8-K 1 bsc00wf2.txt FEBRUARY 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 : February 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 February 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 February 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, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: February 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 February 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: 02/15/2002 Record Date: 01/31/2002 DISTRIBUTION DATE STATEMENT Table of Contents Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 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% 170,728,000.00 157,~~915~~281,~~056~~888.5021 ~~633~~1,~~168~~709,027.2984 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.~~194870~~194906% 7,340,000.00 7,340,000.00 0.00 G 07383FEQ7 8.~~194870~~194906% 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 Totals 838,515,497.00 825,~~702~~069,~~553~~385.5021 ~~633~~1,~~168~~709,027.2984

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 07383FEG9 ~~935~~931,~~646~~895.7119 0.00 0.00 12,~~568~~640,~~815~~923.0003 ~~157~~155,~~281~~572,~~888~~860.2137 16.7780% A-2 07383FEH7 3,229,535.20 0.00 0.00 3,229,535.20 529,432,000.00 16.7780% B 07383FEK0 175,931.67 0.00 0.00 175,931.67 28,300,000.00 13.3437% C 07383FEL8 165,715.00 0.00 0.00 165,715.00 26,200,000.00 10.1618% D 07383FEM6 53,765.92 0.00 0.00 53,765.92 8,390,000.00 9.1517% E 07383FEN4 154,694.17 0.00 0.00 154,694.17 23,060,000.00 6.3536% F 07383FEP9 50,125.2951 0.00 0.00 50,125.2951 7,340,000.00 5.4647% G 07383FEQ7 7,170.5154 0.00 0.00 7,170.5154 1,050,000.00 5.3335% H 07383FER5 80,990.63 0.00 0.00 80,990.63 14,670,000.00 3.56% I 07383FES3 34,726.04 0.00 0.00 34,726.04 6,290,000.00 2.7980% J 07383FET1 34,726.04 0.00 0.00 34,726.04 6,290,000.00 2.0304% 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 1.02% 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% Totals 5,~~015~~011,~~586~~835.6942 0.00 0.00 56,~~648~~720,~~754~~863.9826 ~~825~~823,~~069~~360,~~385~~357.~~21 Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 07383FEJ3 0.905679% 838,515,497.00 825,702,553.93~~37

~~Ending~~Original ~~Interest~~Beginning ~~Prepayment~~Pass-Through ~~Total~~Notional Notional Class CUSIP ~~Distribution~~Rate ~~Penalties~~Amount ~~Distribution~~ Amount X 07383FEJ3 ~~623~~09055769% 838,~~184~~515,497.~~25 0.~~00 ~~623,184.25~~ 825,069,385.64 (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~~Ending ~~Factor Detail Beginning Principal~~ Interest Prepayment ~~Realized~~Total ~~Loss/~~Notional ~~Ending~~ Class CUSIP ~~Balance~~ Distribution ~~Distribution~~ Penalties ~~Additional~~Distribution ~~Trust~~Amount ~~Balance~~X ~~Fund~~07383FEJ3 ~~Expenses A-1 07383FEG9 924.95112987 3.70863766 5.48033545 0.00000000 0.00000000 921.24249221 A-2 07383FEH7 1~~622,~~000~~636.~~00000000~~15 0.~~00000000~~00 ~~6.10000000 0.00000000 0.00000000 1~~622,~~000~~636.~~00000000~~15 ~~B 07383FEK0 1~~823,~~000.00000000 0.00000000 6.21666678 0.00000000 0.00000000 1~~360,~~000~~357.~~00000000~~80 ~~C 07383FEL8~~ (1~~,000.00000000~~) ~~0.00000000~~Calculated ~~6.32500000~~by ~~0.00000000~~taking ~~0.00000000~~(A) ~~1,000.00000000~~the Dsum ~~07383FEM6~~of ~~1,000.00000000~~the ~~0.00000000~~ending ~~6.40833373~~certificate ~~0.00000000~~balance ~~0.00000000~~of ~~1,000.00000000~~all Eclasses ~~07383FEN4~~less ~~1,000.00000000~~(B) ~~0.00000000~~the ~~6.70833348~~sum ~~0.00000000~~of ~~0.00000000~~(i) ~~1,000.00000000~~the Fending ~~07383FEP9~~certificate ~~1,000.00000000~~balance ~~0.00000000~~of ~~6.82905858~~the ~~0.00000000~~designated ~~0.00000000~~class ~~1,000.00000000~~and G(ii) ~~07383FEQ7~~the ~~1,000.00000000~~ending ~~0.00000000~~certificate ~~6.82905714~~balance ~~0.00000000~~of ~~0.00000000~~all ~~1,000.00000000~~classes Hwhich ~~07383FER5~~are ~~1,000.00000000~~not ~~0.00000000~~subordinate ~~5.52083367~~to ~~0.00000000~~the ~~0.00000000~~designated ~~1,000.00000000~~class Iand ~~07383FES3~~dividing ~~1,000.00000000~~the ~~0.00000000~~result ~~5.52083307~~by 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~~Certificate ~~Ending~~Factor ~~Notional~~Detail Beginning Principal Interest Prepayment ~~Notional~~Realized Loss/ Ending Class CUSIP ~~Amount~~Balance Distribution Distribution Penalties ~~Amount~~Additional XTrust ~~07383FEJ3~~Balance ~~984~~Fund Expenses A-1 07383FEG9 921.~~71949163~~24249221 10.01023757 5.45836178 0.~~74319944~~00000000 0.00000000 ~~983~~911.~~96438538~~23225464 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 6.82908856 0.00000000 0.00000000 1,000.00000000 G 07383FEQ7 1,000.00000000 0.00000000 6.82908571 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

~~Reconciliation~~Beginnning ~~Detail~~Ending ~~Advance~~Notional ~~Summary~~Interest PPrepayment &Notional IClass ~~Advances~~CUSIP ~~Outstanding~~Amount ~~59,329.35~~Distribution ~~Servicing~~Penalties ~~Advances~~Amount ~~Outstanding~~X 07383FEJ3 983.96438538 0.0074254579 ~~Reimbursement for Interest on Advances~~ 0.0000000000 ~~paid from general collections~~981.92622646

~~Servicing~~Reconciliation ~~Fee~~Detail ~~Breakdowns~~Advance ~~Current~~Summary ~~Period~~P ~~Accrued~~& ~~Master~~I ~~Servicing~~Advances ~~Fees~~Outstanding 3544,~~543~~336.1210 ~~Less Delinquent Master~~ Servicing ~~Fees~~Advances ~~318.27~~Outstanding ~~Less Reductions to Master Servicing Fees~~ 0.00 ~~Plus~~Reimbursement ~~Master Servicing Fees~~ for ~~Delinquent~~Interest ~~Payments~~on ~~Received~~Advances ~~3,343.56 Plus Adjustments for Prior Master Servicing Calculation~~ 0.00 ~~Total~~paid ~~Master~~from ~~Servicing~~general ~~Fees Collected 38,568.41~~collections

~~Certificate~~Servicing ~~Interest~~Fee ~~Reconciliation~~Breakdowns ~~Class~~Current Period Accrued ~~Net~~Master ~~Aggregate~~Servicing ~~Distributable~~Fees Distributable Additional Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Distributable Interest Interest Shortfall Interest Interest Fund Interest Certificate Adjustment Expenses Distribution Interest A-1 93535,~~646~~514.7141 ~~0.00~~Less ~~935,646.71~~Delinquent ~~0.00~~Master ~~0.00~~Servicing ~~935,646.71~~Fees 0290.0041 ~~A-2~~Less ~~3,229,535.20~~Reductions ~~0.00~~to ~~3,229,535.20~~Master ~~0.00~~Servicing ~~0.00~~Fees ~~3,229,535.20~~ 0.00 XPlus ~~623,184.25~~Master ~~0.00~~Servicing ~~623,184.25~~Fees ~~0.00~~for ~~0.00~~Delinquent ~~623,184.25~~Payments ~~0.00~~Received ~~B 175,931~~318.6727 ~~0.00~~Plus ~~175,931.67~~Adjustments ~~0.00~~for ~~0.00~~Prior ~~175,931.67~~Master ~~0.00~~Servicing CCalculation ~~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 50,125.29 0.00 50,125.29 0.00 0.00 50,125.29 0.00 G 7,170.51 0.00 7,170.51 0.00 0.00 7,170.51 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 ~~5,638,770.94~~Master ~~0.00~~Servicing ~~5,638,770.94~~Fees ~~0.00~~Collected ~~0.00 5~~35,~~638,770~~542.~~94 0.00~~27

~~Other~~Certificate ~~Required~~Interest ~~Information~~Reconciliation ~~Available~~Class ~~Distribution~~Accrued ~~Amount~~Net ~~(1)~~Aggregate ~~6,271,939.23~~Distributable ~~Principal~~Distributable ~~Distribution~~Additional ~~Amount~~Remaining ~~633,168.29~~Unpaid ~~(a)~~Certificate ~~Principal~~Prepayment ~~portion~~Certificate ofCertificate ~~Scheduled~~Trust ~~Payments~~Distributable ~~633,168.29~~Interest ~~and~~Interest ~~any~~Shortfall ~~Assumed~~Interest ~~Scheduled~~Interest ~~Payments~~Fund ~~(b)~~Interest ~~Principal~~Certificate ~~Prepayments~~Adjustment ~~0.00~~Expenses ~~(c)~~Distribution ~~Principal~~Interest ~~Portion~~A-1 of931,895.19 ~~Balloon~~0.00 ~~Payments~~931,895.19 0.00 ~~(d)~~0.00 ~~Liquidation~~931,895.19 ~~Condemnation,~~0.00 ~~Purchase~~A-2 3,229,535.20 0.00 ~~and~~3,229,535.20 ~~Insurance~~0.00 ~~Proceeds~~0.00 ~~and~~3,229,535.20 ~~REO~~0.00 ~~Income~~X ~~Received~~622,636.15 on0.00 a622,636.15 ~~Mortgage~~0.00 ~~Loan~~0.00 ~~Interest~~622,636.15 ~~Reserve~~0.00 ~~Account~~B ~~Deposits~~175,931.67 ~~174~~0.00 175,~~967~~931.4467 ~~Withdrawals~~0.00 0.00 ~~Aggregate~~175,931.67 ~~Number~~0.00 ofC ~~Outstanding~~165,715.00 ~~Mortgage~~0.00 ~~Loans~~165,715.00 ~~148~~0.00 ~~Aggregate~~0.00 ~~Unpaid~~165,715.00 ~~Principal~~0.00 ~~Balance~~D of53,765.92 ~~the~~0.00 ~~Mortgage~~53,765.92 ~~Loans~~0.00 ~~825~~0.00 53,~~075,906~~765.9892 ~~Aggregate~~0.00 ~~Scheduled~~E ~~Principal~~154,694.17 ~~Balance~~0.00 of154,694.17 ~~the~~0.00 ~~Mortgage~~0.00 ~~Loans 825~~154,~~069,385~~694.2117 ~~Total~~0.00 ~~Servicing~~F ~~and~~50,125.51 ~~Special~~0.00 ~~Servicing~~50,125.51 ~~Fee~~0.00 ~~Paid~~0.00 3850,~~568~~125.4151 ~~Servicing~~0.00 ~~Fee~~G ~~paid 38~~7,~~568~~170.4154 ~~Special~~0.00 ~~Servicing~~7,170.54 ~~Fee~~0.00 ~~paid~~ 0.00 ~~Trustee~~7,170.54 ~~Fee~~0.00 ~~paid~~H ~~886~~80,990.8263 ~~Paying~~0.00 ~~Agent~~80,990.63 ~~Fee~~0.00 ~~Paid~~0.00 180,~~383~~990.4463 ~~(1)~~0.00 ~~The~~I ~~Available~~34,726.04 ~~Distribution~~0.00 ~~Amount~~34,726.04 ~~includes~~0.00 ~~any~~0.00 ~~Prepayment~~34,726.04 ~~Premiums~~0.00 ~~Expense~~J ~~Losses~~34,726.04 ~~(Additional~~0.00 ~~Trust~~34,726.04 ~~Fund~~0.00 ~~Expenses)~~0.00 34,726.04 0.00 ~~(i)~~K ~~Special~~11,593.75 ~~Servicing~~0.00 ~~and~~11,593.75 ~~Liquidation~~0.00 ~~Fees~~0.00 11,593.75 0.00 ~~(ii)~~L ~~Advance~~23,132.29 ~~Interest~~0.00 23,132.29 0.00 ~~(iii)~~0.00 ~~Indemification~~23,132.29 ~~Expenses~~0.00 M 11,593.75 0.00 ~~(iv)~~11,593.75 ~~Taxes~~0.00 ~~Imposed~~0.00 on11,593.75 ~~the~~0.00 ~~Trust~~N 46,239.72 0.00 ~~(v)~~46,239.72 ~~Amount~~0.00 of0.00 ~~any~~46,239.72 ~~Advance~~0.00 ~~not~~Total ~~Recovered~~5,634,471.57 0.00 ~~upon~~5,634,471.57 a0.00 ~~Final~~0.00 ~~Recovery~~5,634,471.57 ~~Determination~~0.00

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,~~072~~048,~~029~~949.4212 1.22 ~~149~~148 8.~~4133~~4132 1.~~939219~~766932 1,000,000 to 1,999,999 42 64,~~992~~911,~~741~~917.8860 7.88 ~~116~~115 8.3055 1.~~655900~~528832 2,000,000 to 3,999,999 40 114,~~931~~825,~~593~~554.1680 13.9395 ~~107~~106 8.~~3135~~3137 1.~~603663~~451955 4,000,000 to 5,999,999 19 9089,~~046~~963,~~857~~293.8245 10.9193 ~~115~~114 8.1628 1.~~581355~~363140 6,000,000 to 7,999,999 7 48,~~388~~356,~~442~~041.4737 5.8687 ~~109~~108 8.~~1435~~1434 1.~~728166~~561400 8,000,000 to 9,999,999 910 7989,~~481~~403,~~083~~889.8939 910.6386 ~~114~~125 8.~~2204~~2891 1.~~498172~~330518 10,000,000 to 11,999,999 21 2111,~~899~~890,~~261~~440.6693 21.44 65 ~~137~~ 8.~~7829~~7390 1.~~374068~~390000 12,000,000 to 13,999,999 5 65,~~047~~009,~~006~~514.5643 7.8890 ~~102~~101 8.1154 21.~~002484~~867513 14,000,000 to 15,999,999 2 30,~~589~~573,~~655~~434.3752 3.71 ~~103~~102 7.9551 1.~~276711~~256711 16,000,000 to 17,999,999 3 51,~~792~~750,~~886~~693.6531 6.2829 9998 8.2473 1.~~974003~~843159 18,000,000 to 19,999,999 1 18,~~063~~056,~~983~~316.5201 2.19 ~~101~~100 8.6400 1.~~140000~~050000 20,000,000 to 24,999,999 1 20,~~983~~973,~~394~~757.5036 2.5455 ~~101~~100 8.4300 1.~~280000~~230000 25,000,000 to 26,999,999 1 25,~~115~~095,~~422~~002.2696 3.0405 9796 7.8800 1.~~370000~~330000 27,000,000 to 59,999,999 3 9089,~~638~~527,~~633~~611.1712 10.9987 9594 8.~~7580~~7583 1.~~435890~~344168 60,000,000 and greater 1 9392,~~026~~973,~~392~~941.8800 11.2729 ~~102~~101 7.8200 1.~~460000~~440000 Totals 148 ~~825~~823,~~069~~360,~~385~~357.2137 100.00 ~~107~~106 8.~~2482~~2476 1.~~582929~~463396

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 8 15,~~297~~277,~~754~~304.2943 1.8586 ~~116~~115 8.~~3574~~3573 1.~~556576~~467031 Arkansas 1 1,~~644~~643,~~786~~227.7091 0.20 9291 8.5230 1.~~560000~~440000 California 61 286,~~845~~579,~~780~~065.1208 34.7781 ~~111~~110 8.2529 1.~~664529~~537309 Colorado 4 15,~~892~~883,~~852~~222.0922 1.93 ~~100~~99 7.9928 1.~~440392~~372277 Connecticut 3 10,~~996~~993,~~287~~548.0199 1.3334 ~~100~~99 7.~~9020~~9019 1.~~871010~~825281 Delaware 1 5,~~309~~307,~~746~~385.5051 0.64 ~~102~~101 8.4850 1.~~250000~~130000 Florida 8 81,~~060~~019,~~753~~095.1108 9.8284 ~~103~~102 7.9072 1.~~532489~~482550 Georgia 2 2,~~478~~474,~~923~~874.2004 0.30 ~~115~~114 8.~~6330~~6329 1.~~489337~~362712 Idaho 1 ~~980~~979,~~161~~261.5117 0.12 9998 8.3700 1.~~970000~~710000 Illinois 3 51,~~075~~043,~~821~~001.2693 6.1920 ~~101~~100 8.2523 1.~~559345~~490508 Indiana 3 10,~~444~~427,~~210~~639.2935 1.27 ~~161~~160 7.~~6858~~6859 1.~~985326~~240276 Louisiana 4 5,~~263~~258,~~533~~627.4965 0.64 9392 8.5722 1.~~547492~~434996 Maryland 4 2120,~~003~~988,~~782~~233.6039 2.55 ~~101~~100 8.~~2987~~2988 1.~~575644~~487561 Massachusetts 5 22,~~295~~270,~~292~~077.05 2.70 ~~112~~111 8.~~2362~~2366 1.~~413171~~301905 Michigan 2 5,~~462~~454,~~312~~400.6827 0.66 ~~103~~102 7.~~7317~~7319 1.~~911988~~857235 Minnesota 3 7,~~962~~959,~~851~~184.2378 0.97 ~~100~~99 8.4652 1.~~385329~~263628 Mississippi 1 ~~329~~328,~~173~~943.3993 0.04 ~~104~~103 9.3100 1.360000 Nevada 2 2,~~431~~427,~~000~~408.8274 0.29 ~~221~~220 9.1336 1.~~379856~~214607 New Hampshire 2 1,~~092~~088,~~397~~781.1462 0.13 ~~156~~155 8.3400 2.~~200000~~020000 New Jersey 1 13,~~350~~349,~~000~~548.0015 1.62 9897 8.0800 1.~~960000~~820000 New Mexico 1 1,~~616~~611,~~523~~365.9746 0.20 ~~158~~157 8.4900 1.~~320000~~270000 New York 12 45,~~791~~750,~~902~~095.7025 5.5556 ~~113~~112 8.1476 1.~~416154~~263169 North Carolina 2 1,~~973~~972,~~960~~171.0883 0.24 9493 8.~~6542~~6543 1.~~526648~~426657 North Dakota 2 5,~~305~~301,~~633~~349.1351 0.64 ~~100~~99 8.1045 1.~~725732~~582569 Ohio 3 8,~~762~~756,~~947~~208.2106 1.06 ~~101~~100 7.~~9592~~9593 1.~~660852~~502971 Oklahoma 1 4,~~600~~595,~~171~~786.9497 0.56 9897 8.2400 1.~~980000~~800000 Pennsylvania 8 27,~~608~~594,~~746~~907.0290 3.35 9998 8.3971 1.~~537356~~400259 Rhode Island 1 2928,~~866~~795,~~423~~483.2658 3.6250 9190 8.7350 1.470000 South Carolina 4 6,~~913~~907,~~316~~694.6754 0.84 9594 8.4649 1.~~528512~~397048 Tennessee 2 ~~658~~657,~~346~~887.7786 0.08 ~~104~~103 9.3100 1.360000 Texas 17 72,~~640~~583,~~331~~215.7356 8.8082 ~~107~~106 8.~~2013~~2012 1.~~479686~~362718 Utah 2 33,~~189~~177,368.6144 4.0203 ~~103~~102 8.9852 1.~~286578~~146523 Virginia 8 16,~~818~~806,~~095~~232.3844 2.04 9695 8.4499 1.~~525386~~376450 Washington 1 1,~~308~~307,~~504~~763.4531 0.16 ~~100~~99 7.8400 1.~~400000~~300000 Washington,DC 1 6,~~797~~789,~~693~~995.8239 0.82 9493 7.6000 2.~~490000~~050000 Totals 184 ~~825~~823,~~069~~360,~~385~~357.2137 100.00 ~~107~~106 8.~~2482~~2476 1.~~582929~~463396

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 1432 81205,~~325~~341,~~573~~477.7247 924.8694 ~~108~~116 8.~~3484~~4287 1.~~093030~~075059 1.25 to 1.29 106 9513,~~545~~142,~~102~~371.8175 111.5860 ~~119~~122 8.~~5829~~5642 1.~~271023~~276553 1.30 to 1.34 813 2563,~~932~~862,~~257~~647.6630 37.1476 ~~117~~105 8.~~4229~~2576 1.~~320470~~330309 1.35 to 1.39 89 5044,~~527~~069,~~836~~200.7313 65.1235 ~~109~~95 8.~~1395~~3340 1.~~373470~~370605 1.40 to 1.44 823 28201,~~855~~568,~~347~~993.3986 324.5048 ~~110~~106 8.~~4403~~1107 1.~~423068~~433895 1.45 to 1.49 129 ~~155~~53,~~467~~445,~~029~~998.1539 186.8449 9895 8.~~1222~~4794 1.~~463440~~470124 1.50 to 1.59 2311 9526,~~237~~765,~~400~~052.2503 113.5425 ~~107~~102 8.~~3442~~2544 1.~~536039~~556733 1.60 to 1.69 117 6352,~~064~~898,~~649~~701.5529 76.6442 ~~102~~101 8.~~2374~~2413 1.~~641415~~627919 1.70 to 1.79 1011 3728,~~652~~955,~~984~~672.2865 43.5652 ~~115~~104 8.~~1678~~2784 1.~~733118~~748108 1.80 to 1.89 98 3437,~~041~~432,~~229~~527.7299 4.1355 ~~101~~104 8.~~4515~~0472 1.~~843139~~823944 1.90 to 2.99 3418 ~~156~~94,~~146~~605,~~236~~121.2167 1811.9349 ~~107~~101 87.~~0062~~9924 2.~~183252~~149844 3.00 or greater 1 1,~~273~~272,~~737~~592.7484 0.15 9897 8.5000 3.~~740000~~420000 Totals 148 ~~825~~823,~~069~~360,~~385~~357.2137 100.00 ~~107~~106 8.~~2482~~2476 1.~~582929~~463396

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial/Warehouse 44 136,~~810~~696,~~631~~637.1567 16.5860 ~~107~~106 8.~~3610~~3611 1.~~496921~~353523 Lodging 1 17,~~515~~497,~~030~~241.2859 2.1213 9392 8.1900 2.~~590000~~370000 Mixed Use 1 4,~~189~~179,~~570~~263.9024 0.51 9998 8.3650 1.~~930000~~730000 Mobile Home Park 8 112,~~493~~425,~~263~~414.0246 13.6365 ~~102~~101 7.8306 1.~~506652~~485935 Multi-Family 23 92,~~157~~090,~~892~~470.3315 11.1718 ~~104~~103 8.~~0160~~0161 1.~~411789~~318650 Office 32 ~~199~~198,~~564,~~381,435.6164 24.1909 102 8.~~2573~~2548 1.~~735288~~587706 Other 3 10,~~146~~132,~~382~~441.5377 1.23 ~~162~~161 7.~~7175~~7177 21.~~118300~~435915 Retail 48 211,~~766~~572,~~470~~498.9934 25.6770 ~~116~~115 8.~~4576~~4577 1.~~497363~~390275 Self Storage 24 40,~~425~~384,~~762~~954.4152 4.90 9796 8.5622 1.~~564884~~461565 Totals 184 ~~825~~823,~~069~~360,~~385~~357.2137 100.00 ~~107~~106 8.~~2482~~2476 1.~~582929~~463396

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.5000% or less 2 10,~~675~~661,~~012~~151.1559 1.29 ~~154~~153 7.3900 1.~~792687~~082876 7.5001% to 7.7500% 8 36,~~816~~776,~~267~~972.0462 4.4647 ~~111~~110 7.6552 1.~~953678~~757493 7.7501% to 8.0000% 24 247,~~248~~043,~~321~~482.0060 2930.9700 ~~105~~104 7.8686 1.~~543763~~461867 8.0001% to 8.5000% 72 288,~~676~~461,~~540~~070.8016 3435.9903 ~~107~~106 8.2713 1.~~705186~~569038 8.5001% to 9.0000% 38 ~~206~~204,~~186~~969,~~897~~141.3391 24.9989 ~~107~~106 8.~~6810~~6807 1.~~429718~~337152 9.0000% or greater 4 35,~~466~~448,~~346~~538.8949 4.3031 ~~109~~108 9.0644 1.~~303573~~153683 Totals 148 ~~825~~823,~~069~~360,~~385~~357.2137 100.00 ~~107~~106 8.~~2482~~2476 1.~~582929~~463396

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~~133 ~~744~~723,~~358~~045,~~364~~743.9620 9087.2282 ~~108~~107 8.~~2589~~2525 1.~~552914~~438817 25 to 36 months 914 7998,~~278~~885,~~253~~208.4959 912.6101 93100 8.~~1481~~2118 1.~~869679~~651117 37 to 48 months 1 1,~~432~~429,~~766~~405.7658 0.17 ~~200~~199 8.2300 10.~~310000~~910000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 148 ~~825~~823,~~069~~360,~~385~~357.2137 100.00 ~~107~~106 8.~~2482~~2476 1.~~582929~~463396

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,~~895~~890,~~236~~440.0993 1.44 6665 8.7390 1.~~470000~~390000 71 to 100 months 4970 ~~268~~361,~~305~~349,~~174~~693.9416 3243.5289 97 8.~~2279~~2582 1.~~698208~~516913 101 to 120 months 6948 ~~433~~340,~~877~~365,~~162~~879.4757 5241.5934 102 8.~~2056~~1674 1.~~536662~~456758 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 6 26,~~825~~798,~~880~~279.8167 3.25 ~~162~~161 8.3507 1.~~499533~~367697 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 125 740,~~903~~404,~~454~~293.3133 89.8092 ~~102~~101 8.2275 1.~~592749~~481821

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 3029,~~838~~760,~~260~~836.3234 3.7461 9190 8.~~7328~~7327 1.~~467164~~467081 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,~~366~~278,~~640~~600.7508 3.3231 ~~161~~160 8.1139 1.~~473156~~235609 181 months or greater 8 25,~~961~~916,~~029~~627.8362 3.15 ~~219~~218 8.~~4048~~4049 1.~~555914~~172549 Totals 23 8482,~~165~~956,~~930~~064.9004 10.2008 153 8.~~4304~~4268 1.~~496487~~298950

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,~~709~~707,~~573~~701.7484 3.8485 ~~102~~101 7.~~9347~~9346 1.~~936509~~811582 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,~~828~~767,~~990~~162.7577 4.10 ~~116~~115 8.2515 1.~~571181~~479005 241 to 300 months 39 ~~195~~194,~~037~~851,~~771~~037.5071 23.6467 ~~101~~100 8.~~2403~~2404 1.~~886446~~715322 301 months or greater 71 480,~~327~~078,~~118~~391.3201 58.2231 ~~101~~100 8.~~2399~~2400 1.~~452317~~365467 Totals 125 740,~~903~~404,~~454~~293.3133 89.8092 ~~102~~101 8.2275 1.~~592749~~481821

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 11,580,445.07~~ 1~~.40~~ ~~163 8.0541 1.653350 1~~ year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years ~~146~~148 ~~813~~823,~~488~~360,~~940~~357.1437 98100.6000 106 8.~~2510~~2476 1.~~581926~~463396 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 148 ~~825~~823,~~069~~360,~~385~~357.2137 100.00 ~~107~~106 8.~~2482~~2476 1.~~582929~~463396 (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 626,~~780~~429.2439 52,~~101~~451.0388 7.820% 850200284 2 OF Johnston RI 217,402.67 01,070,939.0068 8.735% 310851623 3 SS Various Various 229,~~574~~358.3052 29,~~401~~617.3109 8.523% 700200275 4 RT Salt Lake City UT 229,~~633~~552.1641 10,~~384~~465.5328 9.030% 850200212 5 MF Irving TX ~~165~~164,~~057~~924.8261 20,~~286~~419.0930 7.880% 850200310 6 RT Long Beach CA 152,~~391~~321.4196 9,~~567~~637.6914 8.430% 310900049 7 IW Monee IL 134,~~452~~396.6604 7,~~610~~667.8951 8.640% 310900130 8 OF San Francisco CA 120,~~207~~150.5972 7,~~937~~994.9481 8.320% 850200295 9 LO Cupertino CA 123,~~649~~524.3375 17,~~664~~788.1169 8.190% 850200256 10 RT Warrenville IL 124,~~265~~149.1763 16,~~294~~409.3084 8.235% 310900195 11 MH Cathedral City CA 106,~~904~~847.0769 8,~~224~~281.9735 7.960% 850200288 12 MF New York NY 102,~~752~~698.2022 7,~~885~~939.5250 7.950% 850200315 13 RT Pikesville MD 98,~~426~~380.2678 6,~~317~~363.6311 8.360% 850200301 14 OF Fort Lee NJ 92,886.33 0451.0085 8.080% 850200320 15 OF San Francisco CA 87,~~514~~466.3391 67,~~970~~017.3779 7.900% 310900170 16 OF Mountain View CA 86,~~763~~678.1504 12,~~541~~626.7485 7.880% 850200277 17 IW Webster NY 89,~~234~~155.3761 1011,~~953~~032.7753 8.350% 850200319 18 OF Cupertino CA 89,~~550~~514.4463 4,~~759~~795.3516 8.739% 310900086 19 RT Visalia CA 76,~~226~~109.6179 15,~~354~~471.9981 8.835% 310900112 20 RT Golden CO 66,~~474~~436.4899 5,~~574~~612.8837 7.809% 310900190 21 OF Campbell CA 66,~~825~~762.9229 9,~~260~~323.1578 7.980% 850200298 22 OF Philadelphia PA 68,~~402~~370.7915 4,~~476~~509.7539 8.467% 850200322 23.1 MF Drexel Hill PA 16,~~143~~136.9917 1,~~102~~110.8264 8.230% 850200325 23.2 MF Yeadon PA 18,~~951~~942.6447 1,~~294~~303.6178 8.230% 850200326 23.3 MF Clifton Heights PA 15,~~091~~083.1282 1,~~030~~038.8919 8.230% 850200327 23.4 MF Delaware County PA 15,~~091~~083.1282 1,~~030~~038.8919 8.230% 310900040 24 RT Fresno CA 57,~~329~~143.5215 27,~~206~~392.5693 7.955% 850200265 25 IW Westborough MA 65,~~076~~049.0673 3,~~510~~536.4073 8.710% 310900044 26 IW Pasadena TX 63,~~643~~615.3349 3,~~777~~804.0791 8.560% 600870590 27 OF San Jose CA 5958,~~038~~983.9882 7,~~907~~963.9309 8.100% 310851554 28 RT San Juan Capistra CA 62,~~897~~870.0226 3,~~578~~605.3006 8.685% 850200312 29 OF Jacksonville FL 53,388.89 0.00 7.750% 850200286 30 RT Various TX 55,~~151~~068.8648 11,~~078~~161.6098 8.740% 700200252 31 RT Scottsdale AZ 53,~~130~~104.3769 3,~~584~~609.1381 8.320% 850200297 32 OF Washington DC 44,~~537~~487.1813 7,~~648~~698.3843 7.600% 850200309 33 MF Pasadena TX 48,~~854~~829.2599 3,~~439~~463.4470 8.190% 850200303 34 OF Farmington CT 45,663.43 0.00 7.630% 850200305 35 RT Miami FL 47,~~874~~851.9237 3,~~306~~330.8540 8.270% 310900090 36 OF San Francisco CA 44,~~337~~315.3836 3,~~114~~136.7678 8.210% 700200330 37 MF Houston TX 34,~~667~~643.7131 3,~~853~~877.4484 7.352% 310900055 38 IW Chatsworth CA 37,~~214~~150.8816 9,~~034~~098.2092 8.320% 310900073 39 OT Indianapolis IN 33,~~351~~288.9347 9,~~919~~982.2672 7.430% 850200316 40 OF New Castle DE 38,~~812~~795.9481 2,~~343~~360.8699 8.485% 700200329 41 OF Boston MA 36,~~218~~197.0125 3,~~003~~023.1793 8.030% 850200307 42 OF Redondo Beach CA 38,~~481~~446.2307 4,~~597~~632.2440 8.880% 310851629 43 IW Chula Vista CA 32,~~438~~402.8173 5,~~393~~429.3139 7.770% 310900123 44 MF Austin TX 36,~~630~~615.9677 2,~~032~~047.2342 8.680% 310900009 45 IW Chesapeake VA 35,~~264~~248.4771 2,~~139~~155.7753 8.555% 310900176 46 IW San Diego CA 31,~~525~~493.5194 4,~~730~~761.2784 7.750% 310900082 47 IW Los Angeles CA 31,~~479~~461.4950 2,~~681~~699.4847 7.790% 310900056 48 RT Ponca City OK 32,~~671~~640.6778 4,~~354~~384.0897 8.240% 310900158 49 IW El Dorado Hills CA 33,~~469~~441.6038 3,~~819~~847.1739 8.580% 850200318 50 RT Cleveland OH 29,~~613~~583.8594 4,~~464~~494.6253 7.780% 850200274 51 MF Bensalem PA 31,~~907~~893.8240 12,~~993~~008.9638 8.400% 310900074 52 OF Woodbury MN 33,~~446~~433.7532 1,~~768~~781.2063 8.815% 850200302 53 MU San Francisco CA 30,~~252~~178.0129 10,~~233~~307.9466 8.365% 310851537 54 IW Santa Fe Springs CA 27,~~444~~413.3936 4,~~583~~614.3437 7.860% 850200317 55 RT Costa Mesa CA 28,~~630~~616.6635 2,~~040~~054.6899 8.140% 850200292 56 SS Boynton Beach FL 30,~~465~~442.8316 3,~~106~~130.5926 8.850% 850200283 57 MH Van Buren Townshi MI 25,~~313~~267.6257 7,~~069~~115.2833 7.565% 310900084 58 IW Baltimore MD 26,~~135~~089.4050 6,~~670~~716.4535 7.990% 310900106 59 RT Anaheim CA 25,~~934~~889.8416 6,~~655~~700.2795 7.970% 850200280 60 RT Logan UT 27,~~254~~243.6533 1,~~523~~534.5789 8.625% 700200269 61 OF Laguna Niguel CA 27,~~071~~060.6469 1,~~460~~471.3328 8.710% 310900057 62 MF Monterey CA 25,~~095~~082.2472 1,~~762~~775.5406 8.250% 850200328 63 RT Garden Grove CA 26,~~458~~448.7721 1,~~405~~416.7329 8.725% 850200267 64 RT Merrick NY 26,~~396~~386.4729 1,~~338~~348.2745 8.830% 850200281 65 RT Palm Springs CA 25,~~096~~084.0469 1,~~568~~579.2863 8.400% 850200233 66 RT Grand Forks ND 23,~~316~~293.5872 3,~~288~~311.5238 8.075% 700200249 67 OF Sunnyvale CA 24,~~731~~721.5330 1,~~409~~420.8205 8.420% 850200323 68 OF Wellesley MA 24,~~072~~060.2892 1,~~590~~601.3975 8.300% 850200291 69 RT Brownsburg IN 22,~~772~~750.5952 3,~~244~~266.3340 7.900% 850200308 70 MF Boston MA 20,~~575~~506.6637 10,~~622~~691.2049 7.575% 850200321 71 Various Pittsford NY 21,~~400~~332.7747 10,~~002~~070.5484 7.930% 310900045 72 IW Cincinnati OH 22,~~790~~778.3243 1,~~700~~712.5443 8.120% 850200311 73 RT Narberth PA 22,~~061~~052.6226 1,~~261~~270.4076 8.620% 850200313 74 OT New York NY 19,~~900~~880.3738 2,~~956~~976.8180 7.850% 310900065 75 IW Long Island City NY 20,~~480~~460.4674 2,~~833~~852.2496 8.080% 310900094 76 IW Redwood City CA 21,~~264~~254.2111 1,~~411~~421.0212 8.315% 700200336 77 RT Modesto CA 19,~~946~~936.1691 1,~~286~~295.4772 8.350% 310900053 78 IW North Highlands CA 19,~~252~~236.3621 2,~~141~~157.0419 8.760% 310900147 79 MF Boerne TX 16,~~762~~753.4129 1,~~346~~356.9810 7.865% 310900097 80 OF Torrance CA 16,~~774~~723.6261 6,~~929~~980.5253 8.550% 310900118 81 OF Dallas TX 17,~~074~~066.1008 1,~~116~~124.8385 8.345% 310900153 82 RT Aurora CO 17,~~655~~648.7135 ~~992~~999.4682 8.614% 310900120 83 IW Sacramento CA 17,~~506~~499.9684 ~~946~~954.9406 8.730% 310900126 84 IW Palo Alto CA 16,~~316~~301.2266 2,~~018~~032.3894 8.380% 310851628 85 IW Denver CO 14,~~988~~973.6303 2,~~239~~254.3797 8.090% 310900039 86 RT Harlingen TX 16,~~533~~507.6785 3,~~316~~342.9375 9.040% 310900067 87 IW Chico CA 16,~~514~~501.6527 1,~~752~~765.2260 8.870% 310900111 88 IW Chantilly VA 15,~~365~~357.4691 1,~~069~~077.7025 8.190% 850200290 89 RT Amarillo TX 15,~~289~~282.6485 ~~936~~943.9675 8.425% 850200314 90 RT Southington CT 15,~~406~~399.5293 ~~889~~896.7332 8.600% 850200258 91 OT Staten Island NY 14,~~267~~260.3339 ~~974~~981.3024 8.270% 850200300 92 RT Staten Island NY 13,~~874~~850.3320 3,~~392~~416.7184 8.260% 850200296 93 MF Bronx NY 13,~~258~~250.6468 1,~~180~~188.3329 7.830% 850200289 94 RT Various Various 15,~~844~~833.7479 1,~~365~~376.7772 9.310% 850200306 95 OF Brookline MA 12,~~351~~310.5309 6,~~319~~361.6610 7.615% 850200276 96 SS Stamford CT 13,~~773~~760.4060 1,~~828~~841.9070 8.125% 310900062 97 IW Woodland Hills CA 14,~~287~~264.5613 3,~~170~~193.3073 8.580% 310900113 98 MF Northfield MN 13,~~784~~777.1708 1,~~016~~023.8089 8.090% 310900121 99 IW Columbia SC 14,~~184~~178.8512 ~~939~~945.0275 8.320% 850200278 100 MF Jamestown ND 13,~~740~~733.3658 ~~965~~972.4624 8.155% 310900116 101 IW Ft. Wayne IN 13,~~107~~084.3761 3,~~299~~321.0682 8.010% 310900042 102 RT Oroville CA 13,~~813~~807.9203 ~~962~~969.7766 8.315% 310900131 103 IW Jessup MD 13,~~560~~553.3287 ~~904~~910.5196 8.280% 310900119 104 RT Las Vegas NV 14,~~959~~938.2422 2,~~602~~623.6365 9.380% 310900069 105 RT Farmington NM 11,~~855~~818.5814 5,~~121~~158.0751 8.490% 310900096 106 IW Carson CA 11,~~867~~856.6573 1,~~536~~546.0092 8.250% 310900114 107 OF Berkeley CA 11,~~272~~266.5515 ~~953~~959.4888 7.790% 310900127 108 RT Hampton VA 11,~~415~~409.0524 ~~830~~836.3819 8.120% 310900066 109 IW San Ramon CA 11,~~494~~483.2572 1,~~459~~470.5407 8.380% 310900080 110 OF West Sacramento CA 10,~~623~~596.4379 3,~~857~~884.7034 8.020% 310900091 111 IW Ramsey MN 10,~~840~~834.5972 ~~855~~860.0693 7.960% 310900138 112 MF Lake Orion MI 11,~~105~~099.2268 ~~791~~797.5408 8.140% 310851150 113 RT Houston TX 9,~~849~~826.2939 3,~~338~~361.2818 8.230% 310900048 114 OF Sacramento CA 10,~~242~~232.1203 1,~~444~~454.6473 8.110% 310900085 115 IW El Segundo CA 10,~~430~~420.1737 1,~~381~~391.5535 8.235% 310900122 116 IW Colorado Springs CO 10,~~332~~327.8053 ~~757~~762.4471 8.080% 310900132 117 RT Phoenix AZ 9,~~591~~574.5707 2,~~648~~666.7323 7.670% 310900152 118 IW Tucson AZ 10,~~421~~390.8047 4,~~305~~336.3669 8.450% 310900161 119 SS Dallas TX 11,~~131~~122.5963 1,~~190~~199.3733 8.740% 310900107 120 RT Stockton CA 9,~~778~~769.5145 1,~~275~~284.5662 8.250% 310900060 121 IW Morgan Hill CA 10,~~118~~109.4280 1,~~144~~153.9557 8.750% 310900092 122 MF Olympia WA 8,~~838~~833.8386 ~~736~~741.1714 7.840% 310900144 123 IW Compton CA 9,~~512~~507.1789 ~~591~~595.5482 8.410% 850200304 124 IW Houston TX 9,~~714~~710.2022 ~~526~~530.8482 8.765% 310900070 125 IW Cupertino CA 9,~~331~~323.3705 1,~~136~~144.5890 8.500% 310900095 126 RT Red Bluff CA 8,~~837~~794.1703 5,~~853~~896.0519 8.560% 310900093 127 IW Santa Clara CA 8,~~857~~850.4008 ~~975~~983.7305 8.710% 310900108 128 IW Monterey CA 8,~~533~~526.6910 1,~~048~~055.3089 8.400% 850200299 129 MF Various NH 7,~~871~~845.0123 3,~~589~~615.7452 8.340% 310900081 130 RT San Francisco CA 7,~~299~~251.4139 6,~~436~~484.2830 8.665% 310900148 131 SS Tucson AZ 8,~~112~~088.0280 3,~~012~~035.2244 8.950% 310900157 132 MF Riverside OH 7,~~700~~696.7097 ~~528~~532.4619 8.205% 310900143 133 IW Highland Park CA 7,~~639~~632.3864 ~~933~~940.6640 8.385% 310900117 134 MF Ennis TX 7,~~212~~209.8038 ~~478~~482.8224 8.290% 310900087 135 IW Boise ID 7,~~070~~064.9651 ~~893~~900.8934 8.370% 310900100 136 IW Oxnard CA 6,~~678~~667.8119 1,~~685~~697.5921 8.000% 310900104 137 OF Newark CA 6,~~769~~748.6976 2,~~940~~961.4437 8.265% 310900136 138 OF San Rafael CA 6,~~827~~824.6004 ~~517~~520.0258 8.010% 310900159 139 RT Phoenix AZ 6,~~678~~658.8632 2,~~941~~961.2781 8.110% 310900110 140 IW Atlanta GA 6,~~375~~356.6582 2,~~471~~490.5437 8.850% 310900103 141 IW Goleta CA 5,~~410~~401.7098 1,~~189~~198.5729 8.510% 310900134 142 OF Escondido CA 5,~~615~~611.7314 ~~611~~616.9251 8.710% 310900150 143 SS Tucson AZ 5,~~302~~287.3114 1,~~968~~984.9007 8.950% 310900179 144 OF Scottsdale AZ 4,~~919~~917.2914 ~~294~~297.8702 8.470% 310900101 145 IW Las Vegas NV 4,~~188~~181.6169 ~~961~~968.5143 8.350% Totals 5,~~851~~847,~~551~~083.7674 ~~633~~1,~~168~~709,027.2984

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,~~078~~026,~~493~~392.9188 9392,~~026~~973,~~392~~941.8800 0102/01/2002 850200284 N/A 08/01/2009 N 29,866,423.26 2928,~~866~~795,~~423~~483.2658 0107/01/2002 310851623 N/A 09/01/2009 N 31,~~280~~250,~~349~~947.0271 31,~~250~~221,~~947~~330.7162 0102/01/2002 700200275 08/01/2010 08/01/2030 N 29,~~531~~521,~~646~~262.7320 29,~~521~~510,~~262~~796.2092 0102/01/2002 850200212 N/A 02/01/2010 N 25,~~135~~115,~~708~~422.3526 25,~~115~~095,~~422~~002.2696 0102/01/2002 850200310 N/A 06/01/2010 N 20,~~992~~983,~~962~~394.1950 20,~~983~~973,~~394~~757.5036 0102/01/2002 310900049 N/A 06/01/2010 N 18,~~071~~063,~~594~~983.4152 18,~~063~~056,~~983~~316.52 01 02/01/2002 310900130 N/A 09/01/2010 N 16,~~778~~770,~~355~~417.3339 16,~~770~~762,~~417~~422.3958 0102/01/2002 850200295 N/A 10/01/2009 N 17,~~532~~515,~~694~~030.3928 17,~~515~~497,~~030~~241.2859 0102/01/2002 850200256 N/A 05/01/2010 N 17,~~523~~507,~~733~~438.2898 17,~~507~~491,~~438~~029.9814 0102/01/2002 310900195 N/A 07/01/2010 N 15,~~596~~588,~~314~~089.2528 15,~~588~~579,~~089~~807.2893 0102/01/2002 850200288 N/A 09/01/2010 N 15,~~009~~001,~~451~~566.6109 1514,~~001~~993,~~566~~626.0959 0102/01/2002 850200315 N/A 07/01/2010 N 13,~~672~~666,~~423~~106.9027 13,~~666~~659,~~106~~743.2716 0102/01/2002 850200301 N/A 03/01/2010 N 13,350,000.00 13,~~350~~349,~~000~~548.0015 0102/01/2002 850200320 N/A 07/01/2010 N 12,~~864~~857,~~499~~528.2285 12,~~857~~850,~~528~~511.8506 0102/01/2002 310900170 N/A 08/01/2010 N 12,~~786~~773,~~447~~905.0329 12,~~773~~761,~~905~~278.2944 0102/01/2002 850200277 N/A 08/01/2010 N 12,~~410~~399,~~419~~466.9215 12,~~399~~388,~~466~~433.1562 0102/01/2002 850200319 N/A 07/01/2007 N 11,~~899~~895,~~995~~236.4409 11,~~895~~890,~~236~~440.0993 0102/01/2002 310900086 N/A 06/01/2020 N 10,~~019~~004,~~380~~025.5657 109,~~004~~988,~~025~~553.5776 0102/01/2002 310900112 N/A 06/01/2010 N 9,~~885~~879,~~538~~963.0214 9,~~879~~874,~~963~~350.1477 0102/01/2002 310900190 N/A 09/01/2010 N 9,~~724~~715,~~848~~588.7459 9,~~715~~706,~~588~~264.5981 0102/01/2002 850200298 N/A 01/01/2010 N 9,~~381~~377,~~775~~298.5681 9,~~377~~372,~~298~~789.8142 0102/01/2002 850200322 N/A 07/01/2010 N 2,~~277~~276,~~990~~887.2442 2,~~276~~275,~~887~~776.4278 0102/01/2002 850200325 N/A 07/01/2010 N 2,~~674~~672,~~162~~867.5291 2,~~672~~671,~~867~~564.9113 0102/01/2002 850200326 N/A 07/01/2010 N 2,~~129~~128,~~425~~394.7990 2,~~128~~127,~~394~~356.9071 0102/01/2002 850200327 N/A 07/01/2010 N 2,~~129~~128,~~425~~394.7990 2,~~128~~127,~~394~~356.9071 0102/01/2002 310900040 N/A 05/01/2015 N 8,~~369~~341,~~103~~896.1357 8,~~341~~314,~~896~~503.5764 0102/01/2002 850200265 N/A 07/01/2010 N 8,~~676~~672,~~486~~975.3999 8,~~672~~669,~~975~~439.9926 0102/01/2002 310900044 N/A 05/01/2010 N 8,~~634~~630,~~156~~379.5750 8,~~630~~626,~~379~~574.5059 0102/01/2002 600870590 N/A 08/01/2015 N 8,~~464~~456,~~369~~461.5663 8,~~456~~448,~~461~~498.6354 0102/01/2002 310851554 N/A 03/01/2010 N 8,~~410~~406,~~097~~519.9666 8,~~406~~402,~~519~~914.6660 0102/01/2002 850200312 N/A 06/01/2011 N 8,000,000.00 8,000,000.00 0102/01/2002 850200286 N/A 09/01/2015 N 7,~~328~~316,~~068~~990.8020 7,~~316~~305,~~990~~828.2022 0102/01/2002 700200252 N/A 04/01/2010 N 7,~~415~~412,~~839~~255.8471 7,~~412~~408,~~255~~645.7190 0102/01/2002 850200297 N/A 11/01/2009 N 6,~~805~~797,~~342~~693.2082 6,~~797~~789,~~693~~995.8239 0102/01/2002 850200309 N/A 06/01/2010 N 6,~~927~~923,~~223~~784.7127 6,~~923~~920,~~784~~320.2757 0102/01/2002 850200303 N/A 04/01/2010 N 6,950,000.00 6,950,000.00 0102/01/2002 850200305 N/A 04/01/2010 N 6,~~722~~719,~~694~~387.8095 6,~~719~~716,~~387~~057.9555 0102/01/2002 310900090 N/A 05/01/2010 N 6,~~271~~268,~~445~~330.2852 6,~~268~~265,~~330~~193.5274 0102/01/2002 700200330 N/A 08/01/2009 N 5,~~475~~472,~~962~~108.0864 5,~~472~~468,~~108~~230.6480 0102/01/2002 310900055 N/A 01/01/2020 N 5,~~194~~185,~~384~~350.7252 5,~~185~~176,~~350~~251.5260 0102/01/2002 310900073 N/A 05/01/2020 N 5,~~212~~202,~~822~~903.7751 5,~~202~~192,~~903~~920.5179 0102/01/2002 850200316 N/A 07/01/2010 N 5,~~312~~309,~~090~~746.3650 5,~~309~~307,~~746~~385.5051 0102/01/2002 700200329 N/A 08/01/2009 N 5,~~237~~234,~~811~~808.8669 5,~~234~~231,~~808~~784.6976 0102/01/2002 850200307 N/A 05/01/2010 N 5,~~032~~027,~~418~~821.5228 5,~~027~~023,~~821~~188.2888 0102/01/2002 310851629 N/A 08/01/2009 N 4,~~848~~842,~~246~~853.8756 4,~~842~~837,~~853~~424.5617 0102/01/2002 310900123 N/A 06/01/2010 N 4,~~900~~898,~~827~~795.4522 4,~~898~~896,~~795~~747.2280 0102/01/2002 310900009 N/A 03/01/2010 N 4,~~786~~784,~~942~~802.3558 4,~~784~~782,~~802~~647.5805 0102/01/2002 310900176 N/A 09/01/2010 N 4,~~723~~719,~~905~~175.9164 4,~~719~~714,~~175~~413.6480 0102/01/2002 310900082 N/A 05/01/2010 N 4,~~692~~690,~~788~~106.3890 4,~~690~~687,~~106~~407.9043 0102/01/2002 310900056 N/A 03/01/2010 N 4,~~604~~600,~~526~~171.0294 4,~~600~~595,~~171~~786.9497 0102/01/2002 310900158 N/A 07/01/2010 N 4,~~530~~526,~~061~~241.0689 4,~~526~~522,~~241~~394.8950 0102/01/2002 850200318 N/A 07/01/2010 N 4,~~420~~415,~~344~~879.2159 4,~~415~~411,~~879~~385.5906 0102/01/2002 850200274 N/A 08/01/2010 N 4,~~411~~409,~~219~~225.1216 4,~~409~~407,~~225~~216.1678 0102/01/2002 310900074 N/A 04/01/2010 N 4,~~406~~404,~~282~~514.7757 4,~~404~~402,~~514~~732.5794 0102/01/2002 850200302 N/A 04/01/2010 N 4,~~199~~189,~~804~~570.8490 4,~~189~~179,~~570~~263.9024 0102/01/2002 310851537 N/A 04/01/2009 N 4,~~054~~050,~~821~~238.7440 4,~~050~~045,~~238~~624.4003 0102/01/2002 850200317 N/A 07/01/2015 N 4,~~084~~082,~~583~~542.0133 4,~~082~~080,~~542~~487.3334 0102/01/2002 850200292 N/A 09/01/2010 N 3,~~997~~994,~~703~~596.2768 3,~~994~~991,~~596~~466.6842 1201/01/~~2001~~2002 850200283 N/A 08/01/2010 N 3,~~885~~878,~~850~~781.3810 3,~~878~~871,~~781~~665.1077 0102/01/2002 310900084 N/A 05/01/2010 N 3,~~798~~791,~~596~~926.5409 3,~~791~~785,~~926~~209.0974 0102/01/2002 310900106 N/A 05/01/2010 N 3,~~778~~772,~~905~~250.7144 3,~~772~~765,~~250~~549.4449 0102/01/2002 850200280 N/A 08/01/2010 N 3,~~669~~668,~~629~~106.9841 3,~~668~~666,~~106~~571.4152 0102/01/2002 700200269 N/A 07/01/2010 N 3,~~609~~607,~~418~~957.3097 3,~~607~~606,~~957~~486.9769 0102/01/2002 310900057 N/A 03/01/2010 N 3,~~532~~530,~~468~~705.2571 3,~~530~~528,~~705~~930.7165 0102/01/2002 850200328 N/A 08/01/2010 N 3,~~521~~520,~~640~~234.7299 3,~~520~~518,~~234~~818.9970 0102/01/2002 850200267 N/A 07/01/2015 N 3,~~471~~470,~~570~~232.2801 3,~~470~~468,~~232~~883.0156 0102/01/2002 850200281 N/A 08/01/2010 N 3,~~469~~467,~~498~~929.2597 3,~~467~~466,~~929~~350.9734 0102/01/2002 850200233 N/A 03/01/2010 N 3,~~353~~349,~~228~~940.6816 3,~~349~~346,~~940~~628.1678 0102/01/2002 700200249 N/A 04/01/2010 N 3,~~410~~409,~~983~~573.5674 3,~~409~~408,~~573~~153.7469 0102/01/2002 850200323 N/A 07/01/2010 N 3,~~368~~366,~~061~~470.3798 3,~~366~~364,~~470~~869.9823 0102/01/2002 850200291 N/A 09/01/2010 N 3,~~347~~344,~~543~~298.2289 3,~~344~~341,~~298~~032.8949 0102/01/2002 850200308 N/A 05/01/2015 N 3,~~154~~143,~~365~~743.4121 3,~~143~~133,~~743~~051.2172 0102/01/2002 850200321 N/A 07/01/2015 N 3,~~133~~123,~~985~~983.9844 3,~~123~~113,~~983~~912.4460 0102/01/2002 310900045 N/A 03/01/2010 N 3,~~259~~257,~~381~~681.8531 3,~~257~~255,~~681~~968.3188 0102/01/2002 850200311 N/A 06/01/2010 N 2,~~972~~970,~~151~~890.5919 2,~~970~~969,~~890~~619.1943 0102/01/2002 850200313 N/A 06/01/2010 N 2,~~943~~941,~~962~~006.9110 2,~~941~~938,~~006~~029.1030 0102/01/2002 310900065 N/A 05/01/2010 N 2,~~943~~940,~~534~~700.2197 2,~~940~~937,~~700~~848.97 01 02/01/2002 310900094 N/A 06/01/2010 N 2,~~969~~968,~~804~~393.2624 2,~~968~~966,~~393~~972.2412 0102/01/2002 700200336 N/A 07/01/2010 N 2,~~774~~772,~~045~~759.7124 2,~~772~~771,~~759~~463.2452 02/01/2002 310900053 N/A 03/01/2010 N 2,~~552~~550,~~235~~094.5046 2,~~550~~547,~~094~~937.4627 0102/01/2002 310900147 N/A 08/01/2010 N 2,~~475~~473,~~018~~671.9799 2,~~473~~472,~~671~~315.9989 0102/01/2002 310900097 N/A 06/01/2015 N 2,~~278~~271,~~387~~457.0856 2,~~271~~264,~~457~~477.5603 0102/01/2002 310900118 N/A 06/01/2010 N 2,~~376~~374,~~032~~915.0926 2,~~374~~373,~~915~~790.2641 0102/01/2002 310900153 N/A 08/01/2010 N 2,~~380~~379,~~242~~249.1266 2,~~379~~378,249.6684 0102/01/2002 310900120 N/A 06/01/2010 N 2,~~328~~327,~~827~~880.7783 2,~~327~~326,~~880~~926.8377 0102/01/2002 310900126 N/A 06/01/2010 N 2,~~261~~259,~~082~~064.3901 2,~~259~~257,~~064~~031.0107 0102/01/2002 310851628 N/A 08/01/2009 N 2,~~151~~149,~~564~~325.4407 2,~~149~~147,~~325~~070.0710 1202/01/~~2001~~2002 310900039 N/A 01/01/2010 N 2,~~123~~120,~~936~~619.5360 2,~~120~~117,~~619~~276.6085 0102/01/2002 310900067 N/A 04/01/2010 N 2,~~162~~160,~~153~~401.8462 2,~~160~~158,~~401~~636.6202 0102/01/2002 310900111 N/A 07/01/2010 N 2,~~178~~177,~~724~~654.5787 2,~~177~~176,~~654~~577.8762 0102/01/2002 850200290 N/A 09/01/2010 N 2,~~107~~106,~~503~~566.4145 2,~~106~~105,~~566~~622.4570 0102/01/2002 850200314 N/A 06/01/2010 N 2,~~080~~079,~~400~~510.6289 2,~~079~~078,~~510~~614.8957 0102/01/2002 850200258 N/A 05/01/2010 N 2,~~003~~002,~~447~~472.2292 2,~~002~~001,~~472~~491.9268 0102/01/2002 850200300 N/A 02/01/2010 N 1,~~950~~947,~~620~~227.2554 1,~~947~~943,~~227~~810.5470 0102/01/2002 850200296 N/A 10/01/2014 N 1,~~966~~965,~~427~~247.6532 1,~~965~~964,~~247~~059.3203 0102/01/2002 850200289 N/A 09/01/2010 N 1,~~976~~975,~~406~~040.0629 1,~~975~~973,~~040~~663.2957 0102/01/2002 850200306 N/A 05/01/2015 N 1,~~883~~877,~~612~~293.8418 1,~~877~~870,~~293~~932.1808 0102/01/2002 850200276 N/A 08/01/2010 N 1,~~968~~966,~~605~~776.0212 1,~~966~~964,~~776~~934.1242 0102/01/2002 310900062 N/A 03/01/2010 N 1,~~933~~930,~~799~~629.8858 1,~~930~~927,~~629~~435.5885 0102/01/2002 310900113 N/A 06/01/2010 N 1,~~978~~977,~~667~~650.3858 1,~~977~~976,~~650~~626.5869 0102/01/2002 310900121 N/A 06/01/2010 N 1,~~979~~978,~~895~~956.5957 1,978,~~956~~010.5782 0102/01/2002 850200278 N/A 08/01/2010 N 1,~~956~~955,~~658~~692.4397 1,~~955~~954,~~692~~720.9773 0102/01/2002 310900116 N/A 06/01/2010 N 1,~~900~~897,~~306~~007.9589 1,~~897~~893,~~007~~686.8907 0102/01/2002 310900042 N/A 01/01/2010 N 1,~~929~~928,~~281~~318.0326 1,~~928~~927,~~318~~348.2660 0102/01/2002 310900131 N/A 07/01/2010 N 1,~~901~~900,~~868~~963.0554 1,900,~~963~~052.5458 0102/01/2002 310900119 N/A 06/01/2020 N 1,~~852~~849,~~027~~424.4380 1,~~849~~846,~~424~~801.8015 0102/01/2002 310900069 N/A 03/01/2015 N 1,~~621~~616,~~645~~523.0497 1,~~616~~611,~~523~~365.9746 0102/01/2002 310900096 N/A 06/01/2010 N 1,~~670~~668,~~518~~982.99 1,~~668~~667,~~982~~436.9907 0102/01/2002 310900114 N/A 06/01/2010 N 1,~~680~~679,~~449~~496.8234 1,~~679~~678,~~496~~536.3446 0102/01/2002 310900127 N/A 06/01/2010 N 1,~~632~~631,~~534~~704.8042 1,~~631~~630,~~704~~868.4223 0102/01/2002 310900066 N/A 03/01/2010 N 1,~~592~~591,~~859~~399.3581 1,~~591~~589,~~399~~929.8174 0102/01/2002 310900080 N/A 05/01/2015 N 1,~~538~~534,~~265~~407.0232 1,~~534~~530,~~407~~522.3298 0102/01/2002 310900091 N/A 05/01/2010 N 1,~~581~~580,~~541~~686.1408 1,~~580~~579,~~686~~825.0815 0102/01/2002 310900138 N/A 07/01/2010 N 1,~~584~~583,~~323~~531.1258 1,~~583~~582,~~531~~734.5850 0102/01/2002 310851150 N/A 09/01/2018 N 1,~~436~~432,~~105~~766.0476 1,~~432~~429,~~766~~405.7658 0102/01/2002 310900048 N/A 02/01/2010 N 1,~~466~~465,~~594~~149.1753 1,~~465~~463,~~149~~694.5380 0102/01/2002 310900085 N/A 04/01/2010 N 1,~~470~~469,~~850~~468.4994 1,~~469,~~468,077.9459 0102/01/2002 310900122 N/A 07/01/2010 N 1,~~485~~484,~~071~~314.6622 1,~~484~~483,~~314~~551.2251 0102/01/2002 310900132 N/A 06/01/2010 N 1,~~452~~449,~~228~~580.8209 1,~~449~~446,~~580~~913.0986 0102/01/2002 310900152 N/A 08/01/2015 N 1,~~432~~427,~~276~~970.0468 1,~~427~~423,~~970~~633.6899 0102/01/2002 310900161 N/A 08/01/2010 N 1,~~479~~477,~~063~~872.0265 1,~~477~~476,~~872~~673.6532 0102/01/2002 310900107 N/A 05/01/2010 N 1,~~376~~375,~~446~~171.9236 1,~~375~~373,~~171~~886.3674 01/01/2002 310900060 N/A 02/01/2010 N 1,~~342~~341,~~905~~760.8994 1,~~341~~340,~~760~~607.9437 0102/01/2002 310900092 N/A 05/01/2010 N 1,~~309~~308,~~240~~504.6245 1,~~308~~307,~~504~~763.4531 0102/01/2002 310900144 N/A 08/01/2010 N 1,~~313~~312,~~483~~891.2672 1,312,~~891~~295.7290 0102/01/2002 850200304 N/A 04/01/2010 N 1,~~287~~286,~~051~~524.2238 1,~~286~~285,~~524~~993.3856 0102/01/2002 310900070 N/A 03/01/2010 N 1,~~274~~273,~~874~~737.3274 1,~~273~~272,~~737~~592.7484 0102/01/2002 310900095 N/A 05/01/2010 N 1,~~198~~193,~~893~~040.1207 1,~~193~~187,~~040~~143.0788 0102/01/2002 310900093 N/A 06/01/2010 N 1,~~180~~179,~~943~~967.1340 1,~~179~~178,~~967~~984.4035 0102/01/2002 310900108 N/A 06/01/2010 N 1,~~179~~178,~~772~~723.2494 1,~~178~~177,~~723~~668.9405 0102/01/2002 850200299 N/A 01/01/2015 N 1,~~095~~092,~~986~~397.8915 1,~~092~~088,~~397~~781.1563 0102/01/2002 310900081 N/A 04/01/2010 N ~~978,273.34~~ 971,837.06 01965,352.76 02/01/2002 310900148 N/A 08/01/2015 N 1,~~052~~049,~~559~~547.5735 1,~~049~~046,~~547~~511.3591 0102/01/2002 310900157 N/A 08/01/2010 N 1,089,~~914~~386.7731 1,~~089~~088,~~386~~854.3112 0102/01/2002 310900143 N/A 07/01/2010 N 1,~~058~~057,~~024~~090.6195 1,~~057~~056,~~090~~150.9555 0102/01/2002 310900117 N/A 07/01/2010 N 1,~~010~~009,~~392~~914.9210 1,009,~~914~~431.1086 0102/01/2002 310900087 N/A 04/01/2010 N ~~981,055.40~~ 980,161.51 01979,261.17 02/01/2002 310900100 N/A 06/01/2020 N ~~969,504.05~~ 967,818.46 01966,121.25 02/01/2002 310900104 N/A 07/01/2015 N ~~951,188.62~~ 948,248.18 01945,286.81 02/01/2002 310900136 N/A 07/01/2010 N 989,~~866~~349.1412 ~~989~~988,~~349~~828.1254 0102/01/2002 310900159 N/A 09/01/2015 N ~~956,361.95~~ 953,420.68 01950,458.87 02/01/2002 310900110 N/A 06/01/2015 N ~~836,608.04~~ 834,136.50 12831,646.13 02/01/~~2001~~2002 310900103 N/A 06/01/2020 N ~~738,353.76~~ 737,164.19 01735,965.90 02/01/2002 310900134 N/A 07/01/2010 N 748,~~736~~124.5462 ~~748~~747,~~124~~508.6211 0102/01/2002 310900150 N/A 08/01/2015 N ~~687,991.18~~ 686,022.28 01684,038.21 02/01/2002 310900179 N/A 09/01/2010 N 674,~~465~~170.6780 ~~674~~673,~~170~~873.8078 0102/01/2002 310900101 N/A 06/01/2020 N ~~582,537.53~~ 581,576.02 01580,607.59 02/01/2002 Totals 825,~~702~~069,~~553~~385.5021 ~~825~~823,~~069~~360,~~385~~357.2137

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

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 0102/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 02/15/2002 0 $0.00 0 $0.00 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~~

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 02/15/2002 8.247606% 8.194309% 106 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~~ 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) 850200292 56 0 1201/01/~~2001~~2002 33,400.3044 33,400.3044 B ~~310851628~~310900107 85120 0 ~~12/~~01/~~2001 17,153.90 17,153.90 B 310900110 140 0 12/~~01/~~2001~~2002 810,~~775~~935.1566 810,~~775~~935.1566 B Totals ~~3 59,329.35 59,329.35 Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (~~2) ~~Transfer Date Date Balance Advances 850200292 3~~44,~~997,703~~336.2710 ~~0.00 310851628 2,151,564.~~44 ~~0.00 310900110 836~~,~~608~~336.~~04 0.00 Totals 6,985,875.75 0.00~~10

Totals By Delinquency Code: Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Total for Status Code = B (2 loan) 44,336.10 44,336.10 5,369,768.04 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