8-K 1 bsc00wf2.txt JANUARY 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 : January 15, 2002 (Date of earliest event reported) Commission File No.: 333-61783-01 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2000-WF2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) Pending (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, Maryland 21044 (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 January 15, 2002 a distribution was made to holders of Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2000-WF2. 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 2000-WF2, relating to the January 15, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Bear Stearns Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates Series 2000-WF2 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: January 15, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2000-WF2, relating to the January 15, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc., 11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates Columbia, MD 21044 Series 2000-WF2 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 01/15/2002 Record Date: 12/31/2001 DISTRIBUTION DATE STATEMENT Table of Contents Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. 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. Underwriter Bear, Stearns & Co. Inc. 245 Park Avenue New York, NY 10019 Contact: General Information Phone Number: (212) 272-2000 Underwriter Morgan Stanley & Co. Incorporated 1585 Broadway New York, NY 10036 Contact: General Information Phone Number: (212) 761-4700 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Stewart McAdams Phone Number: (415) 396-7208 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number:(215) 328-1784 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 07383FEG9 7.110000% 170,728,000.00 ~~159~~157,~~881~~915,~~854~~056.0650 1633,~~966,797~~168.5629 A-2 07383FEH7 7.320000% 529,432,000.00 529,432,000.00 0.00 B 07383FEK0 7.460000% 28,300,000.00 28,300,000.00 0.00 C 07383FEL8 7.590000% 26,200,000.00 26,200,000.00 0.00 D 07383FEM6 7.690000% 8,390,000.00 8,390,000.00 0.00 E 07383FEN4 8.050000% 23,060,000.00 23,060,000.00 0.00 F 07383FEP9 8.~~194955~~194870% 7,340,000.00 7,340,000.00 0.00 G 07383FEQ7 8.~~194955~~194870% 1,050,000.00 1,050,000.00 0.00 H 07383FER5 6.625000% 14,670,000.00 14,670,000.00 0.00 I 07383FES3 6.625000% 6,290,000.00 6,290,000.00 0.00 J 07383FET1 6.625000% 6,290,000.00 6,290,000.00 0.00 K 07383FEU8 6.625000% 2,100,000.00 2,100,000.00 0.00 L 07383FEV6 6.625000% 4,190,000.00 4,190,000.00 0.00 M 07383FEW4 6.625000% 2,100,000.00 2,100,000.00 0.00 N 07383FEX2 6.625000% 8,375,497.00 8,375,497.00 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 0.00 838,515,497.00 ~~827~~825,~~669~~702,~~351~~553.0650 1633,~~966,797~~168.5629

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 07383FEG9 ~~947~~935,~~299~~646.9971 ~~178,103~~0.8100 0.00 31,~~092~~568,~~201~~815.3600 157,~~915~~281,~~056~~888.5021 16.7677% A-2 07383FEH7 3,229,535.20 0.00 0.00 3,229,535.20 529,432,000.00 16.7677% B 07383FEK0 175,931.67 0.00 0.00 175,931.67 28,300,000.00 13.3334% C 07383FEL8 165,715.00 0.00 0.00 165,715.00 26,200,000.00 10.16% D 07383FEM6 53,765.92 0.00 0.00 53,765.92 8,390,000.00 9.1415% E 07383FEN4 154,694.17 0.00 0.00 154,694.17 23,060,000.00 6.35% F 07383FEP9 50,125.8129 0.00 0.00 50,125.8129 7,340,000.00 5.46% G 07383FEQ7 7,170.5951 0.00 0.00 7,170.5951 1,050,000.00 5.33% H 07383FER5 80,990.63 0.00 0.00 80,990.63 14,670,000.00 3.5556% I 07383FES3 34,726.04 0.00 0.00 34,726.04 6,290,000.00 2.79% J 07383FET1 34,726.04 0.00 0.00 34,726.04 6,290,000.00 2.03% K 07383FEU8 11,593.75 0.00 0.00 11,593.75 2,100,000.00 1.78% L 07383FEV6 23,132.29 0.00 0.00 23,132.29 4,190,000.00 1.27% M 07383FEW4 11,593.75 0.00 0.00 11,593.75 2,100,000.00 1.0102% N 07383FEX2 46,239.72 0.00 0.00 46,239.72 8,375,497.00 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,~~027~~015,~~240~~586.5769 ~~178,103~~0.8100 0.00 75,~~172~~648,~~141~~754.9498 825,~~702~~069,~~553~~385.5021 Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 07383FEJ3 0.~~906189~~905679% 838,515,497.00 ~~827~~825,~~669~~702,~~351~~553.4993

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 07383FEJ3 ~~625~~623,~~020~~184.6625 ~~94,993~~0.2300 ~~720~~623,~~013~~184.8925 825,~~702~~069,~~553~~385.9364 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss/ Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 07383FEG9 ~~936~~924.~~47119430~~95112987 113.~~52006443~~70863766 5.~~54859185~~48033545 10.~~04320211~~00000000 0.00000000 ~~924~~921.~~95112987~~24249221 A-2 07383FEH7 1,000.00000000 0.00000000 6.10000000 0.00000000 0.00000000 1,000.00000000 B 07383FEK0 1,000.00000000 0.00000000 6.21666678 0.00000000 0.00000000 1,000.00000000 C 07383FEL8 1,000.00000000 0.00000000 6.32500000 0.00000000 0.00000000 1,000.00000000 D 07383FEM6 1,000.00000000 0.00000000 6.40833373 0.00000000 0.00000000 1,000.00000000 E 07383FEN4 1,000.00000000 0.00000000 6.70833348 0.00000000 0.00000000 1,000.00000000 F 07383FEP9 1,000.00000000 0.00000000 6.~~82912943~~82905858 0.00000000 0.00000000 1,000.00000000 G 07383FEQ7 1,000.00000000 0.00000000 6.~~82913333~~82905714 0.00000000 0.00000000 1,000.00000000 H 07383FER5 1,000.00000000 0.00000000 5.52083367 0.00000000 0.00000000 1,000.00000000 I 07383FES3 1,000.00000000 0.00000000 5.52083307 0.00000000 0.00000000 1,000.00000000 J 07383FET1 1,000.00000000 0.00000000 5.52083307 0.00000000 0.00000000 1,000.00000000 K 07383FEU8 1,000.00000000 0.00000000 5.52083333 0.00000000 0.00000000 1,000.00000000 L 07383FEV6 1,000.00000000 0.00000000 5.52083294 0.00000000 0.00000000 1,000.00000000 M 07383FEW4 1,000.00000000 0.00000000 5.52083333 0.00000000 0.00000000 1,000.00000000 N 07383FEX2 1,000.00000000 0.00000000 5.52083297 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X 07383FEJ3 ~~987~~984.~~06506254~~71949163 0.~~74538952~~74319944 0.~~11328739~~00000000 ~~984~~983.~~71949163~~96438538

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~726~~59,~~338~~329.1335 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 3435,~~548~~543.0212 Less Delinquent Master Servicing Fees ~~3,343~~318.5627 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received ~~172~~3,343.4356 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3138,~~376~~568.8941

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Distributable Interest Interest Shortfall Interest Interest Fund Interest Certificate Adjustment Expenses Distribution Interest A-1 ~~947~~935,~~299~~646.9971 0.00 ~~947~~935,~~299~~646.9971 0.00 0.00 ~~947~~935,~~299~~646.9971 0.00 A-2 3,229,535.20 0.00 3,229,535.20 0.00 0.00 3,229,535.20 0.00 X ~~625~~623,~~020~~184.6425 0.00 ~~625~~623,~~020~~184.6425 0.00 0.00 ~~625~~623,~~020~~184.6625 0.00 B 175,931.67 0.00 175,931.67 0.00 0.00 175,931.67 0.00 C 165,715.00 0.00 165,715.00 0.00 0.00 165,715.00 0.00 D 53,765.92 0.00 53,765.92 0.00 0.00 53,765.92 0.00 E 154,694.17 0.00 154,694.17 0.00 0.00 154,694.17 0.00 F 50,125.8129 0.00 50,125.8129 0.00 0.00 50,125.8129 0.00 G 7,170.5951 0.00 7,170.5951 0.00 0.00 7,170.5951 0.00 H 80,990.63 0.00 80,990.63 0.00 0.00 80,990.63 0.00 I 34,726.04 0.00 34,726.04 0.00 0.00 34,726.04 0.00 J 34,726.04 0.00 34,726.04 0.00 0.00 34,726.04 0.00 K 11,593.75 0.00 11,593.75 0.00 0.00 11,593.75 0.00 L 23,132.29 0.00 23,132.29 0.00 0.00 23,132.29 0.00 M 11,593.75 0.00 11,593.75 0.00 0.00 11,593.75 0.00 N 46,239.72 0.00 46,239.72 0.00 0.00 46,239.72 0.00 Total 5,~~652~~638,~~261~~770.2194 0.00 5,~~652~~638,~~261~~770.2194 0.00 0.00 5,~~652~~638,~~261~~770.2394 0.00

Other Required Information Available Distribution Amount (1) 76,~~892~~271,~~155~~939.8323 Principal Distribution Amount 1633,~~966,797~~168.5629 (a) Principal portion of Scheduled Payments ~~798~~633,~~237~~168.5629 and any Assumed Scheduled Payments (b) Principal Prepayments ~~1,168,560~~0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Interest Reserve Account Deposits 0174,967.0044 Withdrawals 0.00 Aggregate Number of Outstanding Mortgage Loans 148 Aggregate Unpaid Principal Balance of the Mortgage Loans 825,~~778~~075,~~422~~906.2798 Aggregate Scheduled Principal Balance of the Mortgage Loans 825,~~702~~069,~~553~~385.5021 Total Servicing and Special Servicing Fee Paid 3138,~~376~~568.8941 Servicing Fee paid 3138,~~376~~568.8941 Special Servicing Fee paid 0.00 Trustee Fee paid ~~862~~886.1582 Paying Agent Fee Paid 1,~~344~~383.9644 (1) The Available Distribution Amount includes any Prepayment Premiums. Expense Losses (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii) Indemification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination

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 999,999 12 10,~~094~~072,~~942~~029.2242 1.22 ~~150~~149 8.~~4135~~4133 1.~~938913~~939219 1,000,000 to 1,999,999 42 6564,~~072,~~992,741.5688 7.88 ~~117~~116 8.3055 1.~~655895~~655900 2,000,000 to 3,999,999 40 ~~115~~114,~~036~~931,~~891~~593.3216 13.93 ~~108~~107 8.~~3134~~3135 1.~~603617~~603663 4,000,000 to 5,999,999 19 90,~~129~~046,~~844~~857.0482 10.9291 ~~116~~115 8.~~1627~~1628 1.~~581448~~581355 6,000,000 to 7,999,999 7 48,~~420~~388,~~614~~442.6347 5.86 ~~110~~109 8.1435 1.~~728153~~728166 8,000,000 to 9,999,999 9 79,~~546~~481,~~375~~083.9389 9.63 ~~115~~114 8.~~2203~~2204 1.~~498101~~498172 10,000,000 to 11,999,999 2 21,~~919~~899,~~376~~261.0066 2.65 ~~138~~137 8.7829 1.~~374009~~374068 12,000,000 to 13,999,999 5 65,~~083~~047,~~790~~006.0756 7.88 ~~103~~102 8.1154 2.~~002503~~002484 14,000,000 to 15,999,999 2 30,~~605~~589,~~765~~655.8637 3.71 ~~104~~103 7.9551 1.276711 16,000,000 to 17,999,999 3 51,~~834~~792,~~783~~886.0065 6.28 ~~100~~99 8.2473 1.~~974131~~974003 18,000,000 to 19,999,999 1 18,~~071~~063,~~594~~983.4152 2.19 ~~102~~101 8.6400 1.140000 20,000,000 to 24,999,999 1 20,~~992~~983,~~962~~394.1950 2.54 ~~102~~101 8.4300 1.280000 25,000,000 to 26,999,999 1 25,~~135~~115,~~708~~422.3526 3.04 9897 7.8800 1.370000 27,000,000 to 59,999,999 3 90,~~678~~638,~~419~~633.0117 10.9899 9695 8.~~7579~~7580 1.~~435911~~435890 60,000,000 and greater 1 93,~~078~~026,~~493~~392.9188 11.27 ~~103~~102 7.8200 1.460000 Totals 148 825,~~702~~069,~~553~~385.5021 100.00 ~~108~~107 8.2482 1.~~582949~~582929

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 8 15,~~318~~297,~~057~~754.2129 1.8685 ~~117~~116 8.3574 1.~~556775~~556576 Arkansas 1 1,~~646~~644,~~334~~786.1470 0.20 9392 8.5230 1.560000 California 61 ~~287~~286,~~110~~845,~~614~~780.7212 34.77 ~~112~~111 8.2529 1.~~664511~~664529 Colorado 4 15,~~902~~892,~~416~~852.2409 1.93 ~~101~~100 7.9928 1.~~440396~~440392 Connecticut 3 10,~~999~~996,~~005~~287.6401 1.33 ~~101~~100 7.~~9021~~9020 1.~~870964~~871010 Delaware 1 5,~~312~~309,~~090~~746.3650 0.64 ~~103~~102 8.4850 1.250000 Florida 8 81,~~102~~060,~~128~~753.2011 9.82 ~~104~~103 7.9072 1.~~532461~~532489 Georgia 2 2,~~482~~478,~~942~~923.1820 0.30 ~~116~~115 8.~~6332~~6330 1.~~489242~~489337 Idaho 1 ~~981~~980,~~055~~161.4051 0.12 ~~100~~99 8.3700 1.970000 Illinois 3 51,~~108~~075,~~409~~821.9626 6.19 ~~102~~101 8.~~2522~~2523 1.~~559432~~559345 Indiana 3 10,~~460~~444,~~672~~210.9429 1.27 ~~162~~161 7.6858 1.~~985334~~985326 Louisiana 4 5,~~268~~263,~~403~~533.4349 0.64 9493 8.5722 1.~~547495~~547492 Maryland 4 21,~~019~~003,~~222~~782.6360 2.55 ~~102~~101 8.2987 1.~~575548~~575644 Massachusetts 5 22,~~320~~295,~~337~~292.8705 2.70 ~~114~~112 8.~~2358~~2362 1.~~413238~~413171 Michigan 2 5,~~470~~462,~~173~~312.5068 0.66 ~~104~~103 7.~~7315~~7317 1.~~912230~~911988 Minnesota 3 7,~~966~~962,~~491~~851.2923 0.9697 ~~101~~100 8.4652 1.~~385335~~385329 Mississippi 1 329,~~401~~173.0139 0.04 ~~105~~104 9.3100 1.360000 Nevada 2 2,~~434~~431,~~564~~000.9682 0.29 ~~222~~221 9.~~1335~~1336 1.~~379887~~379856 New Hampshire 2 1,~~095~~092,~~986~~397.8814 0.13 ~~157~~156 8.3400 2.200000 New Jersey 1 13,350,000.00 1.62 9998 8.0800 1.960000 New Mexico 1 1,~~621~~616,~~645~~523.0497 0.20 ~~159~~158 8.4900 1.320000 New York 12 45,~~833~~791,~~420~~902.1970 5.55 ~~114~~113 8.1476 1.~~416255~~416154 North Carolina 2 1,~~975~~973,~~735~~960.1408 0.24 9594 8.6542 1.~~526655~~526648 North Dakota 2 5,~~309~~305,~~887~~633.1113 0.64 ~~101~~100 8.1045 1.~~725767~~725732 Ohio 3 8,~~769~~762,~~640~~947.8321 1.06 ~~102~~101 7.9592 1.~~660879~~660852 Oklahoma 1 4,~~604~~600,~~526~~171.0294 0.56 9998 8.2400 1.980000 Pennsylvania 8 27,~~622~~608,~~484~~746.7802 3.35 ~~100~~99 8.3971 1.~~537359~~537356 Rhode Island 1 29,866,423.26 3.62 9291 8.7350 1.470000 South Carolina 4 6,~~918~~913,~~898~~316.0167 0.84 9695 8.4649 1.~~528523~~528512 Tennessee 2 658,~~802~~346.0377 0.08 ~~105~~104 9.3100 1.360000 Texas 17 72,~~697~~640,~~050~~331.6173 8.80 ~~108~~107 8.2013 1.~~479669~~479686 Utah 2 33,~~201~~189,~~276~~368.7161 4.02 ~~104~~103 8.9852 1.~~286579~~286578 Virginia 8 16,~~829~~818,~~872~~095.4138 2.04 9796 8.4499 1.~~525394~~525386 Washington 1 1,~~309~~308,~~240~~504.6245 0.16 ~~101~~100 7.8400 1.400000 Washington,DC 1 6,~~805~~797,~~342~~693.2082 0.82 9594 7.6000 2.490000 Totals 184 825,~~702~~069,~~553~~385.5021 100.00 ~~108~~107 8.2482 1.~~582949~~582929

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.24 or less 14 81,~~382~~325,~~930~~573.3672 9.86 ~~109~~108 8.3484 1.~~093025~~093030 1.25 to 1.29 10 95,~~622~~545,~~359~~102.1781 11.58 ~~121~~119 8.~~5828~~5829 1.~~271017~~271023 1.30 to 1.34 8 25,~~956~~932,~~591~~257.0566 3.14 ~~118~~117 8.4229 1.~~320471~~320470 1.35 to 1.39 8 50,~~576~~527,~~933~~836.7973 6.1312 ~~110~~109 8.~~1397~~1395 1.~~373468~~373470 1.40 to 1.44 8 28,~~870~~855,~~032~~347.0039 3.50 ~~111~~110 8.4403 1.423068 1.45 to 1.49 12 155,~~550~~467,~~497~~029.0815 18.84 9998 8.~~1221~~1222 1.463440 1.50 to 1.59 23 95,~~326~~237,~~172~~400.4025 11.54 ~~108~~107 8.~~3441~~3442 1.~~536042~~536039 1.60 to 1.69 11 63,~~106~~064,~~837~~649.3655 7.64 ~~103~~102 8.2374 1.~~641418~~641415 1.70 to 1.79 10 37,~~680~~652,~~869~~984.2328 4.56 ~~116~~115 8.~~1677~~1678 1.~~733119~~733118 1.80 to 1.89 9 34,~~071~~041,~~509~~229.0772 4.13 ~~102~~101 8.4515 1.~~843135~~843139 1.90 to 2.99 34 156,~~282~~146,~~947~~236.6721 18.93 ~~108~~107 8.0062 2.~~183277~~183252 3.00 or greater 1 1,~~274~~273,~~874~~737.3274 0.15 9998 8.5000 3.740000 Totals 148 825,~~702~~069,~~553~~385.5021 100.00 ~~108~~107 8.2482 1.~~582949~~582929

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial/Warehouse 44 136,~~923~~810,~~815~~631.2615 16.58 ~~108~~107 8.3610 1.~~496963~~496921 Lodging 1 17,~~532~~515,~~694~~030.3928 2.12 9493 8.1900 2.590000 Mixed Use 1 4,~~199~~189,~~804~~570.8490 0.51 ~~100~~99 8.3650 1.930000 Mobile Home Park 8 112,~~560~~493,~~658~~263.3002 13.63 ~~103~~102 7.8306 1.~~506680~~506652 Multi-Family 23 92,~~224~~157,~~861~~892.2633 11.17 ~~105~~104 8.0160 1.~~411815~~411789 Office 32 199,~~675~~564,~~159~~381.3461 24.1819 ~~103~~102 8.~~2572~~2573 1.~~735313~~735288 Other 3 10,~~160~~146,~~232~~382.9053 1.23 ~~163~~162 7.~~7173~~7175 2.~~118379~~118300 Retail 48 211,~~959~~766,~~056~~470.5299 25.67 ~~117~~116 8.~~4575~~4576 1.~~497351~~497363 Self Storage 24 40,~~466~~425,~~270~~762.7041 4.90 9897 8.5622 1.~~564888~~564884 Totals 184 825,~~702~~069,~~553~~385.5021 100.00 ~~108~~107 8.2482 1.~~582949~~582929

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.5000% or less 2 10,~~688~~675,~~784~~012.8515 1.29 ~~155~~154 7.3900 1.~~792861~~792687 7.5001% to 7.7500% 8 36,~~855~~816,~~305~~267.5604 4.46 ~~112~~111 7.~~6551~~6552 1.~~953528~~953678 7.7501% to 8.0000% 24 247,~~451~~248,~~782~~321.0700 29.97 ~~106~~105 7.8686 1.~~543745~~543763 8.0001% to 8.5000% 72 288,~~890~~676,~~039~~540.9580 34.99 ~~108~~107 8.2713 1.~~705239~~705186 8.5001% to 9.0000% 38 206,~~332~~186,~~624~~897.3233 24.99 ~~108~~107 8.6810 1.~~429719~~429718 9.0000% or greater 4 35,~~484~~466,~~016~~346.7589 4.30 ~~110~~109 9.~~0645~~0644 1.~~303605~~303573 Totals 148 825,~~702~~069,~~553~~385.5021 100.00 ~~108~~107 8.2482 1.~~582949~~582929

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 0 0.00 0.00 0 0.0000 0.000000 13 to 24 months 138 744,~~913~~358,~~228~~364.2196 90.22 ~~109~~108 8.2589 1.~~552927~~552914 25 to 36 months 9 79,~~353~~278,~~220~~253.2549 9.61 9493 8.1481 1.~~869715~~869679 37 to 48 months 1 1,~~436~~432,~~105~~766.0476 0.17 ~~201~~200 8.2300 1.310000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 148 825,~~702~~069,~~553~~385.5021 100.00 ~~108~~107 8.2482 1.~~582949~~582929

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) 70 months or less 1 11,~~899~~895,~~995~~236.4409 1.44 6766 8.7390 1.470000 71 to 100 months 3649 ~~208~~268,~~374~~305,~~745~~174.3094 2532.2452 97 8.~~2213~~2279 1.~~743060~~698208 101 to 120 months 8269 ~~494~~433,~~270~~877,~~644~~162.2147 5952.8659 ~~103~~102 8.~~2111~~2056 1.~~537444~~536662 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 6 26,~~853~~825,~~284~~880.3281 3.25 ~~163~~162 8.~~3508~~3507 1.~~499584~~499533 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 125 ~~741~~740,~~398~~903,~~669~~454.2731 89.7980 ~~103~~102 8.2275 1.~~592780~~592749

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 70 months or less 0 0.00 0.00 0 0.0000 0.000000 71 to 100 months 2 30,~~844~~838,~~696~~260.6032 3.74 9291 8.7328 1.~~467146~~467164 101 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 13 27,~~454~~366,~~071~~640.7775 3.32 ~~162~~161 8.~~1138~~1139 1.~~473150~~473156 181 months or greater 8 2625,~~005~~961,~~115~~029.8683 3.15 ~~220~~219 8.~~4047~~4048 1.~~555952~~555914 Totals 23 84,~~303~~165,~~884~~930.2390 10.2120 ~~154~~153 8.~~4300~~4304 1.~~496495~~496487

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 31,~~710~~709,~~983~~573.5674 3.84 ~~103~~102 7.9347 1.~~936488~~936509 59 months or less 0 0.00 0.00 0 0.0000 0.000000 60 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 11 33,~~890~~828,~~383~~990.7275 4.10 ~~117~~116 8.2515 1.~~571238~~571181 241 to 300 months 39 195,~~223~~037,~~193~~771.0850 23.64 ~~102~~101 8.2403 1.~~886458~~886446 301 months or greater 71 480,~~574~~327,~~108~~118.9132 58.2022 ~~102~~101 8.2399 1.~~452319~~452317 Totals 125 ~~741~~740,~~398~~903,~~669~~454.2731 89.7980 ~~103~~102 8.2275 1.~~592780~~592749

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 2 11,~~598~~580,~~355~~445.5407 1.40 ~~164~~163 8.0541 1.~~653256~~653350 1 year or less ~~146~~0 ~~814,104,197~~0.9600 980.6000 ~~107~~0 80.~~2509~~0000 10.~~581948~~000000 1 to 2 years 0146 0813,488,940.0014 098.0060 0106 08.~~0000~~2510 01.~~000000~~581926 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 148 825,~~702~~069,~~553~~385.5021 100.00 ~~108~~107 8.2482 1.~~582949~~582929 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 310900140 1 MH Various Various ~~607~~626,~~029~~780.7524 7152,~~851~~101.5203 7.820% 850200284 2 OF Johnston RI 217,402.67 0.00 8.735% 310851623 3 SS Various Various ~~222~~229,~~428~~574.2630 3629,~~547~~401.3531 8.523% 700200275 4 RT Salt Lake City UT ~~222~~229,~~358~~633.5316 1710,~~659~~384.1653 9.030% 850200212 5 MF Irving TX 165,~~190~~057.1682 20,~~153~~286.7509 7.880% 850200310 6 RT Long Beach CA ~~147~~152,~~576~~391.6041 149,~~382~~567.5069 8.430% 310900049 7 IW Monee IL ~~130~~134,~~200~~452.8966 117,~~862~~610.6689 8.640% 310900130 8 OF San Francisco CA ~~124~~120,~~517~~207.6059 17,~~180,913~~937.3994 8.320% 850200295 9 LO Cupertino CA ~~119~~123,~~807~~649.4233 2117,~~506~~664.0211 8.190% 850200256 10 RT Warrenville IL ~~120~~124,~~395~~265.0017 2016,~~164~~294.4730 8.235% 310900195 11 MH Cathedral City CA ~~103~~106,~~532~~904.4807 118,~~596~~224.5697 7.960% 850200288 12 MF New York NY 99102,~~511~~752.3320 117,~~126~~885.3952 7.950% 850200315 13 RT Pikesville MD 9598,~~316~~426.8926 96,~~427~~317.0063 8.360% 850200301 14 OF Fort Lee NJ 8992,~~890~~886.0033 0.00 8.080% 850200320 15 OF San Francisco CA 8487,~~755~~514.3433 96,~~729~~970.3637 7.900% 310900170 16 OF Mountain View CA 8486,~~064~~763.41 15 12,~~240~~541.4874 7.880% 850200277 17 IW Webster NY 8689,~~451~~234.4237 1310,~~736~~953.7277 8.350% 850200319 18 OF Cupertino CA 8689,~~717~~550.0144 74,~~592~~759.7835 8.739% 310900086 19 RT Visalia CA 7376,~~897~~226.8961 1715,~~683~~354.7199 8.835% 310900112 20 RT Golden CO 6466,~~380~~474.0548 75,~~669~~574.3188 7.809% 310900190 21 OF Campbell CA 6466,~~745~~825.6692 119,~~340~~260.4115 7.980% 850200298 22 OF Philadelphia PA 6668,~~243~~402.0779 64,~~636~~476.4775 8.467% 850200322 23.1 MF Drexel Hill PA 1516,~~634~~143.2899 1,~~612~~102.5382 8.230% 850200325 23.2 MF Yeadon PA 18,~~353~~951.2864 1,~~892~~294.9761 8.230% 850200326 23.3 MF Clifton Heights PA 1415,~~614~~091.6512 1,~~507~~030.3689 8.230% 850200327 23.4 MF Delaware County PA 1415,~~614~~091.6512 1,~~507~~030.3689 8.230% 310900040 24 RT Fresno CA 5557,~~671~~329.5352 2827,~~864~~206.5556 7.955% 850200265 25 IW Westborough MA 6365,~~017~~076.2506 53,~~569~~510.2140 8.710% 310900044 26 IW Pasadena TX 6163,~~631~~643.6133 53,~~788~~777.7907 8.560% 600870590 27 OF San Jose CA 5759,~~200~~038.2898 97,~~746~~907.6393 8.100% 310851554 28 RT San Juan Capistra CA 6062,~~908~~897.3702 53,~~566~~578.9530 8.685% 850200312 29 OF Jacksonville FL 5153,~~666~~388.6789 0.00 7.750% 850200286 30 RT Various TX 5355,~~465~~151.7486 1211,~~764~~078.7260 8.740% 700200252 31 RT Scottsdale AZ 5153,~~452~~130.9737 53,~~261~~584.5313 8.320% 850200297 32 OF Washington DC 4344,~~157~~537.6818 97,~~027~~648.8838 7.600% 850200309 33 MF Pasadena TX 4748,~~312~~854.3025 43,~~981~~439.3944 8.190% 850200303 34 OF Farmington CT 4445,~~190~~663.4243 0.00 7.630% 850200305 35 RT Miami FL 4647,~~363~~874.7892 43,~~817~~306.9985 8.270% 310900090 36 OF San Francisco CA 4244,~~938~~337.0238 43,~~514~~114.1276 8.210% 700200330 37 MF Houston TX 3334,~~579~~667.6771 43,~~941~~853.4844 7.352% 310900055 38 IW Chatsworth CA 3637,~~084~~214.8788 109,~~164~~034.2120 8.320% 310900073 39 OT Indianapolis IN 3233,~~343~~351.7293 109,~~927~~919.4726 7.430% 850200316 40 OF New Castle DE 3738,~~586~~812.1594 32,~~570~~343.6586 8.485% 700200329 41 OF Boston MA 3536,~~077~~218.4201 43,~~143~~003.7617 8.030% 850200307 42 OF Redondo Beach CA 3738,~~282~~481.7923 54,~~795~~597.6824 8.880% 310851629 43 IW Chula Vista CA 3132,~~433~~438.8381 65,~~398~~393.2931 7.770% 310900123 44 MF Austin TX 3536,~~472~~630.4096 32,~~190~~032.7923 8.680% 310900009 45 IW Chesapeake VA 3435,~~150~~264.1147 32,~~254~~139.1377 8.555% 310900176 46 IW San Diego CA 3031,~~545~~525.4451 54,~~710~~730.3427 7.750% 310900082 47 IW Los Angeles CA 3031,~~487~~479.8649 32,~~673~~681.1148 7.790% 310900056 48 RT Ponca City OK 3132,~~654~~671.6367 54,~~371~~354.1208 8.240% 310900158 49 IW El Dorado Hills CA 3233,~~424~~469.7160 43,~~864~~819.0617 8.580% 850200318 50 RT Cleveland OH 2829,~~693~~613.4885 54,~~384~~464.9962 7.780% 850200274 51 MF Bensalem PA 3031,~~899~~907.5582 31,~~002~~993.2396 8.400% 310900074 52 OF Woodbury MN 3233,~~388~~446.5875 21,~~826~~768.3720 8.815% 850200302 53 MU San Francisco CA 2930,~~353~~252.7401 1110,~~132~~233.2194 8.365% 310851537 54 IW Santa Fe Springs CA 2627,~~594~~444.6739 54,~~433~~583.0634 7.860% 850200317 55 RT Costa Mesa CA 2728,~~727~~630.0666 2,~~944~~040.2868 8.140% 850200292 56 SS Boynton Beach FL 2930,~~513~~465.0083 43,~~059~~106.4259 8.850% 850200283 57 MH Van Buren Townshi MI 2425,~~546~~313.4562 7,~~836~~069.4528 7.565% 310900084 58 IW Baltimore MD 2526,~~342~~135.0240 76,~~463~~670.8345 7.990% 310900106 59 RT Anaheim CA 25,~~147~~934.6684 76,~~442~~655.4527 7.970% 850200280 60 RT Logan UT 2627,~~392~~254.6165 21,~~385~~523.6157 8.625% 700200269 61 OF Laguna Niguel CA 2627,~~215~~071.1864 21,~~316~~460.7933 8.710% 310900057 62 MF Monterey CA 2425,~~303~~095.2824 21,~~554~~762.5054 8.250% 850200328 63 RT Garden Grove CA 2526,~~621~~458.5777 21,~~242~~405.9373 8.725% 850200267 64 RT Merrick NY 2526,~~560~~396.9747 21,~~173~~338.7727 8.830% 850200281 65 RT Palm Springs CA 2425,~~303~~096.0204 21,~~361~~568.3028 8.400% 850200233 66 RT Grand Forks ND 2223,~~591~~316.4458 43,~~013~~288.6652 8.075% 700200249 67 OF Sunnyvale CA 2324,~~949~~731.1253 21,~~192~~409.2382 8.420% 850200323 68 OF Wellesley MA 2324,~~312~~072.0228 21,~~350~~590.6539 8.300% 850200291 69 RT Brownsburg IN 22,~~064~~772.0259 3,~~952~~244.9033 7.900% 850200308 70 MF Boston MA 1920,~~982~~575.7366 1110,~~215~~622.1320 7.575% 850200321 71 Various Pittsford NY 2021,~~780~~400.6277 10,~~622~~002.6954 7.930% 310900045 72 IW Cincinnati OH 22,~~071~~790.5232 21,~~419~~700.3454 8.120% 850200311 73 RT Narberth PA 2122,~~364~~061.0362 1,~~958~~261.9940 8.620% 850200313 74 OT New York NY 19,~~281~~900.8137 32,~~575~~956.3781 7.850% 310900065 75 IW Long Island City NY 1920,~~843~~480.1746 32,~~470~~833.5324 8.080% 310900094 76 IW Redwood City CA 2021,~~592~~264.7021 21,~~082~~411.5302 8.315% 700200336 77 RT Modesto CA 19,~~316~~946.0716 1,~~916~~286.5647 8.350% 310900053 78 IW North Highlands CA 1819,~~651~~252.3436 2,~~742~~141.0604 8.760% 310900147 79 MF Boerne TX 16,~~233~~762.9841 1,~~875~~346.4198 7.865% 310900097 80 OF Torrance CA 16,~~286~~774.3662 76,~~417~~929.7852 8.550% 310900118 81 OF Dallas TX 1617,~~534~~074.8410 1,~~656~~116.0983 8.345% 310900153 82 RT Aurora CO 17,~~097~~655.3071 ~~1,550~~992.8746 8.614% 310900120 83 IW Sacramento CA 1617,~~953~~506.1496 ~~1,500~~946.7694 8.730% 310900126 84 IW Palo Alto CA 1516,~~807~~316.5422 2,~~527~~018.0638 8.380% 310851628 85 IW Denver CO 14,~~523~~988.3663 2,~~704~~239.6437 8.090% 310900039 86 RT Harlingen TX 16,~~029~~533.1167 3,~~821~~316.4993 9.040% 310900067 87 IW Chico CA 1516,~~998~~514.6965 21,~~268~~752.1822 8.870% 310900111 88 IW Chantilly VA 1415,~~880~~365.4146 1,~~554~~069.7570 8.190% 850200290 89 RT Amarillo TX 1415,~~806~~289.4064 ~~1,420~~936.2096 8.425% 850200314 90 RT Southington CT 1415,~~919~~406.4152 ~~1,376~~889.8473 8.600% 850200258 91 OT Staten Island NY 1314,~~816~~267.9133 ~~1,424~~974.7230 8.270% 850200300 92 RT Staten Island NY 13,~~453~~874.0233 3,~~814~~392.0271 8.260% 850200296 93 MF Bronx NY 1213,~~841~~258.3664 1,~~597~~180.6133 7.830% 850200289 94 RT Various Various 15,~~348~~844.0774 1,~~862~~365.4477 9.310% 850200306 95 OF Brookline MA 1112,~~995~~351.4653 6,~~675~~319.7366 7.615% 850200276 96 SS Stamford CT 13,~~344~~773.3840 21,~~257~~828.9290 8.125% 310900062 97 IW Woodland Hills CA 1314,~~852~~287.4556 3,~~605~~170.4130 8.580% 310900113 98 MF Northfield MN 13,~~349~~784.3017 1,~~451~~016.6780 8.090% 310900121 99 IW Columbia SC 1314,~~736~~184.8985 ~~1,386~~939.9802 8.320% 850200278 100 MF Jamestown ND 13,~~306~~740.6336 ~~1,399~~965.1946 8.155% 310900116 101 IW Ft. Wayne IN 1213,~~709~~107.2337 3,~~697~~299.2006 8.010% 310900042 102 RT Oroville CA 13,~~378~~813.0092 ~~1,398~~962.6977 8.315% 310900131 103 IW Jessup MD 13,~~132~~560.0932 ~~1,332~~904.7451 8.280% 310900119 104 RT Las Vegas NV 14,~~500~~959.6124 32,~~061~~602.2663 9.380% 310900069 105 RT Farmington NM 11,~~511~~855.8058 5,~~464~~121.8507 8.490% 310900096 106 IW Carson CA 11,~~497~~867.9265 1,~~905~~536.7300 8.250% 310900114 107 OF Berkeley CA 1011,~~917~~272.4255 ~~1,308~~953.6148 7.790% 310900127 108 RT Hampton VA 11,~~054~~415.8705 ~~1,190~~830.5638 8.120% 310900066 109 IW San Ramon CA 11,~~136~~494.1625 1,~~817~~459.6354 8.380% 310900080 110 OF West Sacramento CA 10,~~308~~623.6243 43,~~172~~857.5170 8.020% 310900091 111 IW Ramsey MN 10,~~498~~840.8359 ~~1,196~~855.8206 7.960% 310900138 112 MF Lake Orion MI 1011,~~754~~105.7422 ~~1,142~~791.0254 8.140% 310851150 113 RT Houston TX 9,~~872~~849.0329 3,~~315~~338.5428 8.230% 310900048 114 OF Sacramento CA 910,~~923~~242.6512 1,~~763~~444.1164 8.110% 310900085 115 IW El Segundo CA 10,~~105~~430.4217 1,~~706~~381.3055 8.235% 310900122 116 IW Colorado Springs CO 10,~~006~~332.7880 ~~1,083~~757.4644 8.080% 310900132 117 RT Phoenix AZ 9,~~300~~591.9557 2,~~939~~648.3573 7.670% 310900152 118 IW Tucson AZ 10,~~118~~421.0780 4,~~609~~305.0936 8.450% 310900161 119 SS Dallas TX 1011,~~783~~131.7159 1,~~538~~190.2537 8.740% 310900107 120 RT Stockton CA 9,~~473~~778.9451 1,~~580~~275.1356 8.250% 310900060 121 IW Morgan Hill CA 910,~~802~~118.6742 1,~~460~~144.7095 8.750% 310900092 122 MF Olympia WA 8,~~560~~838.3383 ~~1,014~~736.6717 7.840% 310900144 123 IW Compton CA 9,~~211~~512.5817 ~~892~~591.1354 8.410% 850200304 124 IW Houston TX 9,~~406~~714.9320 ~~834~~526.1184 8.765% 310900070 125 IW Cupertino CA 9,~~040~~331.4737 1,~~427~~136.4858 8.500% 310900095 126 RT Red Bluff CA 8,~~595~~837.5817 65,~~094~~853.6405 8.560% 310900093 127 IW Santa Clara CA 8,~~580~~857.7740 ~~1,252~~975.3673 8.710% 310900108 128 IW Monterey CA 8,~~267~~533.6169 1,~~314~~048.3830 8.400% 850200299 129 MF Various NH 7,~~643~~871.6401 3,~~817~~589.1174 8.340% 310900081 130 RT San Francisco CA 7,~~111~~299.7841 6,~~623~~436.9128 8.665% 310900148 131 SS Tucson AZ 78,~~874~~112.5802 3,~~249~~012.6622 8.950% 310900157 132 MF Riverside OH 7,~~457~~700.5770 ~~771~~528.5946 8.205% 310900143 133 IW Highland Park CA 7,~~401~~639.1438 ~~1,171~~933.9066 8.385% 310900117 134 MF Ennis TX 67,~~985~~212.0180 ~~706~~478.6182 8.290% 310900087 135 IW Boise ID 67,~~850~~070.6396 ~~1,114~~893.2289 8.370% 310900100 136 IW Oxnard CA 6,~~475~~678.9581 1,~~888~~685.4559 8.000% 310900104 137 OF Newark CA 6,~~572~~769.9269 32,~~137~~940.2144 8.265% 310900136 138 OF San Rafael CA 6,~~612~~827.2560 ~~732~~517.3702 8.010% 310900159 139 RT Phoenix AZ 6,~~484~~678.6086 32,~~135~~941.5327 8.110% 310900110 140 IW Atlanta GA 6,~~189~~375.5865 2,~~657~~471.6154 8.850% 310900103 141 IW Goleta CA 5,~~245~~410.7670 1,~~354~~189.5157 8.510% 310900134 142 OF Escondido CA 5,~~440~~615.2973 ~~787~~611.3692 8.710% 310900150 143 SS Tucson AZ 5,~~147~~302.1131 21,~~124~~968.1090 8.950% 310900179 144 OF Scottsdale AZ 4,~~763~~919.7829 ~~450~~294.3887 8.470% 310900101 145 IW Las Vegas NV 4,~~061~~188.0761 ~~1,089~~961.0551 8.350% Totals 5,~~689~~851,~~016~~551.3976 1633,~~966,797~~168.5629

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 310900140 N/A 07/01/2010 N 93,~~150~~078,~~345~~493.4391 93,~~078~~026,~~493~~392.9188 1101/01/~~2001~~2002 850200284 N/A 08/01/2009 N 29,866,423.26 29,866,423.26 01/01/2002 310851623 N/A 09/01/2009 N 31,~~316~~280,~~896~~349.3702 31,~~280~~250,~~349~~947.0271 1201/01/~~2001~~2002 700200275 08/01/2010 08/01/2030 N 29,~~549~~531,~~305~~646.8973 29,~~531~~521,~~646~~262.7320 1201/01/~~2001~~2002 850200212 N/A 02/01/2010 N 25,~~155~~135,~~862~~708.1035 25,~~135~~115,~~708~~422.3526 1201/01/~~2001~~2002 850200310 N/A 06/01/2010 N 2120,~~007~~992,~~344~~962.6919 20,~~992~~983,~~962~~394.1950 1201/01/~~2001~~2002 310900049 N/A 06/01/2010 N 18,~~083~~071,~~457~~594.0741 18,~~071~~063,~~594~~983.4152 1201/01/~~2001~~2002 310900130 N/A 09/01/2010 N 1716,~~959~~778,~~268~~355.7233 16,~~778~~770,~~355~~417.3339 1201/01/~~2001~~2002 850200295 N/A 10/01/2009 N 17,~~554~~532,~~200~~694.4139 17,~~532~~515,~~694~~030.3928 1201/01/~~2001~~2002 850200256 N/A 05/01/2010 N 17,~~543~~523,~~897~~733.7528 17,~~523~~507,~~733~~438.2898 1201/01/~~2001~~2002 310900195 N/A 07/01/2010 N 15,~~607~~596,~~910~~314.8125 15,~~596~~588,~~314~~089.2528 1201/01/~~2001~~2002 850200288 N/A 09/01/2010 N 15,~~020~~009,~~578~~451.0061 15,~~009~~001,~~451~~566.6109 1201/01/~~2001~~2002 850200315 N/A 07/01/2010 N 13,~~681~~672,~~850~~423.90 13,~~672~~666,~~423~~106.9027 1201/01/~~2001~~2002 850200301 N/A 03/01/2010 N 13,350,000.00 13,350,000.00 1201/01/~~2001~~2002 850200320 N/A 07/01/2010 N 12,~~874~~864,~~228~~499.5822 12,~~864~~857,~~499~~528.2285 1201/01/~~2001~~2002 310900170 N/A 08/01/2010 N 12,~~801~~786,~~687~~447.5103 12,~~786~~773,~~447~~905.0329 1201/01/~~2001~~2002 850200277 N/A 08/01/2010 N 12,~~424~~410,~~156~~419.6492 12,~~410~~399,~~419~~466.9215 1201/01/~~2001~~2002 850200319 N/A 07/01/2007 N 11,~~907~~899,~~588~~995.2244 11,~~899~~895,~~995~~236.4409 1201/01/~~2001~~2002 310900086 N/A 06/01/2020 N 10,~~037~~019,~~064~~380.2756 10,~~019~~004,~~380~~025.5657 1201/01/~~2001~~2002 310900112 N/A 06/01/2010 N 9,~~893~~885,~~207~~538.3302 9,~~885~~879,~~538~~963.0214 1201/01/~~2001~~2002 310900190 N/A 09/01/2010 N 9,~~736~~724,~~189~~848.1574 9,~~724~~715,~~848~~588.7459 1201/01/~~2001~~2002 850200298 N/A 01/01/2010 N 9,~~388~~381,~~412~~775.0356 9,~~381~~377,~~775~~298.5681 1201/01/~~2001~~2002 850200322 N/A 07/01/2010 N 2,~~279~~277,~~602~~990.7724 2,~~277~~276,~~990~~887.2442 1201/01/~~2001~~2002 850200325 N/A 07/01/2010 N 2,~~676~~674,~~055~~162.4952 2,~~674~~672,~~162~~867.5291 1201/01/~~2001~~2002 850200326 N/A 07/01/2010 N 2,~~130~~129,~~933~~425.1579 2,~~129~~128,~~425~~394.7990 1201/01/~~2001~~2002 850200327 N/A 07/01/2010 N 2,~~130~~129,~~933~~425.1579 2,~~129~~128,~~425~~394.7990 1201/01/~~2001~~2002 310900040 N/A 05/01/2015 N 8,~~397~~369,~~967~~103.6813 8,~~369~~341,~~103~~896.1357 1201/01/~~2001~~2002 850200265 N/A 07/01/2010 N 8,~~682~~676,~~055~~486.6039 8,~~676~~672,~~486~~975.3999 1201/01/~~2001~~2002 310900044 N/A 05/01/2010 N 8,~~639~~634,~~945~~156.3657 8,~~634~~630,~~156~~379.5750 1201/01/~~2001~~2002 600870590 N/A 08/01/2015 N 8,~~474~~464,~~116~~369.1956 8,~~464~~456,~~369~~461.5663 1201/01/~~2001~~2002 310851554 N/A 03/01/2010 N 8,~~415~~410,~~664~~097.9196 8,~~410~~406,~~097~~519.9666 1201/01/~~2001~~2002 850200312 N/A 06/01/2011 N 8,000,000.00 8,000,000.00 1201/01/~~2001~~2002 850200286 N/A 09/01/2015 N 7,~~340~~328,~~833~~068.5280 7,~~328~~316,~~068~~990.8020 1201/01/~~2001~~2002 700200252 N/A 04/01/2010 N 7,~~421~~415,~~101~~839.3784 7,~~415~~412,~~839~~255.8471 1201/01/~~2001~~2002 850200297 N/A 11/01/2009 N 6,~~814~~805,~~370~~342.0820 6,~~805~~797,~~342~~693.2082 1201/01/~~2001~~2002 850200309 N/A 06/01/2010 N 6,~~932~~927,~~205~~223.1071 6,~~927~~923,~~223~~784.7127 1201/01/~~2001~~2002 850200303 N/A 04/01/2010 N 6,950,000.00 6,950,000.00 1201/01/~~2001~~2002 850200305 N/A 04/01/2010 N 6,~~727~~722,~~512~~694.7980 6,~~722~~719,~~694~~387.8095 1201/01/~~2001~~2002 310900090 N/A 05/01/2010 N 6,~~275~~271,~~959~~445.4028 6,~~271~~268,~~445~~330.2852 1201/01/~~2001~~2002 700200330 N/A 08/01/2009 N 5,~~480~~475,~~903~~962.5608 5,~~475~~472,~~962~~108.0864 1201/01/~~2001~~2002 310900055 N/A 01/01/2020 N 5,~~204~~194,~~548~~384.9372 5,~~194~~185,~~384~~350.7252 1201/01/~~2001~~2002 310900073 N/A 05/01/2020 N 5,~~223~~212,~~750~~822.2477 5,~~212~~202,~~822~~903.7751 1201/01/~~2001~~2002 850200316 N/A 07/01/2010 N 5,~~315~~312,~~661~~090.0136 5,~~312~~309,~~090~~746.3650 1201/01/~~2001~~2002 700200329 N/A 08/01/2009 N 5,~~241~~237,~~955~~811.6286 5,~~237~~234,~~811~~808.8669 1201/01/~~2001~~2002 850200307 N/A 05/01/2010 N 5,~~038~~032,~~214~~418.2052 5,~~032~~027,~~418~~821.5228 1201/01/~~2001~~2002 310851629 N/A 08/01/2009 N 4,~~854~~848,~~645~~246.1687 4,~~848~~842,~~246~~853.8756 1201/01/~~2001~~2002 310900123 N/A 06/01/2010 N 4,~~904~~900,~~018~~827.2445 4,~~900~~898,~~827~~795.4522 1201/01/~~2001~~2002 310900009 N/A 03/01/2010 N 4,~~790~~786,~~196~~942.4835 4,~~786~~784,~~942~~802.3558 1201/01/~~2001~~2002 310900176 N/A 09/01/2010 N 4,~~729~~723,~~616~~905.2591 4,~~723~~719,~~905~~175.9164 1201/01/~~2001~~2002 310900082 N/A 05/01/2010 N 4,~~696~~692,~~461~~788.4938 4,~~692~~690,~~788~~106.3890 1201/01/~~2001~~2002 310900056 N/A 03/01/2010 N 4,~~609~~604,~~897~~526.1402 4,~~604~~600,~~526~~171.0294 1201/01/~~2001~~2002 310900158 N/A 07/01/2010 N 4,~~534~~530,~~925~~061.1206 4,~~530~~526,~~061~~241.0689 1201/01/~~2001~~2002 850200318 N/A 07/01/2010 N 4,~~425~~420,~~729~~344.2021 4,~~420~~415,~~344~~879.2159 1201/01/~~2001~~2002 850200274 N/A 08/01/2010 N 4,~~414~~411,~~221~~219.3512 4,~~411~~409,~~219~~225.1216 1201/01/~~2001~~2002 310900074 N/A 04/01/2010 N 4,~~409~~406,~~109~~282.1477 4,~~406~~404,~~282~~514.7757 1201/01/~~2001~~2002 850200302 N/A 04/01/2010 N 4,~~210~~199,~~937~~804.0584 4,~~199~~189,~~804~~570.8490 1201/01/~~2001~~2002 310851537 N/A 04/01/2009 N 4,~~060~~054,~~254~~821.8074 4,~~054~~050,~~821~~238.7440 1201/01/~~2001~~2002 850200317 N/A 07/01/2015 N 4,~~087~~084,~~527~~583.2901 4,~~084~~082,~~583~~542.0133 1201/01/~~2001~~2002 850200292 N/A 09/01/2010 N 43,~~001~~997,~~762~~703.6927 3,~~997~~994,~~703~~596.2768 1112/01/2001 850200283 N/A 08/01/2010 N 3,~~893~~885,~~686~~850.8338 3,~~885~~878,~~850~~781.3810 1201/01/~~2001~~2002 310900084 N/A 05/01/2010 N 3,~~806~~798,~~060~~596.3754 3,~~798~~791,~~596~~926.5409 1201/01/~~2001~~2002 310900106 N/A 05/01/2010 N 3,~~786~~778,~~348~~905.1671 3,~~778~~772,~~905~~250.7144 1201/01/~~2001~~2002 850200280 N/A 08/01/2010 N 3,~~672~~669,~~015~~629.5998 3,~~669~~668,~~629~~106.9841 1201/01/~~2001~~2002 700200269 N/A 07/01/2010 N 3,~~611~~609,~~735~~418.0930 3,~~609~~607,~~418~~957.3097 01/01/2002 310900057 N/A 03/01/2010 N 3,~~535~~532,~~022~~468.7525 3,~~532~~530,~~468~~705.2571 1201/01/~~2001~~2002 850200328 N/A 08/01/2010 N 3,~~523~~521,~~883~~640.6572 3,~~521~~520,~~640~~234.7299 1201/01/~~2001~~2002 850200267 N/A 07/01/2015 N 3,~~473~~471,~~744~~570.0528 3,~~471~~470,~~570~~232.2801 1201/01/~~2001~~2002 850200281 N/A 08/01/2010 N 3,~~471~~469,~~859~~498.5525 3,~~469~~467,~~498~~929.2597 1201/01/~~2001~~2002 850200233 N/A 03/01/2010 N 3,~~357~~353,~~242~~228.3468 3,~~353~~349,~~228~~940.6816 1201/01/~~2001~~2002 700200249 N/A 04/01/2010 N 3,~~413~~410,~~175~~983.7956 3,~~410~~409,~~983~~573.5674 1201/01/~~2001~~2002 850200323 N/A 07/01/2010 N 3,~~370~~368,~~412~~061.0237 3,~~368~~366,~~061~~470.3798 1201/01/~~2001~~2002 850200291 N/A 09/01/2010 N 3,~~351~~347,~~496~~543.1222 3,~~347~~344,~~543~~298.2289 1201/01/~~2001~~2002 850200308 N/A 05/01/2015 N 3,~~165~~154,~~580~~365.5441 3,~~154~~143,~~365~~743.4121 1201/01/~~2001~~2002 850200321 N/A 07/01/2015 N 3,~~144~~133,~~608~~985.6798 3,~~133~~123,~~985~~983.9844 1201/01/~~2001~~2002 310900045 N/A 03/01/2010 N 3,~~261~~259,~~801~~381.1985 3,~~259~~257,~~381~~681.8531 1201/01/~~2001~~2002 850200311 N/A 06/01/2010 N 2,~~974~~972,~~110~~151.5859 2,~~972~~970,~~151~~890.5919 1201/01/~~2001~~2002 850200313 N/A 06/01/2010 N 2,~~947~~943,~~538~~962.2891 2,~~943~~941,~~962~~006.9110 1201/01/~~2001~~2002 310900065 N/A 05/01/2010 N 2,~~947~~943,~~004~~534.7421 2,~~943~~940,~~534~~700.2197 1201/01/~~2001~~2002 310900094 N/A 06/01/2010 N 2,~~971~~969,~~886~~804.7926 2,~~969~~968,~~804~~393.2624 1201/01/~~2001~~2002 700200336 N/A 07/01/2010 N 2,~~775~~774,~~962~~045.2771 2,~~774~~772,~~045~~759.7124 0102/01/2002 310900053 N/A 03/01/2010 N 2,~~554~~552,~~977~~235.5650 2,~~552~~550,~~235~~094.5046 1201/01/~~2001~~2002 310900147 N/A 08/01/2010 N 2,~~476~~475,~~894~~018.3897 2,~~475~~473,~~018~~671.9799 1201/01/~~2001~~2002 310900097 N/A 06/01/2015 N 2,~~285~~278,~~804~~387.8608 2,~~278~~271,~~387~~457.0856 1201/01/~~2001~~2002 310900118 N/A 06/01/2010 N 2,~~377~~376,~~688~~032.1809 2,~~376~~374,~~032~~915.0926 1201/01/~~2001~~2002 310900153 N/A 08/01/2010 N 2,~~381~~380,~~792~~242.9912 2,~~380~~379,~~242~~249.1266 1201/01/~~2001~~2002 310900120 N/A 06/01/2010 N 2,~~330,~~328,827.5377 2,~~328~~327,~~827~~880.7783 1201/01/~~2001~~2002 310900126 N/A 06/01/2010 N 2,~~263~~261,~~609~~082.4539 2,~~261~~259,~~082~~064.3901 1201/01/~~2001~~2002 310851628 N/A 08/01/2009 N 2,~~154~~151,~~269~~564.0844 2,~~151~~149,~~564~~325.4407 1112/01/2001 310900039 N/A 01/01/2010 N 2,~~127~~123,~~758~~936.0253 2,~~123~~120,~~936~~619.5360 1201/01/~~2001~~2002 310900067 N/A 04/01/2010 N 2,~~164~~162,~~422~~153.0284 2,~~162~~160,~~153~~401.8462 1201/01/~~2001~~2002 310900111 N/A 07/01/2010 N 2,~~180~~178,~~279~~724.3257 2,~~178~~177,~~724~~654.5787 1201/01/~~2001~~2002 850200290 N/A 09/01/2010 N 2,~~108~~107,~~923~~503.6141 2,~~107~~106,~~503~~566.4145 1201/01/~~2001~~2002 850200314 N/A 06/01/2010 N 2,~~081~~080,~~777~~400.4662 2,~~080~~079,~~400~~510.6289 1201/01/~~2001~~2002 850200258 N/A 05/01/2010 N 2,~~004~~003,~~871~~447.9422 2,~~003~~002,~~447~~472.2292 1201/01/~~2001~~2002 850200300 N/A 02/01/2010 N 1,~~954~~950,~~434~~620.2725 1,~~950~~947,~~620~~227.2554 1201/01/~~2001~~2002 850200296 N/A 10/01/2014 N 1,~~968~~966,~~025~~427.2665 1,~~966~~965,~~427~~247.6532 1201/01/~~2001~~2002 850200289 N/A 09/01/2010 N 1,~~978~~976,~~268~~406.5006 1,~~976~~975,~~406~~040.0629 1201/01/~~2001~~2002 850200306 N/A 05/01/2015 N 1,~~890~~883,~~288~~612.5784 1,~~883~~877,~~612~~293.8418 1201/01/~~2001~~2002 850200276 N/A 08/01/2010 N 1,~~970~~968,~~862~~605.9402 1,~~968~~966,~~605~~776.02 12 01/01/~~2001~~2002 310900062 N/A 03/01/2010 N 1,~~937~~933,~~405~~799.2988 1,~~933~~930,~~799~~629.8858 1201/01/~~2001~~2002 310900113 N/A 06/01/2010 N 1,~~980~~978,~~119~~667.0538 1,~~978~~977,~~667~~650.3858 1201/01/~~2001~~2002 310900121 N/A 06/01/2010 N 1,~~981~~979,~~282~~895.5759 1,~~979~~978,~~895~~956.5957 1201/01/~~2001~~2002 850200278 N/A 08/01/2010 N 1,~~958~~956,~~057~~658.6243 1,~~956~~955,~~658~~692.4397 1201/01/~~2001~~2002 310900116 N/A 06/01/2010 N 1,~~904~~900,~~004~~306.1595 1,~~900~~897,~~306~~007.9589 1201/01/~~2001~~2002 310900042 N/A 01/01/2010 N 1,~~930~~929,~~679~~281.7203 1,~~929~~928,~~281~~318.0326 1201/01/~~2001~~2002 310900131 N/A 07/01/2010 N 1,~~903~~901,~~200~~868.7905 1,~~901~~900,~~868~~963.0554 1201/01/~~2001~~2002 310900119 N/A 06/01/2020 N 1,~~855~~852,~~088~~027.6943 1,~~852~~849,~~027~~424.4380 1201/01/~~2001~~2002 310900069 N/A 03/01/2015 N 1,~~627~~621,~~109~~645.8904 1,~~621~~616,~~645~~523.0497 1201/01/~~2001~~2002 310900096 N/A 06/01/2010 N 1,~~672~~670,~~424~~518.7299 1,~~670~~668,~~518~~982.99 1201/01/~~2001~~2002 310900114 N/A 06/01/2010 N 1,~~681~~680,~~758~~449.4382 1,~~680~~679,~~449~~496.8234 1201/01/~~2001~~2002 310900127 N/A 06/01/2010 N 1,~~633~~632,~~725~~534.3680 1,~~632~~631,~~534~~704.8042 1201/01/~~2001~~2002 310900066 N/A 03/01/2010 N 1,~~594~~592,~~676~~859.9835 1,~~592~~591,~~859~~399.3581 1201/01/~~2001~~2002 310900080 N/A 05/01/2015 N 1,~~542~~538,~~437~~265.5302 1,~~538~~534,~~265~~407.0232 1201/01/~~2001~~2002 310900091 N/A 05/01/2010 N 1,~~582~~581,~~737~~541.9614 1,~~581~~580,~~541~~686.1408 1201/01/~~2001~~2002 310900138 N/A 07/01/2010 N 1,~~585~~584,~~465~~323.1412 1,~~584~~583,~~323~~531.1258 1201/01/~~2001~~2002 310851150 N/A 09/01/2018 N 1,~~439~~436,~~420~~105.5804 1,~~436~~432,~~105~~766.0476 1201/01/~~2001~~2002 310900048 N/A 02/01/2010 N 1,~~468~~466,~~357~~594.2817 1,~~466~~465,~~594~~149.1753 1201/01/~~2001~~2002 310900085 N/A 04/01/2010 N 1,~~472~~470,~~556~~850.7949 1,~~470~~469,~~850~~468.4994 1201/01/~~2001~~2002 310900122 N/A 07/01/2010 N 1,~~486~~485,~~155~~071.1266 1,~~485~~484,~~071~~314.6622 1201/01/~~2001~~2002 310900132 N/A 06/01/2010 N 1,~~455~~452,~~168~~228.1782 1,~~452~~449,~~228~~580.8209 1201/01/~~2001~~2002 310900152 N/A 08/01/2015 N 1,~~436~~432,~~885~~276.1304 1,~~432~~427,~~276~~970.0468 1201/01/~~2001~~2002 310900161 N/A 08/01/2010 N 1,~~480~~479,~~601~~063.2702 1,~~479~~477,~~063~~872.0265 1201/01/~~2001~~2002 310900107 N/A 05/01/2010 N 1,~~378~~376,~~027~~446.0592 1,~~376~~375,~~446~~171.9236 1201/01/~~2001~~2002 310900060 N/A 02/01/2010 N 1,~~344~~342,~~366~~905.5989 1,~~342~~341,~~905~~760.8994 1201/01/~~2001~~2002 310900092 N/A 05/01/2010 N 1,~~310~~309,~~255~~240.2962 1,~~309~~308,~~240~~504.6245 1201/01/~~2001~~2002 310900144 N/A 08/01/2010 N 1,~~314~~313,~~375~~483.3926 1,~~313~~312,~~483~~891.2672 1201/01/~~2001~~2002 850200304 N/A 04/01/2010 N 1,287,~~885~~051.3322 1,~~287~~286,~~051~~524.2238 1201/01/~~2001~~2002 310900070 N/A 03/01/2010 N 1,~~276~~274,~~301~~874.8032 1,~~274~~273,~~874~~737.3274 1201/01/~~2001~~2002 310900095 N/A 05/01/2010 N 1,~~204~~198,~~987~~893.7612 1,~~198~~193,~~893~~040.1207 1201/01/~~2001~~2002 310900093 N/A 06/01/2010 N 1,~~182~~180,~~195~~943.4913 1,~~180~~179,~~943~~967.1340 1201/01/~~2001~~2002 310900108 N/A 06/01/2010 N 1,~~181~~179,~~086~~772.6224 1,~~179~~178,~~772~~723.2494 1201/01/~~2001~~2002 850200299 N/A 01/01/2015 N 1,~~099~~095,~~804~~986.0089 1,~~095~~092,~~986~~397.8915 1201/01/~~2001~~2002 310900081 N/A 04/01/2010 N ~~984,897.25~~ 978,273.34 12971,837.06 01/01/~~2001~~2002 310900148 N/A 08/01/2015 N 1,~~055~~052,~~809~~559.2357 1,~~052~~049,~~559~~547.5735 1201/01/~~2001~~2002 310900157 N/A 08/01/2010 N 1,~~090~~089,~~686~~914.3677 1,089,~~914~~386.7731 1201/01/~~2001~~2002 310900143 N/A 07/01/2010 N 1,~~059~~058,~~196~~024.5161 1,~~058~~057,~~024~~090.6195 1201/01/~~2001~~2002 310900117 N/A 07/01/2010 N 1,~~011~~010,~~099~~392.5392 1,~~010~~009,~~392~~914.9210 1201/01/~~2001~~2002 310900087 N/A 04/01/2010 N ~~982,169.62~~ 981,055.40 12980,161.51 01/01/~~2001~~2002 310900100 N/A 06/01/2020 N ~~971,392.50~~ 969,504.05 12967,818.46 01/01/~~2001~~2002 310900104 N/A 07/01/2015 N ~~954,325.83~~ 951,188.62 12948,248.18 01/01/~~2001~~2002 310900136 N/A 07/01/2010 N ~~990,598.51~~ 989,866.14 989,349.12 01/01/~~2001~~2002 310900159 N/A 09/01/2015 N ~~959,497.48~~ 956,361.95 12953,420.68 01/01/~~2001~~2002 310900110 N/A 06/01/2015 N ~~839,265.65~~ 836,608.04 834,136.50 12/01/2001 310900103 N/A 06/01/2020 N ~~739,708.27~~ 738,353.76 12737,164.19 01/01/~~2001~~2002 310900134 N/A 07/01/2010 N ~~749~~748,~~523~~736.9054 748,~~736~~124.5462 1201/01/~~2001~~2002 310900150 N/A 08/01/2015 N ~~690,115.28~~ 687,991.18 12686,022.28 01/01/~~2001~~2002 310900179 N/A 09/01/2010 N 674,~~916~~465.0567 674,~~465~~170.6780 1201/01/~~2001~~2002 310900101 N/A 06/01/2020 N ~~583,626.58~~ 582,537.53 12581,576.02 01/01/~~2001~~2002 Totals ~~827~~825,~~669~~702,~~351~~553.0650 825,~~702~~069,~~553~~385.5021

Appraisal Appraisal Res Mod 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 Loan Number Offering Document Principal prepayment Amount Prepayment Penalities Cross-Reference Payoff Amount Curtailment Amount Prepayment Premium Yield Maintenance Premium ~~310900130~~No 8Principal ~~0.00~~Prepayments ~~1,168,560.00~~this ~~0.00 273,097.04 Total 0.00 1,168,560.00 0.00 273,097.04~~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 1201/1715/~~2001~~2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 1112/1517/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 1011/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0910/1715/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0809/1517/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0708/1615/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0607/1516/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0506/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0405/1615/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0304/1516/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0203/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0102/1615/2001 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 01/15/2002 0 $0.00 0 $0.00 12/15/2001 1 1,168,560.00 0 $0.00 11/15/2001 0 $0.00 0 $0.00 10/15/2001 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 08/15/2001 0 $0.00 0 $0.00 07/16/2001 0 $0.00 0 $0.00 06/15/2001 0 $0.00 0 $0.00 05/15/2001 0 $0.00 0 $0.00 04/16/2001 0 $0.00 0 $0.00 03/15/2001 0 $0.00 0 $0.00 02/15/2001 0 $0.00 0 $0.00 ~~01/16/2001 0 $0.00 0 $0.00~~

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 01/15/2002 8.248206% 8.194906% 107 12/17/2001 8.248172% 8.194870% 108 11/15/2001 8.248245% 8.194955% 109 10/15/2001 8.248212% 8.194920% 110 09/17/2001 8.248184% 8.194890% 111 08/15/2001 8.248150% 8.194855% 112 07/16/2001 8.248704% 8.195406% 113 06/15/2001 8.248676% 8.195376% 114 05/15/2001 8.248643% 8.195341% 115 04/16/2001 8.248615% 8.195312% 116 03/15/2001 8.248582% 8.195277% 117 02/15/2001 8.248564% 8.195257% 118 ~~01/16/2001 8.249075% 8.195766% 119~~ Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan (1) ~~310900140~~850200292 156 0 1112/01/2001 ~~675~~33,~~776~~400.2630 ~~675~~33,~~776~~400.2630 B ~~850200292~~310851628 5685 0 1112/01/2001 3317,~~405~~153.6890 3317,~~405~~153.6890 B ~~310851628~~310900110 85140 0 1112/01/2001 178,~~156~~775.1915 178,~~156~~775.1915 B Totals 3 ~~726~~59,~~338~~329.1335 ~~726~~59,~~338~~329.1335 Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (2) Transfer Date Date Balance Advances ~~310900140~~850200292 933,~~150~~997,~~345~~703.4327 0.00 ~~850200292~~310851628 42,~~001~~151,~~815~~564.0844 0.00 ~~310851628~~310900110 2836,~~154,269~~608.0804 0.00 Totals 996,~~306~~985,~~377~~875.2075 0.00

Totals By Delinquency Code: Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Total for Status Code = B (3 loan) 59,329.35 59,329.35 6,985,875.75 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

Filing Compare · COMMERCIAL MORTGAGE PASS THRU CERTIFICATES SERIES 2000 WF2