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 : August 14, 2002
(Date of earliest event reported)
Commission File No.: 333-68246-01
First Union Commercial Mortgage Securities, Inc.
Commercial Mortgage Pass-Through Certificates
Series 2001-C4
(Exact name of registrant as specified in its charter)
New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)
22-3844543
22-3844544
22-3844545
22-3844515
(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 August 14, 2002 a distribution was made to holders of First Union
Commercial Mortgage Securities, Inc.,Commercial Mortgage Pass-Through
Certificates, Series 2001-C4.
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 2001-C4, relating to the
August 14, 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.
First Union Commercial Mortgage Securities, Inc
Commercial Mortgage Pass-Through Certificates
Series 2001-C4
By: Wells Fargo Bank Minnesota, N.A., as Trustee
By: /s/ Beth Belfield, Assistant Vice President
By: Beth Belfield, Assistant Vice President
Date: August 14, 2002
INDEX TO EXHIBITS
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Commercial Mortgage
Pass-Through Certificates, Series 2001-C4, relating to the
August 14, 2002 distribution.
EX-99.1
Wells Fargo Bank Minnesota, N.A.
Corporate Trust Services
9062 Old Annapolis Rd
Columbia, MD 21045-1951
First Union Commercial Mortgage Trust
Commercial Mortgage Pass-Through Certificates
Series 2001-C4
For Additional Information, please contact
CTSLink Customer Service
(301) 815-6600
Reports Available on the World Wide Web
@ www.ctslink.com/cmbs
Payment Date: 08/14/2002
Record Date: 07/31/2002
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
Specially Serviced Loan Detail 18 - 19
Modified Loan Detail 20
Liquidated Loan Detail 21
Depositor
First Union Commercial Mortgage
Securities, Inc.
201 South College Street
Charlotte, NC 28288-1016
Contact: Tim Steward
Phone Number: (704) 593-7822
Master Servicer
First Union National Bank
Charlotte Plaza, Floor 23 NC-1075
201 South College Street
Charlotte, NC 28288
Contact: Timothy S.Ryan
Phone Number: (704) 593-7878
Special Servicer
Lennar Partners, Inc.
700 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
<s> <c> <c> <c> <c> <c>
A-1 33736XEA3 5.673000% 286,136,000.00 279,175,679.55 639,804.38
A-2 33736XEB1 6.223000% 469,800,000.00 469,800,000.00 0.00
B 33736XEC9 6.417000% 36,696,000.00 36,696,000.00 0.00
C 33736XED7 6.538000% 12,232,000.00 12,232,000.00 0.00
D 33736XEE5 6.617000% 12,232,000.00 12,232,000.00 0.00
E 33736XEF2 6.667000% 17,125,000.00 17,125,000.00 0.00
F 33736XEJ4 6.790000% 12,232,000.00 12,232,000.00 0.00
G 33736XEK1 6.937000% 12,232,000.00 12,232,000.00 0.00
H 33736XEL9 7.036000% 17,125,000.00 17,125,000.00 0.00
J 33736XEM7 7.445991% 14,678,000.00 14,678,000.00 0.00
K 33736XEN5 6.000000% 14,679,000.00 14,679,000.00 0.00
L 33736XEP0 6.000000% 22,017,000.00 22,017,000.00 0.00
M 33736XEQ8 6.000000% 7,339,000.00 7,339,000.00 0.00
N 33736XER6 6.000000% 7,029,000.00 7,029,000.00 0.00
O 33736XES4 6.000000% 6,938,000.00 6,938,000.00 0.00
P 33736XET2 6.000000% 4,626,000.00 4,626,000.00 0.00
Q 33736XEU9 6.000000% 25,443,069.00 25,443,069.00 0.00
Z-I 33736XEX3 0.000000% 0.00 0.00 0.00
Z-II 33736XEY1 0.000000% 0.00 0.00 0.00
R 33736XEW5 0.000000% 0.00 0.00 0.00
Totals 978,559,069.00 971,598,748.55 639,804.38
Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current
Distribution Penalties Additional Trust Distribution Balance Subordination
Fund Expenses Level(1)
<s> <c> <c> <c> <c> <c> <c> <c>
A-1 33736XEA3 1,319,803.03 0.00 0.00 1,959,607.41 278,535,875.17 22.93%
A-2 33736XEB1 2,436,304.50 0.00 0.00 2,436,304.50 469,800,000.00 22.93%
B 33736XEC9 196,231.86 0.00 0.00 196,231.86 36,696,000.00 19.15%
C 33736XED7 66,644.01 0.00 0.00 66,644.01 12,232,000.00 17.89%
D 33736XEE5 67,449.29 0.00 0.00 67,449.29 12,232,000.00 16.63%
E 33736XEF2 95,143.65 0.00 0.00 95,143.65 17,125,000.00 14.87%
F 33736XEJ4 69,212.73 0.00 0.00 69,212.73 12,232,000.00 13.61%
G 33736XEK1 70,711.15 0.00 0.00 70,711.15 12,232,000.00 12.35%
H 33736XEL9 100,409.58 0.00 0.00 100,409.58 17,125,000.00 10.58%
J 33736XEM7 91,076.88 0.00 0.00 91,076.88 14,678,000.00 9.07%
K 33736XEN5 73,395.00 0.00 0.00 73,395.00 14,679,000.00 7.56%
L 33736XEP0 110,085.00 0.00 0.00 110,085.00 22,017,000.00 5.29%
M 33736XEQ8 36,695.00 0.00 0.00 36,695.00 7,339,000.00 4.54%
N 33736XER6 35,145.00 0.00 0.00 35,145.00 7,029,000.00 3.81%
O 33736XES4 34,690.00 0.00 0.00 34,690.00 6,938,000.00 3.10%
P 33736XET2 23,130.00 0.00 0.00 23,130.00 4,626,000.00 2.62%
Q 33736XEU9 127,212.22 0.00 0.00 127,212.22 25,443,069.00 0.00%
Z-I 33736XEX3 0.00 0.00 0.00 0.00 0.00 0.00%
Z-II 33736XEY1 0.00 0.00 0.00 0.00 0.00 0.00%
R 33736XEW5 0.00 0.00 0.00 0.00 0.00 0.00%
Totals 4,953,338.90 0.00 0.00 5,593,143.28 970,958,944.17
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<s> <c> <c> <c> <c>
IO-I 33736XEG0 0.772700% 978,559,069.00 971,598,748.55
IO-II 33736XEH8 1.003488% 537,874,000.00 537,874,000.00
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<s> <c> <c> <c> <c> <c>
IO-I 33736XEG0 625,628.95 0.00 625,628.95 970,958,944.17
IO-II 33736XEH8 449,791.93 0.00 449,791.93 537,874,000.00
<FN>
(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).
</FN>
Certificate Factor Detail
Realized Loss/
Beginning Principal Interest Prepayment Additional Trust Ending
Class CUSIP Balance Distribution Distribution Penalties Fund Expenses Balance
<c> <c> <c>
A-1 33736XEA3 975.67478245 2.23601497 4.61250255 0.00000000 0.00000000 973.43876747
A-2 33736XEB1 1,000.00000000 0.00000000 5.18583333 0.00000000 0.00000000 1,000.00000000
B 33736XEC9 1,000.00000000 0.00000000 5.34750000 0.00000000 0.00000000 1,000.00000000
C 33736XED7 1,000.00000000 0.00000000 5.44833306 0.00000000 0.00000000 1,000.00000000
D 33736XEE5 1,000.00000000 0.00000000 5.51416694 0.00000000 0.00000000 1,000.00000000
E 33736XEF2 1,000.00000000 0.00000000 5.55583358 0.00000000 0.00000000 1,000.00000000
F 33736XEJ4 1,000.00000000 0.00000000 5.65833306 0.00000000 0.00000000 1,000.00000000
G 33736XEK1 1,000.00000000 0.00000000 5.78083306 0.00000000 0.00000000 1,000.00000000
H 33736XEL9 1,000.00000000 0.00000000 5.86333314 0.00000000 0.00000000 1,000.00000000
J 33736XEM7 1,000.00000000 0.00000000 6.20499251 0.00000000 0.00000000 1,000.00000000
K 33736XEN5 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000
L 33736XEP0 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000
M 33736XEQ8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000
N 33736XER6 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000
O 33736XES4 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000
P 33736XET2 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000
Q 33736XEU9 1,000.00000000 0.00000000 4.99987718 0.00000000 0.00000000 1,000.00000000
Z-I 33736XEX3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Z-II 33736XEY1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 33736XEW5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Beginnning Ending
Notional Interest Prepayment Notional
Class CUSIP Amount Distribution Penalties Amount
IO-I 33736XEG0 992.88717394 0.63933693 0.00000000 992.23335098
IO-II 33736XEH8 1,000.00000000 0.83624033 0.00000000 1,000.00000000
Reconciliation Detail
Advance Summary
<s> <c>
P & I Advances Outstanding 346,505.92
Servicing Advances Outstanding 0.00
Reimbursement for Interest on P&I Advances 3.13
paid from general collections
Reimbursement for Interest on Servicing Advances 0.00
paid from general collections
Aggregate amount of Nonrecoverable Advances 0.00
Servicing Fee Summary
<s> <c>
Current Period Accrued Servicing Fees 48,097.70
Less Delinquent Servicing Fees 1,496.43
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 2,036.35
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 48,637.62
Certificate Interest Reconciliation
Class Accrued Net Aggregate Deferred Distributable Distributable Additional Interest Remaining Unpaid
Certificate Prepayment Interest Certificate Certificate Trust Distribution Distributable
Interest Interest Shortfall Amount Interest Interest Fund Certificate
Adjustment Expenses Interest
<s> <c> <c> <c> <c> <c> <c> <c>
A-1 1,319,803.03 0.00 0.00 1,319,803.03 0.00 0.00 1,319,803.03 0.00
A-2 2,436,304.50 0.00 0.00 2,436,304.50 0.00 0.00 2,436,304.50 0.00
IO-I 625,628.95 0.00 0.00 625,628.95 0.00 0.00 625,628.95 0.00
IO-II 449,791.93 0.00 0.00 449,791.93 0.00 0.00 449,791.93 0.00
B 196,231.86 0.00 0.00 196,231.86 0.00 0.00 196,231.86 0.00
C 66,644.01 0.00 0.00 66,644.01 0.00 0.00 66,644.01 0.00
D 67,449.29 0.00 0.00 67,449.29 0.00 0.00 67,449.29 0.00
E 95,143.65 0.00 0.00 95,143.65 0.00 0.00 95,143.65 0.00
F 69,212.73 0.00 0.00 69,212.73 0.00 0.00 69,212.73 0.00
G 70,711.15 0.00 0.00 70,711.15 0.00 0.00 70,711.15 0.00
H 100,409.58 0.00 0.00 100,409.58 0.00 0.00 100,409.58 0.00
J 91,076.88 0.00 0.00 91,076.88 0.00 0.00 91,076.88 0.00
K 73,395.00 0.00 0.00 73,395.00 0.00 0.00 73,395.00 0.00
L 110,085.00 0.00 0.00 110,085.00 0.00 0.00 110,085.00 0.00
M 36,695.00 0.00 0.00 36,695.00 0.00 0.00 36,695.00 0
N 35,145.00 0.00 0.00 35,145.00 0.00 0.00 35,145.00 0.00
O 34,690.00 0.00 0.00 34,690.00 0.00 0.00 34,690.00 0
P 23,130.00 0.00 0.00 23,130.00 0.00 0.00 23,130.00 0
Q 127,215.34 0.00 0.00 127,215.34 0.00 3.13 127,212.22 477.73
Z-I 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Z-II 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Total 6,028,762.90 0.00 0.00 6,028,762.90 0.00 3.13 6,028,759.78 477.73
Other Required Information
<s> <c>
Available Distribution Amount (1) 6,668,564.16
Aggregate Number of Outstanding Loans 137.00
Aggregate Stated Principal Balance of Loans Before Distribution 971,598,748.69
Aggregate Stated Principal Balance of Loans After Distribution 970,958,944.31
Aggregate Unpaid Principal Balance of Loans 970,995,064.76
Aggregate Amount of Servicing Fee 48,637.62
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 1,862.23
Aggregate Trust Fund Expenses 3.13
Interest Reserve Deposit 0.00
Interest Reserve Withdrawal 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 0.00
Aggregate Unpaid Principal Balance 0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.
Original Subordination Level
Class A-1 22.750000% Class H 10.500000%
Class A-2 22.750000% Class J 9.000000%
Class B 19.000000% Class K 7.500000%
Class C 17.750000% Class L 5.250000%
Class D 16.500000% Class M 4.500000%
Class E 14.750000% Class N 3.780000%
Class F 13.500000% Class O 3.070000%
Class G 12.250000% Class P 2.600000%
Class Q 0.000000%
Appraisal Reduction Amount
Appraisal Cumulative Date Appraisal
Loan Reduction ASER Reduction
Number Amount Amount Effected
NONE
Ratings Detail
Original Ratings Current Ratings (1)
Class CUSIP Fitch Moody's S&P Fitch Moody's S&P
<s> <c> <c> <c> <c> <c> <c>
A-1 33736XEA3 X Aaa AAA X Aaa AAA
A-2 33736XEB1 X Aaa AAA X Aaa AAA
IO-I 33736XEG0 X Aaa AAA X Aaa AAA
IO-II 33736XEH8 X Aaa AAA X Aaa AAA
B 33736XEC9 X Aa2 AA X Aa2 AA
C 33736XED7 X Aa3 AA- X Aa3 AA-
D 33736XEE5 X A1 A+ X A1 A+
E 33736XEF2 X A2 A X A2 A
F 33736XEJ4 X A3 A- X A3 A-
G 33736XEK1 X Baa1 BBB+ X Baa1 BBB+
H 33736XEL9 X Baa2 BBB X Baa2 BBB
J 33736XEM7 X Baa3 BBB- X Baa3 BBB-
K 33736XEN5 X Ba1 BB+ X Ba1 BB+
L 33736XEP0 X Ba2 BB X Ba2 BB
M 33736XEQ8 X Ba3 BB- X Ba3 BB-
N 33736XER6 X B1 B+ X B1 B+
O 33736XES4 X B2 B X B2 B
P 33736XET2 X B3 B- X B3 B-
Q 33736XEU9 X NR NR X NR NR
Z-I 33736XEX3 X N/A NR X N/A NR
Z-II 33736XEY1 X N/A NR X N/A NR
<FN>
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
</FN>
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)
<s> <c> <c> <c> <c> <c> <c>
Below 1,000,000 7 5,803,667.13 0.60 110 7.7374 1.759638
1,000,001 to 2,000,000 16 24,001,776.02 2.47 112 7.6368 1.421065
2,000,001 to 3,000,000 17 43,934,910.40 4.52 104 7.4618 1.356039
3,000,001 to 4,000,000 14 49,028,684.06 5.05 117 7.3967 1.544491
4,000,001 to 5,000,000 20 91,527,398.50 9.43 102 7.4368 1.407943
5,000,001 to 6,000,000 7 40,030,267.72 4.12 97 7.4370 1.407710
6,000,001 to 7,000,000 12 77,804,940.79 8.01 109 7.3742 1.444732
7,000,001 to 8,000,000 6 45,331,826.39 4.67 109 7.3080 1.325809
8,000,001 to 9,000,000 4 33,440,567.66 3.44 97 7.2801 1.393258
9,000,001 to 10,000,000 7 66,924,913.22 6.89 87 7.1648 1.320119
10,000,001 to 15,000,000 13 163,491,711.02 16.84 99 7.2961 1.363571
15,000,001 to 20,000,000 8 136,820,510.57 14.09 109 7.2473 1.264209
20,000,001 to 25,000,000 2 44,526,664.25 4.59 112 7.0000 1.291518
25,000,001 or greater 4 148,291,106.58 15.27 101 7.0868 1.585468
Totals 137 970,958,944.31 100.00 103 7.2836 1.401509
State(3)
% Of
# of Scheduled Agg. WAM Weighted
State Props Balance Bal. (2) WAC Avg DSCR(1)
<s> <c> <c> <c> <c> <c> <c>
Alaska 1 1,857,720.49 0.19 105 7.8700 1.530000
Arizona 3 8,062,429.52 0.83 106 7.4230 1.443063
Arkansas 2 6,203,366.17 0.64 110 6.9496 1.771555
California 34 178,545,739.69 18.39 101 7.3360 1.443794
Colorado 2 10,783,302.44 1.11 109 7.3821 1.379936
Connecticut 3 31,483,671.68 3.24 110 7.2555 0.880726
Florida 13 55,877,948.65 5.75 102 7.4669 1.356338
Georgia 3 16,332,830.99 1.68 109 7.2778 1.481988
Illinois 5 56,594,036.81 5.83 108 7.3888 1.169494
Indiana 1 2,943,307.18 0.30 107 7.5300 1.240000
Maine 1 19,400,903.67 2.00 112 7.0000 1.470000
Maryland 6 15,064,158.73 1.55 110 7.2114 1.622169
Massachusetts 1 22,660,891.63 2.33 112 7.0000 1.100000
Michigan 7 87,794,635.67 9.04 93 7.2700 1.522017
Minnesota 1 1,234,942.13 0.13 110 6.9200 1.445723
Missouri 1 989,955.21 0.10 106 8.0000 1.410000
Nevada 7 61,103,295.80 6.29 99 7.1917 1.151816
New Jersey 9 72,272,675.13 7.44 109 7.2345 1.669318
New Mexico 1 6,848,028.71 0.71 108 7.8200 1.630000
New York 6 36,683,321.35 3.78 102 7.1521 1.355510
North Carolina 4 37,683,824.40 3.88 106 7.3453 1.477085
North Dakota 1 4,954,937.13 0.51 109 7.2500 1.420000
Oklahoma 1 1,034,460.70 0.11 72 7.4000 1.180000
Pennsylvania 5 51,075,700.96 5.26 97 7.0381 1.460005
Texas 9 38,937,008.99 4.01 91 7.4491 1.618843
Utah 3 18,162,338.26 1.87 120 8.1618 1.334356
Virginia 10 82,139,450.73 8.46 107 7.1659 1.413165
Washington 2 20,715,938.66 2.13 110 7.0000 1.249377
Washington,DC 1 9,518,850.75 0.98 107 7.6250 1.430000
West Virginia 3 13,999,272.08 1.44 111 7.1358 1.227819
Totals 146 970,958,944.31 100.00 103 7.2836 1.401509
Debt Service Coverage Ratio(1)
Debt Service # of Scheduled % of Weighted
Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
1.19 or less 22 206,854,207.79 21.30 106 7.2255 1.038400
1.20 to 1.24 16 77,913,287.48 8.02 99 7.4014 1.227845
1.25 to 1.29 8 46,953,802.59 4.84 110 7.2866 1.273663
1.30 to 1.34 14 93,028,724.49 9.58 99 7.4111 1.314212
1.35 to 1.39 11 84,511,043.68 8.70 103 7.4889 1.374955
1.40 to 1.44 14 64,465,022.92 6.64 108 7.5147 1.426172
1.45 to 1.49 11 75,454,855.95 7.77 110 7.2124 1.476635
1.50 to 1.54 8 46,126,278.78 4.75 106 7.1746 1.523975
1.55 to 1.59 6 29,653,469.38 3.05 108 7.1609 1.564424
1.60 to 1.64 6 100,819,229.93 10.38 98 6.9144 1.620573
1.65 to 1.69 5 39,596,028.76 4.08 105 7.3001 1.663831
1.70 or greater 16 105,582,992.56 10.87 97 7.3706 1.920515
Totals 137 970,958,944.31 100.00 103 7.2836 1.401509
Property Type
Property # of Scheduled % of Weighted
Type Props Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
Industrial 12 55,111,511.48 5.68 99 7.4885 1.418433
Mixed Use 5 17,462,998.74 1.80 109 7.3481 1.496174
Multi-Family 57 330,718,253.32 34.06 101 7.1397 1.325461
Office 27 262,168,623.82 27.00 99 7.3282 1.583647
Retail 42 293,069,463.61 30.18 111 7.3649 1.304609
Self Storage 3 12,428,093.33 1.28 111 7.2537 1.659958
Totals 146 970,958,944.31 100.00 103 7.2836 1.401509
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
6.749% or less 3 65,376,226.48 6.73 92 6.6744 1.530919
6.750% to 6.999% 11 111,748,249.19 11.51 103 6.9105 1.435612
7.000% to 7.249% 32 291,042,497.32 29.97 106 7.0533 1.306029
7.250% to 7.499% 38 216,764,887.54 22.32 105 7.3475 1.530675
7.500% to 7.749% 29 192,483,029.71 19.82 102 7.5664 1.344579
7.500% to 7.999% 9 34,548,492.01 3.56 98 7.8191 1.404086
8.000% to 8.249% 5 8,829,863.98 0.91 148 8.0968 1.298641
8.250% or greater 10 50,165,698.08 5.17 95 8.3716 1.387475
Totals 137 970,958,944.31 100.00 103 7.2836 1.401509
Seasoning
# of Scheduled % of Weighted
Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
12 months or less 88 655,763,732.69 67.54 105 7.1311 1.394830
13 to 24 months 40 289,305,658.92 29.80 100 7.5389 1.410382
25 to 36 months 5 22,664,076.55 2.33 90 8.3908 1.395825
37 to 48 months 3 2,532,651.13 0.26 109 7.6365 1.703369
49 months and greater 1 692,825.02 0.07 68 7.5500 3.100000
Totals 137 970,958,944.31 100.00 103 7.2836 1.401509
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)
<s> <c> <c> <c> <c> <c> <c>
60 months or less 6 46,418,199.19 4.78 48 7.2655 1.429137
61 to 84 months 11 45,392,232.42 4.67 73 7.5713 1.465910
85 to 108 months 46 337,747,600.44 34.78 105 7.5786 1.421886
109 to 120 months 70 484,163,080.26 49.86 111 7.1076 1.353254
121 months or greater 1 3,265,178.28 0.34 229 8.1700 1.190000
Totals 134 916,986,290.59 94.44 104 7.3158 1.387370
Remaining Stated Term (Fully Amortizing Loans)
Remaining # of Scheduled % of Weighted
Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
120 months or less 1 51,593,158.03 5.31 87 6.7000 1.630000
120 to 192 months 0 0.00 0.00 0 0.0000 0.000000
193 to 264 months 2 2,379,495.69 0.25 216 7.5214 1.896151
265 to 336 months 0 0.00 0.00 0 0.0000 0.000000
337 months or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 3 53,972,653.72 5.56 93 6.7362 1.641734
Remaining Amortization Term (ARD and Balloon Loans)
Remaining # of Scheduled % of Weighted
Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
60 months or less 6 46,418,199.19 4.78 48 7.2655 1.429137
61 to 84 months 11 45,392,232.42 4.67 73 7.5713 1.465910
85 to 108 months 46 337,747,600.44 34.78 105 7.5786 1.421886
109 to 120 months 70 484,163,080.26 49.86 111 7.1076 1.353254
121 months or greater 1 3,265,178.28 0.34 229 8.1700 1.190000
Totals 134 916,986,290.59 94.44 104 7.3158 1.387370
Age of Most Recent NOI
Age of Most # of Scheduled % of Weighted
Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
Underwriter's Information 22 102,050,341.25 10.51 106 7.3546 1.353395
1 year or less 115 868,908,603.06 89.49 103 7.2753 1.407160
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 137 970,958,944.31 100.00 103 7.2836 1.401509
<FN>
(1)The Trustee makes no representations as to the accuracy of the data provided
by the borrower for this calculation. "NAP" means not applicable and relates to
the omission of credit lease loans in the calculation of DSCR.
(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.
</FN>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type(1) City State Payment Payment Coupon
<s> <c> <c> <c> <c> <c> <c> <c>
502717405 1 OF Detroit MI 288,061.80 0.00 6.700%
510000176 2 OF Little Falls NJ 220,412.07 21,324.23 7.375%
265950581 3 RT Orland Park IL 219,566.05 19,565.34 7.560%
502708001 4 OF Berwyn PA 162,304.35 24,920.36 6.875%
502709418 5 RT Sturbridge MA 136,685.26 15,003.71 7.000%
510000202 6 Various Various NJ 131,889.28 14,477.27 7.000%
502709417 7 RT Augusta ME 117,021.76 12,845.29 7.000%
502694905 8 MF Yorktown VA 107,651.88 12,102.57 7.000%
502700407 9 MF Summerlin NV 106,978.19 11,580.26 7.067%
502705804 10 OF Durham NC 113,797.13 0.00 7.530%
502713101 11 MF Pasedena CA 100,415.70 11,022.47 7.000%
502709419 12 RT Lisbon CT 100,235.86 11,002.72 7.000%
502707905 13 MF Richmond VA 97,230.67 10,266.45 7.160%
528000014 14 OF Troy MI 110,997.81 7,495.44 8.350%
502682901 15 RT Marlton NJ 92,044.99 9,570.23 7.180%
265950628 16 MF Carrboro NC 88,711.80 10,497.15 6.990%
502700406 17 MF Henderson NV 87,044.31 9,418.75 7.068%
510000190 18 RT Redmond WA 78,714.18 8,773.10 7.000%
265950625 19 MF Fredericksburg VA 76,553.33 9,058.46 6.990%
502715603 20 OF Dallas TX 81,932.00 12,207.77 7.625%
510000177 21 RT Wethersfield CT 80,507.84 7,141.90 7.570%
502710308 22 RT Santa Ana CA 70,783.33 0.00 6.850%
528000023 23 OF Clearfield UT 86,762.85 5,847.26 8.450%
510000173 24 IN Antioch CA 78,098.06 6,828.93 7.624%
628000025 25 MF Oviedo FL 77,343.34 7,220.74 7.580%
502701001 26 MF Midlothian VA 69,852.94 20,249.92 7.250%
502696703 27 MF Chicago IL 59,552.63 7,389.96 6.770%
502694601 28 MF Las Vegas NV 61,260.47 8,359.59 7.125%
510000199 29 RT Modesto CA 62,058.21 6,159.42 7.250%
502700901 30 OF Washington DC 62,536.05 5,412.15 7.625%
528000031 31 MF Cecil Township PA 56,090.59 6,814.30 6.850%
510000198 32 MF New York NY 53,957.79 7,065.25 6.610%
510000178 33 MF Hollis NY 58,214.62 5,909.95 7.250%
510000201 34 IN San Diego CA 59,066.45 5,364.07 7.450%
502704402 35 MF Reno NV 53,337.44 5,329.72 7.250%
265950627 36 MF Virginia Beach VA 50,885.45 6,021.21 6.990%
510000170 37 OF Placentia CA 52,806.29 5,157.98 7.390%
265950659 38 MF Azusa CA 52,741.34 4,873.94 7.500%
528000039 39 MF Mount Lebanon PA 50,761.20 4,793.00 7.430%
510000180 40 MF Colorado Springs CO 48,960.86 4,704.60 7.375%
510000192 41 OF Federal Way WA 46,240.84 5,153.77 7.000%
502693202 42 OF Henderson NV 48,072.05 4,317.69 7.490%
502676401 43 RT Dalton GA 46,177.02 4,555.23 7.300%
510000183 44 MF Athens GA 45,237.25 4,561.62 7.250%
528000045 45 IN Los Angeles CA 46,070.88 11,796.31 7.650%
502683801 46 RT Loxahatchee FL 46,003.43 3,843.44 7.688%
510000181 47 RT Santa Fe NM 46,138.30 3,628.33 7.820%
510000197 48 RT Hyde Park NY 43,482.91 6,768.49 7.500%
510000175 49 RT Davison MI 43,239.27 3,957.71 7.500%
502700408 50 OF Rancho Cucamong CA 38,276.22 4,303.14 7.000%
502708301 51 OF Kensington MD 38,013.05 7,044.12 7.000%
510000206 52 RT Houston TX 39,543.57 6,518.44 7.290%
510000210 53 MF Parkersburg WV 37,354.71 4,118.27 6.990%
628000054 54 RT Manteca CA 39,734.71 3,709.70 7.440%
510000209 55 MF South Charleston WV 37,211.03 4,102.43 6.990%
628000056 56 RT San Diego CA 39,395.78 3,605.91 7.500%
502704503 57 MU Palm Beach FL 37,181.30 3,749.28 7.250%
510000184 58 RT Beekman NY 38,165.01 6,057.44 7.470%
510000200 59 SS Los Angeles CA 37,041.07 5,449.08 7.290%
628000060 60 MF Glendale CA 35,317.18 3,778.07 7.130%
528000061 61 RT Pleasant Hill CA 40,066.10 6,058.24 8.250%
502681201 62 RT South Gate CA 35,623.09 3,303.10 7.440%
502693511 63 RT Buffalo Grove IL 33,168.93 3,359.37 7.240%
528000064 64 MF Fargo ND 30,953.43 3,121.28 7.250%
510000171 65 RT Plantation FL 31,550.71 3,068.28 7.400%
502695901 66 IN Bedford Park IL 31,712.50 8,567.16 7.500%
528000067 67 OF Troy MI 35,406.90 4,563.03 8.350%
502664903 68 MF Blacksburg VA 29,294.06 3,044.43 7.125%
502684301 69 RT North Lauderdale FL 29,371.36 3,080.60 7.160%
502699109 70 OF San Diego CA 31,039.17 2,753.50 7.570%
628000071 71 OF San Diego CA 28,476.10 3,125.77 7.000%
528000072 72 OF Troy MI 33,492.74 4,316.36 8.350%
528000073 73 MF Cottonwood AZ 28,276.51 3,004.34 7.110%
528000074 74 RT Van Nuys CA 31,432.23 2,545.93 7.900%
510000203 75 SS Farmingdale NY 27,891.69 4,914.19 7.100%
502707510 76 MF Roanoke VA 28,227.13 2,934.87 7.180%
502701003 77 MF Tampa FL 30,463.71 2,491.25 7.750%
502697001 78 IN Houston TX 27,885.98 2,811.95 7.250%
510000205 79 MF Various CA 24,182.08 3,278.22 6.510%
628000080 80 MF Glendale CA 25,574.51 2,735.84 7.130%
502675902 81 MF Harrisonburg VA 27,814.69 2,274.62 7.750%
502700409 82 MU Los Angeles CA 27,468.14 2,175.46 7.820%
502705801 83 MF Tallahassee FL 26,062.05 4,183.27 7.480%
510000194 84 OF Gaithersburg MD 25,673.03 2,295.55 7.500%
628000085 85 MF Fayetteville AR 23,943.48 2,668.62 7.000%
502702614 86 MF El Cajon CA 23,922.64 2,689.46 7.000%
502709701 87 MF Panama City FL 23,634.05 2,577.57 7.050%
502706203 88 RT Greenville NC 25,998.95 2,076.47 7.880%
528000089 89 IN Rancho Cordova CA 22,467.60 2,397.59 7.100%
502694903 90 RT West Palm Beach FL 23,153.78 3,000.15 7.770%
510000185 91 RT West Jordan UT 23,007.72 5,156.73 8.170%
502701701 92 IN Houston TX 21,539.68 1,851.57 7.640%
510000186 93 OF Coral Gables FL 20,639.76 0.00 7.375%
528000094 94 MF Grand Rapids MI 19,403.77 2,079.68 7.090%
528000095 95 IN Brea CA 20,261.04 1,916.95 7.410%
528000096 96 RT Englewood CO 19,628.45 1,835.33 7.400%
502692006 97 RT Plano TX 19,215.76 1,865.55 7.300%
502708803 98 RT Odessa TX 19,265.65 1,710.79 7.500%
502707505 99 MF Provo UT 17,969.46 1,989.62 7.000%
502695608 100 RT Huntington IN 19,096.08 1,724.62 7.530%
502689301 101 OF Havertown PA 18,246.94 1,753.00 7.360%
502672306 102 RT Abilene TX 17,599.30 1,857.69 7.125%
502706201 103 RT Lynchburg VA 19,754.51 1,293.83 8.470%
628000104 104 RT Vacaville CA 16,709.92 1,469.66 7.500%
502703401 105 RT Cypress CA 16,687.47 1,492.11 7.500%
510000193 106 MF Waterbury CT 16,082.66 1,503.79 7.400%
502713603 107 MF Lebanon PA 16,990.57 3,920.43 8.000%
265950568 108 RT Kewanee IL 16,337.90 1,360.62 7.710%
528000109 109 MF Atwater CA 14,665.38 1,634.54 7.000%
502698105 110 MU McAllen TX 15,289.69 1,459.18 7.375%
502695609 111 RT Casa Grande AZ 15,166.23 1,369.71 7.530%
265950602 112 RT Palm Desert CA 15,316.78 1,316.37 7.625%
502711512 113 MF Pine Bluff AR 13,204.99 1,553.36 6.860%
502704601 114 MF Homestead FL 14,110.63 2,297.76 7.350%
502682401 115 IN Las Vegas NV 12,809.06 1,161.54 7.490%
502702501 116 SS Hesperia CA 12,773.51 2,006.31 7.500%
528000117 117 OF Juneau AK 12,596.39 992.16 7.870%
528000118 118 MF Atlanta GA 11,012.60 1,838.16 7.300%
528000119 119 RT Moreno Valley CA 11,030.00 3,218.53 7.530%
502711509 120 MF Baltimore MD 10,177.55 1,010.14 7.250%
528000121 121 RT Summersville WV 11,510.28 772.93 8.250%
528000122 122 MF Charlotte NC 9,935.32 1,691.52 7.310%
528000123 123 MF Carlsbad CA 8,968.15 820.86 7.500%
502711508 124 MU Baltimore MD 8,644.65 871.71 7.250%
528000125 125 OF Troy MI 9,579.42 1,234.54 8.350%
528000126 126 MF Fernley NV 9,154.65 753.10 8.200%
528000127 127 MF St. Cloud MN 7,367.25 1,403.80 6.920%
502695001 128 RT Houston TX 7,729.06 6,751.11 7.875%
528000129 129 IN Tucson AZ 8,128.34 1,131.78 8.500%
528000130 130 MF Oklahoma City OK 6,601.09 1,456.40 7.400%
265950478 131 MF Lee's Summit MO 6,826.05 922.99 8.000%
501711510 132 MF Baltimore MD 5,858.30 581.44 7.250%
265950586 133 MF Lakewood NJ 6,178.10 357.67 8.500%
502711507 134 MF Baltimore MD 5,254.96 529.90 7.250%
528000135 135 IN Fresno CA 5,666.62 922.00 8.050%
528000136 136 OF Los Angeles CA 4,510.71 981.92 7.550%
528000137 137 OF Smithtown NY 4,271.37 1,770.58 7.500%
Totals 6,078,722.86 639,804.38
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<s> <c> <c> <c> <c> <c> <c>
502717405 N/A 11/01/2009 N 51,593,158.03 51,593,158.03 08/01/2002
510000176 N/A 07/01/2011 N 34,706,766.88 34,685,442.65 08/01/2002
265950581 N/A 07/01/2011 N 33,727,504.19 33,707,938.85 08/01/2002
502708001 N/A 12/01/2011 N 28,329,487.41 28,304,567.05 08/01/2002
502709418 N/A 12/01/2011 N 22,675,895.34 22,660,891.63 08/01/2002
510000202 N/A 12/01/2011 N 21,880,249.89 21,865,772.62 08/01/2002
502709417 N/A 12/01/2011 N 19,413,748.96 19,400,903.67 08/01/2002
502694905 N/A 09/01/2011 N 17,859,297.65 17,847,195.08 08/01/2002
502700407 N/A 10/01/2011 N 17,578,777.70 17,567,197.44 08/01/2002
502705804 N/A 08/01/2011 N 17,550,000.00 17,550,000.00 08/01/2002
502713101 N/A 12/01/2011 N 16,658,826.61 16,647,804.14 08/01/2002
502709419 N/A 12/01/2011 N 16,628,989.88 16,617,987.16 08/01/2002
502707905 N/A 08/01/2011 N 15,769,976.99 15,759,710.54 08/01/2002
528000014 N/A 10/01/2010 N 15,437,207.98 15,429,712.54 08/01/2002
502682901 N/A 09/01/2011 N 14,887,320.56 14,877,750.33 08/01/2002
265950628 N/A 04/01/2011 N 14,738,219.09 14,727,721.94 08/01/2002
502700406 N/A 10/01/2011 N 14,301,398.38 14,291,979.63 08/01/2002
510000190 N/A 10/01/2011 N 13,058,573.92 13,049,800.82 08/01/2002
265950625 N/A 04/01/2011 N 12,718,260.11 12,709,201.65 08/01/2002
502715603 10/01/2006 10/01/2011 N 12,478,274.06 12,466,066.29 08/01/2002
510000177 N/A 07/01/2011 N 12,350,459.52 12,343,317.62 08/01/2002
502710308 N/A 11/01/2011 N 12,000,000.00 12,000,000.00 08/01/2002
528000023 N/A 05/01/2010 N 11,923,888.72 11,918,041.46 08/01/2002
510000173 N/A 06/01/2008 N 11,895,922.88 11,889,093.95 08/01/2002
628000025 N/A 01/01/2011 N 11,849,349.36 11,842,128.62 08/01/2002
502701001 N/A 09/01/2011 N 11,188,902.44 11,168,652.52 08/01/2002
502696703 N/A 09/01/2011 N 10,215,346.15 10,207,956.19 08/01/2002
502694601 N/A 08/01/2006 N 9,984,728.42 9,976,368.83 06/01/2002
510000199 11/01/2011 11/01/2031 N 9,940,358.64 9,934,199.22 08/01/2002
502700901 N/A 07/01/2011 N 9,524,262.90 9,518,850.75 08/01/2002
528000031 N/A 07/01/2006 N 9,509,118.47 9,502,304.17 08/01/2002
510000198 N/A 11/01/2011 N 9,479,676.75 9,472,611.50 08/01/2002
510000178 N/A 08/01/2008 N 9,324,699.34 9,318,789.39 08/01/2002
510000201 N/A 11/01/2011 N 9,207,153.43 9,201,789.36 08/01/2002
502704402 N/A 10/01/2011 N 8,543,483.77 8,538,154.05 08/01/2002
265950627 N/A 04/01/2011 N 8,453,902.31 8,447,881.10 08/01/2002
510000170 N/A 05/01/2008 N 8,298,163.71 8,293,005.73 08/01/2002
265950659 N/A 06/01/2011 N 8,166,400.72 8,161,526.78 08/01/2002
528000039 N/A 07/01/2011 N 7,933,848.45 7,929,055.45 08/01/2002
510000180 N/A 08/01/2011 N 7,709,527.79 7,704,823.19 08/01/2002
510000192 N/A 10/01/2011 N 7,671,291.61 7,666,137.84 08/01/2002
502693202 N/A 10/01/2011 N 7,453,352.54 7,449,034.85 08/01/2002
502676401 N/A 09/01/2011 N 7,345,880.58 7,341,325.35 07/01/2002
510000183 N/A 09/01/2011 N 7,246,011.33 7,241,449.71 08/01/2002
528000045 N/A 02/01/2011 N 6,993,682.11 6,981,885.80 08/01/2002
502683801 N/A 08/01/2011 N 6,949,377.04 6,945,533.60 08/01/2002
510000181 N/A 08/01/2011 N 6,851,657.04 6,848,028.71 08/01/2002
510000197 10/01/2011 10/01/2026 N 6,732,838.00 6,726,069.51 08/01/2002
510000175 N/A 07/01/2011 N 6,695,113.34 6,691,155.63 08/01/2002
502700408 N/A 09/01/2011 N 6,349,972.50 6,345,669.36 08/01/2002
502708301 N/A 10/01/2011 N 6,306,312.63 6,299,268.51 08/01/2002
510000206 N/A 12/01/2011 N 6,299,253.92 6,292,735.48 08/01/2002
510000210 N/A 12/01/2011 N 6,205,959.83 6,201,841.56 08/01/2002
628000054 N/A 08/01/2011 N 6,202,087.66 6,198,377.96 08/01/2002
510000209 N/A 12/01/2011 N 6,182,090.81 6,177,988.38 08/01/2002
628000056 N/A 07/01/2011 N 6,099,992.20 6,096,386.29 08/01/2002
502704503 N/A 09/01/2011 N 5,955,625.74 5,951,876.46 08/01/2002
510000184 09/01/2011 09/01/2026 N 5,933,153.76 5,927,096.32 08/01/2002
510000200 N/A 11/01/2011 N 5,900,608.50 5,895,159.42 08/01/2002
628000060 N/A 08/01/2006 N 5,752,244.70 5,748,466.63 08/01/2002
528000061 N/A 08/01/2009 N 5,639,803.37 5,633,745.13 08/01/2002
502681201 N/A 09/01/2011 N 5,560,315.81 5,557,012.71 08/01/2002
502693511 N/A 09/01/2011 N 5,320,270.42 5,316,911.05 08/01/2002
528000064 N/A 09/01/2011 N 4,958,058.41 4,954,937.13 08/01/2002
510000171 N/A 05/01/2011 N 4,951,288.12 4,948,219.84 08/01/2002
502695901 N/A 09/01/2011 N 4,910,322.18 4,901,755.02 08/01/2002
528000067 N/A 10/01/2010 N 4,924,273.65 4,919,710.62 08/01/2002
502664903 N/A 12/01/2011 N 4,774,582.97 4,771,538.54 08/01/2002
502684301 N/A 09/01/2011 N 4,763,782.02 4,760,701.42 08/01/2002
502699109 N/A 07/01/2011 N 4,761,622.97 4,758,869.47 08/01/2002
628000071 N/A 12/01/2011 N 4,724,144.85 4,721,019.08 08/01/2002
528000072 N/A 10/01/2010 N 4,658,059.75 4,653,743.39 08/01/2002
528000073 N/A 10/01/2011 N 4,618,458.36 4,615,454.02 08/01/2002
528000074 N/A 01/01/2011 N 4,620,498.84 4,617,952.91 08/01/2002
510000203 N/A 12/01/2011 N 4,562,020.71 4,557,106.52 08/01/2002
502707510 N/A 09/01/2011 N 4,565,444.98 4,562,510.11 08/01/2002
502701003 N/A 07/01/2006 N 4,564,801.76 4,562,310.51 07/01/2002
502697001 N/A 09/01/2011 N 4,466,719.36 4,463,907.41 08/01/2002
510000205 N/A 12/01/2011 N 4,313,735.17 4,310,456.95 08/01/2002
628000080 N/A 08/01/2006 N 4,165,418.60 4,162,682.76 08/01/2002
502675902 N/A 07/01/2011 N 4,167,862.51 4,165,587.89 08/01/2002
502700409 N/A 07/01/2011 N 4,079,089.57 4,076,914.11 08/01/2002
502705801 N/A 07/01/2011 N 4,046,204.07 4,042,020.80 07/01/2002
510000194 N/A 10/01/2011 N 3,975,178.86 3,972,883.31 08/01/2002
628000085 N/A 10/01/2011 N 3,972,189.77 3,969,521.15 08/01/2002
502702614 N/A 09/01/2011 N 3,968,732.81 3,966,043.35 08/01/2002
502709701 N/A 10/01/2011 N 3,893,049.27 3,890,471.70 08/01/2002
502706203 N/A 03/01/2011 N 3,831,513.61 3,829,437.14 07/01/2002
528000089 N/A 10/01/2011 N 3,674,845.77 3,672,448.18 08/01/2002
502694903 N/A 07/01/2011 N 3,460,522.16 3,457,522.01 08/01/2002
510000185 N/A 09/01/2021 N 3,270,335.01 3,265,178.28 08/01/2002
502701701 07/01/2011 07/01/2021 N 3,274,060.28 3,272,208.71 08/01/2002
510000186 N/A 08/01/2011 N 3,250,000.00 3,250,000.00 08/01/2002
528000094 N/A 10/01/2011 N 3,178,196.06 3,176,116.38 08/01/2002
528000095 N/A 08/01/2011 N 3,175,296.79 3,173,379.84 08/01/2002
528000096 N/A 10/01/2011 N 3,080,314.58 3,078,479.25 08/01/2002
502692006 N/A 11/01/2011 N 3,056,860.31 3,054,994.76 08/01/2002
502708803 N/A 11/01/2011 N 2,983,068.09 2,981,357.30 08/01/2002
502707505 N/A 11/01/2011 N 2,981,108.14 2,979,118.52 07/01/2002
502695608 N/A 07/01/2011 N 2,945,031.80 2,943,307.18 08/01/2002
502689301 N/A 09/01/2008 N 2,879,074.89 2,877,321.89 08/01/2002
502672306 N/A 10/01/2011 N 2,868,476.37 2,866,618.68 08/01/2002
502706201 N/A 07/01/2010 N 2,708,467.13 2,707,173.30 08/01/2002
628000104 N/A 12/01/2011 N 2,587,342.12 2,585,872.46 08/01/2002
502703401 N/A 10/01/2011 N 2,583,866.25 2,582,374.14 08/01/2002
510000193 N/A 10/01/2011 N 2,523,870.69 2,522,366.90 08/01/2002
502713603 N/A 11/01/2011 N 2,466,372.83 2,462,452.40 06/01/2002
265950568 N/A 07/01/2011 N 2,460,836.32 2,459,475.70 08/01/2002
528000109 N/A 10/01/2008 N 2,432,966.17 2,431,331.63 08/01/2002
502698105 N/A 09/01/2011 N 2,407,561.30 2,406,102.12 08/01/2002
502695609 N/A 07/01/2011 N 2,338,964.32 2,337,594.61 08/01/2002
265950602 N/A 08/01/2011 N 2,332,751.23 2,331,434.86 08/01/2002
502711512 N/A 11/01/2011 N 2,235,398.38 2,233,845.02 08/01/2002
502704601 N/A 11/01/2011 N 2,229,461.45 2,227,163.69 08/01/2002
502682401 N/A 09/01/2011 N 1,985,986.77 1,984,825.23 08/01/2002
502702501 N/A 09/01/2011 N 1,977,833.70 1,975,827.39 08/01/2002
528000117 N/A 05/01/2011 N 1,858,712.65 1,857,720.49 08/01/2002
528000118 N/A 10/01/2011 N 1,751,894.09 1,750,055.93 08/01/2002
528000119 N/A 04/01/2021 N 1,701,066.11 1,697,847.58 08/01/2002
502711509 N/A 11/01/2011 N 1,630,218.83 1,629,208.69 08/01/2002
528000121 N/A 03/01/2011 N 1,620,215.07 1,619,442.14 08/01/2002
528000122 N/A 07/01/2011 N 1,578,356.84 1,576,665.32 08/01/2002
528000123 N/A 07/01/2011 N 1,388,616.02 1,387,795.16 08/01/2002
502711508 N/A 09/01/2011 N 1,384,682.99 1,383,811.28 08/01/2002
528000125 N/A 10/01/2010 N 1,332,273.62 1,331,039.08 08/01/2002
528000126 N/A 08/01/2009 N 1,296,488.87 1,295,735.77 08/01/2002
528000127 N/A 10/01/2011 N 1,236,345.93 1,234,942.13 08/01/2002
502695001 N/A 10/01/2011 N 1,139,769.35 1,133,018.24 08/01/2002
528000129 N/A 08/01/2009 N 1,110,512.67 1,109,380.89 08/01/2002
528000130 N/A 08/01/2008 N 1,035,917.10 1,034,460.70 08/01/2002
265950478 N/A 06/01/2011 N 990,878.20 989,955.21 08/01/2002
501711510 N/A 11/01/2011 N 938,369.89 937,788.45 08/01/2002
265950586 N/A 06/01/2011 N 844,067.20 843,709.53 08/01/2002
502711507 N/A 09/01/2011 N 841,728.39 841,198.49 08/01/2002
528000135 N/A 07/01/2009 N 817,464.32 816,542.32 08/01/2002
528000136 N/A 04/01/2008 N 693,806.94 692,825.02 07/01/2002
528000137 N/A 12/01/2018 N 683,418.69 681,648.11 08/01/2002
Totals 971,598,748.69 970,958,944.31
Appraisal Appraisal Res Mod
Loan Number Reduction Reduction Strat. Code
Date Amount (2) (3)
Totals 0.00
<FN>
(1) Property Type Code
SS- Self Storage
MF- Multi-Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
LO- Lodging
MU- Mixed Use
OT- Other
IW- Industrial/Warehouse
(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
</FN>
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
08/14/2002 2 $12,438,821.23 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
07/12/2002 1 $9,984,728.42 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
06/14/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
05/14/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
04/12/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
03/14/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
02/14/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
01/14/2002 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
08/14/2002 0 $0.00 0 $0.00
07/12/2002 0 $0.00 0 $0.00
06/14/2002 0 $0.00 0 $0.00
05/14/2002 0 $0.00 0 $0.00
04/12/2002 0 $0.00 0 $0.00
03/14/2002 0 $0.00 0 $0.00
02/14/2002 0 $0.00 0 $0.00
01/14/2002 0 $0.00 0 $0.00
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
08/14/2002 7.283601% 7.221892% 103
07/12/2002 7.283625% 7.221921% 104
06/14/2002 7.283661% 7.221963% 105
05/14/2002 7.283684% 7.221991% 106
04/12/2002 7.282608% 7.220672% 107
03/14/2002 7.282639% 7.220708% 108
02/14/2002 7.282713% 7.220790% 109
01/14/2002 7.282742% 7.220824% 110
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
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)
<s> <c> <c> <c> <c> <c> <c>
502694601 28 1 06/01/2002 69,204.03 138,407.62 1
502676401 43 0 07/01/2002 50,426.17 50,426.17 A
502701003 77 0 07/01/2002 32,764.76 32,764.76 A
502705801 83 0 07/01/2002 30,076.72 30,076.72 A
502706203 88 0 07/01/2002 27,915.78 27,915.78 A
502707505 99 0 07/01/2002 19,834.86 19,834.86 A
502713603 107 1 06/01/2002 20,808.23 41,616.28 1
528000136 136 0 07/01/2002 5,463.73 5,463.73 A
Totals 8 256,494.28 346,505.92
Resolution Actual Outstanding
Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO
Code(2) Transfer Date Date Balance Advances Date Date
<s> <c> <c> <c> <c> <c> <c> <c>
502694601 9,987,852.17 0.00
502676401 7,345,880.58 0.00
502701003 4,564,801.76 0.00
502705801 4,046,204.07 0.00
502706203 3,831,513.61 0.00
502707505 2,981,108.14 0.00
502713603 2,470,811.75 0.00
528000136 693,806.94 0.00
Totals 35,921,979.02 0.00
Current Outstanding Actual Outstanding
P & I P & I Principal Servicing
Advances Advances Balance Advances
Totals by Delinquency Code:
Total for Status Code = 1 (2 Loan) 90,012.26 180,023.90 12,458,663.92 0.00
Total for Status Code = A (6 Loans) 166,482.02 166,482.02 23,463,315.10 0.00
(1) Status of Mortgage Loan
A- Payment Not Received But Still in Grace Period
B- Late Payment But Less Than 1 Month Delinquent
0- Current
1- One Month Delinquent
2- Two Months Delinquent
3- Three Or More Months Delinquent
4- Assumed Scheduled Payment (Performing Matured Balloon)
7- Foreclosure
9- REO
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Servicer
10- Deed In Lieu Of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
**Outstanding P & I Advances include the current period advance.
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