-----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, QapiX8JspSwCfE/VzMmqNWZJgPu6hARAdlObhjh50A/DdwgMnb6GjK0cNWR/4i7Z s9U4ZZ2HaW+TUi0n/Xy+6A== 0001056404-02-001475.txt : 20021127 0001056404-02-001475.hdr.sgml : 20021127 20021127135742 ACCESSION NUMBER: 0001056404-02-001475 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20021118 ITEM INFORMATION: Other events ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20021127 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CSFB MORT SEC CORP COMM MORT PAS THR CERT SER 2002 CKS4 CENTRAL INDEX KEY: 0001201864 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: 333-97955-01 FILM NUMBER: 02843115 BUSINESS ADDRESS: STREET 1: 11 MADISON AVENUE STREET 2: C/O CREDIT SUISSE FIRST BOSTON CORP CITY: NEW YORK STATE: NY ZIP: 10010 BUSINESS PHONE: 2123252000 MAIL ADDRESS: STREET 1: C/O CREDIT SUISSE FIRST BOSTON CORP STREET 2: 11 MADISON AVE CITY: NEW YORK STATE: NY ZIP: 10010 8-K 1 cs02cks4.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 18, 2002 (Date of earliest event reported) Commission File No.: 333-97955-01 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2002-CKS4 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2383372 52-2383373 52-2383374 (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 18, 2002 a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2002-CKS4. 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-CKS4, relating to the November 18, 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. Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2002-CKS4. By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: November 18, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2002-CKS4, relating to the November 18, 2002 distribution. EX-99.1 Wells Fargo Bank MN, N.A. Corporate Trust Services Credit Suisse First Boston Mortgage Securities Corp. 9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-CKS4 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 11/18/2002 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 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 - 20 Specially Serviced Loan Detail 21 - 22 Modified Loan Detail 23 Liquidated Loan Detail 24 Depositor Credit Suisse First Boston Mortgage Securities Corp. 11 Madison Avenue, 5th Floor New York, NY 10010 Contact: General Information Number Phone Number (212) 325-2000 Master Servicer KeyCorp Real Estate Capital Markets, Inc. d/b/a Key Commercial Mortgage 911 Main Street, Suite 1500 Kansas City, MO 64105 Contact: Marty O'Connor Phone Number (816) 221-8800 Special Servicer Lennar Partners, Inc. 760 N.W. 107th Avenue Miami, FL 33172 Contact: Steve Bruha Phone Number: (305) 229-6614 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 22541NNL9 4.485000% 268,276,000.00 268,276,000.00 869,617.33 A-2 22541NMR7 5.183000% 708,445,000.00 708,445,000.00 0.00 A-PM 22541NNH8 6.102000% 5,000,000.00 5,000,000.00 6,803.06 B 22541NMS5 5.333000% 46,072,000.00 46,072,000.00 0.00 C 22541NMT3 5.394000% 18,429,000.00 18,429,000.00 0.00 D 22541NMU0 5.453000% 30,714,000.00 30,714,000.00 0.00 E 22541NMV8 5.532000% 16,893,000.00 16,893,000.00 0.00 F 22541NMW6 5.907000% 19,965,000.00 19,965,000.00 0.00 G 22541NMX4 6.006000% 15,357,000.00 15,357,000.00 0.00 H 22541NMY2 6.301000% 13,822,000.00 13,822,000.00 0.00 J 22541NMZ9 5.115000% 26,107,000.00 26,107,000.00 0.00 K 22541NNA3 5.115000% 10,750,000.00 10,750,000.00 0.00 L 22541NNB1 5.115000% 7,679,000.00 7,679,000.00 0.00 M 22541NNC9 5.115000% 12,285,000.00 12,285,000.00 0.00 N 22541NND7 5.115000% 6,143,000.00 6,143,000.00 0.00 O 22541NNE5 5.115000% 6,143,000.00 6,143,000.00 0.00 P 22541NNF2 5.115000% 6,143,000.00 6,143,000.00 0.00 Q 22541NNG0 5.115000% 15,358,046.06 15,358,046.06 0.00 V N/A 0.000000% 0.00 0.00 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 1,233,581,046.06 1,233,581,046.06 876,420.39
Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22541NNL9 1,002,681.55 0.00 0.00 1,872,298.88 267,406,382.67 20.43% A-2 22541NMR7 3,059,892.03 0.00 0.00 3,059,892.03 708,445,000.00 20.43% A-PM 22541NNH8 25,425.00 0.00 0.00 32,228.06 4,993,196.94 20.43% B 22541NMS5 204,751.65 0.00 0.00 204,751.65 46,072,000.00 16.69% C 22541NMT3 82,838.36 0.00 0.00 82,838.36 18,429,000.00 15.20% D 22541NMU0 139,569.54 0.00 0.00 139,569.54 30,714,000.00 12.71% E 22541NMV8 77,876.73 0.00 0.00 77,876.73 16,893,000.00 11.34% F 22541NMW6 98,277.71 0.00 0.00 98,277.71 19,965,000.00 9.72% G 22541NMX4 76,861.79 0.00 0.00 76,861.79 15,357,000.00 8.47% H 22541NMY2 72,577.02 0.00 0.00 72,577.02 13,822,000.00 7.35% J 22541NMZ9 111,281.09 0.00 0.00 111,281.09 26,107,000.00 5.23% K 22541NNA3 45,821.88 0.00 0.00 45,821.88 10,750,000.00 4.36% L 22541NNB1 32,731.74 0.00 0.00 32,731.74 7,679,000.00 3.74% M 22541NNC9 52,364.81 0.00 0.00 52,364.81 12,285,000.00 2.74% N 22541NND7 26,184.54 0.00 0.00 26,184.54 6,143,000.00 2.24% O 22541NNE5 26,184.54 0.00 0.00 26,184.54 6,143,000.00 1.74% P 22541NNF2 26,184.54 0.00 0.00 26,184.54 6,143,000.00 1.25% Q 22541NNG0 65,463.67 0.00 0.00 65,463.67 15,358,046.06 0.00% V N/A 0.00 0.00 0.00 0.00 0.00 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% 5,226,968.19 0.00 0.00 6,103,388.58 1,232,704,625.67
Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22541NNJ4 0.374083% 1,233,581,046.08 1,233,581,046.08 A-SP 22541NNK1 1.887591% 1,017,504,000.00 1,017,504,000.00
Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22541NNJ4 384,551.19 0.00 384,551.19 1,232,704,625.67 A-SP 22541NNK1 1,600,526.29 0.00 1,600,526.29 1,017,504,000.00 (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 balance of all classes which are not subordinate to the designated class and dividing the result by (A).
Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss/ Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 22541NNL9 1,000.00000000 3.24150252 3.73750000 0.00000000 0.00000000 996.75849748 A-2 22541NMR7 1,000.00000000 0.00000000 4.31916667 0.00000000 0.00000000 1,000.00000000 A-PM 22541NNH8 1,000.00000000 1.36061200 5.08500000 0.00000000 0.00000000 998.63938800 B 22541NMS5 1,000.00000000 0.00000000 4.44416674 0.00000000 0.00000000 1,000.00000000 C 22541NMT3 1,000.00000000 0.00000000 4.49500027 0.00000000 0.00000000 1,000.00000000 D 22541NMU0 1,000.00000000 0.00000000 4.54416683 0.00000000 0.00000000 1,000.00000000 E 22541NMV8 1,000.00000000 0.00000000 4.61000000 0.00000000 0.00000000 1,000.00000000 F 22541NMW6 1,000.00000000 0.00000000 4.92249987 0.00000000 0.00000000 1,000.00000000 G 22541NMX4 1,000.00000000 0.00000000 5.00500033 0.00000000 0.00000000 1,000.00000000 H 22541NMY2 1,000.00000000 0.00000000 5.25083345 0.00000000 0.00000000 1,000.00000000 J 22541NMZ9 1,000.00000000 0.00000000 4.26250010 0.00000000 0.00000000 1,000.00000000 K 22541NNA3 1,000.00000000 0.00000000 4.26250047 0.00000000 0.00000000 1,000.00000000 L 22541NNB1 1,000.00000000 0.00000000 4.26250033 0.00000000 0.00000000 1,000.00000000 M 22541NNC9 1,000.00000000 0.00000000 4.26249980 0.00000000 0.00000000 1,000.00000000 N 22541NND7 1,000.00000000 0.00000000 4.26250041 0.00000000 0.00000000 1,000.00000000 O 22541NNE5 1,000.00000000 0.00000000 4.26250041 0.00000000 0.00000000 1,000.00000000 P 22541NNF2 1,000.00000000 0.00000000 4.26250041 0.00000000 0.00000000 1,000.00000000 Q 22541NNG0 1,000.00000000 0.00000000 4.26249991 0.00000000 0.00000000 1,000.00000000 V N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 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 A-X 22541NNJ4 1,000.00000000 0.31173565 0.00000000 999.28953155 A-SP 22541NNK1 1,000.00000000 1.57299263 0.00000000 1,000.00000000
Reconciliation Detail Advance Summary P & I Advances Outstanding 4,699,132.58 Servicing Advances Outstanding 24,432.76 Reimbursement for Interest on P&I Advances 0.00 paid from general collections Reimbursement for Interest on Servicing Advance 0.00 paid from general collections
Servicing Fee Breakdowns Current Period Accrued Servicing Fees 53,997.56 Less Delinquent Servicing Fees 31,487.70 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 0.00 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 22,509.86
Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Distribution Distributable Interest Interest Shortfall Interest Interest Fund Certificate Adjustment Expenses Interest A-1 1,002,681.55 0.00 1,002,681.55 0.00 0.00 1,002,681.55 0.00 A-2 3,059,892.03 0.00 3,059,892.03 0.00 0.00 3,059,892.03 0.00 A-PM 25,425.00 0.00 25,425.00 0.00 0.00 25,425.00 0.00 A-X 384,551.19 0.00 384,551.19 0.00 0.00 384,551.19 0.00 A-SP 1,600,526.29 0.00 1,600,526.29 0.00 0.00 1,600,526.29 0.00 B 204,751.65 0.00 204,751.65 0.00 0.00 204,751.65 0.00 C 82,838.36 0.00 82,838.36 0.00 0.00 82,838.36 0.00 D 139,569.54 0.00 139,569.54 0.00 0.00 139,569.54 0.00 E 77,876.73 0.00 77,876.73 0.00 0.00 77,876.73 0.00 F 98,277.71 0.00 98,277.71 0.00 0.00 98,277.71 0.00 G 76,861.79 0.00 76,861.79 0.00 0.00 76,861.79 0.00 H 72,577.02 0.00 72,577.02 0.00 0.00 72,577.02 0.00 J 111,281.09 0.00 111,281.09 0.00 0.00 111,281.09 0.00 K 45,821.88 0.00 45,821.88 0.00 0.00 45,821.88 0.00 L 32,731.74 0.00 32,731.74 0.00 0.00 32,731.74 0.00 M 52,364.81 0.00 52,364.81 0.00 0.00 52,364.81 0.00 N 26,184.54 0.00 26,184.54 0.00 0.00 26,184.54 0.00 O 26,184.54 0.00 26,184.54 0.00 0.00 26,184.54 0.00 P 26,184.54 0.00 26,184.54 0.00 0.00 26,184.54 0.00 Q 65,463.67 0.00 65,463.67 0.00 0.00 65,463.67 0.00 Total 7,212,045.67 0.00 7,212,045.67 0.00 0.00 7,212,045.67 0.00
Other Required Information Available Distribution Amount (1) 8,088,466.06 Aggregate Number of Outstanding Loans 156 Aggregate Unpaid Principal Balance of Loans 1,233,174,806.84 Aggregate Stated Principal Balance of Loans 1,232,704,625.67 Aggregate Amount of Servicing Fee 22,509.86 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,853.25 Aggregate Amount of Primary Servicing Fee 0.00 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.
Appraisal Reduction Amount Appraisal Cumulative Date Appraisal Loan Reduction ASER Reduction Number Amount Amount Effected None Total
Ratings Detail Original Ratings Current Ratings Class CUSIP Fitch Moody's S&P Fitch Moody's S&P A-1 22541NNL9 NR Aaa AAA NR Aaa AAA A-2 22541NMR7 NR Aaa AAA NR Aaa AAA A-PM 22541NNH8 NR Baa3 BBB NR Baa3 BBB A-X 22541NNJ4 NR Aaa AAA NR Aaa AAA A-SP 22541NNK1 NR Aaa AAA NR Aaa AAA B 22541NMS5 NR Aa2 AA NR Aa2 AA C 22541NMT3 NR Aa3 AA- NR Aa3 AA- D 22541NMU0 NR A2 A NR A2 A E 22541NMV8 NR A3 A- NR A3 A- F 22541NMW6 NR Baa1 BBB+ NR Baa1 BBB+ G 22541NMX4 NR Baa2 BBB NR Baa2 BBB H 22541NMY2 NR Baa3 BBB- NR Baa3 BBB- J 22541NMZ9 NR Ba1 BB+ NR Ba1 BB+ K 22541NNA3 NR Ba2 BB NR Ba2 BB L 22541NNB1 NR Ba3 BB- NR Ba3 BB- M 22541NNC9 NR B1 B+ NR B1 B+ N 22541NND7 NR B2 B NR B2 B O 22541NNE5 NR B3 B- NR B3 B- P 22541NNF2 NR Caa2 CCC NR Caa2 CCC Q 22541NNG0 NR NR NR NR 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 8 6,668,707.10 0.54 114 7.5443 1.402859 1,000,001 to 2,000,000 24 34,304,757.17 2.78 109 7.5092 1.417326 2,000,001 to 3,000,000 14 34,429,491.77 2.79 113 7.1700 1.386934 3,000,001 to 3,500,000 23 74,712,503.44 6.06 104 7.1257 1.454920 3,500,001 to 5,000,000 29 123,624,308.93 10.03 110 7.1008 1.364339 5,000,001 to 7,500,000 20 124,655,406.38 10.11 108 7.1072 1.431934 7,500,001 to 10,000,000 11 99,424,973.42 8.07 112 7.1884 1.331817 10,000,001 to 20,000,000 14 205,347,218.96 16.66 115 7.1203 1.380579 20,000,001 to 30,000,000 7 177,992,886.38 14.44 113 6.8641 1.529633 30,000,001 to 40,000,000 2 69,806,433.63 5.66 117 6.5684 1.384399 40,000,001 to 50,000,000 2 94,886,962.31 7.70 117 6.6222 1.412947 50,000,001 and Greater 2 186,850,976.18 15.16 117 6.0067 1.845294 Totals 156 1,232,704,625.67 100.00 113 6.8620 1.480708
State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 1 3,112,440.91 0.25 117 6.4000 1.550000 Arizona 4 11,380,034.60 0.92 113 7.7644 1.276306 Arkansas 1 3,391,487.14 0.28 116 7.3000 1.340000 California 15 123,025,441.38 9.98 112 7.2826 1.363052 Colorado 2 10,755,807.00 0.87 98 8.0217 1.399103 Connecticut 4 121,329,246.80 9.84 118 5.8955 1.803481 Florida 10 51,351,675.42 4.17 112 7.0464 1.328409 Georgia 8 100,847,564.09 8.18 115 6.6797 1.719968 Illinois 6 11,657,692.49 0.95 115 7.2322 1.315681 Indiana 5 22,839,023.71 1.85 118 6.7713 1.463324 Kansas 1 1,584,248.20 0.13 114 7.5600 1.250000 Louisiana 3 9,677,411.01 0.79 56 7.1603 1.424427 Maryland 3 16,794,882.31 1.36 90 7.2416 1.988840 Massachusetts 1 9,580,214.98 0.78 117 7.0400 1.480000 Michigan 9 65,258,417.41 5.29 116 6.6664 1.371542 Minnesota 3 10,752,685.26 0.87 114 6.5429 1.994650 Mississippi 1 9,716,669.58 0.79 117 6.8700 1.330000 Missouri 3 50,373,570.72 4.09 117 6.8277 1.244245 Nebraska 1 4,784,589.25 0.39 115 7.4000 1.440000 Nevada 1 1,221,758.35 0.10 56 7.1000 1.830000 New Jersey 3 13,234,045.09 1.07 116 7.0199 1.299043 New Mexico 6 34,740,447.99 2.82 110 7.0402 1.237785 New York 3 26,804,640.18 2.17 115 6.8415 1.869486 North Carolina 4 24,515,469.93 1.99 115 7.2654 1.295440 Ohio 7 60,271,877.89 4.89 114 6.8307 1.629862 Oklahoma 1 3,989,559.05 0.32 116 7.1500 1.440000 Pennsylvania 6 80,688,271.81 6.55 116 6.7256 1.535860 South Carolina 1 3,888,426.47 0.32 93 8.3200 0.410000 Tennessee 2 39,126,314.90 3.17 116 6.5304 1.528787 Texas 28 132,746,435.40 10.77 108 7.0569 1.373176 Utah 1 4,918,803.83 0.40 142 7.5700 1.310000 Virginia 7 93,698,181.74 7.60 117 6.6765 1.351115 Washington 4 45,105,606.48 3.66 102 7.5103 1.316931 Wisconsin 6 29,541,684.30 2.40 115 7.2834 1.498585 Totals 161 1,232,704,625.67 100.00 113 6.8620 1.480708
Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.25 or Less 23 198,648,773.36 16.11 114 7.0566 1.210349 1.26 to 1.29 19 94,641,319.49 7.68 114 7.2570 1.271683 1.30 to 1.35 37 225,500,880.22 18.29 112 7.2455 1.333433 1.36 to 1.40 20 133,018,691.45 10.79 110 7.1377 1.376817 1.41 to 1.45 18 86,039,259.33 6.98 109 6.9135 1.429923 1.46 to 1.50 7 69,279,774.03 5.62 116 6.7291 1.465483 1.51 to 1.59 9 103,660,610.46 8.41 112 6.5503 1.567656 1.60 to 1.99 20 308,301,583.28 25.01 116 6.3525 1.807622 2.00 and Greater 3 13,613,734.05 1.10 90 6.4876 2.666393 Totals 156 1,232,704,625.67 100.00 113 6.8620 1.480708
Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 5 34,657,316.91 2.81 109 7.5555 1.375662 Mixed Use 3 10,139,469.10 0.82 114 7.6319 1.212931 Mobile Home Park 1 600,942.51 0.05 117 7.4600 1.280000 Multi-Family 86 381,958,435.27 30.99 110 6.8769 1.411251 Office 22 245,079,751.36 19.88 111 7.1420 1.487675 Retail 40 544,328,579.48 44.16 116 6.6466 1.541237 Self Storage 4 15,940,131.04 1.29 105 7.5303 1.377193 Totals 161 1,232,704,625.67 100.00 113 6.8620 1.480708
Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% and Less 16 281,498,308.65 22.84 118 6.0675 1.688830 6.501% to 6.650% 9 210,999,137.75 17.12 117 6.5546 1.539327 6.651% to 6.750% 13 66,658,890.62 5.41 117 6.7217 1.375446 6.751% to 7.000% 16 174,945,252.94 14.19 110 6.8484 1.481556 7.001% to 7.150% 21 110,299,237.26 8.95 110 7.1142 1.359113 7.151% to 7.250% 9 30,424,533.67 2.47 91 7.2183 1.452563 7.251% to 7.350% 17 97,202,984.60 7.89 113 7.3185 1.303063 7.351% to 7.500% 16 75,112,654.87 6.09 111 7.4172 1.361530 7.501% to 7.650% 16 68,958,808.17 5.59 115 7.5915 1.360706 7.651% to 7.900% 14 85,193,862.72 6.91 108 7.8116 1.393398 7.901% to 8.150% 4 14,105,829.32 1.14 97 8.0496 1.387339 8.151% and Greater 5 17,305,125.10 1.40 103 8.4513 1.101121 Totals 156 1,232,704,625.67 100.00 113 6.8620 1.480708
Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 Months or Less 138 1,119,385,409.53 90.81 114 6.7836 1.497304 13 to 24 Months 17 109,430,789.67 8.88 101 7.6119 1.348988 25 to 36 Months 1 3,888,426.47 0.32 93 8.3200 0.410000 37 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 156 1,232,704,625.67 100.00 113 6.8620 1.480708
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) 84 Months or Less 10 35,350,283.37 2.87 55 7.0947 1.757032 85 to 120 Months 145 1,192,435,538.47 96.73 115 6.8521 1.473220 121 Months or Greater 1 4,918,803.83 0.40 142 7.5700 1.310000 Totals 156 1,232,704,625.67 100.00 113 6.8620 1.480708
Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 84 Months or Less 0 0.00 0.00 0 0.0000 0.000000 85 to 120 Months 0 0.00 0.00 0 0.0000 0.000000 121 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 0 0.00 0.00 0 0.0000 0.000000
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 4 120,000,000.00 9.73 118 6.5850 1.278583 180 Months or Less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 Months 5 11,456,981.36 0.93 84 7.2536 2.277723 241 to 300 Months 28 206,831,001.38 16.78 115 6.8562 1.580155 301 Months or Greater 119 894,416,642.93 72.56 112 6.8954 1.474619 Totals 156 1,232,704,625.67 100.00 113 6.8620 1.480708
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 133 1,019,060,507.82 82.67 112 6.9041 1.512376 1 Year or Less 23 213,644,117.85 17.33 118 6.6611 1.329652 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 156 1,232,704,625.67 100.00 113 6.8620 1.480708 (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 the related mortgage loan as disclosed in the offering document. Note: (i) "Scheduled Balance" has the meaning assigned thereto in the CMSA Standard Information Package.
Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 10018038 1 RT Waterford CT 512,523.47 97,404.65 5.621% 10016982 2 RT Douglasville GA 440,359.35 110,443.86 6.510% 10015843 3 RT Lee's Summit MO 281,480.00 0.00 6.810% 10018428 4 OF Philadelphia PA 259,804.89 35,106.72 6.430% 10016987 5 RT Jackson TN 194,514.56 48,785.02 6.510% 10018527 6 MF Richmond VA 194,111.67 0.00 6.630% 10018429 7 OF Cleveland OH 164,540.21 22,718.88 6.380% 10018430 8 RT Glen Allen VA 153,329.56 21,262.46 6.370% 10018431 9 OF Seattle WA 182,005.74 15,654.04 7.860% 10018432 10 MF New York NY 152,227.37 17,619.70 6.820% 10016632 11 MF East Lansing MI 118,833.33 0.00 6.000% 10018433 12 RT Sterling Heights MI 137,753.50 13,909.11 7.130% 10018434 13 OF West Covina CA 143,995.95 11,643.01 7.620% 10016833 14 RT Union City CA 109,188.63 13,560.71 6.610% 10018580 15 OF Petaluma CA 119,834.77 11,604.46 7.410% 10016625 16 RT Cedar Hill TX 104,248.60 11,732.28 6.850% 10017168 17 RT Indianapolis IN 96,298.06 11,786.43 6.625% 10018574 18 MF Harrisburg PA 97,317.61 11,020.52 6.870% 10018435 19 MF Key West FL 86,025.00 0.00 6.660% 10018436 20 RT Williamsburg VA 82,924.01 9,730.48 6.740% 10018575 21 RT San Jose CA 89,459.42 8,277.95 7.340% 10018437 22 OF Austin TX 93,143.11 7,643.17 7.690% 10018528 23 RT Mechanicsburg PA 84,836.42 7,761.43 7.350% 10018529 24 OF Norwalk CT 90,329.96 6,335.16 7.900% 10018581 25 RT Durham NC 71,524.16 6,708.41 7.310% 10018438 26 RT Brookfield WI 70,477.19 9,246.39 7.810% 10018530 27 MF Houston TX 64,194.36 6,510.65 7.120% 10018439 28 MF Winter Haven FL 56,484.20 7,183.66 6.570% 10018531 29 SS Hawthorne CA 63,094.67 9,831.53 7.350% 10018440 30 OF Jackson MS 57,544.67 10,559.84 6.870% 10018441 31 RT Brockton MA 58,113.85 6,013.29 7.040% 10018442 32 IN Euclid OH 67,767.71 7,760.11 8.570% 10018532 33 MF Silverdale WA 56,703.54 5,854.81 7.300% 10018533 34 MF Albuquerque NM 54,032.89 5,703.44 7.110% 10018534 35 RT Green Bay WI 30,516.71 3,009.69 7.280% 10018535 36 RT Green Bay WI 23,448.05 2,312.54 7.280% 10013610 37 IN Houston TX 50,611.15 5,683.75 6.840% 10017166 38 RT West Paterson NJ 49,406.25 5,724.59 6.750% 10018443 39 IN Longmont CO 58,568.30 4,454.72 8.110% 10016095 40 OF Tacoma WA 43,571.15 5,510.40 6.550% 10013608 41 IN Houston TX 41,591.67 6,959.07 6.440% 10018444 42 OF Baltimore MD 48,897.18 4,058.43 7.600% 10018445 43 MF Bossier City LA 41,623.59 4,572.10 6.920% 10018536 44 MF Albuquerque NM 42,350.11 4,470.25 7.110% 10018446 45 RT Bluefield VA 44,073.17 3,706.45 7.550% 10018537 46 MF Albuquerque NM 39,998.14 4,695.74 6.880% 10018582 47 RT Redding CA 42,394.82 3,516.43 7.580% 10017601 48 MF Columbus OH 35,202.26 5,030.97 6.300% 10018538 49 MU Boca Raton FL 41,103.57 3,642.96 7.420% 10017262 50 MF Lewisville TX 35,128.48 4,778.80 6.400% 10018576 51 OF Orlando FL 38,715.21 3,478.35 7.390% 10018539 52 MF Vacaville CA 34,867.55 4,168.06 6.780% 10018540 53 OF Chevy Chase MD 35,113.81 10,901.25 6.860% 10018541 54 MF Albuquerque NM 36,021.93 3,802.29 7.110% 10018447 55 MF Kent OH 35,609.89 3,563.70 7.150% 10018448 56 OF Cary NC 34,907.15 3,136.23 7.390% 10018542 57 OF Stockton CA 34,479.95 3,226.45 7.300% 10018449 58 OF Naperville IL 34,730.93 3,078.16 7.420% 10018450 59 OF Houston TX 34,532.83 3,040.04 7.450% 10018451 60 RT Houston TX 32,085.54 2,947.92 7.320% 10017089 61 RT Sandy UT 32,080.67 2,592.02 7.570% 10018452 62 MF Winston-Salem NC 29,083.78 3,152.06 6.970% 10018453 63 MF Arlington TX 29,132.04 3,102.57 6.990% 10018454 64 MF Bellevue NE 30,505.85 2,728.38 7.400% 10018455 65 MF Dallas TX 29,967.32 2,842.28 7.270% 10018456 66 MF Madison WI 27,425.20 3,288.55 6.720% 10018457 67 MF Madison WI 27,212.98 3,242.12 6.720% 10018458 68 MF Corpus Christi TX 27,884.85 3,103.72 6.890% 10017264 69 MF Carrollton TX 25,536.87 5,503.43 6.400% 10018577 70 MF Falcon Heights MN 23,983.01 3,578.09 6.200% 10018543 71 RT Scottsdale AZ 28,555.94 2,390.47 7.560% 10017481 72 MF Dallas TX 23,665.63 5,100.16 6.400% 10018583 73 RT Atlanta GA 26,258.33 2,842.29 7.170% 10018544 74 RT Maple Shade NJ 26,862.87 4,313.98 7.390% 10018584 75 RT Cedar Park TX 27,300.77 2,230.04 7.700% 10017143 76 OF Pittsfield MI 23,389.93 4,614.66 6.625% 10018459 77 RT Ripon CA 25,391.17 2,577.83 7.250% 10012812 78 MF Traverse City MI 23,520.36 2,747.86 6.750% 10018460 79 MF Tulsa OK 24,578.50 2,437.77 7.150% 10018545 80 MF Harrisonburg VA 24,319.29 2,696.98 7.150% 10010676 81 MF Greenville SC 27,872.72 1,996.92 8.320% 10018461 82 MF Lauderdale Lakes FL 24,146.51 2,352.64 7.210% 10018546 83 OF Norcross GA 25,759.09 1,939.35 7.810% 10018462 84 MF Porter TX 23,592.96 2,278.21 7.230% 10018463 85 MF Glendale AZ 14,217.09 1,618.79 8.300% 10018464 86 MF Phoenix AZ 12,391.52 2,574.60 8.300% 10018547 87 MF Albuquerque NM 21,763.69 2,555.04 6.880% 10018465 88 MF Newport News VA 20,805.99 4,890.69 6.740% 10016709 89 RT Columbus GA 21,887.89 2,185.48 7.120% 10018585 90 RT Midland TX 21,735.47 2,259.51 7.300% 10018466 91 MF Detroit MI 21,488.92 2,216.71 7.250% 10018548 92 MF Silver Spring MD 20,824.18 2,407.47 7.120% 10018467 93 MF Jacksonvile AR 21,331.70 1,977.71 7.300% 10018468 94 MF Lufkin TX 21,109.49 2,038.40 7.230% 10018469 95 MF Brenham TX 21,109.49 2,038.40 7.230% 10017487 96 RT Memphis TN 19,309.92 2,255.97 6.750% 10018549 97 SS Riverside CA 22,276.76 2,909.64 7.870% 10018586 98 MF Valley Village CA 20,228.87 2,228.40 7.150% 10018587 99 OF Litchfield Park AZ 20,980.18 1,935.93 7.430% 10018588 100 MF San Diego CA 20,781.88 2,044.15 7.390% 10016641 101 RT Columbus GA 19,867.47 1,983.75 7.120% 10018578 102 MF Springdale OH 19,899.08 1,973.76 7.170% 10018470 103 MF Vermilion OH 17,330.34 2,476.79 6.300% 10018579 104 MF New Brighton MN 17,054.58 2,544.43 6.200% 10018478 105 RT Newport News VA 19,390.13 3,349.43 7.060% 10018550 106 MU Boca Raton FL 21,775.48 1,549.02 7.930% 10018589 107 MF Los Angeles CA 19,455.43 2,157.59 7.150% 10018480 108 MF Bloomington IL 19,254.88 1,944.18 7.130% 10018481 109 MF Tavares FL 18,905.43 1,969.29 7.040% 10017124 110 MF Huntsville AL 17,165.96 2,349.82 6.400% 10018551 111 RT Eden Prairie MN 19,589.11 1,874.66 7.400% 10018552 112 MF Clio MI 17,881.52 2,099.27 6.880% 10018590 113 RT Atlanta GA 19,299.63 1,676.81 7.500% 10018482 114 MF Winston-Salem NC 17,951.99 1,642.38 7.350% 10018591 115 MF Albuquerque NM 16,585.13 1,895.75 7.100% 10018483 116 MF Alvin TX 17,009.76 1,555.73 7.330% 10018484 117 MF Cleveland OH 14,434.31 1,730.82 6.720% 10018592 118 RT Riverside CA 16,296.06 1,390.19 7.620% 10017349 119 MF Grand Prairie TX 13,208.73 2,846.60 6.400% 10018553 120 RT Colorado Springs CO 15,768.59 1,359.01 7.710% 10018485 121 RT Philadelphia PA 15,552.92 2,221.26 7.620% 10018486 122 MF Waco TX 13,001.78 1,693.80 6.500% 10017069 123 MF Sanford MI 12,996.80 2,672.73 6.550% 10018487 124 MF Indianapolis IN 12,814.96 2,454.18 6.750% 10018488 125 MF Saginaw TX 14,261.16 1,161.25 7.620% 10018489 126 RT Battle Creek MI 13,545.15 1,138.35 7.500% 10018490 127 MF Fort Worth TX 12,935.18 1,090.22 7.530% 10018491 128 MF Belleville IL 11,487.75 2,108.41 6.850% 10018492 129 RT Bradenton FL 12,069.78 887.89 7.800% 10018493 130 MF Indianapolis IN 10,359.12 1,516.82 7.550% 10018494 131 MF Lawrence KS 10,319.08 863.83 7.560% 10018495 132 OF Tarzana CA 10,267.49 831.55 7.580% 10018496 133 SS Shreveport LA 10,377.67 1,331.98 7.940% 10018497 134 Various Various Various 9,666.78 2,460.77 7.460% 10018498 135 MF Olympia WA 9,605.16 831.75 7.450% 10018499 136 MF South Bend IN 8,957.84 900.46 7.120% 10018500 137 MF San Antonio TX 9,231.11 731.03 7.680% 10018501 138 MF Cleveland TX 7,828.15 1,499.16 6.750% 10018502 139 MF New Haven CT 7,396.27 2,298.37 6.750% 10018503 140 MF Las Vegas NV 7,474.33 758.06 7.100% 10018504 141 MF Excelsior Springs MO 6,966.04 1,324.90 6.750% 10018505 142 SS Bossier City LA 7,711.77 1,107.03 7.580% 10018506 143 MF Cape Girardeau MO 7,733.60 622.43 7.630% 10018507 144 MF Germantown Hills IL 7,175.44 684.89 7.270% 10018508 145 MF Grand Prairie TX 7,349.66 987.86 7.790% 10018512 146 RT Alpharetta GA 7,040.71 517.93 7.800% 10018513 147 OF Brookfield WI 6,336.77 632.72 7.120% 10018514 148 IN Boca Raton FL 7,116.11 1,540.16 8.090% 10018515 149 MF East Hartford CT 6,235.65 992.42 7.250% 10018516 150 MF East Stroudsburg PA 6,260.45 588.46 7.290% 10018517 151 MF Riverdale GA 5,616.23 478.86 7.520% 10018518 152 MF Fort Worth TX 5,825.05 473.82 7.800% 10018519 153 OF Clearwater FL 5,391.37 498.70 7.290% 10018520 154 MF Hillsdale MI 5,389.04 473.10 7.420% 10018521 155 MF Fort Wayne IN 4,841.75 639.23 7.840% 10018522 156 MU Hoboken NJ 3,793.23 405.95 8.420% Totals 7,267,896.46 876,420.39
Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 10018038 09/11/2012 09/11/2032 N 105,886,593.60 105,789,188.90 11/11/2002 10016982 N/A 07/11/2012 N 81,172,231.14 81,061,787.28 11/11/2002 10015843 N/A 08/01/2012 N 48,000,000.00 48,000,000.00 11/01/2002 10018428 N/A 08/11/2012 N 46,922,069.03 46,886,962.31 10/11/2002 10016987 N/A 07/11/2012 N 35,855,218.65 35,806,433.63 10/11/2002 10018527 N/A 09/01/2012 N 34,000,000.00 34,000,000.00 10/01/2002 10018429 N/A 08/11/2012 N 29,949,679.17 29,926,960.29 10/11/2002 10018430 08/11/2012 08/11/2032 N 27,952,925.57 27,931,663.11 11/11/2002 10018431 11/11/2010 11/11/2030 N 26,890,777.03 26,875,122.99 10/11/2002 10018432 N/A 06/11/2012 N 25,920,846.11 25,903,226.41 10/11/2002 10016632 N/A 10/01/2012 N 23,000,000.00 23,000,000.00 11/01/2002 10018433 N/A 06/11/2012 N 22,436,438.40 22,422,529.29 11/11/2002 10018434 06/11/2012 06/11/2032 N 21,945,027.30 21,933,384.29 11/11/2002 10016833 N/A 09/01/2012 N 19,183,010.66 19,169,449.95 11/01/2002 10018580 N/A 08/01/2011 N 18,780,425.63 18,768,821.17 10/01/2002 10016625 N/A 08/01/2012 N 17,673,415.08 17,661,682.80 11/01/2002 10017168 N/A 10/01/2012 N 16,880,000.00 16,868,213.57 11/01/2002 10018574 N/A 06/11/2012 N 16,450,363.29 16,439,342.77 10/11/2002 10018435 N/A 07/11/2012 N 15,000,000.00 15,000,000.00 10/11/2002 10018436 N/A 09/04/2012 N 14,287,663.84 14,277,933.36 11/04/2002 10018575 N/A 05/11/2012 N 14,153,727.81 14,145,449.86 10/11/2002 10018437 N/A 01/11/2012 N 14,065,824.06 14,058,180.89 10/11/2002 10018528 N/A 06/01/2012 N 13,404,042.07 13,396,280.64 10/01/2002 10018529 N/A 07/01/2012 N 13,278,393.01 13,272,057.85 11/01/2002 10018581 N/A 05/01/2012 N 11,362,559.77 11,355,851.36 10/01/2002 10018438 N/A 08/11/2012 N 10,479,446.48 10,470,200.09 10/11/2002 10018530 N/A 06/01/2012 N 10,470,265.30 10,463,754.65 10/01/2002 10018439 N/A 08/11/2012 N 9,983,950.45 9,976,766.79 10/11/2002 10018531 N/A 07/01/2012 N 9,968,875.36 9,959,043.83 10/01/2002 10018440 N/A 08/11/2012 N 9,727,229.42 9,716,669.58 10/11/2002 10018441 N/A 08/11/2012 N 9,586,228.27 9,580,214.98 10/11/2002 10018442 05/11/2011 05/11/2026 N 9,182,962.79 9,175,202.68 10/11/2002 10018532 N/A 06/01/2011 N 9,020,448.20 9,014,593.39 10/01/2002 10018533 N/A 02/01/2012 N 8,825,299.25 8,819,595.81 10/01/2002 10018534 N/A 01/01/2012 N 4,867,962.29 4,864,952.60 10/01/2002 10018535 N/A 01/01/2012 N 3,740,383.28 3,738,070.74 10/01/2002 10013610 N/A 09/01/2012 N 8,592,725.10 8,587,041.35 11/01/2002 10017166 10/01/2012 10/01/2032 N 8,500,000.00 8,494,275.41 11/01/2002 10018443 N/A 12/01/2010 N 8,386,534.72 8,382,080.00 11/01/2002 10016095 10/01/2012 10/01/2032 N 7,725,000.00 7,719,489.60 11/01/2002 10013608 N/A 10/01/2012 N 7,500,000.00 7,493,040.93 11/01/2002 10018444 N/A 04/11/2012 N 7,471,555.94 7,467,497.51 10/11/2002 10018445 N/A 07/11/2007 N 6,985,125.46 6,980,553.36 11/11/2002 10018536 N/A 02/01/2012 N 6,917,126.49 6,912,656.24 10/01/2002 10018446 N/A 05/11/2012 N 6,779,039.36 6,775,332.91 10/11/2002 10018537 N/A 01/01/2012 N 6,751,373.34 6,746,677.60 10/01/2002 10018582 N/A 05/01/2012 N 6,495,078.85 6,491,562.42 10/01/2002 10017601 N/A 08/01/2012 N 6,488,894.94 6,483,863.97 11/01/2002 10018538 06/01/2012 06/01/2032 N 6,433,043.46 6,429,400.50 10/01/2002 10017262 N/A 09/01/2012 N 6,374,119.39 6,369,340.59 11/01/2002 10018576 N/A 06/11/2012 N 6,083,842.34 6,080,363.99 10/11/2002 10018539 N/A 04/01/2012 N 5,972,175.53 5,968,007.47 10/01/2002 10018540 N/A 05/01/2007 N 5,944,216.52 5,933,315.27 10/01/2002 10018541 N/A 02/01/2012 N 5,883,532.83 5,879,730.54 10/01/2002 10018447 N/A 06/11/2012 N 5,783,695.29 5,780,131.59 10/11/2002 10018448 N/A 06/11/2012 N 5,485,431.60 5,482,295.37 10/11/2002 10018542 N/A 06/01/2012 N 5,485,100.62 5,481,874.17 10/01/2002 10018449 N/A 06/11/2012 N 5,435,672.36 5,432,594.20 10/11/2002 10018450 N/A 05/11/2012 N 5,382,905.61 5,379,865.57 10/11/2002 10018451 N/A 07/11/2012 N 5,090,250.10 5,087,302.18 10/11/2002 10017089 09/01/2014 09/01/2032 N 4,921,395.85 4,918,803.83 11/01/2002 10018452 N/A 06/11/2012 N 4,845,726.61 4,842,574.55 10/11/2002 10018453 N/A 07/11/2007 N 4,839,879.49 4,836,776.92 10/11/2002 10018454 N/A 06/11/2012 N 4,787,317.63 4,784,589.25 10/11/2002 10018455 N/A 06/11/2012 N 4,786,899.71 4,784,057.43 11/11/2002 10018456 N/A 07/11/2012 N 4,739,377.16 4,736,088.61 10/11/2002 10018457 N/A 08/11/2012 N 4,702,703.08 4,699,460.96 10/11/2002 10018458 N/A 07/11/2012 N 4,699,913.80 4,696,810.08 10/11/2002 10017264 N/A 09/01/2012 N 4,633,706.37 4,628,202.94 11/01/2002 10018577 N/A 08/11/2012 N 4,492,134.53 4,488,556.44 10/11/2002 10018543 N/A 05/01/2012 N 4,386,473.56 4,384,083.09 10/01/2002 10017481 N/A 09/01/2012 N 4,294,167.54 4,289,067.38 11/01/2002 10018583 N/A 07/01/2011 N 4,252,935.13 4,250,092.84 10/01/2002 10018544 N/A 02/01/2012 N 4,221,325.30 4,217,011.32 10/01/2002 10018584 N/A 01/01/2012 N 4,117,417.56 4,115,187.52 10/01/2002 10017143 N/A 10/01/2012 N 4,100,000.00 4,095,385.34 11/01/2002 10018459 11/11/2011 11/11/2031 N 4,067,106.39 4,064,528.56 10/11/2002 10012812 N/A 09/01/2012 N 4,046,513.03 4,043,765.17 11/01/2002 10018460 N/A 07/11/2012 N 3,991,996.82 3,989,559.05 10/11/2002 10018545 N/A 05/01/2011 N 3,949,895.80 3,947,198.82 10/01/2002 10010676 N/A 08/01/2010 N 3,890,423.39 3,888,426.47 11/01/2002 10018461 N/A 06/11/2012 N 3,889,196.97 3,886,844.33 10/11/2002 10018546 N/A 04/01/2012 N 3,830,189.46 3,828,250.11 10/01/2002 10018462 N/A 06/11/2007 N 3,789,525.80 3,787,247.59 10/11/2002 10018463 N/A 04/11/2012 N 1,989,177.39 1,987,558.60 10/11/2002 10018464 N/A 04/11/2012 N 1,733,753.59 1,731,178.99 10/11/2002 10018547 N/A 01/01/2012 N 3,673,541.36 3,670,986.32 10/01/2002 10018465 N/A 07/11/2012 N 3,584,835.98 3,579,945.29 11/11/2002 10016709 08/01/2012 08/01/2032 N 3,569,970.86 3,567,785.38 11/01/2002 10018585 N/A 05/01/2011 N 3,457,698.16 3,455,438.65 10/01/2002 10018466 N/A 09/11/2011 N 3,442,050.96 3,439,834.25 10/11/2002 10018548 N/A 03/01/2011 N 3,396,477.00 3,394,069.53 10/01/2002 10018467 N/A 07/11/2012 N 3,393,464.85 3,391,487.14 10/11/2002 10018468 N/A 06/11/2007 N 3,390,628.34 3,388,589.94 10/11/2002 10018469 N/A 06/11/2007 N 3,390,628.34 3,388,589.94 10/11/2002 10017487 09/01/2012 09/01/2032 N 3,322,137.24 3,319,881.27 11/01/2002 10018549 N/A 06/01/2012 N 3,287,139.20 3,284,229.56 10/01/2002 10018586 N/A 06/01/2011 N 3,285,537.39 3,283,308.99 10/01/2002 10018587 N/A 01/01/2012 N 3,279,149.85 3,277,213.92 10/01/2002 10018588 N/A 07/01/2011 N 3,265,737.27 3,263,693.12 10/01/2002 10016641 08/01/2012 08/01/2032 N 3,240,435.08 3,238,451.33 11/01/2002 10018578 N/A 06/11/2012 N 3,222,958.80 3,220,985.04 10/11/2002 10018470 N/A 08/11/2012 N 3,194,532.89 3,192,056.10 10/11/2002 10018579 N/A 08/11/2012 N 3,194,406.77 3,191,862.34 10/11/2002 10018478 N/A 07/11/2012 N 3,189,457.68 3,186,108.25 10/11/2002 10018550 N/A 04/01/2012 N 3,188,859.26 3,187,310.24 10/01/2002 10018589 N/A 05/01/2011 N 3,159,916.57 3,157,758.98 10/01/2002 10018480 N/A 06/11/2012 N 3,136,115.51 3,134,171.33 10/11/2002 10018481 N/A 07/11/2007 N 3,118,563.64 3,116,594.35 11/11/2002 10017124 N/A 08/01/2012 N 3,114,790.73 3,112,440.91 11/01/2002 10018551 N/A 10/01/2011 N 3,074,141.14 3,072,266.48 10/01/2002 10018552 N/A 01/01/2012 N 3,018,261.05 3,016,161.78 10/01/2002 10018590 N/A 04/01/2012 N 2,988,330.02 2,986,653.21 10/01/2002 10018482 N/A 06/11/2012 N 2,836,391.03 2,834,748.65 11/11/2002 10018591 N/A 04/01/2011 N 2,712,697.23 2,710,801.48 10/01/2002 10018483 N/A 07/11/2012 N 2,694,852.25 2,693,296.52 10/11/2002 10018484 N/A 07/11/2012 N 2,494,409.04 2,492,678.22 10/11/2002 10018592 N/A 12/01/2011 N 2,483,524.88 2,482,134.69 10/01/2002 10017349 N/A 09/01/2012 N 2,396,744.67 2,393,898.07 11/01/2002 10018553 N/A 06/01/2011 N 2,375,086.01 2,373,727.00 10/01/2002 10018485 N/A 06/11/2012 N 2,370,269.00 2,368,047.74 10/11/2002 10018486 N/A 09/11/2012 N 2,322,898.17 2,321,204.37 11/11/2002 10017069 N/A 08/01/2012 N 2,304,284.32 2,301,611.59 11/01/2002 10018487 N/A 08/11/2012 N 2,204,724.96 2,202,270.78 10/11/2002 10018488 N/A 05/11/2012 N 2,173,405.56 2,172,244.31 10/11/2002 10018489 N/A 08/11/2012 N 2,097,313.49 2,096,175.14 10/11/2002 10018490 N/A 06/11/2012 N 1,994,886.33 1,993,796.11 10/11/2002 10018491 N/A 09/11/2012 N 1,947,535.09 1,945,426.68 10/11/2002 10018492 N/A 07/11/2012 N 1,796,989.84 1,796,101.95 10/11/2002 10018493 N/A 06/11/2012 N 1,593,370.70 1,591,853.88 10/11/2002 10018494 N/A 05/11/2012 N 1,585,112.03 1,584,248.20 10/11/2002 10018495 N/A 08/11/2012 N 1,573,025.87 1,572,194.32 11/11/2002 10018496 N/A 05/11/2007 N 1,517,819.11 1,516,487.13 10/11/2002 10018497 N/A 08/11/2012 N 1,504,817.05 1,502,356.28 10/11/2002 10018498 N/A 07/11/2012 N 1,497,232.25 1,496,400.50 10/11/2002 10018499 N/A 07/11/2012 N 1,461,047.48 1,460,147.02 11/11/2002 10018500 N/A 05/11/2012 N 1,395,833.34 1,395,102.31 10/11/2002 10018501 N/A 08/11/2012 N 1,346,777.68 1,345,278.52 11/11/2002 10018502 N/A 09/11/2012 N 1,272,477.24 1,270,178.87 10/11/2002 10018503 N/A 07/11/2007 N 1,222,516.41 1,221,758.35 10/11/2002 10018504 N/A 09/11/2012 N 1,198,459.06 1,197,134.16 10/11/2002 10018505 N/A 07/11/2007 N 1,181,477.55 1,180,370.52 10/11/2002 10018506 N/A 06/11/2012 N 1,177,058.99 1,176,436.56 10/11/2002 10018507 N/A 05/11/2012 N 1,146,185.17 1,145,500.28 10/11/2002 10018508 N/A 06/11/2012 N 1,095,646.40 1,094,658.54 10/11/2002 10018512 N/A 07/11/2012 N 1,048,244.08 1,047,726.15 10/11/2002 10018513 N/A 08/11/2012 N 1,033,544.02 1,032,911.30 11/11/2002 10018514 N/A 06/11/2012 N 1,021,492.11 1,019,951.95 10/11/2002 10018515 N/A 09/11/2012 N 998,813.60 997,821.18 11/11/2002 10018516 N/A 06/11/2012 N 997,284.30 996,695.84 10/11/2002 10018517 N/A 05/11/2012 N 867,296.65 866,817.79 10/11/2002 10018518 N/A 08/11/2011 N 867,253.12 866,779.30 11/11/2002 10018519 N/A 08/11/2012 N 858,840.02 858,341.32 11/11/2002 10018520 N/A 07/11/2012 N 843,427.95 842,954.85 10/11/2002 10018521 N/A 06/11/2012 N 717,177.69 716,538.46 10/11/2002 10018522 N/A 06/11/2012 N 523,164.31 522,758.36 10/11/2002 Totals 1,233,581,046.11 1,232,704,625.67
Appraisal Appraisal Res Mod Loan 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 11/18/2002 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 11/18/2002 0 $0.00 0 $0.00
Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/18/2002 6.861953% 6.809246% 113 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) 10018428 4 0 10/11/2002 294,911.61 294,911.61 B 10016987 5 0 10/11/2002 243,299.58 243,299.58 B 10018527 6 0 10/01/2002 194,111.67 194,111.67 B 10018429 7 0 10/11/2002 187,259.09 187,259.09 B 10018431 9 0 10/11/2002 197,659.78 197,659.78 B 10018432 10 0 10/11/2002 169,847.07 169,847.07 B 10018580 15 0 10/01/2002 131,439.23 131,439.23 B 10018574 18 0 10/11/2002 108,338.13 108,338.13 A 10018435 19 0 10/11/2002 86,025.00 86,025.00 B 10018575 21 0 10/11/2002 97,737.37 97,737.37 A 10018437 22 0 10/11/2002 100,786.28 100,786.28 B 10018528 23 0 10/01/2002 92,597.85 92,597.85 B 10018581 25 0 10/01/2002 78,232.57 78,232.57 B 10018438 26 0 10/11/2002 79,723.58 79,723.58 B 10018530 27 0 10/01/2002 70,705.01 70,705.01 B 10018439 28 0 10/11/2002 63,667.86 63,667.86 B 10018531 29 0 10/01/2002 72,926.20 72,926.20 B 10018440 30 0 10/11/2002 68,104.51 68,104.51 B 10018441 31 0 10/11/2002 64,127.14 64,127.14 B 10018442 32 0 10/11/2002 75,527.82 75,527.82 B 10018532 33 0 10/01/2002 62,558.35 62,558.35 B 10018533 34 0 10/01/2002 59,736.33 59,736.33 B 10018534 35 0 10/01/2002 33,526.40 33,526.40 B 10018535 36 0 10/01/2002 25,760.59 25,760.59 B 10018444 42 0 10/11/2002 52,955.61 52,955.61 B 10018536 44 0 10/01/2002 46,820.36 46,820.36 B 10018446 45 0 10/11/2002 47,779.62 47,779.62 B 10018537 46 0 10/01/2002 44,693.88 44,693.88 B 10018582 47 0 10/01/2002 45,911.25 45,911.25 B 10018538 49 0 10/01/2002 44,746.53 44,746.53 B 10018576 51 0 10/11/2002 42,193.56 42,193.56 A 10018539 52 0 10/01/2002 39,035.61 39,035.61 B 10018540 53 0 10/01/2002 46,015.06 46,015.06 B 10018541 54 0 10/01/2002 39,824.22 39,824.22 B 10018447 55 0 10/11/2002 39,173.59 39,173.59 B 10018448 56 0 10/11/2002 38,043.38 38,043.38 A 10018542 57 0 10/01/2002 37,706.40 37,706.40 B 10018449 58 0 10/11/2002 37,809.09 37,809.09 B 10018450 59 0 10/11/2002 37,572.87 37,572.87 B 10018451 60 0 10/11/2002 35,033.46 35,033.46 B 10018452 62 0 10/11/2002 32,235.84 32,235.84 A 10018453 63 0 10/11/2002 32,234.61 32,234.61 B 10018454 64 0 10/11/2002 33,234.23 33,234.23 B 10018456 66 0 10/11/2002 30,713.75 30,713.75 B 10018457 67 0 10/11/2002 30,455.10 30,455.10 B 10018458 68 0 10/11/2002 30,988.57 30,988.57 B 10018577 70 0 10/11/2002 27,561.10 27,561.10 A 10018543 71 0 10/01/2002 30,946.41 30,946.41 B 10018583 73 0 10/01/2002 29,100.62 29,100.62 B 10018544 74 0 10/01/2002 31,176.85 31,176.85 B 10018584 75 0 10/01/2002 29,530.81 29,530.81 B 10018459 77 0 10/11/2002 27,969.00 27,969.00 B 10018460 79 0 10/11/2002 27,016.27 27,016.27 B 10018545 80 0 10/01/2002 27,016.27 27,016.27 B 10018461 82 0 10/11/2002 26,499.15 26,499.15 B 10018546 83 0 10/01/2002 27,698.44 27,698.44 B 10018462 84 0 10/11/2002 25,871.17 25,871.17 B 10018463 85 0 10/11/2002 15,835.88 15,835.88 B 10018464 86 0 10/11/2002 14,966.12 14,966.12 B 10018547 87 0 10/01/2002 24,318.73 24,318.73 B 10018585 90 0 10/01/2002 23,994.98 23,994.98 B 10018466 91 0 10/11/2002 23,705.63 23,705.63 B 10018548 92 0 10/01/2002 23,231.65 23,231.65 B 10018467 93 0 10/11/2002 23,309.41 23,309.41 B 10018468 94 0 10/11/2002 23,147.89 23,147.89 B 10018469 95 0 10/11/2002 23,147.89 23,147.89 B 10018549 97 0 10/01/2002 25,186.40 25,186.40 B 10018586 98 0 10/01/2002 22,457.27 22,457.27 B 10018587 99 0 10/01/2002 22,916.11 22,916.11 B 10018588 100 0 10/01/2002 22,826.03 22,826.03 B 10018578 102 0 10/11/2002 21,872.84 21,872.84 A 10018470 103 0 10/11/2002 19,807.13 19,807.13 B 10018579 104 0 10/11/2002 19,599.01 19,599.01 A 10018478 105 0 10/11/2002 22,739.56 22,739.56 B 10018550 106 0 10/01/2002 23,324.50 23,324.50 B 10018589 107 0 10/01/2002 21,613.02 21,613.02 B 10018480 108 0 10/11/2002 21,199.06 21,199.06 B 10018551 111 0 10/01/2002 21,463.77 21,463.77 B 10018552 112 0 10/01/2002 19,980.79 19,980.79 B 10018590 113 0 10/01/2002 20,976.44 20,976.44 B 10018591 115 0 10/01/2002 18,480.88 18,480.88 B 10018483 116 0 10/11/2002 18,565.49 18,565.49 B 10018484 117 0 10/11/2002 16,165.13 16,165.13 B 10018592 118 0 10/01/2002 17,686.25 17,686.25 B 10018553 120 0 10/01/2002 17,127.60 17,127.60 B 10018485 121 0 10/11/2002 17,774.18 17,774.18 B 10018487 124 0 10/11/2002 15,269.14 15,269.14 B 10018488 125 0 10/11/2002 15,422.41 15,422.41 B 10018489 126 0 10/11/2002 14,683.50 14,683.50 B 10018490 127 0 10/11/2002 14,025.40 14,025.40 B 10018491 128 0 10/11/2002 13,596.16 13,596.16 B 10018492 129 0 10/11/2002 12,957.67 12,957.67 B 10018493 130 0 10/11/2002 11,875.94 11,875.94 B 10018494 131 0 10/11/2002 11,182.91 11,182.91 B 10018496 133 0 10/11/2002 11,709.65 11,709.65 B 10018497 134 0 10/11/2002 12,127.55 12,127.55 B 10018498 135 0 10/11/2002 10,436.91 10,436.91 B 10018500 137 0 10/11/2002 9,962.14 9,962.14 B 10018502 139 0 10/11/2002 9,694.64 9,694.64 B 10018503 140 0 10/11/2002 8,232.39 8,232.39 B 10018504 141 0 10/11/2002 8,290.94 8,290.94 B 10018505 142 0 10/11/2002 8,818.80 8,818.80 B 10018506 143 0 10/11/2002 8,356.03 8,356.03 B 10018507 144 0 10/11/2002 7,860.33 7,860.33 B 10018508 145 0 10/11/2002 8,337.52 8,337.52 B 10018512 146 0 10/11/2002 7,558.64 7,558.64 B 10018514 148 0 10/11/2002 8,656.27 8,656.27 B 10018516 150 0 10/11/2002 6,848.91 6,848.91 B 10018517 151 0 10/11/2002 6,095.09 6,095.09 B 10018520 154 0 10/11/2002 5,862.14 5,862.14 B 10018521 155 0 10/11/2002 5,480.98 5,480.98 B 10018522 156 0 10/11/2002 4,199.18 4,199.18 B Totals 112 4,699,132.58 4,699,132.58
Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances 10018428 46,922,069.03 0.00 10016987 35,855,218.65 0.00 10018527 34,000,000.00 0.00 10018429 29,949,679.17 0.00 10018431 26,890,777.03 0.00 10018432 25,920,846.11 0.00 10018580 18,780,425.63 0.00 10018574 16,450,363.29 0.00 10018435 15,000,000.00 0.00 10018575 14,153,727.81 0.00 10018437 14,065,824.06 0.00 10018528 13,404,042.07 0.00 10018581 11,362,559.77 0.00 10018438 10,479,446.48 0.00 10018530 10,470,265.30 0.00 10018439 9,983,950.45 0.00 10018531 9,968,875.36 0.00 10018440 9,727,229.42 0.00 10018441 9,586,228.27 0.00 10018442 9,182,962.79 0.00 10018532 9,020,448.20 0.00 10018533 8,825,299.25 0.00 10018534 4,867,962.29 0.00 10018535 3,740,383.28 0.00 10018444 7,471,555.94 0.00 10018536 6,917,126.49 0.00 10018446 6,779,039.36 0.00 10018537 6,751,373.34 0.00 10018582 6,495,078.85 0.00 10018538 6,433,043.46 0.00 10018576 6,083,842.34 0.00 10018539 5,972,175.53 0.00 10018540 5,944,216.52 0.00 10018541 5,883,532.83 0.00 10018447 5,783,695.29 0.00 10018448 5,485,431.60 0.00 10018542 5,485,100.62 0.00 10018449 5,435,672.36 0.00 10018450 5,382,905.61 0.00 10018451 5,090,250.10 0.00 10018452 4,845,726.61 0.00 10018453 4,839,879.49 0.00 10018454 4,787,317.63 0.00 10018456 4,739,377.16 0.00 10018457 4,702,703.08 0.00 10018458 4,699,913.80 0.00 10018577 4,492,134.53 0.00 10018543 4,386,473.56 0.00 10018583 4,252,935.13 0.00 10018544 4,221,325.30 0.00 10018584 4,117,417.56 0.00 10018459 4,067,106.39 0.00 10018460 3,991,996.82 0.00 10018545 3,949,895.80 0.00 10018461 3,889,196.97 0.00 10018546 3,830,189.46 0.00 10018462 3,789,525.80 0.00 10018463 1,989,177.39 0.00 10018464 1,733,753.59 0.00 10018547 3,673,541.36 0.00 10018585 3,457,698.16 0.00 10018466 3,442,050.96 0.00 10018548 3,396,477.00 0.00 10018467 3,393,464.85 0.00 10018468 3,390,628.34 0.00 10018469 3,390,628.34 0.00 10018549 3,287,139.20 0.00 10018586 3,285,537.39 0.00 10018587 3,279,149.85 0.00 10018588 3,265,737.27 0.00 10018578 3,222,958.80 0.00 10018470 3,194,532.89 0.00 10018579 3,194,406.77 0.00 10018478 3,189,457.68 0.00 10018550 3,188,859.26 0.00 10018589 3,159,916.57 0.00 10018480 3,136,115.51 0.00 10018551 3,074,141.14 0.00 10018552 3,018,261.05 0.00 10018590 2,988,330.02 0.00 10018591 2,712,697.23 0.00 10018483 2,694,852.25 0.00 10018484 2,494,409.04 0.00 10018592 2,483,524.88 0.00 10018553 2,375,086.01 0.00 10018485 2,370,269.00 0.00 10018487 2,204,724.96 0.00 10018488 2,173,405.56 0.00 10018489 2,097,313.49 0.00 10018490 1,994,886.33 0.00 10018491 1,947,535.09 0.00 10018492 1,796,989.84 0.00 10018493 1,593,370.70 0.00 10018494 1,585,112.03 0.00 10018496 1,517,819.11 0.00 10018497 1,504,817.05 0.00 10018498 1,497,232.25 0.00 10018500 1,395,833.34 0.00 10018502 1,272,477.24 0.00 10018503 1,222,516.41 0.00 10018504 1,198,459.06 0.00 10018505 1,181,477.55 0.00 10018506 1,177,058.99 0.00 10018507 1,146,185.17 0.00 10018508 1,095,646.40 0.00 10018512 1,048,244.08 0.00 10018514 1,021,492.11 0.00 10018516 997,284.30 0.00 10018517 867,296.65 0.00 10018520 843,427.95 0.00 10018521 717,177.69 0.00 10018522 523,164.31 0.00 Totals 692,709,488.50 0.00
Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = A (8 loans) 387,581.23 387,581.23 57,928,591.75 0.00 Total for Status Code = B (104 loans) 4,311,551.35 4,311,551.35 634,780,896.75 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 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 -----END PRIVACY-ENHANCED MESSAGE-----