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 : December 13, 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 December 13, 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
December 13, 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: December 13, 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
December 13, 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: 12/13/2002
Record Date: 11/29/2002
DISTRIBUTION DATE STATEMENT
Table of Contents
STATEMENT SECTIONS PAGE(s)
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Ratings Detail 6
Current Mortgage Loan and Property Stratification Tables 7 - 9
Mortgage Loan Detail 10 - 14
Principal Prepayment Detail 15
Historical Detail 16
Delinquency Loan Detail 17 - 18
Specially Serviced Loan Detail 19 - 20
Modified Loan Detail 21
Liquidated Loan Detail 22
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% 286,136,000.00 274,421,977.44 831,442.36
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 7.223262% 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 978,559,069.00 966,845,046.44 831,442.36
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 1,297,329.90 0.00 0.00 2,128,772.26 273,590,535.08 23.05%
A-2 33736XEB1 2,436,304.50 0.00 0.00 2,436,304.50 469,800,000.00 23.05%
B 33736XEC9 196,231.86 0.00 0.00 196,231.86 36,696,000.00 19.25%
C 33736XED7 66,644.01 0.00 0.00 66,644.01 12,232,000.00 17.98%
D 33736XEE5 67,449.29 0.00 0.00 67,449.29 12,232,000.00 16.71%
E 33736XEF2 95,143.65 0.00 0.00 95,143.65 17,125,000.00 14.94%
F 33736XEJ4 69,212.73 0.00 0.00 69,212.73 12,232,000.00 13.68%
G 33736XEK1 70,711.15 0.00 0.00 70,711.15 12,232,000.00 12.41%
H 33736XEL9 100,409.58 0.00 0.00 100,409.58 17,125,000.00 10.64%
J 33736XEM7 88,352.54 0.00 0.00 88,352.54 14,678,000.00 9.12%
K 33736XEN5 73,395.00 0.00 0.00 73,395.00 14,679,000.00 7.60%
L 33736XEP0 110,085.00 0.00 0.00 110,085.00 22,017,000.00 5.32%
M 33736XEQ8 36,695.00 0.00 0.00 36,695.00 7,339,000.00 4.56%
N 33736XER6 35,145.00 0.00 0.00 35,145.00 7,029,000.00 3.83%
O 33736XES4 34,690.00 0.00 0.00 34,690.00 6,938,000.00 3.11%
P 33736XET2 23,130.00 0.00 0.00 23,130.00 4,626,000.00 2.63%
Q 33736XEU9 124,956.44 0.00 0.00 124,956.44 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 4,925,885.65 0.00 0.00 5,757,328.01 966,013,604.08
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<s> <c> <c> <c> <c>
IO-I 33736XEG0 0.621725% 978,559,069.00 966,845,046.44
IO-II 33736XEH8 0.871748% 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 500,926.05 0.00 500,926.05 966,013,604.08
IO-II 33736XEH8 390,742.33 0.00 390,742.33 537,874,000.00
<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 959.06134649 2.90575936 4.53396252 0.00000000 0.00000000 956.15558713
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 6.01938547 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 4.91121727 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 988.02931480 0.51190170 0.00000000 987.17965495
IO-II 33736XEH8 1,000.00000000 0.72645700 0.00000000 1,000.00000000
Reconciliation Detail
Advance Summary
<s> <c>
P & I Advances Outstanding 876,220.43
Servicing Advances Outstanding 0.00
Reimbursement for Interest on P&I Advances 186.20
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 47,662.52
Less Delinquent Servicing Fees 3,731.35
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 2,073.14
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 46,004.31
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 1,297,329.90 0.00 0.00 1,297,329.90 0.00 0.00 1,297,329.90 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 500,926.05 0.00 0.00 500,926.05 0.00 0.00 500,926.05 0.00
IO-II 390,742.33 0.00 0.00 390,742.33 0.00 0.00 390,742.33 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 88,352.54 0.00 0.00 88,352.54 0.00 0.00 88,352.54 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 0.00
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 0.00
P 23,130.00 0.00 0.00 23,130.00 0.00 0.00 23,130.00 0.00
Q 127,215.35 0.00 0.00 127,215.35 0.00 2,258.91 124,956.44 0.00
Z-I 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Z-II 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 5,819,812.94 0.00 0.00 5,819,812.94 0.00 2,258.91 5,817,554.03 4,675.95
Other Required Information
<s> <c>
Available Distribution Amount (1) 6,648,996.39
Aggregate Number of Outstanding Loans 137
Aggregate Stated Principal Balance of Loans Before Distribution 966,845,046.58
Aggregate Stated Principal Balance of Loans After Distribution 966,013,604.22
Aggregate Unpaid Principal Balance of Loans 966,126,384.97
Aggregate Amount of Servicing Fee 46,004.31
Aggregate Amount of Special Servicing Fee 2,072.71
Aggregate Amount of Trustee Fee 1,853.12
Aggregate Trust Fund Expenses 186.20
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.
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 5,776,779.32 0.60 106 7.7376 1.790140
1,000,001 to 2,000,000 16 23,881,292.82 2.47 108 7.6367 1.461181
2,000,001 to 3,000,000 17 43,795,852.98 4.53 100 7.4618 1.344588
3,000,001 to 4,000,000 14 48,878,034.75 5.06 113 7.3965 1.419987
4,000,001 to 5,000,000 20 91,208,984.44 9.44 98 7.4367 1.368343
5,000,001 to 6,000,000 7 39,884,569.79 4.13 93 7.4368 1.297194
6,000,001 to 7,000,000 12 77,515,280.54 8.02 105 7.3742 1.363842
7,000,001 to 8,000,000 6 45,199,209.98 4.68 105 7.3080 1.383204
8,000,001 to 9,000,000 4 33,340,098.48 3.45 93 7.2801 1.245541
9,000,001 to 10,000,000 7 66,715,021.77 6.91 83 7.1649 1.199624
10,000,001 to 15,000,000 13 162,965,675.70 16.87 95 7.2961 1.364302
15,000,001 to 20,000,000 8 136,462,534.74 14.13 105 7.2475 1.484076
20,000,001 to 25,000,000 2 44,389,556.87 4.60 108 7.0000 1.409643
25,000,001 or greater 4 146,000,712.04 15.11 97 7.0917 1.555835
Totals 137 966,013,604.22 100.00 99 7.2847 1.402105
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 1,852,867.37 0.19 101 7.8700 1.520000
Arizona 3 8,036,707.03 0.83 102 7.4228 1.425967
Arkansas 2 6,183,818.24 0.64 106 6.9496 1.284073
California 34 177,994,023.18 18.43 97 7.3358 1.360990
Colorado 2 10,752,279.58 1.11 105 7.3821 1.304184
Connecticut 3 31,391,092.86 3.25 106 7.2556 1.428755
Florida 13 55,711,643.84 5.77 98 7.4669 1.319327
Georgia 3 16,281,684.34 1.69 105 7.2778 1.455463
Illinois 5 56,407,149.32 5.84 104 7.3888 1.149215
Indiana 1 2,935,058.43 0.30 103 7.5300 1.240000
Maine 1 19,341,164.02 2.00 108 7.0000 1.570000
Maryland 6 15,008,000.57 1.55 106 7.2116 1.330268
Massachusetts 1 22,591,113.77 2.34 108 7.0000 1.390000
Michigan 7 85,687,483.10 8.87 89 7.2822 1.485638
Minnesota 1 1,228,766.31 0.13 106 6.9200 1.445723
Missouri 1 985,757.09 0.10 102 8.0000 1.200000
Nevada 7 60,912,538.00 6.31 95 7.1917 1.297631
New Jersey 9 72,057,705.77 7.46 105 7.2346 1.627183
New Mexico 1 6,830,277.73 0.71 104 7.8200 1.550000
New York 6 36,537,002.36 3.78 98 7.1520 1.356059
North Carolina 4 37,617,805.47 3.89 102 7.3456 1.387596
North Dakota 1 4,940,250.45 0.51 105 7.2500 1.260000
Oklahoma 1 1,028,114.98 0.11 68 7.4000 1.110000
Pennsylvania 5 50,895,161.71 5.27 93 7.0380 1.484302
Texas 9 38,770,272.54 4.01 87 7.4488 1.611959
Utah 3 18,101,168.29 1.87 116 8.1619 1.178018
Virginia 10 81,833,445.58 8.47 103 7.1659 1.463962
Washington 2 20,651,293.49 2.14 106 7.0000 1.448814
Washington,DC 1 9,492,790.67 0.98 103 7.6250 1.250000
West Virginia 3 13,957,168.13 1.44 107 7.1358 1.183523
Totals 146 966,013,604.22 100.00 99 7.2847 1.402105
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 29 185,065,023.66 19.16 92 7.5184 1.083425
1.20 to 1.24 18 86,187,012.61 8.92 97 7.2316 1.225270
1.25 to 1.29 12 76,056,753.49 7.87 95 7.3121 1.273151
1.30 to 1.34 9 78,833,573.43 8.16 106 7.2054 1.324313
1.35 to 1.39 11 102,208,217.95 10.58 105 7.1716 1.372379
1.40 to 1.44 13 68,790,387.21 7.12 106 7.1746 1.423778
1.45 to 1.49 6 44,725,375.59 4.63 100 7.7767 1.471001
1.50 to 1.54 7 62,905,604.82 6.51 103 7.2715 1.523788
1.55 to 1.59 6 50,790,769.71 5.26 105 7.3688 1.560867
1.60 to 1.64 8 106,441,718.05 11.02 95 6.8597 1.614005
1.65 to 1.69 2 22,497,560.56 2.33 106 7.0000 1.665816
1.70 or greater 16 81,511,607.14 8.44 100 7.4173 1.947027
Totals 137 966,013,604.22 100.00 99 7.2847 1.402105
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 54,896,750.45 5.68 95 7.4884 1.576376
Mixed Use 5 17,412,482.68 1.80 105 7.3482 1.477102
Multi-Family 57 329,609,225.40 34.12 97 7.1397 1.308439
Office 27 259,560,526.94 26.87 95 7.3327 1.538369
Retail 42 292,161,809.79 30.24 107 7.3648 1.343849
Self Storage 3 12,372,808.96 1.28 107 7.2537 1.535586
Totals 146 966,013,604.22 100.00 99 7.2847 1.402105
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 63,334,645.70 6.56 88 6.6737 1.527144
6.750% to 6.999% 11 111,412,588.56 11.53 99 6.9104 1.401269
7.000% to 7.249% 32 290,120,596.99 30.03 102 7.0533 1.401766
7.250% to 7.499% 38 216,042,702.59 22.36 101 7.3475 1.481568
7.500% to 7.749% 29 191,889,260.53 19.86 98 7.5664 1.319444
7.500% to 7.999% 9 34,427,904.87 3.56 94 7.8191 1.295988
8.000% to 8.249% 5 8,778,355.16 0.91 143 8.0969 1.314083
8.250% or greater 10 50,007,549.82 5.18 91 8.3716 1.309967
Totals 137 966,013,604.22 100.00 99 7.2847 1.402105
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 15 214,174,947.71 22.17 102 6.9231 1.492863
13 to 24 months 109 699,792,896.50 72.44 99 7.3182 1.377964
25 to 36 months 6 40,839,422.06 4.23 92 8.3870 1.326365
37 to 48 months 5 9,489,681.52 0.98 88 8.2019 1.378509
49 months and greater 2 1,716,656.43 0.18 66 7.4602 1.852025
Totals 137 966,013,604.22 100.00 99 7.2847 1.402105
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 46,251,532.80 4.79 44 7.2654 1.151228
61 to 84 months 11 45,240,536.41 4.68 69 7.5711 1.485172
85 to 108 months 116 819,321,732.46 84.81 104 7.3012 1.397961
109 to 120 months 0 0.00 0.00 0 0.0000 0.000000
121 months or greater 1 3,242,698.43 0.34 225 8.1700 1.160000
Totals 134 914,056,500.10 94.62 100 7.3158 1.388948
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 49,598,598.37 5.13 83 6.7000 1.620000
120 to 192 months 1 674,454.43 0.07 192 7.5000 2.090000
193 to 264 months 1 1,684,051.32 0.17 220 7.5300 1.850000
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 51,957,104.12 5.38 89 6.7373 1.633556
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>
Interest Only 6 68,566,950.66 7.10 102 7.1220 1.482086
120 months or less 1 1,105,059.86 0.11 106 7.8750 2.150000
120 to 192 months 0 0.00 0.00 0 0.0000 0.000000
193 to 264 months 10 37,805,600.53 3.91 107 7.6945 1.315508
265 to 336 months 24 123,665,997.63 12.80 94 7.7705 1.339847
337 months or greater 93 682,912,891.42 70.69 100 7.2311 1.391323
Totals 134 914,056,500.10 94.62 100 7.3158 1.388948
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 18 78,352,128.54 8.11 100 7.3710 1.360773
1 year or less 119 887,661,475.68 91.89 99 7.2771 1.405753
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 137 966,013,604.22 100.00 99 7.2847 1.402105
<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 276,925.51 0.00 6.700%
510000176 2 OF Little Falls NJ 212,728.85 29,007.45 7.375%
265950581 3 RT Orland Park IL 211,940.53 27,190.86 7.560%
502708001 4 OF Berwyn PA 161,728.34 25,496.37 6.875%
502709418 5 RT Sturbridge MA 131,896.95 19,792.02 7.000%
510000202 6 Various Various NJ 127,268.99 19,097.56 7.000%
502709417 7 RT Augusta ME 112,922.30 16,944.75 7.000%
502694905 8 MF Yorktown VA 103,873.93 15,880.52 7.000%
502700407 9 MF Summerlin NV 103,231.56 15,326.89 7.067%
502705804 10 OF Durham NC 110,126.25 0.00 7.530%
502713101 11 MF Pasedena CA 96,897.98 14,540.19 7.000%
502709419 12 RT Lisbon CT 96,724.43 14,514.15 7.000%
502707905 13 MF Richmond VA 93,828.09 13,669.03 7.160%
528000014 14 OF Troy MI 107,181.29 11,311.96 8.350%
502682901 15 RT Marlton NJ 88,826.77 12,788.45 7.180%
265950628 16 MF Carrboro NC 85,586.58 13,622.37 6.990%
502700406 17 MF Henderson NV 83,995.87 12,467.19 7.068%
510000190 18 RT Redmond WA 75,953.57 11,533.71 7.000%
265950625 19 MF Fredericksburg VA 73,856.44 11,755.35 6.990%
502715603 20 OF Dallas TX 78,958.81 15,180.96 7.625%
510000177 21 RT Wethersfield CT 77,712.36 9,937.38 7.570%
502710308 22 RT Santa Ana CA 68,500.00 0.00 6.850%
528000023 23 OF Clearfield UT 83,777.71 8,832.40 8.450%
510000173 24 IN Antioch CA 75,387.41 9,539.58 7.624%
628000025 25 MF Oviedo FL 74,648.31 9,915.77 7.580%
502701001 26 MF Midlothian VA 67,091.99 23,010.87 7.250%
502696703 27 MF Chicago IL 57,452.46 9,490.13 6.770%
502694601 28 MF Las Vegas NV 59,072.16 10,547.90 7.125%
510000199 29 RT Modesto CA 59,893.93 8,323.70 7.250%
502700901 30 OF Washington DC 60,366.95 7,581.25 7.625%
528000031 31 MF Cecil Township PA 54,113.87 8,791.02 6.850%
510000198 32 MF New York NY 52,050.59 8,972.45 6.610%
510000178 33 MF Hollis NY 56,181.16 7,943.41 7.250%
510000201 34 IN San Diego CA 57,014.69 7,415.83 7.450%
502704402 35 MF Reno NV 51,476.42 7,190.74 7.250%
265950627 36 MF Virginia Beach VA 49,092.81 7,813.85 6.990%
510000170 37 OF Placentia CA 50,964.04 7,000.23 7.390%
265950659 38 MF Azusa CA 50,906.28 6,709.00 7.500%
528000039 39 MF Mount Lebanon PA 48,993.70 6,560.50 7.430%
510000180 40 MF Colorado Springs CO 47,254.96 6,410.50 7.375%
510000192 41 OF Federal Way WA 44,619.11 6,775.50 7.000%
502693202 42 OF Henderson NV 46,402.77 5,986.97 7.490%
502676401 43 RT Dalton GA 44,566.44 6,165.81 7.300%
510000183 44 MF Athens GA 43,657.85 6,141.02 7.250%
528000045 45 IN Los Angeles CA 44,271.43 13,595.76 7.650%
502683801 46 RT Loxahatchee FL 44,410.42 5,436.45 7.688%
510000181 47 RT Santa Fe NM 44,544.67 5,221.96 7.820%
510000197 48 RT Hyde Park NY 41,900.57 8,350.83 7.500%
510000175 49 RT Davison MI 41,735.79 5,461.19 7.500%
502700408 50 OF Rancho Cucamong CA 36,932.95 5,646.41 7.000%
502708301 51 OF Kensington MD 36,613.79 8,443.38 7.000%
510000206 52 RT Houston TX 38,100.29 7,961.72 7.290%
510000210 53 MF Parkersburg WV 36,045.84 5,427.14 6.990%
628000054 54 RT Manteca CA 38,352.07 5,092.34 7.440%
510000209 55 MF South Charleston WV 35,907.20 5,406.26 6.990%
628000056 56 RT San Diego CA 38,025.94 4,975.75 7.500%
502704503 57 MU Palm Beach FL 35,883.16 5,047.42 7.250%
510000184 58 RT Beekman NY 36,773.89 7,448.56 7.470%
510000200 59 SS Los Angeles CA 35,705.24 6,784.91 7.290%
628000060 60 MF Glendale CA 34,080.50 5,014.75 7.130%
528000061 61 RT Pleasant Hill CA 38,596.33 7,528.01 8.250%
502681201 62 RT South Gate CA 34,384.09 4,542.10 7.440%
502693511 63 RT Buffalo Grove IL 32,010.64 4,517.66 7.240%
528000064 64 MF Fargo ND 29,872.73 4,201.98 7.250%
510000171 65 RT Plantation FL 30,450.22 4,168.77 7.400%
502695901 66 IN Bedford Park IL 30,466.84 9,812.82 7.500%
528000067 67 OF Troy MI 34,128.37 5,841.56 8.350%
502664903 68 MF Blacksburg VA 28,270.47 4,068.02 7.125%
502684301 69 RT North Lauderdale FL 28,344.01 4,107.95 7.160%
502699109 70 OF San Diego CA 29,961.39 3,831.28 7.570%
628000071 71 OF San Diego CA 27,478.53 4,123.34 7.000%
528000072 72 OF Troy MI 32,283.33 5,525.77 8.350%
528000073 73 MF Cottonwood AZ 27,287.08 3,993.77 7.110%
528000074 74 RT Van Nuys CA 30,343.84 3,634.32 7.900%
510000203 75 SS Farmingdale NY 26,869.24 5,936.64 7.100%
502707510 76 MF Roanoke VA 27,240.21 3,921.79 7.180%
502701003 77 MF Tampa FL 29,409.63 3,545.33 7.750%
502697001 78 IN Houston TX 26,912.37 3,785.56 7.250%
510000205 79 MF Various CA 23,326.03 4,134.27 6.510%
628000080 80 MF Glendale CA 24,678.98 3,631.37 7.130%
502675902 81 MF Harrisonburg VA 26,852.27 3,237.04 7.750%
502700409 82 MU Los Angeles CA 26,518.98 3,124.62 7.820%
502705801 83 MF Tallahassee FL 25,110.76 5,134.56 7.480%
510000194 84 OF Gaithersburg MD 24,781.72 3,186.86 7.500%
628000085 85 MF Fayetteville AR 23,103.75 3,508.35 7.000%
502702614 86 MF El Cajon CA 23,083.10 3,529.00 7.000%
502709701 87 MF Panama City FL 22,806.04 3,405.58 7.050%
502706203 88 RT Greenville NC 25,099.63 2,975.79 7.880%
528000089 89 IN Rancho Cordova CA 21,681.26 3,183.93 7.100%
502694903 90 RT West Palm Beach FL 22,323.53 3,830.40 7.770%
510000185 91 RT West Jordan UT 22,118.53 6,045.92 8.170%
502701701 92 IN Houston TX 20,792.78 2,598.47 7.640%
510000186 93 OF Coral Gables FL 19,973.96 0.00 7.375%
528000094 94 MF Grand Rapids MI 18,724.52 2,758.93 7.090%
528000095 95 IN Brea CA 19,555.60 2,622.39 7.410%
528000096 96 RT Englewood CO 18,945.64 2,518.14 7.400%
502692006 97 RT Plano TX 18,546.29 2,535.02 7.300%
502708803 98 RT Odessa TX 18,597.08 2,379.36 7.500%
502707505 99 MF Provo UT 17,339.55 2,619.53 7.000%
502695608 100 RT Huntington IN 18,432.48 2,388.22 7.530%
502689301 101 OF Havertown PA 17,611.28 2,388.66 7.360%
502672306 102 RT Abilene TX 16,983.66 2,473.33 7.125%
502706201 103 RT Lynchburg VA 19,075.81 1,972.53 8.470%
628000104 104 RT Vacaville CA 16,130.40 2,049.18 7.500%
502703401 105 RT Cypress CA 16,108.12 2,071.46 7.500%
510000193 106 MF Waterbury CT 15,523.20 2,063.25 7.400%
502713603 107 MF Lebanon PA 16,333.19 4,577.81 8.000%
265950568 108 RT Kewanee IL 15,772.15 1,926.37 7.710%
528000109 109 MF Atwater CA 14,151.04 2,148.88 7.000%
502698105 110 MU McAllen TX 14,757.21 1,991.66 7.375%
502695609 111 RT Casa Grande AZ 14,639.20 1,896.74 7.530%
265950602 112 RT Palm Desert CA 14,785.74 1,847.41 7.625%
502711512 113 MF Pine Bluff AR 12,740.75 2,017.60 6.860%
502704601 114 MF Homestead FL 13,595.82 2,812.57 7.350%
502682401 115 IN Las Vegas NV 12,363.99 1,606.61 7.490%
502702501 116 SS Hesperia CA 12,308.23 2,471.59 7.500%
528000117 117 OF Juneau AK 12,161.08 1,427.47 7.870%
528000118 118 MF Atlanta GA 10,610.03 2,240.73 7.300%
528000119 119 RT Moreno Valley CA 10,590.38 3,658.15 7.530%
502711509 120 MF Baltimore MD 9,822.60 1,365.09 7.250%
528000121 121 RT Summersville WV 11,114.93 1,168.28 8.250%
528000122 122 MF Charlotte NC 9,571.26 2,055.58 7.310%
528000123 123 MF Carlsbad CA 8,656.31 1,132.70 7.500%
502711508 124 MU Baltimore MD 8,342.84 1,173.52 7.250%
528000125 125 OF Troy MI 9,233.51 1,580.45 8.350%
528000126 126 MF Fernley NV 8,836.51 1,071.24 8.200%
528000127 127 MF St. Cloud MN 7,095.55 1,675.50 6.920%
502695001 128 RT Houston TX 7,299.08 7,181.09 7.875%
528000129 129 IN Tucson AZ 7,831.84 1,428.28 8.500%
528000130 130 MF Oklahoma City OK 6,350.57 1,706.92 7.400%
265950478 131 MF Lee's Summit MO 6,579.51 1,169.53 8.000%
501711510 132 MF Baltimore MD 5,653.99 785.75 7.250%
265950586 133 MF Lakewood NJ 5,967.14 568.63 8.500%
502711507 134 MF Baltimore MD 5,071.49 713.37 7.250%
528000135 135 IN Fresno CA 5,457.59 1,131.03 8.050%
528000136 136 OF Los Angeles CA 4,339.33 1,153.30 7.550%
528000137 137 OF Smithtown NY 4,226.69 1,815.26 7.500%
Totals 5,869,328.58 831,442.36
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 49,598,598.37 49,598,598.37 12/01/2002
510000176 N/A 07/01/2011 N 34,613,507.58 34,584,500.13 12/01/2002
265950581 N/A 07/01/2011 N 33,641,354.70 33,614,163.84 12/01/2002
502708001 N/A 12/01/2011 N 28,228,946.07 28,203,449.70 12/01/2002
502709418 N/A 12/01/2011 N 22,610,905.79 22,591,113.77 12/01/2002
510000202 N/A 12/01/2011 N 21,817,540.66 21,798,443.10 12/01/2002
502709417 N/A 12/01/2011 N 19,358,108.77 19,341,164.02 12/01/2002
502694905 N/A 09/01/2011 N 17,806,959.07 17,791,078.55 12/01/2002
502700407 N/A 10/01/2011 N 17,528,564.79 17,513,237.90 12/01/2002
502705804 N/A 08/01/2011 N 17,550,000.00 17,550,000.00 12/01/2002
502713101 N/A 12/01/2011 N 16,611,082.08 16,596,541.89 12/01/2002
502709419 N/A 12/01/2011 N 16,581,330.86 16,566,816.71 12/01/2002
502707905 N/A 08/01/2011 N 15,725,378.15 15,711,709.12 12/01/2002
528000014 N/A 10/01/2010 N 15,403,298.51 15,391,986.55 12/01/2002
502682901 N/A 09/01/2011 N 14,845,699.46 14,832,911.01 12/01/2002
265950628 N/A 04/01/2011 N 14,692,975.07 14,679,352.70 12/01/2002
502700406 N/A 10/01/2011 N 14,260,556.78 14,248,089.59 12/01/2002
510000190 N/A 10/01/2011 N 13,020,611.92 13,009,078.21 12/01/2002
265950625 N/A 04/01/2011 N 12,679,217.02 12,667,461.67 12/01/2002
502715603 10/01/2006 10/01/2011 N 12,426,304.83 12,411,123.87 12/01/2002
510000177 N/A 07/01/2011 N 12,319,000.46 12,309,063.08 12/01/2002
502710308 N/A 11/01/2011 N 12,000,000.00 12,000,000.00 12/01/2002
528000023 N/A 05/01/2010 N 11,897,426.76 11,888,594.36 12/01/2002
510000173 N/A 06/01/2008 N 11,865,804.06 11,856,264.48 12/01/2002
628000025 N/A 01/01/2011 N 11,817,674.21 11,807,758.44 12/01/2002
502701001 N/A 09/01/2011 N 11,104,881.92 11,081,871.05 12/01/2002
502696703 N/A 09/01/2011 N 10,183,597.37 10,174,107.24 12/01/2002
502694601 N/A 08/01/2006 N 9,948,996.13 9,938,448.23 07/01/2002
510000199 11/01/2011 11/01/2031 N 9,913,477.41 9,905,153.71 12/01/2002
502700901 N/A 07/01/2011 N 9,500,371.92 9,492,790.67 12/01/2002
528000031 N/A 07/01/2006 N 9,479,801.73 9,471,010.71 12/01/2002
510000198 N/A 11/01/2011 N 9,449,425.69 9,440,453.24 12/01/2002
510000178 N/A 08/01/2008 N 9,298,950.02 9,291,006.61 12/01/2002
510000201 N/A 11/01/2011 N 9,183,574.43 9,176,158.60 12/01/2002
502704402 N/A 10/01/2011 N 8,520,235.29 8,513,044.55 12/01/2002
265950627 N/A 04/01/2011 N 8,427,950.14 8,420,136.29 12/01/2002
510000170 N/A 05/01/2008 N 8,275,621.87 8,268,621.64 12/01/2002
265950659 N/A 06/01/2011 N 8,145,005.00 8,138,296.00 12/01/2002
528000039 N/A 07/01/2011 N 7,912,845.74 7,906,285.24 12/01/2002
510000180 N/A 08/01/2011 N 7,688,941.88 7,682,531.38 12/01/2002
510000192 N/A 10/01/2011 N 7,648,990.78 7,642,215.28 12/01/2002
502693202 N/A 10/01/2011 N 7,434,355.09 7,428,368.12 11/01/2002
502676401 N/A 09/01/2011 N 7,325,990.05 7,319,824.24 11/01/2002
510000183 N/A 09/01/2011 N 7,226,126.74 7,219,985.72 12/01/2002
528000045 N/A 02/01/2011 N 6,944,537.69 6,930,941.93 12/01/2002
502683801 N/A 08/01/2011 N 6,932,357.80 6,926,921.35 12/01/2002
510000181 N/A 08/01/2011 N 6,835,499.69 6,830,277.73 12/01/2002
510000197 10/01/2011 10/01/2026 N 6,704,091.75 6,695,740.92 12/01/2002
510000175 N/A 07/01/2011 N 6,677,726.33 6,672,265.14 12/01/2002
502700408 N/A 09/01/2011 N 6,331,363.22 6,325,716.81 12/01/2002
502708301 N/A 10/01/2011 N 6,276,649.51 6,268,206.13 12/01/2002
510000206 N/A 12/01/2011 N 6,271,652.66 6,263,690.94 12/01/2002
510000210 N/A 12/01/2011 N 6,188,126.78 6,182,699.64 12/01/2002
628000054 N/A 08/01/2011 N 6,185,817.22 6,180,724.88 12/01/2002
510000209 N/A 12/01/2011 N 6,164,326.37 6,158,920.11 12/01/2002
628000056 N/A 07/01/2011 N 6,084,150.71 6,079,174.96 12/01/2002
502704503 N/A 09/01/2011 N 5,939,282.24 5,934,234.82 11/01/2002
510000184 09/01/2011 09/01/2026 N 5,907,452.70 5,900,004.14 12/01/2002
510000200 N/A 11/01/2011 N 5,877,405.93 5,870,621.02 12/01/2002
628000060 N/A 08/01/2006 N 5,735,847.94 5,730,833.19 12/01/2002
528000061 N/A 08/01/2009 N 5,614,012.13 5,606,484.12 12/01/2002
502681201 N/A 09/01/2011 N 5,545,820.78 5,541,278.68 12/01/2002
502693511 N/A 09/01/2011 N 5,305,631.48 5,301,113.82 12/01/2002
528000064 N/A 09/01/2011 N 4,944,452.43 4,940,250.45 12/01/2002
510000171 N/A 05/01/2011 N 4,937,874.21 4,933,705.44 11/01/2002
502695901 N/A 09/01/2011 N 4,874,694.14 4,864,881.32 12/01/2002
528000067 N/A 10/01/2010 N 4,904,675.49 4,898,833.93 12/01/2002
502664903 N/A 12/01/2011 N 4,761,343.15 4,757,275.13 12/01/2002
502684301 N/A 09/01/2011 N 4,750,393.13 4,746,285.18 12/01/2002
502699109 N/A 07/01/2011 N 4,749,494.18 4,745,662.90 12/01/2002
628000071 N/A 12/01/2011 N 4,710,605.35 4,706,482.01 12/01/2002
528000072 N/A 10/01/2010 N 4,639,521.06 4,633,995.29 12/01/2002
528000073 N/A 10/01/2011 N 4,605,413.66 4,601,419.89 12/01/2002
528000074 N/A 01/01/2011 N 4,609,191.01 4,605,556.69 12/01/2002
510000203 N/A 12/01/2011 N 4,541,279.66 4,535,343.02 12/01/2002
502707510 N/A 09/01/2011 N 4,552,681.19 4,548,759.40 11/01/2002
502701003 N/A 07/01/2006 N 4,553,748.40 4,550,203.07 11/01/2002
502697001 N/A 09/01/2011 N 4,454,461.76 4,450,676.20 11/01/2002
510000205 N/A 12/01/2011 N 4,299,728.36 4,295,594.09 12/01/2002
628000080 N/A 08/01/2006 N 4,153,545.10 4,149,913.73 12/01/2002
502675902 N/A 07/01/2011 N 4,157,770.31 4,154,533.27 12/01/2002
502700409 N/A 07/01/2011 N 4,069,408.35 4,066,283.73 12/01/2002
502705801 N/A 07/01/2011 N 4,028,464.26 4,023,329.70 11/01/2002
510000194 N/A 10/01/2011 N 3,965,074.77 3,961,887.91 12/01/2002
628000085 N/A 10/01/2011 N 3,960,642.40 3,957,134.05 12/01/2002
502702614 N/A 09/01/2011 N 3,957,102.02 3,953,573.02 12/01/2002
502709701 N/A 10/01/2011 N 3,881,878.74 3,878,473.16 11/01/2002
502706203 N/A 03/01/2011 N 3,822,279.36 3,819,303.57 11/01/2002
528000089 N/A 10/01/2011 N 3,664,438.86 3,661,254.93 12/01/2002
502694903 N/A 07/01/2011 N 3,447,649.98 3,443,819.58 12/01/2002
510000185 N/A 09/01/2021 N 3,248,744.35 3,242,698.43 12/01/2002
502701701 07/01/2011 07/01/2021 N 3,265,881.99 3,263,283.52 12/01/2002
510000186 N/A 08/01/2011 N 3,250,000.00 3,250,000.00 12/01/2002
528000094 N/A 10/01/2011 N 3,169,171.92 3,166,412.99 11/01/2002
528000095 N/A 08/01/2011 N 3,166,898.33 3,164,275.94 12/01/2002
528000096 N/A 10/01/2011 N 3,072,266.34 3,069,748.20 12/01/2002
502692006 N/A 11/01/2011 N 3,048,704.47 3,046,169.45 12/01/2002
502708803 N/A 11/01/2011 N 2,975,533.58 2,973,154.22 12/01/2002
502707505 N/A 11/01/2011 N 2,972,495.03 2,969,875.50 11/01/2002
502695608 N/A 07/01/2011 N 2,937,446.65 2,935,058.43 12/01/2002
502689301 N/A 09/01/2008 N 2,871,404.32 2,869,015.66 11/01/2002
502672306 N/A 10/01/2011 N 2,860,406.48 2,857,933.15 12/01/2002
502706201 N/A 07/01/2010 N 2,702,593.63 2,700,621.10 12/01/2002
628000104 N/A 12/01/2011 N 2,580,864.39 2,578,815.21 12/01/2002
502703401 N/A 10/01/2011 N 2,577,298.58 2,575,227.12 12/01/2002
510000193 N/A 10/01/2011 N 2,517,276.32 2,515,213.07 12/01/2002
502713603 N/A 11/01/2011 N 2,449,978.21 2,445,400.40 09/01/2002
265950568 N/A 07/01/2011 N 2,454,809.47 2,452,883.10 12/01/2002
528000109 N/A 10/01/2008 N 2,425,893.38 2,423,744.50 12/01/2002
502698105 N/A 09/01/2011 N 2,401,172.99 2,399,181.33 11/01/2002
502695609 N/A 07/01/2011 N 2,332,940.15 2,331,043.41 12/01/2002
265950602 N/A 08/01/2011 N 2,326,936.90 2,325,089.49 12/01/2002
502711512 N/A 11/01/2011 N 2,228,701.79 2,226,684.19 11/01/2002
502704601 N/A 11/01/2011 N 2,219,725.67 2,216,913.10 12/01/2002
502682401 N/A 09/01/2011 N 1,980,880.10 1,979,273.49 12/01/2002
502702501 N/A 09/01/2011 N 1,969,316.51 1,966,844.92 12/01/2002
528000117 N/A 05/01/2011 N 1,854,294.84 1,852,867.37 12/01/2002
528000118 N/A 10/01/2011 N 1,744,115.11 1,741,874.38 12/01/2002
528000119 N/A 04/01/2021 N 1,687,709.47 1,684,051.32 12/01/2002
502711509 N/A 11/01/2011 N 1,625,810.31 1,624,445.22 12/01/2002
528000121 N/A 03/01/2011 N 1,616,716.66 1,615,548.38 12/01/2002
528000122 N/A 07/01/2011 N 1,571,204.78 1,569,149.20 12/01/2002
528000123 N/A 07/01/2011 N 1,385,009.80 1,383,877.10 12/01/2002
502711508 N/A 09/01/2011 N 1,380,883.13 1,379,709.61 12/01/2002
528000125 N/A 10/01/2010 N 1,326,971.28 1,325,390.83 12/01/2002
528000126 N/A 08/01/2009 N 1,293,147.36 1,292,076.12 12/01/2002
528000127 N/A 10/01/2011 N 1,230,441.81 1,228,766.31 12/01/2002
502695001 N/A 10/01/2011 N 1,112,240.95 1,105,059.86 12/01/2002
528000129 N/A 08/01/2009 N 1,105,672.01 1,104,243.73 12/01/2002
528000130 N/A 08/01/2008 N 1,029,821.90 1,028,114.98 11/01/2002
265950478 N/A 06/01/2011 N 986,926.62 985,757.09 12/01/2002
501711510 N/A 11/01/2011 N 935,832.33 935,046.58 12/01/2002
265950586 N/A 06/01/2011 N 842,420.16 841,851.53 12/01/2002
502711507 N/A 09/01/2011 N 839,418.49 838,705.12 12/01/2002
528000135 N/A 07/01/2009 N 813,554.15 812,423.12 12/01/2002
528000136 N/A 04/01/2008 N 689,694.75 688,541.45 11/01/2002
528000137 N/A 12/01/2018 N 676,269.69 674,454.43 11/01/2002
Totals 966,845,046.58 966,013,604.22
Appraisal Appraisal Res Mod
Loan Number Reduction Reduction Strat. Code
Date Amount (2) (3)
502694601 13
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
12/13/2002 0 $0.00 1 $2,445,400.40 1 $9,938,448.23 0 $0.00 0 $0.00 0 $0.00
11/15/2002 1 $2,449,978.21 0 $0.00 1 $9,948,996.13 0 $0.00 0 $0.00 0 $0.00
10/15/2002 1 $2,453,983.99 1 $9,957,522.64 0 $0.00 0 $0.00 0 $0.00 0 $0.00
09/13/2002 3 $15,403,579.81 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
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
12/13/2002 0 $0.00 0 $0.00
11/15/2002 0 $0.00 0 $0.00
10/15/2002 0 $0.00 0 $0.00
09/14/2002 0 $0.00 0 $0.00
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
12/13/2002 7.284682% 7.218076% 99
11/15/2002 7.284719% 7.218117% 100
09/13/2002 7.283540% 7.221819% 101
09/13/2002 7.283577% 7.221862% 102
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 4 07/01/2002 69,620.06 346,023.80 3
502693202 42 0 11/01/2002 52,079.98 52,079.98 B
502676401 43 0 11/01/2002 50,427.01 50,427.01 B
502704503 57 0 11/01/2002 40,683.10 40,683.10 B
510000171 65 0 11/01/2002 34,413.25 34,413.25 B
502707510 76 0 11/01/2002 30,972.30 30,972.30 B
502701003 77 0 11/01/2002 32,765.22 32,765.22 B
502697001 78 0 11/01/2002 30,512.33 30,512.33 B
502705801 83 0 11/01/2002 30,077.46 30,077.46 B
502709701 87 0 11/01/2002 26,049.88 26,049.88 B
502706203 88 0 11/01/2002 27,916.16 27,916.16 B
528000094 94 0 11/01/2002 21,351.41 21,351.41 B
502707505 99 0 11/01/2002 19,835.22 19,835.22 B
502689301 101 0 11/01/2002 19,880.30 19,880.30 B
502713603 107 2 09/01/2002 20,911.00 62,426.44 2
502698105 110 0 11/01/2002 16,648.83 16,648.83 B
502711512 113 0 11/01/2002 14,665.49 14,665.49 B
528000130 130 0 11/01/2002 8,014.59 8,014.59 B
528000136 136 0 11/01/2002 5,463.89 5,463.89 B
528000137 137 0 11/01/2002 6,013.77 6,013.77 B
Totals 20 558,301.25 876,220.43
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 13 10/04/2002 9,977,534.98 0.00
502693202 7,434,355.09 0.00
502676401 7,325,990.05 0.00
502704503 5,939,282.24 0.00
510000171 4,937,874.21 0.00
502707510 4,552,681.19 0.00
502701003 4,553,748.40 0.00
502697001 4,454,461.76 0.00
502705801 4,028,464.26 0.00
502709701 3,881,878.74 0.00
502706203 3,822,279.36 0.00
528000094 3,169,171.92 0.00
502707505 2,972,495.03 0.00
502689301 2,871,404.32 0.00
502713603 2,458,504.96 0.00
502698105 2,401,172.99 0.00
502711512 2,228,701.79 0.00
528000130 1,029,821.90 0.00
528000136 689,694.75 0.00
528000137 676,269.69 0.00
Totals 79,405,787.63 0.00
Current Outstanding Actual Outstanding
P & I P & I Principal Servicing
Advances Advances Balance Advances
Totals by Delinquency Code:
Total for Status Code = 2 (1 Loan) 20,911.00 62,426.44 2,458,504.96 0.00
Total for Status Code = 3 (1 Loan) 69,620.06 346,023.80 9,977,534.98 0.00
Total for Status Code = B (18 Loans) 467,770.19 467,770.19 66,969,747.69 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
Offering Servicing Resolution
Loan Document Transfer Strategy Scheduled Property State Interest Actual
Number Cross-Reference Date Code (1) Balance Type (2) Rate Balance
<c>
502694601 28 10/04/2002 13 9,938,448.23 MF NV 7.125% 9,977,534.98
Net Remaining
Loan Operating DSCR DSCR Note Maturity Amortization
Number Income Date Date Date Term
502694601 803,246.00 12/31/2001 0.99 09/01/2001 08/01/2006 343
Specially Serviced Loan Detail - Part 2
Offering Resolution Site
Loan Document Strategy Inspection Phase 1 Date Appraisal Appraisal Other REO
Number Cross-Reference Code (1) Date Date Value Property Revenue
502694601 28 13 04/24/2001 12,500,000.00
<FN>
No explanation from the borrower. Claims they are sending payment in the next day or two,
Transferred to Special Servicer.
</FN>
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
No Liquidated Loans