8-K 1 bsc00wf1.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.: 033-65816-01 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2000-WF1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2222357 52-2222359 52-2222360 (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 distribution was made to holders of Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates, Series 2000-WF1. 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-WF1, 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-WF1 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-WF1, relating to the February 15, 2002 distribution. Wells Fargo Bank MN, 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-WF1 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: 01/31/2001 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 - 15 Principal Prepayment Detail 16 Historical Detail 17 Delinquency Loan Detail 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 Underwriter Bear, Stearns & Co., Inc. 245 Park Avenue New York, NY 10019 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 07383FCU0 7.640000% 260,078,000.00 ~~241~~240,~~148~~272,~~348~~763.6492 ~~875~~881,~~584~~503.7238 A-2 07383FCV8 7.780000% 454,979,000.00 454,979,000.00 0.00 B 07383FCW6 7.~~766011~~766094% 31,089,000.00 31,089,000.00 0.00 C 07383FCX4 7.~~886011~~886094% 35,531,000.00 35,531,000.00 0.00 D 07383FCY2 7.~~896011~~896094% 8,882,000.00 8,882,000.00 0.00 E 07383FCZ9 7.~~896011~~896094% 26,648,000.00 26,648,000.00 0.00 F 07383FDA3 7.~~896011~~896094% 8,882,000.00 8,882,000.00 0.00 G 07383FDC9 6.500000% 15,545,000.00 15,545,000.00 0.00 H 07383FDD7 6.500000% 13,324,000.00 13,324,000.00 0.00 I 07383FDE5 6.500000% 6,662,000.00 6,662,000.00 0.00 J 07383FDF2 6.500000% 5,552,000.00 5,552,000.00 0.00 K 07383FDG0 6.500000% 8,882,000.00 8,882,000.00 0.00 L 07383FDH8 6.500000% 3,331,000.00 3,331,000.00 0.00 M 07383FDJ4 6.500000% 8,884,752.00 8,884,752.00 0.00 RI N/A 0.000000% 0.00 0.00 0.00 RII N/A 0.000000% 0.00 0.00 0.00 RIII N/A 0.000000% 0.00 0.00 0.00 888,269,752.00 ~~869~~868,~~340~~464,~~100~~515.6492 ~~875~~881,~~584~~503.7238

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FCU0 1,~~535~~529,~~311~~736.1560 0.00 0.00 2,~~410~~411,~~895~~239.8798 ~~240~~239,~~272~~391,~~763~~260.9254 19.9496% A-2 07383FCV8 2,949,780.52 0.00 0.00 2,949,780.52 454,979,000.00 19.9496% B 07383FCW6 201,~~197~~200.9407 0.00 0.00 201,~~197~~200.9407 31,089,000.00 16.3638% C 07383FCX4 233,~~498~~500.2266 0.00 0.00 233,~~498~~500.2266 35,531,000.00 12.2729% D 07383FCY2 58,~~443~~444.6425 0.00 0.00 58,~~443~~444.6425 8,882,000.00 11.2526% E 07383FCZ9 175,~~344~~345.0992 0.00 0.00 175,~~344~~345.0992 26,648,000.00 8.1819% F 07383FDA3 58,~~443~~444.6425 0.00 0.00 58,~~443~~444.6425 8,882,000.00 7.1617% G 07383FDC9 84,202.08 0.00 0.00 84,202.08 15,545,000.00 5.3738% H 07383FDD7 72,171.67 0.00 0.00 72,171.67 13,324,000.00 3.84% I 07383FDE5 36,085.83 0.00 0.00 36,085.83 6,662,000.00 3.07% J 07383FDF2 30,073.33 0.00 0.00 30,073.33 5,552,000.00 2.43% K 07383FDG0 48,110.83 0.00 0.00 48,110.83 8,882,000.00 1.41% L 07383FDH8 18,042.92 0.00 0.00 18,042.92 3,331,000.00 1.02% M 07383FDJ4 47,~~279~~280.7927 0.00 0.00 47,~~279~~280.7927 8,884,752.00 0.00% RI N/A 0.00 0.00 0.00 0.00 0.00 0.00% RII N/A 0.00 0.00 0.00 0.00 0.00 0.00% RIII N/A 0.00 0.00 0.00 0.00 0.00 0.00% 5,~~547~~542,~~985~~419.6520 0.00 0.00 6,423,~~570~~922.3758 ~~868~~867,~~464~~583,~~515~~012.9254

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 07383FDB1 0.~~236641~~236693% 888,269,752.00 ~~869~~868,~~340~~464,~~100~~515.6492

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 07383FDB1 171,~~434~~299.4068 0.00 171,~~434~~299.4068 ~~868~~867,~~464~~583,~~515~~012.9254 (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 Class CUSIP Balance Distribution Distribution Penalties Additional Trust Ending Fund Expenses Balance A-1 07383FCU0 ~~927~~923.~~21548397~~84886042 3.~~36662355~~38938080 5.~~90327190~~88183776 0.00000000 0.00000000 ~~923~~920.~~84886042~~45947962 A-2 07383FCV8 1,000.00000000 0.00000000 6.48333334 0.00000000 0.00000000 1,000.00000000 B 07383FCW6 1,000.00000000 0.00000000 6.~~47167616~~47174467 0.00000000 0.00000000 1,000.00000000 C 07383FCX4 1,000.00000000 0.00000000 6.~~57167600~~57174467 0.00000000 0.00000000 1,000.00000000 D 07383FCY2 1,000.00000000 0.00000000 6.~~58000901~~58007769 0.00000000 0.00000000 1,000.00000000 E 07383FCZ9 1,000.00000000 0.00000000 6.~~58000938~~58007805 0.00000000 0.00000000 1,000.00000000 F 07383FDA3 1,000.00000000 0.00000000 6.~~58000901~~58007769 0.00000000 0.00000000 1,000.00000000 G 07383FDC9 1,000.00000000 0.00000000 5.41666645 0.00000000 0.00000000 1,000.00000000 H 07383FDD7 1,000.00000000 0.00000000 5.41666692 0.00000000 0.00000000 1,000.00000000 I 07383FDE5 1,000.00000000 0.00000000 5.41666617 0.00000000 0.00000000 1,000.00000000 J 07383FDF2 1,000.00000000 0.00000000 5.41666607 0.00000000 0.00000000 1,000.00000000 K 07383FDG0 1,000.00000000 0.00000000 5.41666629 0.00000000 0.00000000 1,000.00000000 L 07383FDH8 1,000.00000000 0.00000000 5.41666767 0.00000000 0.00000000 1,000.00000000 M 07383FDJ4 1,000.00000000 0.00000000 5.~~32145298~~32150700 0.00000000 0.00000000 1,000.00000000 RI N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RII N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RIII 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 07383FDB1 ~~978~~977.~~68929870~~70357931 0.~~19299813~~19284646 0.00000000 ~~977~~976.~~70357931~~71119678

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~360~~265,~~270~~328.9493 Servicing Advances Outstanding 12,~~153~~145.5715 Reimbursement for Interest on Advances 0.00 paid from general collections Advances from 99-C1 Servicer (Loan #47) 32,864.4261

Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 39,~~283~~244.2107 Less Delinquent Master Servicing Fees 1,~~892~~167.6881 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received ~~744~~1,452.0978 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3839,~~134~~529.6204

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Fund Distribution Distributable Interest Interest Interest Interest Expenses Certificate Shortfall Adjustment Interest A-1 1,~~535~~529,~~311~~736.1560 0.00 1,~~535~~529,~~311~~736.1560 0.00 0.00 1,~~535~~529,~~311~~736.1560 0.00 A-2 2,949,780.52 0.00 2,949,780.52 0.00 0.00 2,949,780.52 0.00 X 171,~~434~~299.4068 0.00 171,~~434~~299.4068 0.00 0.00 171,~~434~~299.4068 0.00 B 201,~~197~~200.9407 0.00 201,~~197~~200.9407 0.00 0.00 201,~~197~~200.9407 0.00 C 233,~~498~~500.2266 0.00 233,~~498~~500.2266 0.00 0.00 233,~~498~~500.2266 0.00 D 58,~~443~~444.6425 0.00 58,~~443~~444.6425 0.00 0.00 58,~~443~~444.6425 0.00 E 175,~~344~~345.0992 0.00 175,~~344~~345.0992 0.00 0.00 175,~~344~~345.0992 0.00 F 58,~~443~~444.6425 0.00 58,~~443~~444.6425 0.00 0.00 58,~~443~~444.6425 0.00 G 84,202.08 0.00 84,202.08 0.00 0.00 84,202.08 0.00 H 72,171.67 0.00 72,171.67 0.00 0.00 72,171.67 0.00 I 36,085.83 0.00 36,085.83 0.00 0.00 36,085.83 0.00 J 30,073.33 0.00 30,073.33 0.00 0.00 30,073.33 0.00 K 48,110.83 0.00 48,110.83 0.00 0.00 48,110.83 0.00 L 18,042.92 0.00 18,042.92 0.00 0.00 18,042.92 0.00 M 48,125.74 0.00 48,125.74 0.00 845.9547 47,~~279~~280.7927 34,~~276~~139.4163 Total 5,~~720~~714,~~266~~564.0035 0.00 5,~~720~~714,~~266~~564.0035 0.00 845.9547 5,~~719~~713,~~420~~718.0588 34,~~276~~139.4163

Other Required Information Available Distribution Amount (1) 6,595,~~004~~222.7726 Principal Distribution Amount ~~875~~881,~~584~~503.7238 (a) Principal portion of Scheduled Payments ~~875~~881,~~584~~503.7238 and any Assumed Scheduled Payments (b) Principal Prepayments 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 179,~~198~~023.7730 Withdrawals 0.00 Aggregate Number of Outstanding Mortgage Loans 183 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~868~~867,~~497~~608,~~832~~298.4201 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~868~~867,~~464~~583,~~515~~012.9254 Total Servicing and Special Servicing Fee Paid 3840,~~980~~374.5751 Servicing Fee paid 3839,~~134~~529.6204 Special Servicing Fee paid 845.9547 Trustee Fee paid ~~895~~894.6675 Paying Agent Fee paid 1,~~492~~491.7626 Expense Losses (Additional Trust Fund Expenses) 845.9547 (i) Special Servicing and Liquidation Fees 845.9547 (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 (1) The Available Distribution Amount includes any Prepayment Premiums.

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 7 6,~~369~~355,~~674~~427.7409 0.73 ~~124~~123 8.~~1164~~1167 1.~~571668~~571690 1,000,000 to 1,999,999 5051 7981,~~190~~077,~~376~~554.2991 9.1235 ~~102~~103 8.~~0413~~0362 1.~~860112~~850529 2,000,000 to 3,999,999 6766 ~~196~~194,~~387~~178,~~382~~194.7303 22.6138 9796 7.~~9451~~9464 1.~~782043~~785219 4,000,000 to 5,999,999 2829 ~~136~~142,~~927~~757,~~425~~277.6771 1516.7745 9695 8.~~0571~~0219 1.~~943041~~924937 6,000,000 to 7,999,999 1211 8276,~~247~~184,~~160~~293.5760 98.4778 7270 78.~~9764~~0364 1.~~729952~~747274 8,000,000 to 9,999,999 5 44,~~464~~375,~~106~~216.7209 5.1211 ~~115~~114 7.~~8274~~8273 1.~~564399~~564369 10,000,000 to 11,999,999 2 20,~~429~~417,~~171~~882.6249 2.35 9594 8.~~0994~~0995 1.~~549753~~549757 12,000,000 to 13,999,999 2 27,~~079~~055,~~725~~827.9888 3.12 9291 7.~~7505~~7506 1.~~765305~~765395 14,000,000 to 15,999,999 1 15,~~331~~315,~~734~~259.2909 1.77 9594 7.8100 1.640000 16,000,000 to 17,999,999 2 32,~~763~~754,~~409~~407.8350 3.7778 9796 8.1733 1.~~755117~~755115 18,000,000 to 19,999,999 3 57,~~253~~204,~~695~~560.6043 6.59 ~~100~~99 8.~~0656~~0657 2.~~354516~~354459 20,000,000 to 24,999,999 1 20,~~978~~949,~~119~~914.9897 2.4241 7877 7.4000 2.140000 25,000,000 or Greater 3 ~~149~~148,~~042~~957,~~531~~196.9075 17.1617 7574 7.~~8950~~8949 1.~~818541~~818623 Totals 183 ~~868~~867,~~464~~583,~~515~~012.9254 100.00 9291 7.~~9597~~9598 1.~~840068~~840096

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 2 3,~~302~~294,~~355~~031.7642 0.38 ~~127~~126 7.~~7286~~7287 1.~~361896~~361986 California 75 ~~299~~298,~~206~~857,~~505~~483.2841 34.45 ~~100~~99 7.~~8182~~8183 1.~~912311~~912339 Colorado 5 15,~~483~~470,~~716~~803.4248 1.78 9998 8.~~4646~~4651 1.~~345197~~345015 Connecticut 4 8,~~687~~682,~~087~~302.1752 1.00 9089 8.2527 3.~~174239~~173883 Delaware 3 16,~~505~~467,~~974~~092.6985 1.90 ~~130~~129 8.~~0537~~0534 1.~~332335~~332375 Florida 17 51,~~438~~385,~~039~~741.8659 5.92 8483 8.~~1381~~1382 1.~~636728~~636726 Georgia 1 1,~~904~~903,~~166~~394.6067 0.22 9291 9.0000 1.360000 Idaho 1 7,~~816~~808,~~501~~858.7406 0.90 3736 8.1800 2.110000 Illinois 1 2,~~470~~469,~~089~~090.4565 0.28 9594 8.9200 1.410000 Kansas 1 1,~~216~~215,~~804~~496.1863 0.14 9594 7.8100 1.640000 Maryland 3 7,~~902~~895,~~347~~475.4869 0.91 9392 7.~~9940~~9941 2.~~024018~~023936 Massachusetts 2 10,~~190~~184,~~124~~461.3175 1.17 9594 8.~~0590~~0591 1.~~455898~~455905 Michigan 3 8,~~665~~659,~~388~~996.6049 1.00 8988 7.9029 4.~~330022~~329618 Minnesota 2 3,~~061~~057,~~288~~904.1418 0.35 9392 8.~~1794~~1795 1.~~526876~~526886 Mississippi 1 3,~~869~~864,~~071~~933.6879 0.45 8887 8.1200 1.320000 Missouri 1 3,~~272~~270,~~889~~503.5424 0.38 9695 9.4550 1.560000 Montana 2 6,~~187~~179,~~359~~787.5541 0.71 9190 7.3300 1.500000 Nebraska 1 65,~~001~~993,~~083~~693.3829 0.69 9392 7.2150 1.510000 Nevada 4 23,~~139~~127,~~273~~734.8398 2.6667 9695 8.~~3637~~3638 1.~~520730~~520734 New Hampshire 1 8,~~370~~366,~~601~~547.5650 0.96 8180 8.5300 1.280000 New Jersey 6 22,~~544~~523,~~852~~928.1244 2.60 8180 7.~~8531~~8533 1.~~573994~~574032 New Mexico 1 3,~~927~~925,~~342~~093.3394 0.45 9089 8.0800 1.420000 New York 14 62,~~415~~335,~~664~~154.4146 7.1918 ~~100~~99 8.~~2440~~2441 2.~~379809~~379899 North Carolina 4 80,~~365~~343,~~256~~363.8107 9.2526 5554 7.7529 1.~~829543~~829595 North Dakota 2 9,~~315~~304,~~001~~027.6298 1.07 9190 7.~~5487~~5488 1.~~451159~~451150 Ohio 2 8,~~167~~163,~~926~~317.0074 0.94 9493 8.0211 2.~~130327~~130331 Oregon 3 9,~~519~~491,~~993~~321.6802 1.1009 ~~121~~120 7.~~6504~~6505 1.~~427869~~428289 Pennsylvania 8 31,~~446~~406,~~990~~249.3632 3.62 9392 7.9366 1.~~771862~~771696 Rhode Island 1 ~~880~~879,~~054~~139.8547 0.10 8786 8.3000 1.680000 Texas 31 86,~~584~~489,~~506~~565.6833 9.97 9291 8.0744 1.~~584929~~584931 Virginia 3 25,~~860~~844,~~151~~019.9000 2.98 9594 7.9153 1.~~762117~~762115 Washington 5 30,~~096~~078,~~253~~435.6789 3.47 9392 8.1856 1.~~924946~~924963 Wisconsin 1 8,~~649~~644,~~852~~063.2728 1.00 9695 7.4150 1.810000 Totals 211 ~~868~~867,~~464~~583,~~515~~012.9254 100.00 9291 7.~~9597~~9598 1.~~840068~~840096

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.19 and Less 8 24,~~198~~168,~~739~~023.3271 2.79 ~~106~~105 8.~~2629~~2634 1.~~040699~~040725 1.20 to 1.24 3 6,~~379~~376,~~784~~725.5443 0.73 9695 8.4602 1.217562 1.25 to 1.29 7 22,~~727~~709,~~078~~537.7548 2.62 9392 8.2693 1.276713 1.30 to 1.34 10 39,~~776~~691,~~999~~656.6865 4.5857 ~~121~~120 8.~~0974~~0975 1.~~320714~~320716 1.35 to 1.39 10 74,~~422~~348,~~780~~611.9486 8.57 9493 8.~~1391~~1392 1.~~356719~~356720 1.40 to 1.44 10 3029,~~007~~986,~~538~~864.7213 3.46 9796 8.~~2287~~2288 1.~~419107~~419105 1.45 to 1.49 11 34,~~572~~521,~~095~~336.9560 3.98 ~~102~~101 7.~~8265~~8267 1.~~472461~~472464 1.50 to 1.59 22 120,~~920~~805,~~660~~178.9293 13.92 9695 7.~~9089~~9090 1.~~534264~~534266 1.60 to 1.69 17 62,~~766~~715,~~107~~982.6472 7.23 8483 8.0866 1.~~652054~~652056 1.70 to 1.79 15 69,~~498~~439,~~210~~668.0575 8.00 9897 8.~~0123~~0125 1.746965 1.80 to 1.89 17 56,~~678~~599,~~463~~450.3662 6.5352 ~~103~~102 7.6576 1.~~841566~~841567 1.90 to 1.99 8 90,~~653~~605,~~466~~000.2186 10.44 6261 7.~~8265~~8264 1.~~958295~~958309 2.00 to 2.49 29 ~~179~~178,~~149~~961,~~912~~666.5831 20.63 8887 7.8702 2.~~112408~~112362 2.50 to 2.99 8 20,~~815~~788,~~465~~759.5037 2.40 9796 7.~~7189~~7192 2.~~776706~~776723 3.00 and Greater 8 35,~~897~~864,~~211~~549.7612 4.13 9493 8.0958 4.~~465624~~465736 Totals 183 ~~868~~867,~~464~~583,~~515~~012.9254 100.00 9291 7.~~9597~~9598 1.~~840068~~840096

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 44 120,~~727~~519,~~275~~766.78 13.9089 ~~110~~109 7.~~8869~~8870 1.~~718280~~718318 Lodging 9 66,~~564~~480,~~696~~082.2850 7.66 9089 8.~~1182~~1184 2.~~519573~~519743 Mixed Use 9 18,~~957~~936,~~103~~945.2569 2.18 9796 8.~~1517~~1519 2.~~048607~~048891 Mobile Home Park 9 26,~~819~~790,~~409~~678.6575 3.09 9493 7.~~7380~~7382 1.~~903668~~903717 Multi-Family 37 ~~131~~130,~~047~~906,~~251~~774.3633 15.09 9594 7.~~6056~~6058 1.~~583211~~583265 Office 20 220,~~767~~630,~~982~~434.2844 25.4243 8382 7.9257 2.~~113593~~113516 Other 4 12,~~520~~511,~~877~~000.9333 1.44 9897 8.~~1611~~1610 1.~~581766~~581730 Retail 45 180,~~435~~281,~~521~~664.5241 20.78 8988 8.~~2250~~2251 1.~~590098~~590091 Self Storage 34 90,~~624~~525,~~397~~665.8731 10.4443 9291 8.0041 1.~~679240~~679203 Totals 211 ~~868~~867,~~464~~583,~~515~~012.9254 100.00 9291 7.~~9597~~9598 1.~~840068~~840096

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.25% or Less 1 3,~~080~~077,~~482~~300.3274 0.35 8281 6.1500 1.890000 6.2501% to 6.75% 1 2,~~861~~857,~~697~~482.9784 0.33 8786 6.5400 2.980000 6.7501% to 7.00% 3 5,~~748~~738,~~519~~272.8506 0.66 9594 6.~~8094~~8093 2.~~644826~~645515 7.0001% to 7.25% 7 17,~~823~~791,~~866~~437.4938 2.05 ~~104~~103 7.1671 2.~~002517~~002935 7.2501% to 7.50% 20 114,~~438~~302,~~979~~543.9769 13.1817 8988 7.3855 2.~~145614~~145704 7.5001% to 7.75% 19 118,~~389~~248,~~072~~586.5874 13.63 8584 7.6612 1.~~851683~~851924 7.7501% to 8.00% 37 200,~~824~~620,~~476~~595.8357 23.12 9594 7.8828 1.~~790119~~790071 8.0001% to 8.50% 75 318,~~616~~333,~~286~~421.4096 36.69 9291 8.1974 1.~~672779~~672815 8.5001% to 9.00% 17 73,~~573~~513,~~395~~369.6230 8.47 9796 8.6830 2.~~138457~~138362 9.0001% and Greater 3 13,~~107~~100,~~737~~002.8926 1.51 9594 9.3258 1.~~389854~~389752 Totals 183 ~~868~~867,~~464~~583,~~515~~012.9254 100.00 9291 7.~~9597~~9598 1.~~840068~~840096

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 3114 ~~250~~163,~~811~~046,~~555~~132.4713 2818.8879 90 8.~~1468~~2097 12.~~909728~~039274 25 to 36 months ~~145~~162 ~~575~~662,~~427~~367,~~559~~955.5619 6676.2635 9492 7.~~9316~~9446 1.~~735720~~726848 37 to 48 months 7 42,~~225~~168,~~400~~925.8922 4.86 8281 7.2315 2.~~848294~~848807 49 months and Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 183 ~~868~~867,~~464~~583,~~515~~012.9254 100.00 9291 7.~~9597~~9598 1.~~840068~~840096

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 9 95,~~643~~607,~~987~~016.2730 11.0102 3837 7.~~9333~~9332 1.~~928633~~928636 71 to 100 months 147 680,~~837~~264,~~685~~885.9627 78.4041 9291 7.~~9797~~9798 1.~~841394~~841364 101 to 120 months 1 18,~~692~~671,~~048~~289.3366 2.15 ~~108~~107 7.6140 1.930000 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 3 6,~~313~~303,~~953~~599.9527 0.73 ~~152~~151 8.4600 2.~~507084~~507663 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 160 ~~801~~800,~~487~~846,~~675~~790.5150 92.2931 8786 7.~~9694~~9695 1.~~859115~~859094

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 0 0.00 0.00 0 0.0000 0.000000 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 21 63,~~418~~184,~~055~~206.5195 7.3028 ~~151~~150 7.~~8343~~8344 1.~~614245~~614231 181 months or greater 2 3,~~558~~552,~~784~~015.9009 0.41 ~~212~~211 8.0011 1.~~574573~~574565 Totals 23 66,~~976~~736,~~840~~222.4104 7.7169 ~~155~~154 7.8432 1.~~612137~~612120

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 3 121,~~459~~418,~~536~~808.5846 1314.9900 7271 7.8431 1.~~977637~~977619 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 1 1,~~384~~379,~~518~~816.7888 0.16 9493 8.2950 2.470000 181 to 240 months 11 35,~~398~~329,~~511~~893.1707 4.0807 ~~102~~101 7.8284 1.~~818556~~818553 241 to 300 months 65 307,~~549~~212,~~159~~399.6510 35.41 8786 7.~~9346~~9347 1.~~918028~~918043 301 months or greater 80 335,~~695~~505,~~949~~872.3399 38.6567 9089 8.~~0605~~0606 1.~~764015~~763978 Totals 160 ~~801~~800,~~487~~846,~~675~~790.5150 92.2931 8786 7.~~9694~~9695 1.~~859115~~859094

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 183 ~~868~~867,~~464~~583,~~515~~012.9254 100.00 9291 7.~~9597~~9598 1.~~840068~~840096 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 183 ~~868~~867,~~464~~583,~~515~~012.9254 100.00 9291 7.~~9597~~9598 1.~~840068~~840096 Loan Number 5 has been broken out into Loans 5.1, 5.2, and 5.3 as reported in the periodic file. This affects the stratification tables above, and is reflected in the Mortgage Loan Detail. (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 310900043 1 OF San Francisco CA 382,~~687~~422.5080 40,~~463~~728.4212 7.850% 310900024 2 OF Raleigh NC 311,474.22 0.00 7.696% 310851624 3 SS Various Various 306,~~930~~618.1148 44,~~295~~607.4003 8.170% 700200213 4 LO San Diego CA 133,~~855~~677.8324 28,~~026~~205.4201 7.400% 850200205 5.1 RT Raleigh-Durham NC 28,~~761~~733.5969 3,~~961~~989.1404 8.180% 850200206 5.2 RT Boise ID 55,~~112~~058.0357 7,~~590~~643.2268 8.180% 850200202 5.3 RT Pompano Beach FL 55,~~112~~058.0357 7,~~590~~643.2268 8.180% 850200144 6 LO New York NY 144,~~749~~620.1779 17,~~375~~504.9028 8.580% 310900004 7 IN Charlotte NC 130,~~549~~475.5434 10,~~798~~872.0222 7.980% 310900032 8 OF Santa Clara CA 122,~~689~~554.6341 20,~~623~~758.4567 7.614% 600870452 9 OF Richmond VA 116,~~987~~924.1478 89,~~939~~002.9733 8.100% 310900041 10 RT Vacaville CA 113,666.67 0.00 8.250% 310900020 11 SS Various Various 103,~~220~~110.2317 16,~~365~~475.1420 7.810% 850200152 12 MF Various Various 85,~~468~~364.3453 16,~~447~~551.3112 7.330% 850200161 13 OF Seattle WA 95,~~417~~366.6330 7,~~295~~346.6598 8.170% 850200187 14 IN Dover DE 70,~~252~~011.2948 34,~~146~~387.2405 8.190% 850200184 15 MF Durham NC 65,~~891~~846.2456 67,~~987~~032.8048 7.425% 850200207 16 OF Las Vegas NV 76,~~668~~636.4650 4,~~224~~256.6965 8.785% 310900011 17 IN Fremont CA 61,~~340~~120.7900 33,~~560~~781.2807 7.640% 850200136 18 MF Greenfield WI 55,~~267~~230.2451 5,~~752~~788.2699 7.415% 700200214 19 RT East Brunswick NJ 51,~~920~~852.2813 10,~~811~~879.3146 7.320% 700200098 20 RT Manchester NH 61,~~513~~484.9539 4,~~024~~054.5006 8.530% 310851607 21 RT Tracy CA 52,~~375~~320.1529 7,~~904~~959.1400 8.060% 850200140 22 MF San Antonio TX 50,~~275~~247.8303 4,~~234~~263.5838 7.900% 850200130 23 RT Las Vegas NV 48,~~866~~839.1144 3,~~847~~874.4916 8.050% 850200201 24 RT Tustin CA 50,~~616~~593.0861 3,~~026~~049.8734 8.620% 850200168 25 MF Arlington VA 42,~~405~~376.2209 4,~~583~~612.8699 7.380% 850200175 26 OF Jersey City NJ 47,~~513~~488.3552 3,~~501~~525.0992 8.235% 850200181 27 MH Tampa FL 39,~~645~~565.4787 12,~~440~~519.2282 7.430% 850200171 28 OF New York NY 4342,~~014~~990.2585 3,~~348~~371.0848 8.115% 850200162 29 OF Seattle WA 43,~~119~~096.7657 3,~~296~~320.9514 8.170% 850200193 30 MF Lincoln NE 37,~~329~~284.8623 7,~~344~~390.4609 7.215% 310851270 31 IN Petaluma CA 37,~~519~~491.3788 4,~~394~~422.5807 7.265% 850200146 32 OF New York NY 3736,~~061~~926.1233 19,~~863~~997.1291 7.880% 850200138 33 RT Houston TX 40,~~954~~916.2487 5,~~414~~451.3774 8.015% 700200217 34 MH Quakertown PA 40,~~078~~053.3773 3,~~613~~637.3599 7.920% 850200183 35 RT Dallas TX 40,~~703~~682.7565 23,~~985~~006.6171 8.205% 850200197 36 OT Salem MA 37,~~715~~693.5411 3,~~336~~359.8124 7.805% 310851529 37 MF King City OR 33,~~617~~489.0311 19,~~547~~675.1002 7.600% 700200231 38 RT Chula Vista CA 32,~~943~~895.8572 7,~~700~~748.6679 7.500% 850200200 39 RT Aspen CO 43,~~912~~898.0508 1,~~721~~735.9996 9.420% 850200180 40 LO Erie PA 3534,~~013~~946.1649 9,~~906~~972.0976 7.815% 850200163 41 MF Ithaca NY 36,~~516~~495.4253 3,~~039~~060.1302 7.982% 850200188 42 OF Cleveland OH 35,~~761~~740.3578 23,~~998~~019.9350 7.965% 310851505 43 MF Escondido CA 34,~~187~~148.7761 5,~~755~~795.8501 7.900% 850200170 44 SS Glendale NY 33,~~966~~932.7835 4,~~939~~973.2265 8.095% 850200131 45 MF Colorado Springs CO 35,~~089~~071.3954 2,~~509~~526.1095 8.260% 850200177 46 LO Erie PA 31,~~815~~755.3789 8,~~694~~753.4189 7.945% 850200213 47 OF Various Various 29,~~602~~579.2982 3,~~500~~522.3885 7.455% 850200167 48 RT Norwood MA 33,~~040~~023.1163 2,~~286~~303.8432 8.370% 850200179 49 LO Erie PA 29,~~418~~362.7776 8,~~323~~379.3031 7.815% 850200194 50 OF Seattle WA 31,~~876~~859.0971 2,~~306~~322.5492 8.250% 850200165 51 LO Ft. Lauderdale FL 34,~~745~~717.3824 3,~~585~~613.2337 9.115% 850200145 52 RT Woodbury NY 29,~~974~~877.8707 13,~~733~~831.8262 8.270% 310851522 53 IN Various TX 30,~~827~~772.2028 7,~~468~~523.4941 8.540% 310851643 54 IN San Diego CA 27,~~104~~073.0902 4,~~784~~815.5057 7.540% 700200100 55 RT Ft. Lauderdale FL 29,~~526~~510.5157 2,~~267~~283.9185 8.160% 310851609 56 RT La Mirada CA 25,~~635~~543.7831 13,~~873~~966.7522 7.740% 850200189 57 RT Fresno CA 28,~~759~~744.2327 2,~~100~~115.3733 8.270% 700200215 58 RT Middle Island NY 27,~~759~~729.2075 4,~~211~~241.8833 8.120% 310851557 59 OT Austin TX 29,~~941~~913.3367 3,~~683~~710.0369 8.720% 310851562 60 MU San Francisco CA 29,~~536~~522.5600 12,~~988~~003.8945 8.500% 310851622 61 IN Los Angeles CA 27,~~485~~457.9811 4,~~185~~214.6552 8.010% 850200185 62 OF New York NY 26,~~919~~891.8799 4,~~032~~060.3119 8.030% 600870450 63 RT Farmington NM 27,~~341~~325.1158 2,~~232~~248.8639 8.080% 700200216 64 RT Meridian MS 27,~~082~~053.1441 4,~~109~~137.1689 8.120% 310900033 65 RT Elk Grove CA 26,~~186~~161.5905 3,~~622~~647.3185 8.190% 850200149 66 IN Wyoming MI 25,~~558~~543.5958 2,~~192~~207.1314 7.950% 850200147 67 MF Escondido CA 23,~~708~~692.9289 2,~~485~~501.9598 7.490% 850200132 68 MF Philadelphia PA 26,~~349~~336.8146 1,~~875~~888.4378 8.270% 850200172 69 MF Newark DE 23,~~993~~977.0194 2,~~284~~299.5057 7.660% 310851641 70 MU Farmington CT 26,~~549~~536.5749 1,~~795~~808.4048 8.460% 850200133 71 MF Philadelphia PA 24,~~344~~331.8635 1,~~960~~974.6011 8.000% 850200158 72 OF Las Vegas NV 24,~~339~~326.8447 1,~~907~~920.3976 8.140% 850200190 73 OF San Diego CA 24,~~194~~181.3009 1,~~878~~892.9112 8.160% 850200169 74 OF Coral Springs FL 22,~~818~~804.3721 2,~~135~~149.2440 7.700% 850200174 75 IN Seattle WA 24,~~332~~320.9102 1,~~826~~839.2110 8.195% 310851432 76 SS Encinitas CA 19,~~461~~433.2530 4,~~787~~814.0095 6.780% 310851547 77 IN Chatsworth CA 20,~~401~~320.2625 12,~~543~~624.3940 7.750% 310851612 78 SS Escondido CA 24,~~173~~148.2089 3,~~422~~446.5586 8.250% 310851598 79 MF Concord CA 22,~~976~~962.3624 2,~~099~~113.2335 7.810% 850200164 80 RT Sunnyvale CA 24,~~399~~387.5539 1,~~681~~693.2945 8.395% 850200135 81 LO Kansas City MO 26,~~666~~647.5023 2,~~367~~386.0330 9.455% 850200166 82 MH Salinas CA 21,~~886~~873.4782 1,~~847~~860.6934 7.950% 850200173 83 RT Baltimore MD 22,~~665~~654.9303 1,~~681~~693.7363 8.220% 310851571 84 IN Mountain View CA 22,~~551~~524.3624 3,~~793~~821.9709 8.580% 310900012 85 RT Los Angeles CA 20,~~748~~725.6242 3,~~533~~556.4666 7.625% 310851414 86 MF Rocklin CA 16,~~330~~313.4872 3,~~164~~181.8258 6.150% 310851482 87 IN Stanton CA 20,~~092~~068.9145 3,~~742~~766.4692 7.590% 850200153 88 MF Killeen TX 18,~~353~~339.8075 2,~~322~~336.6570 7.025% 310851633 89 MH San Diego CA 20,~~401~~388.0737 1,~~893~~906.4616 7.790% 850200134 90 MF Newark DE 20,~~496~~481.2609 2,~~180~~195.0522 8.080% 850200209 91 RT Canton OH 20,~~686~~675.6965 1,~~577~~588.7276 8.120% 700200221 92 MU New York NY 20,~~125~~113.4890 1,~~699~~711.5311 7.910% 310851495 93 MF La Habra CA 16,~~139~~116.7313 4,~~191~~215.5313 6.540% 310851627 94 MH Ukiah CA 20,~~674~~663.6319 1,~~631~~643.8024 8.140% 310851644 95 IN Watsonville CA 19,~~752~~731.3847 3,~~094~~115.9283 7.845% 850200182 96 RT Madison NJ 21,~~183~~172.1196 1,~~395~~405.3954 8.450% 310851549 97 MF Clovis CA 15,~~293~~229.2321 10,~~744~~808.4244 7.150% 310851448 98 IN Durham OR 16,~~645~~609.1933 5,~~711~~747.8167 7.290% 850200148 99 MF San Marcos CA 17,~~702~~690.6669 1,~~856~~868.1815 7.490% 850200139 100 RT Ulster NY 21,~~425~~417.4717 1,~~073~~082.7505 8.985% 310900021 101 MF Fresno CA 19,~~346~~337.7164 1,~~241~~250.1825 8.490% 700200222 102 SS Puyallup WA 17,~~518~~497.3343 2,~~967~~988.7464 8.180% 850200176 103 RT Las Vegas NV 16,~~859~~849.2526 1,~~477~~487.2928 7.850% 850200196 104 RT Naperville IL 18,~~980~~973.6403 ~~991~~998.1980 8.920% 310851521 105 IN Santa Clara CA 14,~~082~~027.1813 8,~~781~~836.6974 7.280% 310851632 106 IN Sterling VA 16,~~977~~960.8135 2,~~500~~517.1258 8.110% 310851489 107 SS Chula Vista CA 14,~~958~~947.2505 1,~~788~~799.3252 7.270% 700200223 108 SS Oxon Hill MD 16,~~235~~218.8172 2,~~480~~497.7382 8.000% 700200224 109 SS Laurel MD 15,~~542~~525.6908 2,~~662~~680.7334 7.680% 700200219 110 MF St. Petersburg FL 15,~~772~~763.7019 1,~~388~~398.9344 7.950% 850200157 111 MF Austin TX 16,~~030~~021.0751 1,~~208~~217.6622 8.225% 310851588 112 IN San Jose CA 14,~~084~~067.5238 2,~~703~~720.3852 7.360% 310851634 113 IN Houston TX 13,~~806~~756.1761 7,~~383~~432.3894 7.795% 600870451 114 RT Stockton CA 15,~~120~~092.3039 3,~~937~~965.8677 8.230% 850200186 115 MF Tenafly NJ 13,~~812~~795.0385 2,~~529~~545.3553 7.430% 310851541 116 SS Chula Vista CA 13,~~513~~496.1153 2,~~601~~618.8745 7.400% 310851614 117 IN Santa Clara CA 13,~~545~~496.7073 7,~~263~~312.3128 7.830% 850200178 118 LO Erie PA 14,~~133~~106.8796 34,~~998~~025.8273 7.815% 850200156 119 RT Rocky Hill CT 15,~~408~~400.6098 1,~~046~~054.9153 8.450% 310851616 120 MH Lake Worth FL 12,~~836~~810.7812 4,~~234~~261.5521 7.310% 850200142 121 IN South Fayette Town PA 14,~~037~~023.5623 2,~~094~~108.1447 7.945% 850200150 122 LO Fort Lauderdale FL 15,~~511~~498.8132 1,~~759~~773.6413 8.900% 310851631 123 IN Corona CA 13,~~211~~162.3273 67,~~966~~015.5009 8.370% 850200137 124 RT Sarasota FL 14,~~447~~440.2604 1,~~011~~018.3961 8.290% 850200203 125 RT Sterling Heights MI 14,~~751~~744.5864 ~~953~~960.0701 8.460% 700200218 126 MF Naples FL 13,~~574~~560.9503 2,~~179~~194.4436 7.950% 310851533 127 RT Minot ND 14,~~254~~239.2296 1,~~980~~994.4066 8.360% 310851640 128 MU Scottsdale AZ 12,~~228~~183.3298 6,~~704~~748.5589 7.680% 850200191 129 MF San Marcos TX 12,~~085~~070.2959 2,~~357~~372.9666 7.240% 310851496 130 IN Culver City CA 11,~~938~~923.6726 2,~~478~~494.8324 7.220% 310851576 131 IN San Diego CA 12,~~975~~966.3392 1,~~270~~278.0849 7.690% 310900031 132 OT Stockton CA 13,~~494~~486.1959 1,~~111~~119.4505 7.950% 310900036 133 SS Westlake Village CA 13,~~359~~345.7997 2,~~016~~030.9678 7.955% 310851621 134 SS Canoga Park CA 13,~~987~~974.7308 1,~~889~~902.0570 8.390% 700200088 135 RT Katy TX 14,~~043~~036.8571 ~~988~~995.4963 8.390% 850200160 136 RT Morrow GA 14,~~763~~757.2329 ~~765~~771.9993 9.000% 850200192 137 RT Long Beach CA 13,~~693~~687.6910 ~~902~~908.2079 8.490% 310851546 138 MU Santa Monica CA 11,~~703~~689.4818 2,~~238~~252.6393 7.420% 310851572 139 IN Stockton CA 12,~~462~~448.3452 2,~~038~~052.9274 7.870% 700200225 140 Various New York NY 11,~~768~~760.6483 1,~~204~~212.8566 7.530% 310851596 141 MU Oregon City OR 12,~~641~~617.0891 3,~~226~~249.8097 8.340% 310851604 142 RT Santa Monica CA 1110,~~002~~959.0756 6,~~507~~549.0455 7.840% 310851517 143 IN Glendale CA 13,~~424~~412.4674 1,~~533~~545.4416 8.880% 310851527 144 IN San Diego CA 11,~~623~~615.1954 1,~~160~~168.4611 7.660% 850200198 145 RT Delray Beach FL 13,~~658~~653.7444 ~~684~~689.5181 8.985% 850200159 146 RT Naples FL 12,~~168~~162.9113 ~~973~~979.1593 8.095% 700200081 147 OF Minneapolis MN 12,~~388~~382.4814 ~~881~~888.9125 8.350% 310851587 148 MF San Marcos TX 10,~~473~~434.7993 5,~~898~~937.4531 7.650% 310851611 149 MU Sacramento CA 12,~~567~~555.2968 1,~~561~~573.5920 8.635% 310851613 150 SS Poway CA 11,~~689~~677.2843 1,~~674~~686.6449 8.215% 310851490 151 IN Various CA 11,~~015~~003.1402 1,~~752~~764.6476 8.030% 850200151 152 MF Hampton NJ 11,~~255~~249.7560 ~~872~~878.4661 8.180% 310900030 153 OF New York NY 109,~~033~~996.3480 5,~~427~~463.1165 8.080% 310851608 154 SS Santa Maria CA 10,~~816~~806.8611 1,~~497~~508.4823 8.340% 310851497 155 MH Rancho Cucamong CA 8,~~475~~468.9560 1,~~262~~270.9934 6.760% 310851558 156 MF Davis CA 8,~~399~~366.7783 5,~~284~~317.7266 7.240% 310851575 157 IN San Diego CA 10,~~740~~734.1778 ~~740~~745.4281 8.450% 310900006 158 MF Brownsville TX 9,~~445~~427.4103 2,~~785~~804.6604 7.660% 310900018 159 IN Phoenix AZ 9,~~804~~793.3990 1,~~564~~575.9645 7.790% 310900022 160 SS Placerville CA 9,~~922~~889.8550 4,~~668~~701.5590 8.295% 310900037 161 MF Lancaster CA 10,~~259~~253.3977 ~~809~~815.8850 8.060% 310851601 162 IN Salinas CA 9,~~430~~419.2389 1,~~531~~542.7307 7.840% 310851568 163 IN Rancho Cordova CA 9,~~133~~123.9271 1,~~514~~524.3253 7.830% 310900029 164 IN Minneapolis MN 9,~~196~~179.6162 2,~~478~~495.7271 7.960% 310900035 165 IN Los Angeles CA 8,~~959~~954.6685 ~~688~~693.2506 8.120% 850200155 166 RT Groton CT 8,~~903~~899.7022 ~~619~~623.2775 8.400% 700200228 167 MF Houston TX 8,~~502~~497.2157 ~~657~~662.7842 8.200% 850200195 168 MH Cypress CA 8,~~334~~326.8477 1,~~134~~142.5865 8.260% 310851646 169 IN Sunnyvale CA 7,~~947~~919.7156 3,~~932~~960.5671 8.590% 310851625 170 IN San Jose CA 7,~~296~~288.7446 1,~~254~~262.2250 7.670% 310851257 171 IN Engelwood CO 5,~~830~~805.0819 4,~~137~~162.6150 6.985% 310851321 172 IN Los Angeles CA 6,~~089~~079.2429 1,~~699~~709.3732 7.020% 700200229 173 MF Tomball TX 7,~~964~~957.9140 ~~996~~1,003.4697 8.750% 310851600 174 IN City of Industry CA 7,~~238~~231.5001 1,~~076~~084.7221 8.080% 310851544 175 IN Livermore CA 7,~~118~~110.2571 1,~~076~~083.4599 8.130% 850200199 176 OT Old Bridge NJ 6,~~910~~898.1206 1,~~676~~688.5662 8.355% 310851583 177 IN Torrance CA 6,~~236~~213.2551 3,~~308~~331.7347 7.980% 310851599 178 IN Simi Valley CA 6,~~359~~352.0547 ~~945~~952.9149 8.080% 310851626 179 MH Kellseyville CA 6,~~558~~554.3892 ~~485~~489.6915 8.280% 700200230 180 RT Coventry RI 6,~~296~~289.4495 ~~908~~915.8938 8.300% 310900002 181 RT Houston TX 6,~~425~~404.0630 2,~~687~~708.2804 8.970% Totals 5,~~941~~935,~~136~~217.4074 ~~875~~881,~~584~~503.7238

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 310900043 N/A 02/01/2010 N 58,~~500~~459,~~000~~536.0058 58,~~459~~418,~~536~~808.5846 0102/01/2002 310900024 N/A 10/01/2004 N 47,000,000.00 47,000,000.00 0102/01/2002 310851624 N/A 09/01/2009 N 43,~~627~~582,~~290~~995.7232 43,~~582~~538,~~995~~388.3229 0102/01/2002 700200213 07/01/2008 07/01/2023 N 2120,~~006~~978,~~146~~119.4098 20,~~978~~949,~~119~~914.9897 0102/01/2002 850200205 02/01/2005 02/01/2025 N 4,~~083~~079,~~198~~237.1501 4,~~079~~075,~~237~~247.0197 0102/01/2002 850200206 02/01/2005 02/01/2025 N 7,~~824~~816,~~091~~501.9674 7,~~816~~808,~~501~~858.7406 0102/01/2002 850200202 02/01/2005 02/01/2025 N 7,~~824~~816,~~091~~501.9674 7,~~816~~808,~~501~~858.7406 0102/01/2002 850200144 N/A 02/01/2010 N 19,~~591~~574,~~585~~209.6979 19,~~574~~556,~~209~~705.7951 0102/01/2002 310900004 N/A 11/01/2009 N 18,~~998~~987,~~235~~437.5048 18,~~987~~976,~~437~~565.4826 1202/01/~~2001~~2002 310900032 N/A 01/01/2011 N 18,~~712~~692,~~671~~048.7833 18,~~692~~671,~~048~~289.3366 0102/01/2002 600870452 N/A 02/01/2010 N 16,~~772~~763,~~349~~409.8083 16,~~763~~754,~~409~~407.8350 0102/01/2002 310900041 N/A 02/01/2010 N 16,000,000.00 16,000,000.00 0102/01/2002 310900020 N/A 12/01/2009 N 15,~~348~~331,~~099~~734.4329 15,~~331~~315,~~734~~259.2909 0102/01/2002 850200152 N/A 08/01/2009 N 13,~~540~~524,~~730~~283.9766 13,~~524~~507,~~283~~732.6654 0102/01/2002 850200161 N/A 10/01/2009 N 13,~~562~~555,~~737~~442.9732 13,~~555~~548,~~442~~095.3234 0102/01/2002 850200187 N/A 10/01/2014 N 9,~~961~~927,~~331~~185.7753 9,~~927~~892,~~185~~798.5348 0102/01/2002 850200184 N/A 10/01/2009 N 10,~~305~~298,~~570~~582.1232 10,~~298~~291,~~582~~549.3284 0102/01/2002 850200207 N/A 02/01/2010 N 10,~~134~~130,~~813~~589.9930 10,~~130~~126,~~589~~332.3065 0102/01/2002 310900011 N/A 10/01/2014 N 9,~~323~~290,~~883~~323.2800 9,~~290~~256,~~323~~541.0093 0102/01/2002 850200136 N/A 01/01/2010 N 8,~~655~~649,~~604~~852.5327 8,~~649~~644,~~852~~063.2728 0102/01/2002 700200214 N/A 11/01/2008 N 8,~~236~~226,~~955~~144.6736 8,~~226~~215,~~144~~264.3690 0102/01/2002 700200098 N/A 10/01/2008 N 8,~~374~~370,~~626~~601.0656 8,~~370~~366,~~601~~547.5650 0102/01/2002 310851607 N/A 08/01/2009 N 7,~~546~~538,~~247~~343.5743 7,~~538~~530,~~343~~384.43 0102/01/2002 850200140 N/A 01/01/2005 N 7,~~390~~386,~~486~~251.0042 7,~~386~~381,~~251~~988.4204 0102/01/2002 850200130 N/A 01/01/2010 N 7,~~049~~045,~~408~~561.5304 7,~~045~~041,~~561~~686.0488 0102/01/2002 850200201 N/A 02/01/2010 N 6,~~819~~815,~~021~~994.4760 6,~~815~~812,~~994~~945.6026 0102/01/2002 850200168 N/A 10/01/2009 N 6,~~672~~668,~~733~~149.1529 6,~~668~~663,~~149~~536.2930 0102/01/2002 850200175 N/A 11/01/2006 N 6,~~700~~696,~~278~~777.2314 6,~~696~~693,~~777~~251.1422 0102/01/2002 850200181 N/A 11/01/2009 N 6,~~196~~184,~~486~~046.6341 6,~~184~~171,~~046~~526.4159 0102/01/2002 850200171 N/A 11/01/2006 N 6,~~155~~152,~~517~~169.8173 6,~~152~~148,~~169~~798.7325 0102/01/2002 850200162 N/A 10/01/2009 N 6,~~129~~125,~~077~~780.6065 6,~~125~~122,~~780~~460.6551 0102/01/2002 850200193 N/A 10/01/2009 N 6,~~008~~001,~~427~~083.8438 65,~~001~~993,~~083~~693.3829 0102/01/2002 310851270 N/A 06/01/2009 N 5,~~997~~992,~~369~~974.0244 5,~~992~~988,~~974~~552.4437 0102/01/2002 850200146 N/A 07/01/2014 N 5,~~461~~441,~~765~~902.8068 5,~~441~~421,~~902~~904.6877 0102/01/2002 850200138 N/A 01/01/2005 N 5,~~933~~928,~~844~~429.0669 5,~~928~~922,~~429~~977.6995 0102/01/2002 700200217 N/A 04/01/2009 N 5,~~876~~872,~~593~~980.7944 5,~~872~~869,~~980~~342.4445 0102/01/2002 850200183 N/A 01/01/2010 N 5,~~760~~757,~~983~~997.4786 5,~~757~~754,~~997~~991.8615 0102/01/2002 850200197 N/A 12/01/2009 N 5,~~611~~608,~~618~~282.9716 5,~~608~~604,~~282~~922.1692 0102/01/2002 310851529 N/A 05/01/2014 N 5,~~136~~117,~~728~~181.2414 5,~~117~~097,~~181~~506.1412 0102/01/2002 700200231 N/A 03/01/2009 N 5,~~271~~263,~~015~~314.6397 5,~~263~~255,~~314~~566.9718 0102/01/2002 850200200 N/A 02/01/2010 N 5,~~413~~411,~~443~~721.6364 5,~~411~~409,~~721~~985.6468 0102/01/2002 850200180 N/A 11/01/2009 N 5,~~202~~192,~~871~~965.3223 5,~~192~~182,~~965~~992.2347 0102/01/2002 850200163 N/A 10/01/2009 N 5,~~312~~309,~~724~~685.2916 5,~~309~~306,~~685~~625.1614 0102/01/2002 850200188 N/A 10/01/2009 N 5,~~213~~210,~~974~~975.4653 5,~~210~~207,~~975~~956.5303 0102/01/2002 310851505 N/A 03/01/2009 N 5,~~025~~019,~~560~~804.2540 5,~~019~~014,~~804~~009.4039 0102/01/2002 850200170 N/A 11/01/2009 N 4,~~872~~867,~~796~~857.5432 4,~~867~~862,~~857~~883.3267 0102/01/2002 850200131 N/A 01/01/2010 N 4,~~933~~930,~~289~~780.4535 4,~~930~~928,~~780~~253.3540 0102/01/2002 850200177 N/A 11/01/2009 N 4,~~650~~641,~~331~~636.1574 4,~~641~~632,~~636~~882.7485 0102/01/2002 850200213 N/A 09/01/2008 N 4,~~611~~607,~~247~~747.5719 4,~~607~~604,~~747~~224.1934 1201/01/~~2001~~2002 850200167 N/A 11/01/2009 N 4,~~584~~581,~~128~~842.9915 4,~~581~~579,~~842~~538.1583 0102/01/2002 850200179 N/A 11/01/2009 N 4,~~371~~363,~~558~~235.5323 4,~~363~~354,~~235~~855.2392 0102/01/2002 850200194 N/A 12/01/2009 N 4,~~486~~484,~~957~~651.5400 4,~~484~~482,~~651~~328.0008 0102/01/2002 850200165 N/A 10/01/2009 N 4,~~426~~423,~~711~~126.9471 4,~~423~~419,~~126~~513.7134 0102/01/2002 850200145 N/A 02/01/2015 N 4,~~209~~195,~~133~~399.1533 4,~~195~~181,~~399~~567.3371 0102/01/2002 310851522 N/A 07/01/2014 N 4,~~191~~184,~~959~~490.3889 4,~~184~~176,~~490~~967.8948 0102/01/2002 310851643 N/A 10/01/2009 N 4,~~174~~169,~~497~~713.9444 4,~~169~~164,~~713~~897.4487 0102/01/2002 700200100 N/A 10/01/2009 N 4,~~202~~199,~~064~~796.7180 4,~~199~~197,~~796~~512.8095 0102/01/2002 310851609 N/A 09/01/2014 N 3,~~846~~832,~~328~~454.4065 3,~~832~~818,~~454~~488.6543 0102/01/2002 850200189 N/A 10/01/2009 N 4,~~038~~036,~~429~~329.8952 4,~~036~~034,~~329~~214.5219 0102/01/2002 700200215 N/A 05/01/2009 N 3,~~970~~965,~~010~~798.4759 3,~~965~~961,~~798~~557.5926 1202/01/~~2001~~2002 310851557 N/A 06/01/2009 N 3,~~987~~983,~~450~~767.8380 3,~~983~~980,~~767~~057.8011 0102/01/2002 310851562 N/A 07/01/2009 N 4,~~035~~033,~~355~~366.5465 4,~~033~~031,~~366~~363.6520 0102/01/2002 310851622 N/A 09/01/2009 N 3,~~984~~980,~~919~~733.0136 3,~~980~~976,~~733~~518.3684 0102/01/2002 850200185 N/A 10/01/2009 N 3,~~893~~889,~~123~~091.6534 3,~~889~~885,~~091~~031.3415 0102/01/2002 600870450 N/A 07/01/2009 N 3,~~929~~927,~~575~~342.1933 3,~~927~~925,~~342~~093.3394 08/01/2001 700200216 N/A 05/01/2009 N 3,~~873~~869,~~180~~071.8468 3,~~869~~864,~~071~~933.6879 0102/01/2002 310900033 N/A 01/01/2010 N 3,~~713~~709,~~093~~471.9463 3,~~709~~705,~~471~~823.6378 0102/01/2002 850200149 N/A 08/01/2009 N 3,~~733~~731,~~451~~259.9279 3,~~731~~729,~~259~~052.7965 0102/01/2002 850200147 N/A 08/01/2009 N 3,~~675~~673,~~960~~474.0207 3,~~673~~670,~~474~~972.0709 0102/01/2002 850200132 N/A 01/01/2010 N 3,~~700~~698,~~094~~219.8340 3,~~698~~696,~~219~~330.4062 0102/01/2002 850200172 N/A 11/01/2009 N 3,~~637~~635,~~448~~163.0858 3,~~635~~632,~~163~~864.58 01 02/01/2002 310851641 N/A 09/01/2009 N 3,~~644~~642,~~415~~620.4101 3,~~642~~640,~~620~~811.0153 0102/01/2002 850200133 N/A 01/01/2010 N 3,~~533~~531,~~931~~970.2363 3,~~531~~529,~~970~~996.6352 0102/01/2002 850200158 N/A 09/01/2009 N 3,~~472~~470,~~434~~526.3394 3,~~470~~468,~~526~~606.9418 0102/01/2002 850200190 N/A 09/01/2009 N 3,~~443~~441,~~210~~332.9100 3,~~441~~439,~~332~~439.0088 0102/01/2002 850200169 N/A 11/01/2009 N 3,~~441~~439,~~396~~261.3612 3,~~439~~437,~~261~~111.1272 0102/01/2002 850200174 N/A 11/01/2009 N 3,~~448~~446,~~148~~322.3110 3,~~446~~444,~~322~~483.1000 0102/01/2002 310851432 N/A 03/01/2009 N 3,~~333~~328,~~357~~570.02 3,~~328~~323,~~570~~755.0207 0102/01/2002 310851547 N/A 06/01/2014 N 3,~~158~~146,~~905~~361.1273 3,~~146~~133,~~361~~737.7333 0102/01/2002 310851612 N/A 08/01/2009 N 3,~~402~~399,~~679~~256.2570 3,~~399~~395,~~256~~809.7084 0102/01/2002 310851598 N/A 08/01/2009 N 3,~~416~~414,~~418~~319.2603 3,~~414~~412,~~319~~205.0368 0102/01/2002 850200164 N/A 10/01/2009 N 3,~~375~~373,~~218~~536.0576 3,~~373~~371,~~536~~843.7631 0102/01/2002 850200135 N/A 01/01/2010 N 3,~~275~~272,~~256~~889.5754 3,~~272~~270,~~889~~503.5424 01/01/2002 850200166 N/A 10/01/2009 N 3,~~197~~195,~~049~~202.8718 3,~~195~~193,~~202~~341.1884 0102/01/2002 850200173 N/A 11/01/2009 N 3,~~202~~200,~~156~~474.4572 3,~~200~~198,~~474~~781.7209 0102/01/2002 310851571 N/A 08/01/2009 N 3,~~154~~150,~~036~~242.6669 3,~~150~~146,~~242~~421.6960 0102/01/2002 310900012 N/A 11/01/2009 N 3,~~160~~156,~~022~~488.2882 3,~~156~~152,~~488~~932.8216 0102/01/2002 310851414 N/A 11/01/2008 N 3,~~083~~080,~~647~~482.1432 3,~~080~~077,~~482~~300.3274 0102/01/2002 310851482 N/A 03/01/2009 N 3,~~074~~070,~~269~~526.0963 3,~~070~~066,~~526~~759.6371 0102/01/2002 850200153 N/A 09/01/2009 N 3,~~034~~031,~~034~~711.0338 3,~~031~~029,~~711~~374.3868 0102/01/2002 310851633 N/A 07/01/2009 N 3,~~041~~039,~~279~~385.2478 3,~~039~~037,~~385~~479.7862 01/01/2002 850200134 N/A 01/01/2010 N 2,~~945~~943,~~805~~625.6358 2,~~943~~941,~~625~~430.5836 0102/01/2002 850200209 N/A 01/01/2010 N 2,~~958~~956,~~528~~950.1947 2,~~956~~955,~~950~~361.4771 0102/01/2002 700200221 N/A 12/01/2009 N 2,~~954~~952,~~680~~981.8532 2,~~952~~951,~~981~~270.3221 0102/01/2002 310851495 N/A 04/01/2009 N 2,~~865~~861,~~889~~697.5097 2,~~861~~857,~~697~~482.9784 0102/01/2002 310851627 N/A 08/01/2009 N 2,~~949~~947,~~539~~907.0828 2,~~947~~946,~~907~~264.2804 0102/01/2002 310851644 N/A 12/01/2009 N 2,~~923~~920,~~931~~836.8391 2,~~920~~917,~~836~~721.9108 0102/01/2002 850200182 N/A 12/01/2009 N 2,~~911~~909,~~211~~816.8243 2,~~909~~908,~~816~~410.4389 0102/01/2002 310851549 N/A 05/01/2014 N 2,~~566~~555,~~696~~951.4199 2,~~555~~545,~~951~~143.9955 0102/01/2002 310851448 N/A 05/01/2009 N 2,~~651~~645,~~563~~851.3655 2,~~645~~640,~~851~~103.5588 0102/01/2002 850200148 N/A 08/01/2009 N 2,~~744~~742,~~716~~860.7052 2,~~742~~740,~~860~~992.5237 0102/01/2002 850200139 N/A 01/01/2007 N 2,~~769~~768,~~192~~118.5580 2,~~768~~767,~~118~~036.8075 1201/01/~~2001~~2002 310900021 N/A 01/01/2010 N 2,~~646~~645,~~306~~065.9981 2,~~645~~643,~~065~~815.8156 0102/01/2002 700200222 N/A 03/01/2009 N 2,~~487~~484,~~025~~057.3460 2,~~484~~481,~~057~~068.6096 0102/01/2002 850200176 N/A 11/01/2009 N 2,~~494~~492,~~073~~596.8455 2,~~492~~491,~~596~~109.5527 0102/01/2002 850200196 N/A 12/01/2009 N 2,~~471~~470,~~080~~089.6445 2,~~470~~469,~~089~~090.4565 1202/01/~~2001~~2002 310851521 N/A 05/01/2014 N 2,~~246~~237,~~359~~577.2657 2,~~237~~228,~~577~~740.5783 0102/01/2002 310851632 N/A 09/01/2009 N 2,~~431~~428,~~092~~592.9078 2,~~428~~426,~~592~~075.7820 0102/01/2002 310851489 N/A 03/01/2009 N 2,~~389~~387,~~390~~602.6836 2,~~387~~385,~~602~~802.3684 0102/01/2002 700200223 N/A 09/01/2009 N 2,~~356~~354,~~810~~329.5380 2,~~354~~351,~~329~~831.8098 0102/01/2002 700200224 N/A 08/01/2009 N 2,~~350~~347,~~205~~542.6996 2,~~347~~344,~~542~~862.9662 0102/01/2002 700200219 N/A 05/01/2009 N 2,~~303~~302,~~985~~596.7885 2,~~302~~301,~~596~~198.8541 01/01/2002 850200157 N/A 09/01/2009 N 2,~~263~~262,~~290~~082.9327 2,~~262~~260,~~082~~865.2705 0102/01/2002 310851588 N/A 07/01/2009 N 2,~~222~~219,~~311~~608.4810 2,~~219~~216,~~608~~887.1058 0102/01/2002 310851634 N/A 09/01/2014 N 2,~~056~~049,~~828~~444.0365 2,~~049~~042,~~444~~011.6571 0102/01/2002 600870451 N/A 08/01/2019 N 2,~~133~~129,~~542~~604.3650 2,~~129~~125,~~604~~638.5073 0102/01/2002 850200186 N/A 10/01/2009 N 2,~~158~~156,~~785~~256.8651 2,~~156~~153,~~256~~710.5198 0102/01/2002 310851541 N/A 05/01/2009 N 2,~~120~~118,~~626~~024.8699 2,~~118~~115,~~024~~406.9954 0102/01/2002 310851614 N/A 08/01/2014 N 2,~~009~~001,~~002~~739.4312 21,~~001~~994,~~739~~426.1284 0102/01/2002 850200178 N/A 11/01/2009 N 2,~~100~~096,~~259~~260.2644 2,~~096~~092,~~260~~234.4471 0102/01/2002 850200156 N/A 09/01/2009 N 2,~~117~~116,~~616~~569.4857 2,~~116~~115,~~569~~515.5704 0102/01/2002 310851616 N/A 09/01/2009 N 2,~~039~~035,~~292~~057.2873 2,~~035~~030,~~057~~796.7352 0102/01/2002 850200142 N/A 02/01/2010 N 2,~~051~~049,~~816~~722.3925 2,~~049~~047,~~722~~613.2578 0102/01/2002 850200150 N/A 08/01/2009 N 2,~~024~~022,~~012~~252.2662 2,~~022~~020,~~252~~479.6249 0102/01/2002 310851631 N/A 09/01/2014 N 1,~~894~~887,~~095~~129.5808 1,~~887~~880,~~129~~113.0899 0102/01/2002 850200137 N/A 02/01/2010 N 2,~~023~~022,~~819~~807.0263 2,~~022~~021,~~807~~789.6302 0102/01/2002 850200203 N/A 02/01/2010 N 2,~~024~~023,~~925~~972.5548 2,023,~~972~~012.4847 0102/01/2002 700200218 N/A 05/01/2009 N 1,~~982~~980,~~950~~771.9046 1,~~980~~978,~~771~~577.4610 0102/01/2002 310851533 N/A 06/01/2009 N 1,~~980~~978,~~057~~077.9151 1,~~978~~976,~~077~~082.5185 0102/01/2002 310851640 N/A 09/01/2014 N 1,~~849~~842,~~040~~335.3479 1,~~842~~835,~~335~~586.7990 0102/01/2002 850200191 N/A 10/01/2009 N 1,~~938~~936,~~470~~112.5155 1,~~936~~933,~~112~~739.5589 0102/01/2002 310851496 N/A 04/01/2009 N 1,~~920~~917,~~258~~779.2542 1,~~917~~915,~~779~~285.4218 0102/01/2002 310851576 N/A 06/01/2009 N 1,~~959~~958,~~443~~173.8981 1,~~958~~956,~~173~~895.8132 0102/01/2002 310900031 N/A 01/01/2010 N 1,~~971~~970,~~154~~042.3691 1,~~970~~968,~~042~~923.9186 0102/01/2002 310900036 N/A 12/01/2009 N 1,~~950~~948,~~294~~277.7579 1,~~948~~946,~~277~~247.79 01 02/01/2002 310851621 N/A 08/01/2009 N 1,~~936~~934,~~092~~203.2520 1,~~934~~932,~~203~~300.2050 0102/01/2002 700200088 N/A 08/01/2009 N 1,~~943~~942,~~860~~872.8940 1,~~942~~941,~~872~~876.4077 0102/01/2002 850200160 N/A 09/01/2009 N 1,904,~~932~~166.5960 1,~~904~~903,~~166~~394.6067 0102/01/2002 850200192 N/A 10/01/2009 N 1,~~873~~872,~~068~~166.8363 1,~~872~~871,~~166~~257.6384 0102/01/2002 310851546 N/A 05/01/2009 N 1,~~831~~829,~~690~~451.3168 1,~~829~~827,~~451~~198.6875 0102/01/2002 310851572 N/A 06/01/2009 N 1,~~838~~836,~~931~~892.7886 1,~~836~~834,~~892~~840.8612 0102/01/2002 700200225 N/A 09/01/2009 N 1,~~814~~813,~~981~~776.8499 1,~~813~~812,~~776~~564.9933 0102/01/2002 310851596 N/A 07/01/2009 N 1,~~760~~756,~~187~~960.7999 1,~~756~~753,~~960~~711.9902 0102/01/2002 310851604 N/A 08/01/2014 N 1,~~683~~677,~~990~~483.1309 1,~~677~~670,~~483~~933.0954 0102/01/2002 310851517 N/A 08/01/2009 N 1,~~755~~754,~~596~~063.7834 1,~~754~~752,~~063~~518.3418 0102/01/2002 310851527 N/A 05/01/2009 N 1,~~762~~760,~~127~~967.7933 1,~~760~~759,~~967~~799.3322 0102/01/2002 850200198 N/A 01/01/2010 N 1,~~765~~764,~~360~~675.3382 1,~~764~~763,~~675~~986.82 01 02/01/2002 850200159 N/A 09/01/2009 N 1,~~745~~744,~~724~~751.8974 1,~~744~~743,~~751~~771.7481 0102/01/2002 700200081 N/A 09/01/2009 N 1,722,~~949~~067.1524 1,~~722~~721,~~067~~178.2499 0102/01/2002 310851587 N/A 07/01/2014 N 1,~~589~~584,~~949~~050.2984 1,~~584~~578,~~050~~113.8453 0102/01/2002 310851611 N/A 08/01/2009 N 1,~~690~~688,~~129~~568.7011 1,~~688~~686,~~568~~994.1191 0102/01/2002 310851613 N/A 08/01/2009 N 1,~~652~~650,~~422~~747.0945 1,~~650~~649,~~747~~060.4596 0102/01/2002 310851490 N/A 03/01/2009 N 1,~~592~~591,~~998~~245.0238 1,~~591~~589,~~245~~480.3862 0102/01/2002 850200151 N/A 08/01/2009 N 1,597,~~945~~072.0862 1,~~597~~596,~~072~~194.62 01 02/01/2002 310900030 N/A 12/01/2014 N 1,~~490~~484,~~100~~673.4736 1,~~484~~479,~~673~~209.3671 0102/01/2002 310851608 N/A 07/01/2009 N 1,~~506~~504,~~176~~679.7729 1,~~504~~503,~~679~~171.2906 0102/01/2002 310851497 N/A 03/01/2009 N 1,~~456~~454,~~071~~808.3637 1,~~454~~453,~~808~~538.3703 0102/01/2002 310851558 N/A 05/01/2014 N 1,~~347~~342,~~316~~032.9321 1,~~342~~336,~~032~~714.2155 0102/01/2002 310851575 N/A 07/01/2009 N 1,~~476~~475,~~029~~289.8240 1,~~475~~474,~~289~~543.4059 0102/01/2002 310900006 N/A 11/01/2019 N 1,~~431~~429,~~966~~180.0640 1,~~429~~426,~~180~~376.4036 0102/01/2002 310900018 N/A 12/01/2009 N 1,~~461~~460,~~584~~019.9397 1,~~460~~458,~~019~~444.9752 0102/01/2002 310900022 N/A 11/01/2009 N 1,~~389~~384,~~187~~518.3378 1,~~384~~379,~~518~~816.7888 0102/01/2002 310900037 N/A 12/01/2009 N 1,~~478~~477,~~179~~370.9204 1,~~477~~476,~~370~~554.0454 0102/01/2002 310851601 N/A 08/01/2009 N 1,~~396~~395,~~841~~310.7906 1,~~395~~393,~~310~~767.0699 0102/01/2002 310851568 N/A 06/01/2009 N 1,~~354~~353,~~677~~163.8654 1,~~353~~351,~~163~~639.54 01 02/01/2002 310900029 N/A 12/01/2009 N 1,~~341~~339,~~699~~220.6290 1,~~339~~336,~~220~~725.9019 0102/01/2002 310900035 N/A 12/01/2009 N 1,~~281~~280,~~375~~687.7752 1,~~280~~279,~~687~~994.5246 0102/01/2002 850200155 N/A 09/01/2009 N 1,230,~~926~~306.0073 1,~~230~~229,~~306~~682.7398 0102/01/2002 700200228 N/A 07/01/2009 N 1,~~204~~203,~~090~~432.1537 1,~~203~~202,~~432~~769.3795 0102/01/2002 850200195 N/A 12/01/2014 N 1,~~171~~170,~~812~~678.5800 1,~~170~~169,~~678~~535.0035 0102/01/2002 310851646 N/A 11/01/2014 N 1,~~110~~106,~~273~~341.8832 1,~~106~~102,~~341~~380.3261 0102/01/2002 310851625 N/A 08/01/2009 N 1,~~104~~103,~~776~~522.2402 1,~~103~~102,~~522~~259.0252 0102/01/2002 310851257 N/A 11/01/2013 N ~~969,279.07~~ 965,141.46 01960,978.96 02/01/2002 310851321 N/A 03/01/2009 N 1,~~040~~039,~~894~~195.9356 1,~~039~~037,~~195~~486.5624 0102/01/2002 700200229 N/A 03/01/2009 N 1,~~057~~056,~~094~~097.0357 1,~~056~~055,~~097~~093.5760 0102/01/2002 310851600 N/A 09/01/2009 N 1,~~040~~039,~~346~~269.0634 1,~~039~~038,~~269~~185.3413 0102/01/2002 310851544 N/A 05/01/2009 N 1,~~016~~015,~~771~~694.3691 1,~~015~~014,~~694~~610.9192 0102/01/2002 850200199 N/A 12/01/2014 N ~~960,461.62~~ 958,785.06 01957,096.44 02/01/2002 310851583 N/A 06/01/2014 N ~~907,530.34~~ 904,221.61 01900,890.14 02/01/2002 310851599 N/A 09/01/2009 N 913,~~948~~002.8594 ~~913~~912,~~002~~050.9445 0102/01/2002 310851626 N/A 08/01/2009 N 919,~~829~~343.1546 ~~919~~918,~~343~~854.4631 0102/01/2002 700200230 N/A 04/01/2009 N 880,~~963~~054.7485 ~~880~~879,~~054~~139.8547 0102/01/2002 310900002 N/A 09/01/2014 N ~~831,812.64~~ 829,125.36 01826,417.32 02/01/2002 Totals ~~869,340,100.64~~ 868,464,515.92 867,583,012.54

Loan Appraisal Appraisal Res Mod Number Reduction Reduction Strat. Code Date Amount (2) (3) 600870450 1 Totals 0.00 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10- Deed In Lieu of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 02/15/2002 0 $0.00 0 $0.00 1 $3,925,093.94 0 $0.00 0 $0.00 0 $0.00 01/15/2002 0 $0.00 0 $0.00 1 $3,927,342.33 0 $0.00 0 $0.00 0 $0.00 12/17/2001 0 $0.00 0 $0.00 1 $3,929,575.19 0 $0.00 0 $0.00 0 $0.00 11/15/2001 0 $0.00 1 $3,932,669.19 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/15/2001 1 $3,934,865.24 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/16/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/16/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 03/15/2001 1 $2,482,022.42 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 ~~02/15/2001 1 $2,484,755.57 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 12/17/2001 0 $0.00 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 7.959761% 7.902789% 91 01/15/2002 7.959679% 7.902708% 92 12/17/2001 7.959597% 7.902627% 93 11/15/2001 7.959530% 7.902562% 94 10/15/2001 7.959455% 7.902487% 95 09/17/2001 7.959389% 7.903551% 96 08/15/2001 7.959315% 7.903477% 97 07/16/2001 7.959240% 7.903403% 98 06/15/2001 7.959176% 7.903339% 99 05/15/2001 7.959103% 7.903266% 100 04/16/2001 7.959039% 7.903203% 101 03/15/2001 7.958967% 7.903130% 102 ~~02/15/2001 7.958922% 7.903087% 103~~ 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 Delinq. Date Advances Advances** Loan(1) Reference ~~310900004~~850200213 747 0 1201/01/~~2001~~2002 ~~140~~32,~~529~~864.5861 ~~140~~32,~~529~~864.5861 AB ~~850200213~~600870450 4763 05 1208/01/2001 3229,~~864~~134.4233 32174,~~864~~830.4210 B3 ~~700200215~~850200135 5881 0 1201/01/~~2001~~2002 3128,~~800~~892.1562 3128,~~800~~892.1562 B ~~600870450~~310851633 6389 40 0801/01/~~2001~~2002 2922,~~134~~163.0867 ~~145~~22,~~695~~163.7767 3B 850200139 100 0 1201/01/~~2001~~2002 22,380.0004 22,380.0004 B ~~850200196~~700200219 ~~104~~110 0 1201/01/~~2001~~2002 1917,~~865~~062.4450 1917,~~865~~062.4450 B Totals 6 ~~276~~152,~~573~~497.6777 ~~393~~298,~~135~~193.3654

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date ~~310900004~~850200213 184,~~998~~607,~~235~~747.5019 0.00 ~~850200213~~600870450 41 09/04/2001 3,~~611~~940,~~247~~083.5760 02,145.0015 ~~700200215~~850200135 3,~~970~~272,~~010~~889.4754 0.00 ~~600870450~~310851633 ~~1 9/4/2001~~ 3,~~940~~039,~~083~~385.6078 ~~1,153~~0.5700 850200139 2,~~769~~768,~~192~~118.5580 0.00 ~~850200196~~700200219 2,~~471~~302,~~080~~596.6485 0.00 Totals 3619,~~759~~930,~~850~~821.3376 12,~~153~~145.5715

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Deliquency Code: Total for Status Code = 3 (1 loan) 29,134.33 174,830.10 3,940,083.60 2,145.15 Total for Status Code = B (5 loans) 123,363.44 123,363.44 15,990,738.16 0.00

(1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10- Deed In Lieu Of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD ** Outstanding P & I Advances include the current period advance.

Specially Serviced Loan Detail - Part 1 Offering Servicing Resolution Net Loan Document Transfer Strategy Scheduled Property State Interest Actual Operating Number Cross-Reference Date Code (1) Balance Type (2) Rate Balance Income 600870450 63 09/04/2001 1 3,~~927~~925,~~342~~093.3394 RT NM 8.080% 3,940,083.60 505,433.00 ~~Remaining Loan DSCR DSCR Note Maturity Amortization Number Date Date Date Term 600870450 12/31/2000 1.42 08/01/1999 07/01/2009 329~~

(1) 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 (2) Property Type Code MF-Multi-Family RT-Retail HC-Healthcare IN-Industrial WH-Warehouse MH-Mobile Home Park OF-Office MU-Mixed Use LO-Lodging SS-Self Storage OT-Other

Loan Number Comments from Special Servicer 600870450 The subject collateral is a 55,684sf free-standing grocery store in Farmington, New Mexico which was built in 1999 and was leased to Furr's Supermarkets. Furr's declared bankruptcy and the chain was sold to Fleming Foods, which retained the right to reje ct certain leases. The subject lease was rejected in bankruptcy as of 8/31/01. The property is currently generating no revenue and the borrower notified the lender that they would be unable to make the 9/1/01 payment. The borrower has requested a forbearance while they work to re-lease the property. A Pre-Negotiation Agreement has been signed and forbearance discussions are in process. The new appraisal is currently under review and a Modification agreement is in the process of being finalized.

(1) 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 Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · BEAR STEARNS MORT SEC INC COMM MORT PASS THR CER SE 2000-WF1