8-K 1 bsc00wf2.txt JULY 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 : July 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) 90-0024769 90-0024697 90-0024707 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report)` ITEM 5. Other Events On July 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 July 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: July 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 July 15, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc., 9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates Columbia, MD 21044-1951 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: 07/15/2002 Record Date: 06/28/2002 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 ~~155~~152,~~572~~272,~~860~~673.3757 1851,~~160,481~~843.0960 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.~~194309~~194433% 7,340,000.00 7,340,000.00 0.00 G 07383FEQ7 8.~~194309~~194433% 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 ~~823~~820,~~360~~060,~~357~~170.3757 1851,~~160,481~~843.0960

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 ~~07383FEG9 921~~902,~~769~~215.2059 0.00 0.00 21,~~082~~754,~~250~~059.2919 ~~154~~151,~~412~~420,~~379~~829.2897 16.8389% A-2 ~~07383FEH7~~ 3,229,535.20 0.00 0.00 3,229,535.20 529,432,000.00 16.8389% B ~~07383FEK0~~ 175,931.67 0.00 0.00 175,931.67 28,300,000.00 13.3943% C ~~07383FEL8~~ 165,715.00 0.00 0.00 165,715.00 26,200,000.00 10.2024% D ~~07383FEM6~~ 53,765.92 0.00 0.00 53,765.92 8,390,000.00 9.1821% E ~~07383FEN4~~ 154,694.17 0.00 0.00 154,694.17 23,060,000.00 6.3740% F ~~07383FEP9~~ 50,~~121~~122.8562 0.00 0.00 50,~~121~~122.8562 7,340,000.00 5.4850% G ~~07383FEQ7~~ 7,170.0213 0.00 0.00 7,170.0213 1,050,000.00 5.3537% H ~~07383FER5~~ 80,990.63 0.00 0.00 80,990.63 14,670,000.00 3.5758% I ~~07383FES3~~ 34,726.04 0.00 0.00 34,726.04 6,290,000.00 2.8081% J ~~07383FET1~~ 34,726.04 0.00 0.00 34,726.04 6,290,000.00 2.0405% K ~~07383FEU8~~ 11,593.75 0.00 0.00 11,593.75 2,100,000.00 1.7879% L ~~07383FEV6~~ 23,132.29 0.00 0.00 23,132.29 4,190,000.00 1.2728% M ~~07383FEW4~~ 11,593.75 0.00 0.00 11,593.75 2,100,000.00 1.02% N ~~07383FEX2~~ 46,~~239~~219.7260 0.00 0.00 46,~~239~~219.7260 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~~4,~~001~~982,~~705~~132.2540 0.00 0.00 65,~~162~~833,~~186~~976.3400 ~~822~~819,~~199~~208,~~876~~326.2897

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 07383FEJ3 0.~~905220~~904014% 838,515,497.00 ~~823~~820,~~360~~060,~~357~~170.8057

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 07383FEJ3 ~~621~~617,~~102~~787.1493 0.00 ~~621~~617,~~102~~787.1493 ~~822~~819,~~199~~208,~~876~~326.7197 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss/ Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 07383FEG9 ~~911~~891.~~23225464~~90216936 64.~~79725112~~98947800 5.~~39905112~~28452035 0.00000000 0.00000000 ~~904~~886.~~43500351~~91269136 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.~~82858992~~82869482 0.00000000 0.00000000 1,000.00000000 G 07383FEQ7 1,000.00000000 0.00000000 6.~~82859048~~82869524 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~~51843073 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X 07383FEJ3 ~~981~~977.~~92622646~~99047663 0.~~74071635~~73676388 0.00000000 ~~980~~976.~~54225551~~97458175

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~346~~115,~~192~~309.2230 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 3234,~~239~~230.9233 Less Delinquent Master Servicing Fees ~~1,457~~636.3164 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received ~~290~~242.4116 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3133,~~073~~835.0285

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Distributable Interest Interest Shortfall Interest Interest Fund Interest Certificate Adjustment Expenses Distribution Interest A-1 ~~921~~902,~~769~~215.2059 0.00 ~~921~~902,~~769~~215.2059 0.00 0.00 ~~921~~902,~~769~~215.2059 0.00 A-2 3,229,535.20 0.00 3,229,535.20 0.00 0.00 3,229,535.20 0.00 X ~~621~~617,~~097~~787.8193 0.00 ~~621~~617,~~097~~787.8193 0.00 0.00 ~~621~~617,~~102~~787.1493 0.00 B 175,931.67 0.00 175,931.67 0.00 0.00 175,931.67 0.00 C 165,715.00 0.00 165,715.00 0.00 0.00 165,715.00 0.00 D 53,765.92 0.00 53,765.92 0.00 0.00 53,765.92 0.00 E 154,694.17 0.00 154,694.17 0.00 0.00 154,694.17 0.00 F 50,~~125~~122.5762 0.00 50,~~125~~122.5762 0.00 0.00 50,~~121~~122.8562 0.00 G 7,170.5513 0.00 7,170.5513 0.00 0.00 7,170.0213 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 0.00 020.0012 46,~~239~~219.7260 020.0012 Total 5,~~622~~599,~~807~~940.3145 0.00 5,~~622~~599,~~807~~940.3145 0.00 020.0012 5,~~622~~599,~~807~~920.3933 020.0012

Other Required Information Available Distribution Amount (1) 6,~~783~~451,~~288~~763.4893 Principal Distribution Amount 1865,~~160,481~~863.0972 (a) Principal portion of Scheduled Payments 1851,~~160,481~~843.0960 and any Assumed Scheduled Payments (b) Principal Prepayments 014,020.0012 (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 0.00 Withdrawals ~~349,796~~0.7300 Aggregate Number of Outstanding Mortgage Loans 148.00 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~822~~819,~~269~~222,~~496~~606.4308 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~822~~819,~~199~~208,~~876~~326.2897 Total Servicing and Special Servicing Fee Paid 3133,~~073~~835.0285 Servicing Fee paid 3133,~~073~~835.0285 Special Servicing Fee paid 0.00 Trustee Fee paid ~~804~~854.3323 Paying Agent Fee Paid 1,~~254~~332.7660 (1) The Available Distribution Amount includes any Prepayment Premiums. Expense Losses (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii) ~~Indemification~~Indemnification 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

Ratings Detail Original Ratings Current Ratings(1) Class Cusip Fitch Moody's S&P Fitch Moody's S&P A-1 07383FEG9 AAA X AAA AAA X AAA A-2 07383FEH7 AAA X AAA AAA X AAA X 07383FEJ3 AAA X AAA AAA X AAA B 07383FEK0 AA X AA AA X AA C 07383FEL8 A X A A X A D 07383FEM6 A- X A- A- X A- E 07383FEN4 BBB X BBB BBB X BBB F 07383FEP9 BBB- X BBB- BBB- X BBB- G 07383FEQ7 NR X BBB- NR X BBB- H 07383FER5 NR X BB+ NR X BB+ I 07383FES3 NR X BB NR X BB J 07383FET1 NR X BB- NR X BB- K 07383FEU8 NR X B+ NR X B+ L 07383FEV6 NRB X B NRB X B M 07383FEW4 NRB- X B- NRB- X B- N 07383FEX2 NR X NR NR X NR

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 12 109,~~018~~919,~~654~~046.8023 1.2221 ~~147~~143 8.~~4130~~4123 12.~~767138~~004397 1,000,000 to 1,999,999 43 66,~~785~~418,~~692~~589.9319 8.1211 ~~113~~109 8.3044 1.~~519584~~732619 2,000,000 to 3,999,999 39 112,~~640~~140,~~095~~834.0883 13.7069 ~~105~~101 8.~~3146~~3151 1.~~456182~~654248 4,000,000 to 5,999,999 19 89,~~817~~432,~~950~~778.5748 10.92 ~~113~~109 8.~~1629~~1632 1.~~363118~~632181 6,000,000 to 7,999,999 7 48,~~295~~142,~~013~~328.5962 5.8788 ~~107~~102 8.~~1432~~1429 1.~~561478~~831090 8,000,000 to 9,999,999 10 8988,~~265~~892,~~502~~958.0751 10.8685 ~~124~~120 8.~~2891~~2892 1.~~330633~~557015 10,000,000 to 11,999,999 1 11,~~876~~851,~~950~~191.4727 1.4445 6460 8.7390 1.~~390000~~950000 12,000,000 to 13,999,999 5 64,~~927~~743,~~795~~443.5122 7.90 ~~100~~96 8.~~1154~~1155 1.~~867502~~933462 14,000,000 to 15,999,999 2 30,~~536~~456,~~834~~247.6704 3.7172 ~~101~~97 7.9551 1.~~256710~~276708 16,000,000 to 17,999,999 34 5169,~~672~~469,~~633~~816.8471 68.2848 9793 8.~~2473~~3491 1.~~843042~~801282 18,000,000 to 19,999,999 10 ~~18,035,590~~0.9000 20.1900 990 80.~~6400~~0000 10.~~050000~~000000 20,000,000 to 24,999,999 12 2045,~~949~~890,~~316~~350.2071 25.5560 9993 8.~~4300~~1305 1.~~230000~~359301 25,000,000 to 26,999,999 10 ~~25,074,449~~0.5700 30.0500 950 70.~~8800~~0000 10.~~330000~~000000 27,000,000 to 59,999,999 3 89,~~442~~247,~~848~~206.1896 10.8889 9389 8.~~7583~~7585 1.~~344195~~425337 60,000,000 and greater 1 92,~~860~~603,~~547~~535.9020 11.2930 ~~100~~96 7.8200 1.~~440000~~560000 Totals 148 ~~822~~819,~~199~~208,~~876~~326.2897 100.00 ~~105~~101 8.~~2476~~2477 1.~~463407~~634938

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 8 15,~~246~~154,~~066~~754.8239 1.85 ~~114~~110 8.~~3572~~3570 1.~~466845~~790968 Arkansas 1 1,~~640~~633,~~490~~278.5702 0.20 9086 8.5230 1.~~440000~~560000 California 61 ~~286~~284,~~113~~882,~~362~~194.8454 34.8078 ~~109~~105 8.~~2529~~2530 1.~~537336~~733293 Colorado 4 15,~~862~~816,~~946~~114.8617 1.93 9894 7.~~9928~~9929 1.~~372273~~638331 Connecticut 3 10,~~987~~974,~~971~~772.3566 1.34 9894 7.~~9017~~9012 1.~~825426~~939107 Delaware 1 5,~~301~~288,~~254~~940.5194 0.6465 ~~100~~96 8.4850 1.~~130000~~450000 Florida 8 80,~~928~~724,~~932~~656.7555 9.8485 ~~101~~97 7.~~9072~~9071 1.~~482590~~586554 Georgia 2 2,~~469~~451,~~014~~144.0154 0.30 ~~113~~109 8.~~6327~~6321 1.~~362819~~489930 Idaho 1 ~~977~~973,~~671~~501.3128 0.12 9793 8.3700 1.~~710000~~960000 Illinois 3 50,~~974~~815,~~848~~772.5478 6.20 9995 8.~~2523~~2524 1.~~490427~~746749 Indiana 3 10,~~404~~331,~~280~~820.5729 1.2726 ~~159~~155 7.~~6860~~6863 1.~~240444~~346307 Louisiana 4 5,~~249~~227,~~929~~168.1435 0.64 9187 8.~~5722~~5723 1.~~434995~~547476 Maryland 4 20,~~958~~884,~~059~~171.4992 2.55 9995 8.~~2989~~2991 1.~~487669~~710329 Massachusetts 5 22,~~229~~115,~~405~~476.8398 2.70 ~~110~~106 8.~~2371~~2389 1.~~301813~~534643 Michigan 2 5,~~442~~408,~~921~~096.5367 0.66 ~~101~~97 7.~~7320~~7327 1.~~856984~~475421 Minnesota 3 7,~~949~~930,~~877~~907.0858 0.97 9894 8.4653 1.~~263624~~543673 Mississippi 1 ~~328~~327,~~457~~334.4330 0.04 ~~102~~98 9.3100 1.360000 Nevada 2 2,~~421~~405,~~940~~880.9123 0.29 ~~219~~215 9.~~1337~~1338 1.~~214586~~202071 New Hampshire 2 1,~~084~~069,~~383~~029.4357 0.13 ~~154~~150 8.3400 2.~~020000~~270000 New Jersey 1 13,~~340~~331,~~104~~970.4694 1.6263 9692 8.0800 12.~~820000~~030000 New Mexico 1 1,~~605~~583,~~029~~070.1939 0.2019 ~~156~~152 8.4900 1.~~270000~~320000 New York 12 45,~~676~~483,~~932~~912.9428 5.5655 ~~111~~107 8.~~1476~~1478 1.~~263263~~491307 North Carolina 2 1,~~968~~960,~~947~~612.9931 0.24 9288 8.~~6543~~6544 1.~~426655~~526609 North Dakota 2 5,~~293~~273,~~455~~402.6419 0.64 9894 8.1045 1.~~582545~~797218 Ohio 3 8,~~743~~711,~~615~~963.3027 1.06 9995 7.~~9593~~9595 1.~~502954~~762488 Oklahoma 1 4,~~588~~568,~~215~~033.1169 0.56 9692 8.2400 12.~~800000~~010000 Pennsylvania 8 27,~~561~~491,~~659~~390.9758 3.3536 9793 8.3971 1.~~400257~~500086 Rhode Island 1 28,795,483.58 3.5052 8985 8.7350 1.~~470000~~490000 South Carolina 4 6,~~897~~870,~~158~~683.5963 0.84 9389 8.~~4649~~4648 1.~~397033~~542789 Tennessee 2 ~~656~~654,~~914~~668.8760 0.08 ~~102~~98 9.3100 1.360000 Texas 17 72,~~493~~236,~~552~~968.6398 8.82 ~~105~~101 8.~~2011~~2009 1.~~362720~~455900 Utah 2 33,~~140~~059,~~433~~664.2720 4.0304 ~~101~~97 8.~~9852~~9854 1.~~146523~~225506 Virginia 8 16,~~782~~725,~~448~~501.7622 2.04 9490 8.~~4499~~4498 1.~~376434~~549188 Washington 1 1,~~306~~302,~~162~~532.7613 0.16 9894 7.8400 1.~~300000~~600000 Washington,DC 1 6,~~777~~743,~~946~~453.25 0.82 9288 7.6000 2.~~050000~~630000 Totals 184 ~~822~~819,~~199~~208,~~876~~326.2897 100.00 ~~105~~101 8.~~2476~~2477 1.~~463407~~634938

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 329 ~~205~~62,~~025~~105,~~782~~512.2162 247.9458 ~~115~~112 8.~~4289~~5670 1.~~075105~~118928 1.25 to 1.29 64 1344,~~117~~769,~~288~~912.3789 15.6047 ~~121~~119 8.~~5642~~1977 1.~~276554~~260230 1.30 to 1.34 138 6328,~~788~~730,~~356~~625.4860 73.7651 ~~104~~114 8.~~2575~~3095 1.~~330308~~310067 1.35 to 1.39 911 4458,~~007~~732,~~741~~526.0358 57.3517 94112 8.~~3339~~5045 1.~~370604~~362040 1.40 to 1.44 233 ~~201~~20,~~273~~502,~~613~~872.4265 242.4850 ~~105~~95 8.~~1107~~6027 1.~~433895~~438638 1.45 to 1.49 98 5373,~~411~~817,~~280~~822.4199 69.5001 9490 8.~~4796~~4566 1.~~470124~~481727 1.50 to 1.59 1129 26198,~~722~~557,~~638~~320.7232 324.2524 ~~101~~99 8.~~2543~~1508 1.~~556731~~549469 1.60 to 1.69 79 5244,~~827~~715,~~121~~752.9314 65.4346 ~~100~~94 87.~~2413~~9216 1.~~627913~~634263 1.70 to 1.79 1116 2874,~~902~~349,~~798~~420.7134 39.5208 ~~103~~99 8.~~2784~~2880 1.~~748111~~750443 1.80 to 1.89 89 3725,~~396~~504,~~955~~147.6960 43.5511 ~~103~~121 8.~~0472~~1001 1.~~823936~~850666 1.90 to 2.99 1840 94185,~~455~~172,~~761~~152.1733 1122.4960 ~~100~~95 78.~~9923~~1256 2.~~149834~~107806 3.00 or greater 12 12,~~270~~250,~~538~~260.1491 0.1527 9694 8.~~5000~~2855 3.~~420000~~798113 Totals 148 ~~822~~819,~~199~~208,~~876~~326.2897 100.00 ~~105~~101 8.~~2476~~2477 1.~~463407~~634938

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial/Warehouse 44 ~~136~~135,~~486~~952,~~584~~563.6732 16.60 ~~105~~101 8.~~3611~~3613 1.~~353484~~653865 Lodging 1 17,~~467~~386,~~385~~129.5886 2.12 9187 8.1900 2.~~370000~~180000 Mixed Use 1 4,~~165~~121,~~968~~662.0437 0.5150 9793 8.3650 1.~~730000~~590000 Mobile Home Park 8 ~~112~~111,~~283~~954,~~746~~790.1982 13.6667 ~~100~~96 7.~~8306~~8307 1.~~485907~~565922 Multi-Family 23 91,~~977~~669,~~553~~999.5585 11.19 ~~102~~98 8.~~0161~~0163 1.~~318617~~419328 Office 32 ~~198~~197,~~162~~629,~~723~~654.9431 24.1012 ~~101~~96 8.~~2549~~2551 1.~~587736~~794948 Other 3 10,~~111~~050,~~893~~317.4225 1.23 ~~160~~156 7.~~7179~~7187 1.~~436195~~463582 Retail 48 ~~211~~210,~~228~~315,~~991~~817.3866 25.6967 ~~114~~110 8.~~4577~~4580 1.~~390312~~582399 Self Storage 24 40,~~315~~127,~~029~~391.5254 4.90 9591 8.~~5622~~5620 1.~~461559~~556140 Totals 184 ~~822~~819,~~199~~208,~~876~~326.2897 100.00 ~~105~~101 8.~~2476~~2477 1.~~463407~~634938

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.5000% or less 2 10,~~640~~579,~~637~~392.1261 1.29 ~~152~~148 7.~~3900~~3899 1.~~083064~~353249 7.5001% to 7.7500% 8 36,~~723~~553,~~545~~105.0052 4.4746 ~~109~~104 7.~~6553~~6555 1.~~757662~~968429 7.7501% to 8.0000% 24 ~~246~~245,~~691~~751,~~746~~463.0519 30.00 ~~103~~99 7.~~8686~~8685 1.~~461927~~604511 8.0001% to 8.5000% 72 ~~288~~287,~~046~~024,~~217~~510.5092 35.0304 ~~105~~101 8.2713 1.~~568990~~758889 8.5001% to 9.0000% 38 ~~204~~203,~~693~~988,~~916~~044.8670 24.90 ~~105~~101 8.6807 1.~~337168~~516099 9.0000% or greater 4 35,~~403~~311,~~813~~810.7503 4.31 ~~107~~103 9.~~0644~~0643 1.~~153658~~264860 Totals 148 ~~822~~819,~~199~~208,~~876~~326.2897 100.00 ~~105~~101 8.~~2476~~2477 1.~~463407~~634938

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 ~~129~~59 ~~692~~402,~~240~~790,~~841~~453.9244 8449.1917 ~~106~~99 8.~~2654~~2500 1.~~440807~~595790 25 to 36 months 1887 ~~128~~410,~~533~~988,~~013~~036.0174 1550.6317 98103 8.~~1522~~2493 1.~~591268~~675249 37 to 48 months 12 15,~~426~~429,~~021~~836.3579 0.1766 ~~198~~110 87.~~2300~~9562 01.~~910000~~487803 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 148 ~~822~~819,~~199~~208,~~876~~326.2897 100.00 ~~105~~101 8.~~2476~~2477 1.~~463407~~634938

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,~~876~~851,~~950~~191.4727 1.4445 6460 8.7390 1.~~390000~~950000 71 to 100 months 93117 ~~548~~690,~~485~~546,~~430~~499.0195 6684.7129 9794 8.~~1805~~2196 1.~~512620~~647753 101 to 120 months 251 ~~152~~8,~~305~~000,~~822~~000.5300 180.5298 ~~102~~107 87.~~3353~~7500 1.~~398017~~750000 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 6 26,~~751~~625,~~830~~594.7877 3.25 ~~160~~156 8.~~3507~~3506 1.~~367643~~615177 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 125 ~~739~~737,~~420~~023,~~033~~285.7999 89.9397 ~~100~~96 8.~~2275~~2276 1.~~481799~~652546

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 29,~~753~~726,~~606~~505.5950 3.6263 8985 8.~~7327~~7328 1.~~467102~~487494 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 2726,~~171~~797,~~500~~882.7696 3.3027 ~~159~~155 8.~~1140~~1142 1.~~235613~~587877 181 months or greater 8 25,~~854~~660,~~735~~652.1452 3.1413 ~~217~~213 8.~~4049~~4053 1.~~172556~~349150 Totals 23 82,~~779~~185,~~842~~040.4998 10.0703 ~~152~~148 8.~~4273~~4288 1.~~299122~~477031

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,~~694~~678,~~436~~804.4246 3.8587 ~~100~~96 7.~~9345~~9344 1.~~811636~~920985 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 12 45,~~165~~630,~~968~~625.0425 0.5169 97109 8.~~3650~~2725 1.~~730000~~699877 181 to 240 months 109 2927,~~515~~781,~~709~~384.4081 3.5939 ~~117~~111 8.~~2356~~2475 1.~~443529~~540730 241 to 300 months 39 ~~194~~193,~~529~~670,~~178~~204.8879 23.6664 9995 8.~~2404~~2405 1.~~715316~~920509 301 months or greater 71 ~~479~~478,~~514~~262,~~741~~266.0568 58.3238 9995 8.~~2400~~2401 1.~~365465~~532193 Totals 125 ~~739~~737,~~420~~023,~~033~~285.7999 89.9397 ~~100~~96 8.~~2275~~2276 1.~~481799~~652546

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 0148 0819,208,326.0097 0100.00 0101 08.~~0000~~2477 01.~~000000~~634938 1 to 2 years ~~148~~0 ~~822,199,876~~0.2800 ~~100~~0.00 ~~105~~0 80.~~2476~~0000 10.~~463407~~000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 148 ~~822~~819,~~199~~208,~~876~~326.2897 100.00 ~~105~~101 8.~~2476~~2477 1.~~463407~~634938 (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 ~~565~~603,~~488~~954.1764 ~~113~~74,~~393~~926.1063 7.820% 850200284 2 OF Johnston RI 209,607.12 0.00 8.735% 310851623 3 SS Various Various ~~206~~220,~~966~~678.2079 5238,~~009~~296.4182 8.523% 700200275 4 RT Salt Lake City UT ~~207~~221,~~264~~520.1648 3218,~~753~~497.5321 9.030% 850200212 5 MF Irving TX 164,~~790~~245.5231 2021,~~553~~098.3960 7.880% 850200310 6 RT Long Beach CA ~~137~~146,~~517~~924.9442 2415,~~441~~034.1668 8.430% 310900049 7 IW Monee IL ~~121~~129,~~338~~653.4442 2012,~~725~~410.1113 8.640% 310900130 8 OF San Francisco CA ~~108~~115,~~471~~884.5041 1912,~~674~~261.0312 8.320% 850200295 9 LO Cupertino CA ~~111~~118,~~457~~813.4390 2922,~~856~~499.0154 8.190% 850200256 10 RT Warrenville IL ~~112~~119,~~030~~461.0498 2821,~~529~~097.4349 8.235% 310900195 11 MH Cathedral City CA 96103,~~456~~029.3260 1812,~~672~~099.7244 7.960% 850200288 12 MF New York NY 9299,~~710~~029.5954 1711,~~927~~608.1318 7.950% 850200315 13 RT Pikesville MD 8894,~~818~~892.6938 159,~~925~~851.2051 8.360% 850200301 14 OF Fort Lee NJ 8389,~~894~~792.4948 93,~~443~~545.6970 8.080% 850200320 15 OF San Francisco CA 7884,~~959~~335.2573 1510,~~525~~148.4597 7.900% 310900170 16 OF Mountain View CA 7883,~~212~~387.4616 2115,~~092~~917.4373 7.880% 850200277 17 IW Webster NY 8085,~~455~~808.9985 1914,~~732~~379.1529 8.350% 850200319 18 OF Cupertino CA 8086,~~819~~364.3316 137,~~490~~945.4663 8.739% 310900086 19 RT Visalia CA 6873,~~638~~002.0185 2218,~~943~~578.5975 8.835% 310900112 20 RT Golden CO 5964,~~973~~052.5210 127,~~075~~997.8426 7.809% 310900190 21 OF Campbell CA 6064,~~243~~236.5518 1511,~~842~~849.5289 7.980% 850200298 22 OF Philadelphia PA 6165,~~723~~939.9890 116,~~155~~939.5664 8.467% 850200322 23.1 MF Drexel Hill PA 1415,~~567~~562.50 21,~~679~~684.31 8.230% 850200325 23.2 MF Yeadon PA 1718,~~100~~269.9803 31,~~145~~977.2722 8.230% 850200326 23.3 MF Clifton Heights PA 1314,~~617~~547.4556 21,~~504~~574.5645 8.230% 850200327 23.4 MF Delaware County PA 1314,~~617~~547.4556 21,~~504~~574.5645 8.230% 310900040 24 RT Fresno CA 5154,~~443~~329.6887 3330,~~092~~206.4021 7.955% 850200265 25 IW Westborough MA 5862,~~730~~759.6303 95,~~855~~827.8343 8.710% 310900044 26 IW Pasadena TX 5761,~~433~~366.8206 96,~~986~~054.5834 8.560% 600870590 27 OF San Jose CA 5356,~~225~~756.5439 1310,~~721~~190.3752 8.100% 310851554 28 RT San Juan Capistra CA 5660,~~761~~649.6999 95,~~713~~825.6333 8.685% 850200312 29 OF Jacksonville FL 4851,~~222~~666.2267 0.00 7.750% 850200286 30 RT Various TX 4952,~~663~~826.4083 1613,~~567~~403.0663 8.740% 700200252 31 RT Scottsdale AZ 4751,~~942~~216.1737 85,~~772~~498.3313 8.320% 850200297 32 OF Washington DC 4042,~~136~~768.4218 129,~~049~~417.1438 7.600% 850200309 33 MF Pasadena TX 4447,~~082~~091.4423 85,~~211~~202.2546 8.190% 850200303 34 OF Farmington CT 4144,~~244~~190.3942 0.00 7.630% 850200305 35 RT Miami FL 4346,~~199~~148.1710 75,~~982~~033.6067 8.270% 310900090 36 OF San Francisco CA 4042,~~006~~737.7422 74,~~445~~714.4092 8.210% 700200330 37 MF Houston TX 3133,~~268~~377.5669 75,~~252~~143.5946 7.352% 310900055 38 IW Chatsworth CA 3335,~~496~~598.1004 1210,~~752~~651.9804 8.320% 310900073 39 OT Indianapolis IN 3031,~~009~~874.3167 1311,~~261~~396.8852 7.430% 850200316 40 OF New Castle DE 3537,~~025~~423.8062 63,~~131~~733.0018 8.485% 700200329 41 OF Boston MA 3234,~~675~~895.4025 64,~~545~~325.7893 8.030% 850200307 42 OF Redondo Beach CA 3436,~~693~~994.4948 86,~~384~~083.9899 8.880% 310851629 43 IW Chula Vista CA 2931,~~234~~151.1786 86,~~597~~680.9526 7.770% 310900123 44 MF Austin TX 3335,~~058~~324.4967 53,~~604~~338.7052 8.680% 310900009 45 IW Chesapeake VA 3134,~~823~~000.2068 53,~~581~~403.0456 8.555% 310900176 46 IW San Diego CA 2830,~~417~~295.4453 75,~~838~~960.3425 7.750% 310900082 47 IW Los Angeles CA 2830,~~400~~331.4804 53,~~760~~829.4993 7.790% 310900056 48 RT Ponca City OK 2931,~~453~~405.8976 75,~~571~~619.8699 8.240% 310900158 49 IW El Dorado Hills CA 3032,~~179~~191.4566 75,~~109~~097.3211 8.580% 850200318 50 RT Cleveland OH 2628,~~693~~456.7883 75,~~384~~621.6964 7.780% 850200274 51 MF Bensalem PA 2830,~~793~~763.8295 53,~~107~~137.9683 8.400% 310900074 52 OF Woodbury MN 3032,~~185~~256.6312 52,~~029~~958.3283 8.815% 850200302 53 MU San Francisco CA 2728,~~190~~812.7579 1311,~~295~~673.2016 8.365% 310851537 54 IW Santa Fe Springs CA 2426,~~732~~352.2536 75,~~295~~675.4837 7.860% 850200317 55 RT Costa Mesa CA 2527,~~834~~597.0210 43,~~837~~074.3224 8.140% 850200292 56 SS Boynton Beach FL 2729,~~474~~313.5946 64,~~097~~258.8396 8.850% 850200283 57 MH Van Buren Townshi MI 2224,~~780~~204.4543 98,~~602~~178.4547 7.565% 310900084 58 IW Baltimore MD 2324,~~522~~998.9847 97,~~282~~807.8738 7.990% 310900106 59 RT Anaheim CA 2324,~~342~~805.2292 97,~~247~~784.8919 7.970% 850200280 60 RT Logan UT 2426,~~596~~282.5881 416,~~181~~515.6453 8.625% 700200269 61 OF Laguna Niguel CA 2426,~~431~~107.9476 42,~~100~~424.0321 8.710% 310900057 62 MF Monterey CA 2224,~~643~~189.9708 42,~~213~~668.8170 8.250% 850200328 63 RT Garden Grove CA 2325,~~879~~517.0951 32,~~985~~346.4199 8.725% 850200267 64 RT Merrick NY 2325,~~823~~459.5224 32,~~911~~275.2250 8.830% 850200281 65 RT Palm Springs CA 2224,~~646~~196.8237 42,~~017~~467.5095 8.400% 850200233 66 RT Grand Forks ND 2122,~~018~~408.6979 54,~~586~~196.4131 8.075% 700200249 67 OF Sunnyvale CA 2223,~~319~~850.6252 32,~~821~~290.7383 8.420% 850200323 68 OF Wellesley MA 2123,~~722~~206.1073 32,~~940~~455.5794 8.300% 850200291 69 RT Brownsburg IN 2021,~~528~~888.7902 54,~~488~~128.1390 7.900% 850200308 70 MF Boston MA 1819,~~458~~486.9011 1211,~~738~~711.9675 7.575% 850200321 71 Various Pittsford NY 1920,~~205~~288.9258 1211,~~197~~114.3973 7.930% 310900045 72 IW Cincinnati OH 2021,~~563~~964.2567 32,~~927~~526.6119 8.120% 850200311 73 RT Narberth PA 1921,~~909~~273.6577 32,~~413~~049.3725 8.620% 850200313 74 OT New York NY 1719,~~938~~123.3035 43,~~918~~733.8883 7.850% 310900065 75 IW Long Island City NY 1819,~~462~~685.7427 43,~~850~~628.9643 8.080% 310900094 76 IW Redwood City CA 1920,~~188~~499.0722 32,~~487~~176.1601 8.315% 700200336 77 RT Modesto CA 1719,~~999~~229.1284 32,~~233~~002.5179 8.350% 310900053 78 IW North Highlands CA 1718,~~359~~517.9532 42,~~033~~876.4508 8.760% 310900147 79 MF Boerne TX 1516,~~123~~153.7142 21,~~985~~955.6897 7.865% 310900097 80 OF Torrance CA 15,~~058~~916.7718 87,~~645~~787.3796 8.550% 310900118 81 OF Dallas TX 1516,~~407~~460.2230 21,~~783~~730.7163 8.345% 310900153 82 RT Aurora CO 1517,~~933~~025.7599 21,~~714~~622.4218 8.614% 310900120 83 IW Sacramento CA 1516,~~799~~883.8338 21,~~654~~570.0752 8.730% 310900126 84 IW Palo Alto CA 1415,~~710~~688.8385 32,~~623~~645.7775 8.380% 310851628 85 IW Denver CO 1314,~~509~~399.8473 32,~~718~~828.1627 8.090% 310900039 86 RT Harlingen TX 1415,~~886~~831.8113 4,~~963~~019.7947 9.040% 310900067 87 IW Chico CA 1415,~~892~~886.1969 32,~~374~~380.6818 8.870% 310900111 88 IW Chantilly VA 1314,~~864~~811.8046 21,~~570~~623.3670 8.190% 850200290 89 RT Amarillo TX 1314,~~797~~742.6815 21,~~428~~484.9245 8.425% 850200314 90 RT Southington CT 1314,~~903~~856.6207 21,~~392~~440.6318 8.600% 850200258 91 OT Staten Island NY 1213,~~874~~753.0418 21,~~367~~488.5945 8.270% 850200300 92 RT Staten Island NY 1213,~~487~~271.9065 43,~~779~~995.1439 8.260% 850200296 93 MF Bronx NY 1112,~~961~~772.1261 21,~~477~~666.8536 7.830% 850200289 94 RT Various Various 1415,~~291~~252.5260 21,~~918~~957.9991 9.310% 850200306 95 OF Brookline MA 11,~~081~~698.1130 76,~~590~~972.0889 7.615% 850200276 96 SS Stamford CT 1213,~~417~~241.2927 32,~~185~~361.0103 8.125% 310900062 97 IW Woodland Hills CA 1213,~~862~~674.4276 43,~~595~~783.4410 8.580% 310900113 98 MF Northfield MN 1213,~~437~~285.3748 21,~~363~~515.6049 8.090% 310900121 99 IW Columbia SC 1213,~~799~~674.9361 21,~~323~~449.9426 8.320% 850200278 100 MF Jamestown ND 1213,~~398~~244.3682 21,~~307~~461.4600 8.155% 310900116 101 IW Ft. Wayne IN 1112,~~797~~538.6669 43,~~608~~867.7774 8.010% 310900042 102 RT Oroville CA 1213,~~464~~315.5900 21,~~312~~461.1069 8.315% 310900131 103 IW Jessup MD 1213,~~236~~072.3450 21,~~228~~392.4933 8.280% 310900119 104 RT Las Vegas NV 1314,~~473~~336.4479 43,~~088~~225.4308 9.380% 310900069 105 RT Farmington NM 1011,~~640~~240.3880 65,~~336~~735.2785 8.490% 310900096 106 IW Carson CA 1011,~~699~~409.3863 21,~~704~~994.2702 8.250% 310900114 107 OF Berkeley CA 10,~~170~~861.0757 21,~~055~~364.9646 7.790% 310900127 108 RT Hampton VA 1011,~~299~~002.8438 1,~~945~~243.5905 8.120% 310900066 109 IW San Ramon CA 1011,~~362~~050.8168 21,~~590~~903.9811 8.380% 310900080 110 OF West Sacramento CA 910,~~547~~114.0609 4,~~934~~367.0704 8.020% 310900091 111 IW Ramsey MN 910,~~780~~446.8785 1,~~914~~248.7880 7.960% 310900138 112 MF Lake Orion MI 10,~~020~~704.4733 1,~~876~~192.2943 8.140% 310851150 113 RT Houston TX 9,~~803~~709.3454 3,~~384~~478.2303 8.230% 310900048 114 OF Sacramento CA 9,~~232~~843.6606 21,~~454~~843.1070 8.110% 310900085 115 IW El Segundo CA 910,~~403~~026.0443 21,~~408~~785.6829 8.235% 310900122 116 IW Colorado Springs CO 9,~~323~~959.3022 1,~~766~~131.9402 8.080% 310900132 117 RT Phoenix AZ 89,~~631~~170.6589 3,~~608~~069.6541 7.670% 310900152 118 IW Tucson AZ 9,~~356~~890.4480 54,~~370~~836.7236 8.450% 310900161 119 SS Dallas TX 10,~~038~~708.1087 21,~~283~~613.8609 8.740% 310900107 120 RT Stockton CA 89,~~815~~400.7770 21,~~238~~653.3037 8.250% 310900060 121 IW Morgan Hill CA 9,~~123~~731.5830 21,~~139~~532.7907 8.750% 310900092 122 MF Olympia WA 78,~~974~~516.4579 1,~~600~~058.5521 7.840% 310900144 123 IW Compton CA 89,~~583~~171.8725 ~~1,519~~932.8446 8.410% 850200304 124 IW Houston TX 89,~~766~~367.9099 ~~1,474~~873.1405 8.765% 310900070 125 IW Cupertino CA 8,~~413~~972.2550 21,~~054~~495.7045 8.500% 310900095 126 RT Red Bluff CA 78,~~903~~288.7475 6,~~786~~401.4847 8.560% 310900093 127 IW Santa Clara CA 78,~~986~~519.9695 1,~~846~~313.1718 8.710% 310900108 128 IW Monterey CA 78,~~694~~205.1074 1,~~887~~376.8925 8.400% 850200299 129 MF Various NH 7,~~062~~457.5658 4,~~398~~003.1917 8.340% 310900081 130 RT San Francisco CA 6,~~505~~773.9403 76,~~229~~962.7566 8.665% 310900148 131 SS Tucson AZ 7,~~284~~705.8902 3,~~839~~419.3522 8.950% 310900157 132 MF Riverside OH 67,~~948~~423.7032 ~~1,280~~805.4684 8.205% 310900143 133 IW Highland Park CA 67,~~887~~346.8609 1,~~685~~226.1895 8.385% 310900117 134 MF Ennis TX 6,~~508~~953.5939 ~~1,183~~738.0323 8.290% 310900087 135 IW Boise ID 6,~~374~~798.9931 1,~~589~~166.8654 8.370% 310900100 136 IW Oxnard CA 6,~~011~~388.4295 21,~~352~~975.9845 8.000% 310900104 137 OF Newark CA 6,~~076~~421.6254 3,~~633~~288.5159 8.265% 310900136 138 OF San Rafael CA 6,~~160~~580.4032 ~~1,184~~764.2230 8.010% 310900159 139 RT Phoenix AZ 56,~~995~~336.2816 3,~~624~~283.8597 8.110% 310900110 140 IW Atlanta GA 56,~~724~~052.5038 32,~~122~~794.6981 8.850% 310900103 141 IW Goleta CA 45,~~871~~179.2858 1,~~728~~420.9969 8.510% 310900134 142 OF Escondido CA 5,~~063~~402.9508 ~~1,163~~825.7057 8.710% 310900150 143 SS Tucson AZ 45,~~761~~036.6728 2,~~509~~234.5493 8.950% 310900179 144 OF Scottsdale AZ 4,~~439~~743.33 ~~774~~470.83 8.470% 310900101 145 IW Las Vegas NV 34,~~770~~008.7281 1,~~379~~141.4031 8.350% Totals 5,~~307~~636,~~309~~357.5564 1851,~~160,481~~843.0960

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 92,~~973~~678,~~941~~461.0083 92,~~860~~603,~~547~~535.9020 0307/01/2002 850200284 N/A 08/01/2009 N 28,795,483.58 28,795,483.58 07/01/2002 310851623 N/A 09/01/2009 N 31,~~221~~070,~~330~~579.6249 31,~~169~~032,~~321~~282.2167 0207/01/2002 700200275 08/01/2010 08/01/2030 N 29,~~510~~437,~~796~~937.92 29,~~478~~419,~~043~~440.3971 0307/01/2002 850200212 N/A 02/01/2010 N 25,~~095~~011,~~002~~976.9604 2524,~~074~~990,~~449~~877.5744 0307/01/2002 850200310 N/A 06/01/2010 N 20,~~973~~914,~~757~~507.3695 20,~~949~~899,~~316~~473.2027 0307/01/2002 310900049 N/A 06/01/2010 N 18,~~056~~007,~~316~~419.0151 1817,~~035~~995,~~590~~009.9038 0307/01/2002 310900130 N/A 09/01/2010 N 16,~~762~~714,~~422~~097.5867 16,~~742~~701,~~748~~836.55 0307/01/2002 850200295 N/A 10/01/2009 N 17,~~497~~408,~~241~~629.5940 17,~~467~~386,~~385~~129.5886 0307/01/2002 850200256 N/A 05/01/2010 N 17,~~491~~407,~~029~~938.1441 17,~~462~~386,~~499~~840.7192 0307/01/2002 310900195 N/A 07/01/2010 N 15,~~579~~532,~~807~~099.9398 15,~~561~~520,~~135~~000.2154 0307/01/2002 850200288 N/A 09/01/2010 N 14,~~993~~947,~~626~~854.5968 14,~~975~~936,~~699~~246.4650 0307/01/2002 850200315 N/A 07/01/2010 N 13,~~659~~620,~~743~~916.1637 13,~~643~~611,~~817~~064.9686 0307/01/2002 850200301 N/A 03/01/2010 N 13,~~349~~335,~~548~~516.1564 13,~~340~~331,~~104~~970.4694 0307/01/2002 850200320 N/A 07/01/2010 N 12,~~850~~810,~~511~~491.0635 12,~~834~~800,~~985~~342.6138 0307/01/2002 310900170 N/A 08/01/2010 N 12,~~761~~698,~~278~~552.4400 12,~~740~~682,~~186~~634.0127 0307/01/2002 850200277 N/A 08/01/2010 N 12,~~388~~331,~~433~~810.6206 12,~~368~~317,~~701~~430.4777 0307/01/2002 850200319 N/A 07/01/2007 N 11,~~890~~859,~~440~~136.9390 11,~~876~~851,~~950~~191.4727 0307/01/2002 310900086 N/A 06/01/2020 N 9,~~988~~915,~~553~~496.7682 9,~~965~~896,~~610~~918.1707 0307/01/2002 310900112 N/A 06/01/2010 N 9,~~874~~842,~~350~~812.7769 9,~~862~~834,~~274~~815.9343 0307/01/2002 310900190 N/A 09/01/2010 N 9,~~706~~659,~~264~~575.8123 9,~~690~~647,~~422~~725.2934 0307/01/2002 850200298 N/A 01/01/2010 N 9,~~372~~345,~~789~~444.4289 9,~~361~~338,~~633~~505.8625 0307/01/2002 850200322 N/A 07/01/2010 N 2,~~275~~269,~~776~~137.7867 2,~~273~~267,~~097~~453.4736 0307/01/2002 850200325 N/A 07/01/2010 N 2,~~671~~663,~~564~~770.1342 2,~~668~~661,~~418~~793.8620 0307/01/2002 850200326 N/A 07/01/2010 N 2,~~127~~121,~~356~~150.7162 2,~~124~~119,~~852~~576.1517 0307/01/2002 850200327 N/A 07/01/2010 N 2,~~127~~121,~~356~~150.7162 2,~~124~~119,~~852~~576.1517 0307/01/2002 310900040 N/A 05/01/2015 N 8,~~314~~195,~~503~~580.6439 8,~~281~~165,~~411~~374.2418 0307/01/2002 850200265 N/A 07/01/2010 N 8,~~669~~646,~~439~~479.2688 8,~~659~~640,~~583~~652.4345 0307/01/2002 310900044 N/A 05/01/2010 N 8,~~626~~602,~~574~~718.5970 8,~~616~~596,~~588~~664.0136 0307/01/2002 600870590 N/A 08/01/2015 N 8,~~448~~408,~~498~~354.5474 8,~~434~~398,~~777~~164.1722 0307/01/2002 310851554 N/A 03/01/2010 N 8,~~402~~379,~~914~~964.6054 8,~~393~~374,~~200~~139.9721 0307/01/2002 850200312 N/A 06/01/2011 N 8,000,000.00 8,000,000.00 0307/01/2002 850200286 N/A 09/01/2015 N 7,~~305~~253,~~828~~111.2256 7,~~289~~239,~~261~~707.1693 0307/01/2002 700200252 N/A 04/01/2010 N 7,~~408~~386,~~645~~976.9075 7,~~399~~381,~~873~~478.5762 0307/01/2002 850200297 N/A 11/01/2009 N 6,~~789~~752,~~995~~870.3963 6,~~777~~743,~~946~~453.25 0307/01/2002 850200309 N/A 06/01/2010 N 6,~~920~~899,~~320~~813.5721 6,~~912~~894,~~109~~610.3275 0306/01/2002 850200303 N/A 04/01/2010 N 6,950,000.00 6,950,000.00 0307/01/2002 850200305 N/A 04/01/2010 N 6,~~716~~696,~~057~~217.5585 6,~~708~~691,~~074~~184.9518 0307/01/2002 310900090 N/A 05/01/2010 N 6,~~265~~246,~~193~~608.7481 6,~~257~~241,~~748~~893.3489 0307/01/2002 700200330 N/A 08/01/2009 N 5,~~468~~447,~~230~~936.8065 5,~~460~~442,~~978~~793.2119 0307/01/2002 310900055 N/A 01/01/2020 N 5,~~176~~134,~~251~~333.6004 5,~~163~~123,~~498~~682.6200 0307/01/2002 310900073 N/A 05/01/2020 N 5,~~192~~147,~~920~~995.7994 5,~~179~~136,~~658~~599.9142 0307/01/2002 850200316 N/A 07/01/2010 N 5,~~307~~292,~~385~~674.5112 5,~~301~~288,~~254~~940.5194 0307/01/2002 700200329 N/A 08/01/2009 N 5,~~231~~214,~~784~~731.7654 5,~~225~~210,~~238~~405.9861 0307/01/2002 850200307 N/A 05/01/2010 N 54,~~023~~999,~~188~~253.8899 54,~~014~~993,~~803~~170.9000 0307/01/2002 310851629 N/A 08/01/2009 N 4,~~837~~811,~~424~~097.1737 4,~~828~~804,~~826~~417.2211 0307/01/2002 310900123 N/A 06/01/2010 N 4,~~896~~883,~~747~~594.8035 4,~~891~~880,~~143~~255.1083 0307/01/2002 310900009 N/A 03/01/2010 N 4,~~782~~769,~~647~~236.0538 4,~~777~~765,~~066~~832.0182 0307/01/2002 310900176 N/A 09/01/2010 N 4,~~714~~690,~~413~~921.8051 4,~~706~~684,~~575~~961.4626 0207/01/2002 310900082 N/A 05/01/2010 N 4,~~687~~672,~~407~~303.43 4,~~681~~668,~~646~~473.9450 0307/01/2002 310900056 N/A 03/01/2010 N 4,~~595~~573,~~786~~653.9768 4,~~588~~568,~~215~~033.1169 0307/01/2002 310900158 N/A 07/01/2010 N 4,~~522~~502,~~394~~329.5073 4,~~515~~497,~~285~~232.1862 0307/01/2002 850200318 N/A 07/01/2010 N 4,~~411~~389,~~385~~228.0676 4,~~404~~383,~~000~~607.3712 0307/01/2002 850200274 N/A 08/01/2010 N 4,~~407~~394,~~216~~850.7833 4,~~402~~391,~~108~~712.8250 0307/01/2002 310900074 N/A 04/01/2010 N 4,~~402~~391,~~732~~077.9424 4,~~397~~388,~~703~~118.6241 0307/01/2002 850200302 N/A 04/01/2010 N 4,~~179~~133,~~263~~335.2453 4,~~165~~121,~~968~~662.0437 0307/01/2002 310851537 N/A 04/01/2009 N 4,~~045~~023,~~624~~261.0343 4,~~038~~017,~~328~~586.5506 0307/01/2002 850200317 N/A 07/01/2015 N 4,~~080~~068,~~487~~368.3427 4,~~075~~065,~~650~~294.02 03 07/01/2002 850200292 N/A 09/01/2010 N 3,~~991~~974,~~466~~707.4205 3,~~985~~970,~~368~~448.5909 0206/01/2002 850200283 N/A 08/01/2010 N 3,~~871~~839,~~665~~433.7779 3,~~862~~831,~~063~~255.32 0307/01/2002 310900084 N/A 05/01/2010 N 3,~~785~~754,~~209~~464.7409 3,~~775~~746,~~926~~656.8771 0307/01/2002 310900106 N/A 05/01/2010 N 3,~~765~~734,~~549~~894.4906 3,~~756~~727,~~301~~109.6087 0307/01/2002 850200280 N/A 08/01/2010 N 3,~~666~~656,~~571~~739.5202 3,~~662~~640,~~389~~223.8849 0307/01/2002 700200269 N/A 07/01/2010 N 3,~~606~~596,~~486~~935.6957 3,~~602~~594,~~386~~511.6636 0307/01/2002 310900057 N/A 03/01/2010 N 3,~~528~~518,~~930~~412.6513 3,~~524~~515,~~716~~743.8443 0307/01/2002 850200328 N/A 08/01/2010 N 3,~~518~~509,~~818~~571.7084 3,~~514~~507,~~833~~224.2985 0307/01/2002 850200267 N/A 07/01/2015 N 3,~~468~~459,~~883~~919.5627 3,~~464~~457,~~972~~643.3477 0307/01/2002 850200281 N/A 08/01/2010 N 3,~~466~~456,~~350~~623.3492 3,~~462~~454,~~332~~155.8497 0307/01/2002 850200233 N/A 03/01/2010 N 3,~~346~~330,~~628~~098.7821 3,~~341~~325,~~042~~901.3790 0307/01/2002 700200249 N/A 04/01/2010 N 3,~~408~~399,~~153~~124.6935 3,~~404~~396,~~331~~833.9652 0307/01/2002 850200323 N/A 07/01/2010 N 3,~~364~~355,~~869~~189.2324 3,~~360~~352,~~928~~733.6630 0307/01/2002 850200291 N/A 09/01/2010 N 3,~~341~~324,~~032~~762.4926 3,~~335~~320,~~544~~633.36 0307/01/2002 850200308 N/A 05/01/2015 N 3,~~133~~086,~~051~~908.7258 3,~~120~~075,~~312~~196.7683 0307/01/2002 850200321 N/A 07/01/2015 N 3,~~113~~070,~~912~~150.6096 3,~~101~~059,~~715~~036.2123 0307/01/2002 310900045 N/A 03/01/2010 N 3,~~255~~246,~~968~~010.8860 3,~~252~~243,~~041~~484.2741 0307/01/2002 850200311 N/A 06/01/2010 N 2,~~969~~961,~~619~~545.4313 2,~~966~~959,~~206~~495.0688 0307/01/2002 850200313 N/A 06/01/2010 N 2,~~938~~923,~~029~~315.3009 2,~~933~~919,~~110~~581.4226 0307/01/2002 310900065 N/A 05/01/2010 N 2,~~937~~923,~~848~~554.0135 2,~~932~~919,~~997~~925.0592 0307/01/2002 310900094 N/A 06/01/2010 N 2,~~966~~958,~~972~~395.1276 2,~~963~~956,~~484~~219.9675 0307/01/2002 700200336 N/A 07/01/2010 N 2,~~771~~763,~~463~~570.5204 2,~~768~~761,~~230~~567.0125 0306/01/2002 310900053 N/A 03/01/2010 N 2,~~547~~536,~~937~~619.2701 2,~~543~~533,~~903~~742.8293 0307/01/2002 310900147 N/A 08/01/2010 N 2,~~472~~464,~~315~~602.8964 2,~~469~~462,~~330~~646.2167 0307/01/2002 310900097 N/A 06/01/2015 N 2,~~264~~233,~~477~~849.0380 2,~~255~~226,~~831~~061.6684 0307/01/2002 310900118 N/A 06/01/2010 N 2,~~373~~366,~~790~~969.4167 2,~~371~~365,~~006~~239.7004 0307/01/2002 310900153 N/A 08/01/2010 N 2,~~378~~371,~~249~~858.8401 2,~~375~~370,~~535~~235.4283 0307/01/2002 310900120 N/A 06/01/2010 N 2,~~326~~320,~~926~~739.7735 2,~~324~~319,~~272~~168.7083 0307/01/2002 310900126 N/A 06/01/2010 N 2,~~257~~246,~~031~~613.0717 2,~~253~~243,~~407~~967.3042 0307/01/2002 310851628 N/A 08/01/2009 N 2,~~147~~135,~~070~~929.1060 2,~~143~~133,~~351~~101.9433 0307/01/2002 310900039 N/A 01/01/2010 N 2,~~117~~101,~~276~~477.8534 2,~~112~~097,~~313~~457.0687 0307/01/2002 310900067 N/A 04/01/2010 N 2,~~158~~149,~~636~~270.0265 2,~~155~~146,~~261~~890.3447 0307/01/2002 310900111 N/A 07/01/2010 N 2,~~176~~170,~~577~~177.6213 2,~~174~~168,~~007~~553.2643 0307/01/2002 850200290 N/A 09/01/2010 N 2,~~105~~099,~~622~~772.7045 2,~~103~~098,~~193~~288.7800 0307/01/2002 850200314 N/A 06/01/2010 N 2,~~078~~072,~~614~~939.5798 2,~~076~~071,~~221~~499.9480 0307/01/2002 850200258 N/A 05/01/2010 N 21,~~001~~995,~~491~~625.6802 1,~~999~~994,~~124~~136.0957 0307/01/2002 850200300 N/A 02/01/2010 N 1,~~943~~928,~~810~~084.7055 1,~~939~~924,~~031~~089.5616 0307/01/2002 850200296 N/A 10/01/2014 N 1,~~964~~957,~~059~~488.0330 1,~~961~~955,~~581~~821.1894 0307/01/2002 850200289 N/A 09/01/2010 N 1,~~973~~965,~~663~~963.5770 1,~~970~~964,~~744~~005.5879 0307/01/2002 850200306 N/A 05/01/2015 N 1,~~870~~843,~~932~~461.0868 1,~~863~~836,~~342~~488.0079 0307/01/2002 850200276 N/A 08/01/2010 N 1,~~964~~955,~~934~~633.4289 1,~~961~~953,~~749~~272.4186 0307/01/2002 310900062 N/A 03/01/2010 N 1,~~927~~912,~~435~~553.8547 1,~~922~~908,~~840~~770.4137 0307/01/2002 310900113 N/A 06/01/2010 N 1,~~976~~970,~~626~~652.6917 1,~~974~~969,~~263~~136.0968 0307/01/2002 310900121 N/A 06/01/2010 N 1,~~978~~972,~~010~~298.8284 1,~~975~~970,~~686~~849.8858 0307/01/2002 850200278 N/A 08/01/2010 N 1,~~954~~948,~~720~~961.7329 1,~~952~~947,~~413~~500.2729 0307/01/2002 310900116 N/A 06/01/2010 N 1,~~893~~878,~~686~~455.0725 1,~~889~~874,~~077~~587.3051 0307/01/2002 310900042 N/A 01/01/2010 N 1,~~927~~921,~~348~~588.6005 1,~~925~~920,~~036~~126.5036 0307/01/2002 310900131 N/A 07/01/2010 N 1,~~900~~894,~~052~~564.5866 1,~~897~~893,~~824~~172.0933 0307/01/2002 310900119 N/A 06/01/2020 N 1,~~846~~834,~~801~~130.1574 1,~~842~~830,~~712~~905.7266 0307/01/2002 310900069 N/A 03/01/2015 N 1,~~611~~588,~~365~~806.4624 1,~~605~~583,~~029~~070.1939 0307/01/2002 310900096 N/A 06/01/2010 N 1,~~667~~659,~~436~~582.0791 1,~~664~~657,~~731~~588.8089 0307/01/2002 310900114 N/A 06/01/2010 N 1,~~678~~673,~~536~~155.4642 1,~~676~~671,~~480~~790.5096 0307/01/2002 310900127 N/A 06/01/2010 N 1,~~630~~625,~~868~~967.2394 1,~~628~~624,~~922~~724.6489 0207/01/2002 310900066 N/A 03/01/2010 N 1,~~589~~582,~~929~~436.7428 1,~~587~~580,~~338~~533.7617 0307/01/2002 310900080 N/A 05/01/2015 N 1,~~530~~513,~~522~~329.9892 1,~~525~~508,~~588~~962.9188 0307/01/2002 310900091 N/A 05/01/2010 N 1,~~579~~574,~~825~~901.1529 1,~~577~~573,~~910~~652.3749 0307/01/2002 310900138 N/A 07/01/2010 N 1,~~582~~578,~~734~~033.5078 1,~~580~~576,~~858~~841.2135 0307/01/2002 310851150 N/A 09/01/2018 N 1,~~429~~415,~~405~~728.5876 1,~~426~~412,~~021~~250.3573 0307/01/2002 310900048 N/A 02/01/2010 N 1,~~463~~456,~~694~~432.8037 1,~~461~~454,~~240~~588.7067 0307/01/2002 310900085 N/A 04/01/2010 N 1,~~468~~461,~~077~~046.5945 1,~~465~~459,~~668~~261.9116 0307/01/2002 310900122 N/A 07/01/2010 N 1,~~483~~479,~~551~~092.5160 1,~~481~~477,~~784~~961.5758 0307/01/2002 310900132 N/A 06/01/2010 N 1,~~446~~434,~~913~~819.8648 1,~~443~~431,~~305~~750.2107 0307/01/2002 310900152 N/A 08/01/2015 N 1,~~423~~404,~~633~~610.9958 1,~~418~~399,~~263~~774.2722 0307/01/2002 310900161 N/A 08/01/2010 N 1,~~476~~470,~~673~~324.3275 1,~~474~~468,~~389~~711.4666 0307/01/2002 310900107 N/A 05/01/2010 N 1,~~373~~367,~~886~~375.7424 1,~~371~~365,~~648~~721.4487 0307/01/2002 310900060 N/A 02/01/2010 N 1,~~340~~334,~~607~~578.3723 1,~~338~~333,~~467~~046.5816 0307/01/2002 310900092 N/A 05/01/2010 N 1,~~307~~303,~~763~~590.3134 1,~~306~~302,~~162~~532.7613 0307/01/2002 310900144 N/A 08/01/2010 N 1,~~312~~308,~~295~~621.9004 1,~~310~~307,~~776~~688.0658 0307/01/2002 850200304 N/A 04/01/2010 N 1,~~285~~282,~~993~~554.5621 1,~~284~~281,~~519~~681.4216 0307/01/2002 310900070 N/A 03/01/2010 N 1,~~272~~266,~~592~~705.8456 1,~~270~~265,~~538~~210.1411 0307/01/2002 310900095 N/A 05/01/2010 N 1,~~187~~161,~~143~~974.8831 1,~~180~~155,~~357~~572.4084 0307/01/2002 310900093 N/A 06/01/2010 N 1,~~178~~173,~~984~~816.3503 1,~~177~~172,~~138~~502.1885 0307/01/2002 310900108 N/A 06/01/2010 N 1,~~177~~172,~~668~~249.0511 1,~~175~~170,~~780~~872.1686 0307/01/2002 850200299 N/A 01/01/2015 N 1,~~088~~073,~~781~~032.6375 1,~~084~~069,~~383~~029.4458 0307/01/2002 310900081 N/A 04/01/2010 N ~~965~~937,~~352~~984.7658 ~~958~~931,~~123~~021.0192 0307/01/2002 310900148 N/A 08/01/2015 N 1,~~046~~033,~~511~~075.9127 1,~~042~~029,~~672~~656.5605 0307/01/2002 310900157 N/A 08/01/2010 N 1,~~088~~085,~~854~~677.1258 1,~~087~~084,~~573~~871.6674 0307/01/2002 310900143 N/A 07/01/2010 N 1,~~056~~051,~~150~~319.5530 1,~~054~~050,~~465~~092.3735 0307/01/2002 310900117 N/A 07/01/2010 N 1,~~009~~006,~~431~~522.8614 1,~~008~~005,~~248~~783.8391 0307/01/2002 310900087 N/A 04/01/2010 N ~~979~~974,~~261~~667.1782 ~~977~~973,~~671~~501.3128 0307/01/2002 310900100 N/A 06/01/2020 N ~~966~~958,~~121~~341.2595 ~~963~~956,~~768~~366.2750 0307/01/2002 310900104 N/A 07/01/2015 N ~~945~~932,~~286~~346.8198 ~~941~~929,~~653~~058.3039 0307/01/2002 310900136 N/A 07/01/2010 N ~~988~~985,~~828~~815.5410 ~~987~~985,~~644~~050.3280 0307/01/2002 310900159 N/A 09/01/2015 N ~~950~~937,~~458~~533.8732 ~~946~~934,~~834~~249.0235 0307/01/2002 310900110 N/A 06/01/2015 N ~~831~~820,~~646~~661.1333 ~~828~~817,~~523~~866.4452 0306/01/2002 310900103 N/A 06/01/2020 N ~~735~~730,~~965~~376.9026 ~~734~~728,~~236~~955.9157 0207/01/2002 310900134 N/A 07/01/2010 N ~~747~~744,~~508~~258.1184 ~~746~~743,~~344~~433.4127 0307/01/2002 310900150 N/A 08/01/2015 N ~~684~~675,~~038~~255.2152 ~~681~~673,~~528~~020.6759 0307/01/2002 310900179 N/A 09/01/2010 N ~~673~~672,~~873~~018.7830 ~~673~~671,~~098~~547.9547 0307/01/2002 310900101 N/A 06/01/2020 N ~~580~~576,~~607~~115.5988 ~~579~~574,~~228~~974.1957 0307/01/2002 Totals ~~823~~820,~~360~~060,~~357~~170.3757 ~~822~~819,~~199~~208,~~876~~326.2897

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

Principal Prepayment Detail Loan Number Offering Document Principal prepayment Amount Prepayment Penalities Cross-Reference Payoff Amount Curtailment Amount Prepayment Premium Yield Maintenance Premium No850200280 ~~Principal~~60 ~~Prepayments~~0.00 ~~this~~14,020.12 ~~Period~~0.00 0.00

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 0307/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0206/1517/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0105/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 1204/1715/~~2001~~2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 1103/15/~~2001~~2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 1002/15/~~2001~~2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0901/1715/~~2001~~2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0812/1517/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0711/1615/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0610/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0509/1517/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0408/1615/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 0307/15/2002 01 $014,000.00 0 $0.00 0206/1517/2002 0 $0.00 0 $0.00 0105/15/2002 0 $0.00 0 $0.00 1204/15/~~2001~~2002 10 ~~1,168,560~~$0.00 0 $0.00 1103/15/~~2001~~2002 0 $0.00 0 $0.00 1002/15/~~2001~~2002 0 $0.00 0 $0.00 0901/1715/~~2001~~2002 0 $0.00 0 $0.00 0812/15/2001 01 $01,168,560.00 0 $0.00 0711/1615/2001 0 $0.00 0 $0.00 0610/15/2001 0 $0.00 0 $0.00 0509/1517/2001 0 $0.00 0 $0.00 0408/1615/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 0307/15/2002 8.~~247626~~247746% 8.~~194330~~194459% ~~105~~101 0206/1517/2002 8.~~247606~~247723% 8.~~194309~~194433% ~~106~~102 0105/15/2002 8.~~248206~~247689% 8.~~194906~~194397% ~~107~~103 1204/1715/~~2001~~2002 8.~~248172~~247660% 8.~~194870~~194366% ~~108~~104 1103/15/~~2001~~2002 8.~~248245~~247626% 8.~~194955~~194330% ~~109~~105 1002/15/~~2001~~2002 8.~~248212~~247606% 8.~~194920~~194309% ~~110~~106 0901/1715/~~2001~~2002 8.~~248184~~248206% 8.~~194890~~194906% ~~111~~107 0812/1517/2001 8.~~248150~~248172% 8.~~194855~~194870% ~~112~~108 0711/1615/2001 8.~~248704~~248245% 8.~~195406~~194955% ~~113~~109 0610/15/2001 8.~~248676~~248212% 8.~~195376~~194920% ~~114~~110 0509/1517/2001 8.~~248643~~248184% 8.~~195341~~194890% ~~115~~111 0408/1615/2001 8.~~248615~~248150% 8.~~195312~~194855% ~~116~~112 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) ~~310851623~~850200309 333 0 0206/01/2002 ~~258~~52,~~004~~006.2820 ~~258~~52,~~004~~006.2820 B ~~310900176 46 0 02/01/2002 36,109.11 36,109.11 B~~ 850200292 56 0 0206/01/2002 33,~~417~~406.2081 33,~~417~~406.2081 B ~~310900127~~700200336 ~~108~~77 0 0206/01/2002 1221,~~118~~117.5949 1221,~~118~~117.5949 B ~~310900103~~310900110 ~~141~~140 0 0206/01/2002 68,~~543~~778.0480 68,~~543~~778.0480 B Totals 54 ~~346~~115,~~192~~309.2230 ~~346~~115,~~192~~309.2230

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (2) Transfer Date Date Balance Advances ~~310851623~~850200309 316,~~221~~899,~~330~~813.6221 0.00 ~~310900176 4,714,413.80 0.00~~ 850200292 3,~~991~~974,~~466~~707.4205 0.00 ~~310900127~~700200336 12,~~630~~763,~~868~~570.2304 0.00 ~~310900103~~310900110 ~~735~~820,~~965~~661.9033 0.00 Totals 4214,~~294~~458,~~044~~751.9763 0.00

Totals By Delinquency Code: Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Total for Status Code = B (4 loans) 115,309.30 115,309.30 14,458,751.63 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