT Buford GA 52,184.47 5,107.77 7.460% 600871720 66 RT Aurora IL 44,000.00 0.00 6.600% 600871721 67 RT Vienna VA 47,301.05 5,494.02 6.920% 600871722 68 RT Concord NC 47,000.13 4,672.78 7.350% 850200737 69 RT South Riding VA 44,538.97 5,156.85 7.050% 600871723 70 RT San Antonio TX 39,467.83 23,489.63 6.560% 310900099 71 OF Various FL 35,609.25 0.00 6.010% 600871724 73 IN Fairfield NJ 37,442.03 4,716.85 6.750% 600871725 74 OF Cary NC 39,168.50 0.00 7.220% 310900623 75 IN Secaucus NJ 34,063.09 4,949.22 6.380% 850200756 76 RT Chicopee MA 32,195.25 20,863.65 6.220% 600871726 77 IN Tampa FL 36,174.79 4,246.88 6.880% 310900618 78 OT Webster TX 47,923.66 9,252.31 9.270% 600871727 79 IN Norcross GA 34,600.00 0.00 6.920% 600871728 80 OF Bala Cynwyd PA 34,977.06 4,258.43 6.830% 600871729 81 OF Encino CA 34,442.24 7,012.45 6.750% 600871730 82 RT San Jose CA 41,382.91 2,672.50 8.185% 600871731 83 IN Arlington TX 36,915.32 5,973.78 7.410% 600871732 84 RT Ladson (Charlesto SC 35,417.14 3,756.45 7.150% 850200764 85 MF Piscataway NJ 28,126.37 5,938.15 5.970% 850200745 86 RT Fall River MA 29,607.60 6,912.56 6.320% 700200521 87 IN Rocklin CA 31,461.53 9,389.22 6.740% 700200520 88 RT Kissimmee FL 32,183.31 3,634.29 6.970% 600871733 89 IN Charlotte NC 30,220.88 3,982.71 6.610% 600871734 90 IN Oxnard CA 30,257.96 5,755.25 6.990% 600871735 91 RT Washington Townsh OH 32,911.91 3,097.90 7.600% 600871757 92 RT Alpharetta GA 33,042.68 4,590.16 7.825% 600871736 93 IN Stamford CT 17,270.06 13,078.37 7.450% 310900568 94 IN Newtown CT 12,871.98 9,983.01 7.450% 600871737 95 IN Phoenix AZ 28,441.42 3,267.76 6.930% 600871738 96 RT San Jose CA 26,987.53 8,400.06 6.970% 310900609 97 OF Smyrna GA 28,122.79 2,854.53 7.230% 850200739 98 RT Los Angeles CA 26,933.60 3,035.24 7.010% 310900585 99 RT Danvers MA 25,243.49 3,222.06 6.670% 600871739 100 OF Pharr (McAllen area) TX 24,168.81 8,146.66 6.750% 850200723 101 RT Westport CT 23,318.89 0.00 6.770% 600871740 102 OF South Portland ME 20,238.36 4,053.13 6.120% 600871741 103 OF San Diego CA 22,740.15 5,327.21 6.920% 310900507 104 IN New York NY 22,391.71 13,382.75 6.920% 600871742 105 RT Modesto CA 24,465.36 7,149.68 7.250% 600871743 106 RT Riverview FL 24,051.92 2,573.29 7.130% 310900625 107 RT Boynton Beach FL 19,114.58 0.00 6.250% 600871744 108 MF Madison WI 20,807.32 2,736.26 6.630% 310900636 109 IN Las Vegas NV 19,798.28 2,913.32 6.350% 600871758 110 OF Rancho Cordova CA 21,025.26 4,132.45 6.875% 850200765 111 SS Charlotte NC 21,327.63 2,362.18 7.030% 600871745 112 OF Chatsworth CA 20,405.78 2,458.25 6.820% 600871746 113 OF Mesa AZ 20,421.77 2,465.60 6.830% 850200766 114 IN Closter NJ 20,942.28 6,325.69 7.250% 600871747 115 MF Davis CA 17,833.32 4,160.69 6.360% 310900587 116 RT Plumsteadville PA 18,865.06 2,210.14 6.900% 600871748 117 MF Sun Prairie WI 17,046.48 3,826.87 6.470% 600871749 118 RT Lithonia GA 18,520.39 1,976.58 7.100% 600871750 119 MF Friendswood TX 17,057.74 2,320.74 6.550% 600871751 120 MF Madison WI 16,634.07 3,734.28 6.470% 310900580 121 RT Clearwater FL 17,516.59 2,101.15 6.830% 600871752 122 RT St. Louis Park MN 17,268.44 2,189.50 6.750% 310900637 123 RT Virginia Beach VA 18,080.29 1,884.09 7.170% 310900630 124 MF Anaheim CA 16,046.86 2,039.50 6.710% 310900566 125 OF Phoenix AZ 16,594.02 1,755.61 7.120% 310900613 126 RT Mobile AL 16,619.61 1,650.86 7.300% 310900581 127 RT Minneapolis MN 15,525.05 4,940.91 6.950% 310900611 128 RT Virginia Beach VA 15,328.44 1,538.64 7.240% 600871753 129 MF Davis CA 12,969.69 3,025.96 6.360% 310900602 130 OF Cupertino CA 14,117.94 14,058.31 7.250% 310900523 131 IN West Fargo ND 14,402.44 4,171.40 7.250% 310900627 132 MF Lawrence KS 13,184.69 2,706.27 6.750% 310900545 133 IN Omaha NE 13,921.50 7,139.22 7.300% 850200740 134 RT Lakewood CO 13,447.33 1,521.98 7.000% 310900521 135 RT Brighton CO 13,658.63 3,836.44 7.330% 310900499 136 IN Andover MA 13,407.12 2,313.93 7.250% 310900520 137 IN Manassas VA 12,829.90 7,101.74 7.350% 310900506 138 OF Citrus Heights CA 11,653.34 2,291.44 6.850% 310900584 139 RT Colorado Springs CO 12,730.31 2,036.51 7.490% 310900536 140 MF Various MA 11,164.97 1,781.84 6.780% 310900620 142 IN Brooklyn NY 11,327.56 6,649.01 7.000% 600871754 143 MF LaGrange KY 12,766.34 2,039.51 7.520% 310900588 144 MH Lakeside CA 11,435.39 2,382.84 6.750% 310900410 145 OF Las Vegas NV 12,735.98 2,056.85 7.510% 310900554 146 OF San Francisco CA 12,597.48 2,091.40 7.430% 310900552 147 IN Gardena CA 12,348.12 3,556.49 7.330% 310900594 148 MF Torrance CA 12,062.71 1,282.76 7.180% 310900589 149 RT Wichita KS 11,621.05 3,396.09 7.250% 310900509 150 IN Carlstadt NJ 10,944.79 1,176.07 7.120% 310900488 151 OF Canoga Park CA 11,021.47 1,942.70 7.210% 310900601 152 IN Culver City CA 10,745.51 1,864.98 7.280% 850200754 153 OF San Jose CA 10,712.84 1,739.64 7.400% 310900591 154 RT Salem OR 11,173.80 1,644.48 7.730% 310900626 155 IN Commerce CA 10,704.32 1,770.20 7.420% 310900645 156 RT Phoenix AZ 10,689.61 1,773.89 7.410% 310900592 157 RT Albuquerque NM 10,601.39 1,796.06 7.350% 310900606 158 RT Fresno CA 10,825.59 1,748.32 7.510% 920900555 159 SS Bakersfield CA 9,903.85 1,864.02 7.000% 890900564 160 IN Middletown PA 10,821.57 1,442.82 7.920% 310900531 161 IN Rancho Cordova CA 9,557.47 1,771.42 7.020% 310900522 162 OF Tempe AZ 8,622.47 1,086.57 6.730% 310900600 163 RT Costa Mesa CA 8,755.89 4,726.53 7.000% 310900517 164 MF La Mesa CA 8,670.15 880.32 7.250% 310900542 165 SS Victorville CA 7,881.45 1,483.37 7.000% 310900593 166 OF Nashville TN 7,953.00 744.42 7.450% 310900614 167 IN Pompano Beach FL 7,747.21 788.47 7.260% 310900535 168 SS Richmond TX 8,061.88 2,123.00 7.650% 700200535 169 OF Grass Valley CA 7,989.00 1,207.55 7.680% 310900631 170 SS Victorville CA 7,137.91 1,343.44 7.000% 890900578 171 IN Commerce CA 6,935.84 1,143.04 7.430% 310900605 172 RT Laguna Woods CA 6,702.07 632.07 7.470% 850200750 173 MF El Cajon CA 6,378.75 647.67 7.250% 310900713 174 IN Santa Clara CA 6,116.34 1,787.42 7.250% 600871756 175 OF Pacheco CA 6,194.90 1,071.87 7.310% 310900619 176 IN Salt Lake City UT 5,540.06 8,687.25 7.450% 700200738 177 RT Folsom CA 5,239.56 904.30 7.250% 700200716 178 RT Crossville TN 5,338.01 780.15 7.750% 600871718 179 MH Tulare CA 4,466.18 706.76 7.500% Totals 6,780,510.96 1,102,735.59
Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 850200719 N/A 12/01/2016 N 85,202,758.92 85,027,333.36 11/01/2002 310900730 N/A 03/01/2012 N 72,555,133.33 72,490,136.57 11/01/2002 700200763 N/A 03/01/2012 N 64,200,420.57 64,162,141.06 11/01/2002 700200746 N/A 02/01/2012 N 53,250,000.00 53,250,000.00 11/01/2002 700200721 N/A 01/01/2012 N 36,756,430.73 36,733,497.95 11/01/2002 600871755 N/A 01/01/2012 N 29,806,951.24 29,788,912.77 11/01/2002 600871700 N/A 12/01/2011 N 29,681,891.75 29,665,702.33 11/01/2002 310900622 N/A 02/01/2012 N 28,245,634.90 28,217,384.24 11/01/2002 850200726 N/A 11/03/2011 N 24,661,613.30 24,632,772.77 11/03/2002 850200775 N/A 12/01/2011 N 19,856,114.62 19,843,642.19 11/01/2002 600871701 N/A 01/01/2009 N 18,300,000.00 18,300,000.00 11/01/2002 600871702 N/A 03/01/2017 N 17,444,071.10 17,392,747.08 11/01/2002 600871703 N/A 11/01/2012 N 16,872,163.16 16,862,349.19 11/01/2002 600871704 N/A 07/01/2011 N 15,815,144.61 15,803,853.22 11/01/2002 700200730 N/A 01/01/2011 N 15,638,071.69 15,621,670.16 11/01/2002 700200731 N/A 12/01/2011 N 14,500,000.00 14,500,000.00 11/01/2002 700200729 N/A 12/01/2011 N 13,899,280.27 13,890,549.57 11/01/2002 700200728 N/A 12/01/2006 N 13,472,741.04 13,445,634.65 11/01/2002 700200527 N/A 01/01/2007 N 5,162,238.59 5,156,901.66 11/01/2002 700200690 N/A 01/01/2007 N 3,761,554.48 3,757,665.64 11/01/2002 850200749 N/A 01/01/2007 N 2,573,695.15 2,571,034.36 11/01/2002 600871705 N/A 01/01/2007 N 1,341,291.18 1,339,904.51 11/01/2002 600871706 N/A 02/10/2011 N 12,524,564.07 12,483,190.30 10/10/2002 310900582 N/A 01/01/2012 N 12,422,998.96 12,415,914.29 11/01/2002 600871707 N/A 12/01/2011 N 11,761,727.03 11,754,001.13 10/01/2002 850200742 N/A 02/01/2009 N 11,300,000.00 11,300,000.00 11/01/2002 600871708 N/A 12/01/2008 N 11,000,000.00 11,000,000.00 11/01/2002 600871709 N/A 12/01/2010 N 10,357,041.74 10,351,392.81 11/01/2002 850200741 N/A 11/01/2011 N 10,304,405.54 10,291,939.76 11/01/2002 600871710 N/A 12/01/2011 N 10,320,363.37 10,313,342.67 11/01/2002 600871711 N/A 01/01/2012 N 9,778,781.96 9,771,883.19 11/01/2002 600871712 N/A 11/01/2011 N 9,514,566.21 9,507,676.47 11/01/2002 600871713 N/A 01/01/2012 N 9,265,754.05 9,259,618.56 11/01/2002 850200759 N/A 01/01/2009 N 8,905,888.96 8,896,304.80 11/01/2002 600871714 N/A 01/01/2012 N 8,897,847.51 8,887,284.98 11/01/2002 600871715 N/A 11/01/2011 N 8,771,240.67 8,764,889.19 11/01/2002 600871716 N/A 08/01/2010 N 8,439,885.36 8,434,098.70 11/01/2002 600871717 N/A 04/01/2011 N 8,123,501.49 8,118,393.72 11/01/2002 600871720 N/A 03/01/2009 N 8,000,000.00 8,000,000.00 11/01/2002 600871721 N/A 12/01/2011 N 7,937,896.87 7,932,402.85 11/01/2002 600871722 N/A 08/01/2011 N 7,425,958.19 7,421,285.41 11/01/2002 850200737 N/A 06/01/2011 N 7,336,549.71 7,331,392.86 11/01/2002 600871723 N/A 01/01/2017 N 6,986,830.75 6,963,341.12 11/01/2002 310900099 N/A 01/01/2012 N 7,110,000.00 7,110,000.00 11/01/2002 600871724 N/A 11/01/2011 N 6,441,640.00 6,436,923.15 11/01/2002 600871725 N/A 09/01/2010 N 6,300,000.00 6,300,000.00 11/01/2002 310900623 N/A 01/01/2012 N 6,200,177.51 6,195,228.29 11/01/2002 850200756 N/A 01/01/2017 N 6,010,938.08 5,990,074.43 11/01/2002 600871726 N/A 08/01/2010 N 6,106,021.48 6,101,774.60 11/01/2002 310900618 N/A 09/01/2020 N 6,003,590.11 5,994,337.80 11/01/2002 600871727 N/A 11/01/2011 N 6,000,000.00 6,000,000.00 11/01/2002 600871728 N/A 11/01/2011 N 5,947,075.53 5,942,817.10 11/01/2002 600871729 N/A 12/01/2011 N 5,925,547.07 5,918,534.62 11/01/2002 600871730 N/A 02/01/2012 N 5,871,420.32 5,868,747.82 11/01/2002 600871731 N/A 12/01/2011 N 5,785,344.82 5,779,371.04 11/01/2002 600871732 N/A 11/01/2011 N 5,752,389.72 5,748,633.27 11/01/2002 850200764 N/A 02/01/2012 N 5,653,540.89 5,647,602.74 11/01/2002 850200745 N/A 02/01/2012 N 5,440,351.15 5,433,438.59 11/01/2002 700200521 N/A 02/01/2012 N 5,420,767.33 5,411,378.11 11/01/2002 700200520 N/A 01/01/2012 N 5,362,147.08 5,358,512.79 11/01/2002 600871733 N/A 01/01/2012 N 5,309,412.93 5,305,430.22 11/01/2002 600871734 N/A 10/01/2012 N 5,026,935.76 5,021,180.51 11/01/2002 600871735 N/A 02/01/2011 N 5,028,985.05 5,025,887.15 11/01/2002 600871757 N/A 01/01/2012 N 4,903,788.13 4,899,197.97 11/01/2002 600871736 N/A 08/10/2011 N 2,692,020.06 2,678,941.69 10/10/2002 310900568 N/A 08/10/2011 N 2,006,457.11 1,996,474.10 10/10/2002 600871737 N/A 01/01/2012 N 4,766,052.95 4,762,785.19 11/01/2002 600871738 N/A 01/01/2022 N 4,496,465.30 4,488,065.24 11/01/2002 310900609 N/A 12/01/2011 N 4,517,112.97 4,514,258.44 11/01/2002 850200739 N/A 11/01/2011 N 4,461,872.47 4,458,837.23 11/01/2002 310900585 N/A 02/01/2012 N 4,395,054.86 4,391,832.80 11/01/2002 600871739 N/A 11/01/2011 N 4,158,074.30 4,149,927.64 11/01/2002 850200723 N/A 12/01/2011 N 4,000,000.00 4,000,000.00 11/01/2002 600871740 N/A 02/01/2012 N 3,968,306.67 3,964,253.54 11/01/2002 600871741 N/A 11/01/2011 N 3,943,378.57 3,938,051.36 11/01/2002 310900507 N/A 01/01/2017 N 3,882,955.91 3,869,573.16 11/01/2002 600871742 N/A 11/01/2021 N 3,918,812.09 3,911,662.41 11/01/2002 600871743 N/A 11/01/2011 N 3,917,428.12 3,914,854.83 11/01/2002 310900625 N/A 02/01/2007 N 3,670,000.00 3,670,000.00 11/01/2002 600871744 N/A 12/01/2011 N 3,644,546.73 3,641,810.47 11/01/2002 310900636 N/A 01/01/2012 N 3,620,716.68 3,617,803.36 11/01/2002 600871758 N/A 11/01/2011 N 3,551,480.06 3,547,347.61 11/01/2002 850200765 N/A 12/01/2011 N 3,523,125.86 3,520,763.68 11/01/2002 600871745 N/A 01/01/2012 N 3,474,638.34 3,472,180.09 11/01/2002 600871746 N/A 12/01/2011 N 3,472,269.52 3,469,803.92 11/01/2002 850200766 N/A 07/05/2011 N 3,354,492.61 3,348,166.92 11/05/2002 600871747 N/A 12/01/2011 N 3,256,236.50 3,252,075.81 11/01/2002 310900587 N/A 12/01/2011 N 3,175,045.54 3,172,835.40 11/01/2002 600871748 N/A 12/01/2011 N 3,059,646.69 3,055,819.82 11/01/2002 600871749 N/A 01/01/2012 N 3,029,231.62 3,027,255.04 11/01/2002 600871750 N/A 12/01/2011 N 3,024,272.85 3,021,952.11 11/01/2002 600871751 N/A 12/01/2011 N 2,985,622.98 2,981,888.70 11/01/2002 310900580 N/A 01/01/2012 N 2,978,309.25 2,976,208.10 11/01/2002 600871752 N/A 10/01/2011 N 2,970,914.02 2,968,724.52 11/01/2002 310900637 N/A 12/01/2011 N 2,928,377.95 2,926,493.86 11/01/2002 310900630 N/A 12/01/2011 N 2,777,208.45 2,775,168.95 11/01/2002 310900566 N/A 01/01/2012 N 2,706,527.72 2,704,772.11 11/01/2002 310900613 N/A 11/01/2013 N 2,643,861.38 2,642,210.52 11/01/2002 310900581 N/A 11/01/2011 N 2,594,112.91 2,589,172.00 11/01/2002 310900611 N/A 01/01/2012 N 2,458,670.23 2,457,131.59 11/01/2002 600871753 N/A 12/01/2011 N 2,368,171.93 2,365,145.97 11/01/2002 310900602 N/A 12/01/2011 N 2,261,383.09 2,247,324.78 11/01/2002 310900523 N/A 12/01/2011 N 2,306,953.38 2,302,781.98 11/01/2002 310900627 N/A 11/01/2011 N 2,268,333.56 2,265,627.29 11/01/2002 310900545 N/A 10/01/2016 N 2,214,644.06 2,207,504.84 11/01/2002 850200740 N/A 11/01/2011 N 2,230,893.25 2,229,371.27 11/01/2002 310900521 N/A 01/01/2022 N 2,163,933.15 2,160,096.71 11/01/2002 310900499 N/A 11/01/2011 N 2,147,524.64 2,145,210.71 11/01/2002 310900520 N/A 11/01/2016 N 2,094,677.12 2,087,575.38 11/01/2002 310900506 N/A 12/01/2006 N 1,975,607.33 1,973,315.89 11/01/2002 310900584 N/A 10/01/2011 N 1,973,776.74 1,971,740.23 11/01/2002 310900536 N/A 02/01/2007 N 1,976,101.00 1,974,319.16 11/01/2002 310900620 N/A 01/01/2017 N 1,941,867.59 1,935,218.58 11/01/2002 600871754 N/A 09/01/2011 N 1,971,466.05 1,969,426.54 11/01/2002 310900588 N/A 09/01/2006 N 1,967,379.76 1,964,996.92 11/01/2002 310900410 N/A 08/01/2011 N 1,969,397.31 1,967,340.46 11/01/2002 310900554 N/A 08/01/2011 N 1,968,954.46 1,966,863.06 11/01/2002 310900552 N/A 10/01/2011 N 1,956,310.74 1,952,754.25 11/01/2002 310900594 N/A 09/01/2011 N 1,951,017.89 1,949,735.13 11/01/2002 310900589 N/A 11/01/2021 N 1,861,435.79 1,858,039.70 11/01/2002 310900509 N/A 11/01/2011 N 1,785,123.38 1,783,947.31 11/01/2002 310900488 N/A 10/01/2011 N 1,775,190.70 1,773,248.00 11/01/2002 310900601 N/A 09/01/2011 N 1,714,101.96 1,712,236.98 11/01/2002 850200754 N/A 12/01/2011 N 1,681,177.73 1,679,438.09 11/01/2002 310900591 N/A 10/01/2011 N 1,678,658.43 1,677,013.95 11/01/2002 310900626 N/A 09/01/2011 N 1,675,312.81 1,673,542.61 11/01/2002 310900645 N/A 09/01/2011 N 1,675,269.15 1,673,495.26 11/01/2002 310900592 N/A 09/01/2011 N 1,675,006.41 1,673,210.35 11/01/2002 310900606 N/A 08/01/2011 N 1,673,987.65 1,672,239.33 11/01/2002 920900555 N/A 11/01/2006 N 1,643,035.81 1,641,171.79 11/01/2002 890900564 N/A 02/01/2012 N 1,586,741.13 1,585,298.31 11/01/2002 310900531 N/A 12/01/2011 N 1,581,054.58 1,579,283.16 11/01/2002 310900522 N/A 12/01/2011 N 1,487,844.83 1,486,758.26 11/01/2002 310900600 N/A 12/01/2016 N 1,452,589.59 1,447,863.06 11/01/2002 310900517 N/A 11/01/2016 N 1,388,767.13 1,387,886.81 11/01/2002 310900542 N/A 11/01/2006 N 1,307,521.00 1,306,037.63 11/01/2002 310900593 N/A 10/01/2011 N 1,239,696.47 1,238,952.05 11/01/2002 310900614 N/A 10/01/2011 N 1,239,222.51 1,238,434.04 11/01/2002 310900535 N/A 10/01/2011 N 1,223,815.53 1,221,692.53 11/01/2002 700200535 N/A 09/01/2011 N 1,208,014.83 1,206,807.28 11/01/2002 310900631 N/A 11/01/2006 N 1,184,169.92 1,182,826.48 11/01/2002 890900578 N/A 09/01/2011 N 1,084,054.16 1,082,911.12 11/01/2002 310900605 N/A 08/01/2011 N 1,041,907.35 1,041,275.28 11/01/2002 850200750 N/A 11/01/2016 N 1,021,735.79 1,021,088.12 11/01/2002 310900713 N/A 11/01/2021 N 979,703.04 977,915.62 11/01/2002 600871756 N/A 08/01/2011 N 984,141.20 983,069.33 11/01/2002 310900619 N/A 08/10/2011 N 863,573.08 854,885.83 10/10/2002 700200738 N/A 11/01/2011 N 839,262.49 838,358.19 11/01/2002 700200716 N/A 10/01/2011 N 799,868.50 799,088.35 11/01/2002 600871718 N/A 11/01/2011 N 691,537.29 690,830.53 11/01/2002 Totals 1,109,748,288.59 1,108,645,553.00
Loan Appraisal Appraisal Res Mod Number Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10- Deed In Lieu of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination
Principal Prepayment Detail No Principal Prepayments this Period
Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 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 0 $0.00 09/16/2002 0 $0.00 0 $0.00 08/15/2002 0 $0.00 0 $0.00 07/15/2002 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 05/15/2002 0 $0.00 0 $0.00 04/15/2002 0 $0.00 0 $0.00
Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/15/2002 7.126279% 7.085352% 114 10/15/2002 7.126321% 7.085395% 115 09/16/2002 7.126379% 7.085453% 116 08/15/2002 7.126421% 7.085494% 117 07/15/2002 7.126461% 7.085535% 118 06/17/2002 7.126518% 7.085591% 119 05/15/2002 7.126558% 7.085631% 120 04/15/2002 7.126613% 7.085686% 121 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.
Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross Delinq. Date Advances Advances** Loan(1) Reference 600871706 48 0 10/10/2002 122,585.13 122,585.13 A 600871707 52 0 10/01/2002 79,331.95 79,331.95 A 600871736 93 0 10/10/2002 30,278.89 30,278.89 A 310900568 94 0 10/10/2002 22,803.16 22,803.16 A 310900619 176 0 10/10/2002 14,205.00 14,205.00 A Totals 5 269,204.13 269,204.13
Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date 600871706 12,524,564.05 0.00 600871707 11,761,727.04 0.00 600871736 2,692,020.04 0.00 310900568 2,006,457.09 0.00 310900619 863,573.06 0.00 Totals 29,848,341.28 0.00
Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Deliquency Code: Total for Status Code = A (5 loans) 269,204.13 269,204.13 29,848,341.28 0.00
(1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD ** Outstanding P & I Advances include the current period advance.
Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Offering Servicing Resolution Net Loan Document Transfer Strategy Scheduled Property State Interest Actual Operating Number Cross-Reference Date Code (1) Balance Type (2) Rate Balance Income
Remaining Loan DSCR DSCR Note Maturity Amortization Number Date Date Date Term
Specially Serviced Loan Detail - Part 2 No Specially serviced Loans this Period Offering Resolution Site Loan Document Strategy Inspection Phase 1 Date Appraisal Appraisal Other REO Number Cross-Reference Code (1) Date Date Value Property Revenue
(1) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD Modified Loan Detail No Modified Loans this Period Liquidated Loan Detail No Liquidated Loans this Period ** Aggegate liquidation expenses also include outstanding P & I advances and unpaid ees (servicing, trustee, etc.). -----END PRIVACY-ENHANCED MESSAGE-----