8-K 1 bsc00wf2.txt NOVEMBER 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 : November 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 November 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 November 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: November 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 November 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: 11/15/2002 Record Date: 10/31/2002 DISTRIBUTION DATE STATEMENT Table of Contents Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Underwriter Bear, Stearns & Co. Inc. 245 Park Avenue New York, NY 10019 Contact: General Information Phone Number: (212) 272-2000 Underwriter Morgan Stanley & Co. Incorporated 1585 Broadway New York, NY 10036 Contact: General Information Phone Number: (212) 761-4700 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Stewart McAdams Phone Number: (415) 396-7208 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number:(215) 328-1784 This report has been compiled from information provided to 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 07383FEG9 7.110000% 170,728,000.00 148,~~926~~073,~~274~~389.1100 ~~852~~687,~~885~~503.1167 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.~~193848~~448765% 7,340,000.00 7,340,000.00 0.00 G 07383FEQ7 8.~~193848~~448765% 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 ~~816~~815,~~713~~860,~~771~~886.1100 ~~852~~687,~~885~~503.1167

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 07383FEG9 ~~882~~877,~~388~~334.1783 0.00 0.00 1,~~735~~564,~~273~~838.2850 ~~148~~147,~~073~~385,~~389~~885.0033 16.9697% A-2 07383FEH7 3,229,535.20 0.00 0.00 3,229,535.20 529,432,000.00 16.9697% B 07383FEK0 175,931.67 0.00 0.00 175,931.67 28,300,000.00 13.4950% C 07383FEL8 165,715.00 0.00 0.00 165,715.00 26,200,000.00 10.2829% D 07383FEM6 53,765.92 0.00 0.00 53,765.92 8,390,000.00 9.2526% E 07383FEN4 154,694.17 0.00 0.00 154,694.17 23,060,000.00 6.4243% F 07383FEP9 5051,~~119~~678.0428 0.00 0.00 5051,~~119~~678.0428 7,340,000.00 5.5253% G 07383FEQ7 7,~~169~~392.6267 0.00 0.00 7,~~169~~392.6267 1,050,000.00 5.3940% H 07383FER5 80,990.63 0.00 0.00 80,990.63 14,670,000.00 3.60% I 07383FES3 34,726.04 0.00 0.00 34,726.04 6,290,000.00 2.83% J 07383FET1 34,726.04 0.00 0.00 34,726.04 6,290,000.00 2.0506% K 07383FEU8 11,593.75 0.00 0.00 11,593.75 2,100,000.00 1.80% L 07383FEV6 23,132.29 0.00 0.00 23,132.29 4,190,000.00 1.2829% M 07383FEW4 11,593.75 0.00 0.00 11,593.75 2,100,000.00 1.03% N 07383FEX2 46,239.72 0.00 0.00 46,239.72 8,375,497.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 4,~~962~~959,~~321~~049.0196 0.00 0.00 5,~~815~~646,~~206~~553.1263 815,~~860~~173,~~886~~382.0033

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 07383FEJ3 01.~~902695~~154801% 838,515,497.00 ~~816~~815,~~713~~860,~~771~~886.1143

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 07383FEJ3 ~~614~~785,~~369~~130.5787 0.00 ~~614~~785,~~369~~130.5787 815,~~860~~173,~~886~~382.4333 (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 ~~872~~867.~~30140405~~30582564 4.~~99557841~~02689465 5.~~16838579~~13878702 0.00000000 0.00000000 ~~867~~863.~~30582564~~27893099 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 67.~~82820708~~04063760 0.00000000 0.00000000 1,000.00000000 G 07383FEQ7 1,000.00000000 0.00000000 67.~~82820952~~04063810 0.00000000 0.00000000 1,000.00000000 H 07383FER5 1,000.00000000 0.00000000 5.52083367 0.00000000 0.00000000 1,000.00000000 I 07383FES3 1,000.00000000 0.00000000 5.52083307 0.00000000 0.00000000 1,000.00000000 J 07383FET1 1,000.00000000 0.00000000 5.52083307 0.00000000 0.00000000 1,000.00000000 K 07383FEU8 1,000.00000000 0.00000000 5.52083333 0.00000000 0.00000000 1,000.00000000 L 07383FEV6 1,000.00000000 0.00000000 5.52083294 0.00000000 0.00000000 1,000.00000000 M 07383FEW4 1,000.00000000 0.00000000 5.52083333 0.00000000 0.00000000 1,000.00000000 N 07383FEX2 1,000.00000000 0.00000000 5.52083297 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X 07383FEJ3 ~~973~~972.~~99961483~~98247838 0.~~73268720~~93633436 0.00000000 972.~~98247838~~16257212

Reconciliation Detail Advance Summary P & I Advances Outstanding 42,~~186~~179.7541 Servicing Advances Outstanding 732,~~273~~575.7149 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 3435,~~086~~107.3024 Less Delinquent Master Servicing Fees ~~232~~240.8821 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received ~~241~~232.0188 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3435,~~094~~099.4391

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 ~~882~~877,~~388~~334.1783 0.00 ~~882~~877,~~388~~334.1783 0.00 0.00 ~~882~~877,~~388~~334.1783 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 ~~614~~785,~~369~~130.5787 0.00 ~~614~~785,~~369~~130.5787 0.00 0.00 ~~614~~785,~~369~~130.5787 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 5051,~~119~~678.0428 0.00 5051,~~119~~678.0428 0.00 0.00 5051,~~119~~678.0428 0.00 G 7,~~169~~392.6267 0.00 7,~~169~~392.6267 0.00 0.00 7,~~169~~392.6267 0.00 H 80,990.63 0.00 80,990.63 0.00 0.00 80,990.63 0.00 I 34,726.04 0.00 34,726.04 0.00 0.00 34,726.04 0.00 J 34,726.04 0.00 34,726.04 0.00 0.00 34,726.04 0.00 K 11,593.75 0.00 11,593.75 0.00 0.00 11,593.75 0.00 L 23,132.29 0.00 23,132.29 0.00 0.00 23,132.29 0.00 M 11,593.75 0.00 11,593.75 0.00 0.00 11,593.75 0.00 N 46,239.72 0.00 46,239.72 0.00 0.00 46,239.72 20.4556 Total 5,~~576~~744,~~690~~180.5883 0.00 5,~~576~~744,~~690~~180.5883 0.00 0.00 5,~~576~~744,~~690~~180.5883 20.4556

Other Required Information Available Distribution Amount (1) 6,~~429~~431,~~575~~684.6950 Principal Distribution Amount ~~852~~687,~~885~~503.1167 (a) Principal portion of Scheduled Payments ~~852~~687,~~885~~503.1167 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 0.00 Withdrawals 0.00 Aggregate Number of Outstanding Mortgage Loans 148.00 Aggregate Unpaid Principal Balance of the Mortgage Loans 815,~~868~~179,~~079~~456.5449 Aggregate Scheduled Principal Balance of the Mortgage Loans 815,~~860~~173,~~886~~382.0033 Total Servicing and Special Servicing Fee Paid 3435,~~094~~099.4391 Servicing Fee paid 3435,~~094~~099.4391 Special Servicing Fee paid 0.00 Trustee Fee paid ~~850~~876.7431 Paying Agent Fee Paid 1,~~327~~367.1604 (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 12 9,~~843~~818,~~613~~864.9566 1.2120 ~~140~~139 8.~~4117~~4115 2.~~005985~~006527 1,000,000 to 1,999,999 43 66,~~143~~056,~~997~~105.2087 8.1110 ~~106~~105 8.3043 1.~~744006~~744008 2,000,000 to 3,999,999 3940 ~~111~~115,~~780~~664,~~775~~783.3012 1314.7019 9897 8.~~3156~~3000 1.~~671785~~665169 4,000,000 to 5,999,999 1918 8985,~~147~~060,~~143~~133.6673 10.9343 106 8.~~1634~~1777 1.~~632229~~639399 6,000,000 to 7,999,999 7 4847,~~029~~994,~~742~~789.0222 5.89 9998 8.~~1426~~1425 1.~~884697~~884727 8,000,000 to 9,999,999 10 88,~~616~~528,~~115~~709.9499 10.86 ~~117~~116 8.~~2893~~2894 1.~~557213~~557278 10,000,000 to 11,999,999 1 11,~~832~~827,~~821~~556.0318 1.45 5756 8.7390 1.950000 12,000,000 to 13,999,999 5 64,~~609~~568,~~198~~649.5121 7.92 9392 8.1155 1.~~933445~~933440 14,000,000 to 15,999,999 2 30,~~397~~380,~~767~~232.4614 3.73 9493 7.9551 1.276707 16,000,000 to 17,999,999 4 69,~~294~~240,~~710~~828.2596 8.49 9089 8.3492 1.~~800948~~800834 18,000,000 to 19,999,999 0 0.00 0.00 0 0.0000 0.000000 20,000,000 to 24,999,999 2 45,~~790~~758,~~368~~203.1327 5.61 9089 8.1306 1.~~359352~~359374 25,000,000 to 26,999,999 0 0.00 0.00 0 0.0000 0.000000 27,000,000 to 59,999,999 3 87,~~958~~914,~~206~~659.4925 10.78 8685 8.7590 1.~~424436~~424413 60,000,000 and greater 1 92,~~416~~359,~~426~~866.0673 11.33 9392 7.8200 1.560000 Totals 148 815,~~860~~173,~~886~~382.0033 100.00 9897 8.2472 1.~~641582~~641572

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 8 15,~~086~~064,~~325~~346.9854 1.85 ~~107~~106 8.3567 1.~~770986~~770815 Arkansas 1 1,~~627~~626,~~926~~243.0753 0.20 8382 8.5230 1.560000 California 61 283,~~969~~681,~~030~~881.8870 34.8180 ~~102~~101 8.2530 1.~~746168~~746223 Colorado 4 15,~~781~~771,~~924~~532.6205 1.93 9190 7.9929 1.~~638352~~638359 Connecticut 3 10,~~965~~962,~~100~~139.8397 1.34 9190 7.~~9008~~9007 1.~~939223~~939255 Delaware 1 5,~~280~~277,~~101~~523.3172 0.65 9392 8.4850 1.450000 Florida 8 80,~~575~~530,~~895~~922.9974 9.88 9493 7.9070 1.~~586611~~586628 Georgia 2 2,~~437~~433,~~689~~331.8014 0.30 ~~106~~105 8.~~6316~~6315 1.~~490241~~490347 Idaho 1 ~~970~~969,~~409~~439.8119 0.12 9089 8.3700 1.960000 Illinois 3 50,~~699~~663,~~415~~929.4204 6.2122 9291 8.~~2524~~2525 1.~~746504~~746421 Indiana 3 10,~~277~~259,~~346~~677.9873 1.26 ~~152~~151 7.~~6865~~6866 1.~~346542~~346622 Louisiana 4 5,~~210~~204,~~289~~991.5109 0.64 8483 8.5723 1.~~547467~~547464 Maryland 4 20,~~829~~813,~~825~~043.4782 2.55 9291 8.~~2993~~2994 1.~~697958~~698021 Massachusetts 5 22,~~030~~003,~~572~~558.7907 2.70 ~~103~~102 8.~~2403~~2408 1.~~534419~~534342 Michigan 2 5,~~381~~373,~~968~~528.6105 0.66 9493 7.~~7332~~7333 1.~~815004~~814845 Minnesota 3 7,~~917~~913,~~264~~266.2890 0.97 9190 8.4654 1.~~543664~~543661 Mississippi 1 326,~~511~~260.3050 0.04 9594 9.3100 1.360000 Nevada 2 2,~~393~~389,~~815~~931.0026 0.29 ~~212~~211 9.1340 1.~~201975~~201941 New Hampshire 2 1,~~057~~053,~~351~~484.9575 0.13 ~~147~~146 8.3400 2.270000 New Jersey 1 13,~~327~~326,~~234~~624.9672 1.63 8988 8.0800 2.030000 New Mexico 1 1,~~566~~560,~~371~~846.5538 0.19 ~~149~~148 8.4900 1.320000 New York 12 45,~~340~~295,~~832~~872.9765 5.56 ~~104~~103 8.1479 1.~~490769~~490587 North Carolina 2 1,~~954~~952,~~437~~504.3602 0.24 8584 8.6545 1.~~526588~~526580 North Dakota 2 5,~~258~~253,~~597~~986.6617 0.64 9190 8.1046 1.~~797156~~797135 Ohio 3 8,~~688~~681,~~635~~390.6632 1.06 9291 7.9597 1.~~762320~~762262 Oklahoma 1 4,~~553~~548,~~052~~333.7746 0.56 8988 8.2400 2.010000 Pennsylvania 8 27,~~440~~425,~~604~~550.4200 3.36 9089 8.3970 1.~~500079~~500076 Rhode Island 1 27,649,578.12 3.39 8281 8.7350 1.490000 South Carolina 4 6,~~851~~845,~~139~~063.6622 0.84 8685 8.4647 1.~~542771~~542764 Tennessee 2 ~~653~~652,~~022~~521.5900 0.08 9594 9.3100 1.360000 Texas 17 7271,~~045~~983,~~196~~895.4277 8.83 9897 8.2008 1.~~461341~~461350 Utah 2 3332,~~012~~998,~~120~~753.0146 4.05 9493 8.9854 1.225504 Virginia 8 16,~~683~~670,~~692~~849.3547 2.0405 8786 8.4497 1.~~549180~~549177 Washington 1 1,299,~~888~~089.5625 0.16 9190 7.8400 1.600000 Washington,DC 1 6,~~717~~709,~~714~~492.3752 0.82 8584 7.6000 2.630000 Totals 184 815,~~860~~173,~~886~~382.0033 100.00 9897 8.2472 1.~~641582~~641572

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 9 61,~~952~~905,~~247~~302.8897 7.59 ~~109~~108 8.~~5674~~5676 1.~~118965~~118977 1.25 to 1.29 3 38,~~406~~365,~~098~~973.6013 4.71 ~~120~~119 8.~~1953~~1952 1.~~257019~~257017 1.30 to 1.34 8 28,~~559~~503,~~607~~984.3304 3.50 ~~111~~110 8.~~3103~~3106 1.~~310056~~310053 1.35 to 1.39 11 58,~~598~~557,~~233~~392.5110 7.18 ~~109~~108 8.5043 1.~~362033~~362031 1.40 to 1.44 3 20,~~450~~433,~~187~~982.1547 2.51 9291 8.6026 1.~~438665~~438674 1.45 to 1.49 7 68,~~982~~953,~~985~~307.2155 8.46 8685 8.~~4629~~4630 1.~~481607~~481610 1.50 to 1.59 28 196,~~784~~620,~~616~~989.9702 24.12 9695 8.1633 1.~~550114~~550115 1.60 to 1.69 9 44,~~624~~597,~~800~~323.2801 5.47 9190 7.9216 1.634263 1.70 to 1.79 17 80,~~396~~336,~~466~~137.1624 9.8586 9594 8.2818 1.~~745969~~745968 1.80 to 1.89 9 25,~~407~~376,~~529~~771.9948 3.11 ~~118~~116 8.1003 1.~~850663~~850662 1.90 to 2.99 42 189,~~453~~279,~~679~~585.7253 23.22 9291 8.1152 2.~~105879~~105856 3.00 or greater 2 2,~~244~~242,~~433~~633.2079 0.28 9190 8.~~2854~~2853 3.~~798098~~798093 Totals 148 815,~~860~~173,~~886~~382.0033 100.00 9897 8.2472 1.~~641582~~641572

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial/Warehouse 44 135,~~558~~435,~~042~~080.5742 16.6261 9897 8.3615 1.~~651843~~651812 Lodging 1 17,~~325~~306,~~693~~569.2425 2.12 8483 8.1900 2.180000 Mixed Use 1 4,~~088~~077,~~085~~046.3769 0.50 9089 8.3650 1.590000 Mobile Home Park 8 111,~~714~~641,~~607~~519.2604 13.6970 9392 7.8307 1.~~582295~~582277 Multi-Family 23 91,~~441~~369,~~422~~132.2991 11.21 9594 8.~~0165~~0166 1.~~423516~~423489 Office 32 ~~196~~195,~~091~~971,~~945~~118.4713 24.0304 9493 8.~~2525~~2526 1.~~813052~~813008 Other 3 109,~~004~~989,~~175~~304.1248 1.23 ~~153~~151 7.~~7193~~7195 1.~~464098~~464274 Retail 48 209,~~649~~439,~~044~~786.0618 25.7069 ~~107~~106 8.~~4583~~4584 1.~~582864~~582875 Self Storage 24 39,~~987~~943,~~870~~825.6425 4.90 8887 8.~~5620~~5619 1.~~556018~~555976 Totals 184 815,~~860~~173,~~886~~382.0033 100.00 9897 8.2472 1.~~641582~~641572

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.5000% or less 2 10,~~533~~518,~~538~~775.2742 1.29 ~~145~~143 7.3898 1.~~353801~~353989 7.5001% to 7.7500% 8 36,~~424~~382,~~677~~815.3263 4.46 ~~101~~100 7.~~6556~~6557 2.~~018962~~019041 7.7501% to 8.0000% 24 ~~245~~244,~~054~~834,~~011~~317.7266 30.0403 9695 7.8685 1.~~603421~~603415 8.0001% to 8.5000% 72 286,~~272~~039,~~433~~848.6098 35.09 9897 8.2713 1.~~770423~~770398 8.5001% to 9.0000% 38 202,~~330~~171,~~800~~738.4262 24.80 9897 8.6804 1.~~518199~~518216 9.0000% or greater 4 35,~~245~~225,~~424~~886.6702 4.32 ~~100~~99 9.0642 1.~~264722~~264675 Totals 148 815,~~860~~173,~~886~~382.0033 100.00 9897 8.2472 1.~~641582~~641572

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 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months ~~141~~139 ~~761~~742,~~985~~097,~~816~~535.8277 9391.4004 9998 8.~~2493~~2518 1.~~645176~~631707 37 to 48 months 68 5271,~~473~~677,~~396~~748.3112 68.4379 8283 8.~~2162~~1994 1.~~592910~~746276 49 months or greater 1 1,~~401~~398,~~672~~098.8744 0.17 ~~191~~190 8.2300 1.510000 Totals 148 815,~~860~~173,~~886~~382.0033 100.00 9897 8.2472 1.~~641582~~641572

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,~~832~~827,~~821~~556.0318 1.45 5756 8.7390 1.950000 71 to 100 months 117 688,~~908~~404,~~286~~312.6067 84.4445 9190 8.2196 1.~~655332~~655302 101 to 120 months 1 8,000,000.00 0.98 ~~104~~103 7.7500 1.750000 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 6 26,~~531~~501,~~666~~943.5085 3.25 ~~153~~152 8.~~3505~~3504 1.~~615115~~615093 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 125 ~~735~~734,~~272~~733,~~774~~812.1370 90.1213 9392 8.2276 1.~~659653~~659627

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 28,~~559~~552,~~860~~916.3677 3.50 8281 8.7328 1.~~487450~~487469 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 26,~~513~~419,~~931~~943.5325 3.2524 ~~152~~151 8.~~1143~~1144 1.~~587897~~587904 181 months or greater 8 25,~~514~~466,~~319~~709.9861 3.1312 ~~210~~209 8.~~4056~~4057 1.~~349136~~349131 Totals 23 80,~~588~~439,~~111~~569.8763 9.8887 ~~145~~144 8.~~4257~~4261 1.~~476707~~476659

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,~~668~~666,~~704~~542.4792 3.88 9392 7.9343 1.~~921031~~921047 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 2 5,~~584~~569,~~449~~263.4166 0.68 ~~106~~105 8.2726 1.~~699860~~699855 181 to 240 months 9 27,~~624~~573,~~198~~159.9109 3.3938 ~~108~~107 8.2477 1.~~597449~~597436 241 to 300 months 39 ~~193~~192,~~032~~831,~~525~~591.4659 23.66 9291 8.2405 1.~~922352~~922340 301 months or greater 71 477,~~362~~093,~~895~~255.8844 58.5153 9291 8.~~2401~~2402 1.~~539214~~539217 Totals 125 ~~735~~734,~~272~~733,~~774~~812.1370 90.1213 9392 8.2276 1.~~659653~~659627

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 148 815,~~860~~173,~~886~~382.0033 100.00 9897 8.2472 1.~~641582~~641572 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 148 815,~~860~~173,~~886~~382.0033 100.00 9897 8.2472 1.~~641582~~641572 (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 ~~602~~622,~~743~~321.2194 7656,~~138~~559.0633 7.820% 850200284 2 OF Johnston RI 201,265.89 0.00 8.735% 310851623 3 SS Various Various ~~219~~227,~~961~~007.6537 3931,~~013~~968.9624 8.523% 700200275 4 RT Salt Lake City UT ~~221~~228,~~211~~438.2169 1811,~~806~~579.4800 9.030% 850200212 5 MF Irving TX 163,~~826~~685.9364 21,~~516~~658.9827 7.880% 850200310 6 RT Long Beach CA ~~146~~151,~~674~~452.3251 1510,~~284~~506.7859 8.430% 310900049 7 IW Monee IL ~~129~~133,~~445~~666.8381 128,~~617~~396.7274 8.640% 310900130 8 OF San Francisco CA ~~115~~119,~~681~~448.3005 128,~~464~~697.2348 8.320% 850200295 9 LO Cupertino CA ~~118~~122,~~404~~189.2145 2219,~~909~~123.2399 8.190% 850200256 10 RT Warrenville IL ~~119~~122,~~079~~896.39 2117,~~480~~663.08 8.235% 310900195 11 MH Cathedral City CA ~~102~~106,~~832~~176.8836 128,~~296~~952.1668 7.960% 850200288 12 MF New York NY 98102,~~841~~055.1308 118,~~796~~582.5964 7.950% 850200315 13 RT Pikesville MD 9497,~~729~~814.2378 106,~~014~~929.6611 8.360% 850200301 14 OF Fort Lee NJ 8992,~~760~~727.8094 ~~3,577~~610.3824 8.080% 850200320 15 OF San Francisco CA 8486,~~171~~906.0761 107,~~313~~578.6309 7.900% 310900170 16 OF Mountain View CA 8385,~~108~~768.0844 1613,~~196~~536.8145 7.880% 850200277 17 IW Webster NY 8588,~~546~~292.4673 1411,~~641~~895.6841 8.350% 850200319 18 OF Cupertino CA 8689,~~231~~044.3594 85,~~078~~264.4485 8.739% 310900086 19 RT Visalia CA 7274,~~625~~901.3395 1816,~~956~~679.2765 8.835% 310900112 20 RT Golden CO 6365,~~922~~998.8192 86,~~126~~050.5544 7.809% 310900190 21 OF Campbell CA 6466,~~026~~078.7207 1210,~~059~~008.3500 7.980% 850200298 22 OF Philadelphia PA 6567,~~823~~965.0672 74,~~056~~913.4882 8.467% 850200322 23.1 MF Drexel Hill PA 1516,~~534~~040.7443 1,~~712~~206.0738 8.230% 850200325 23.2 MF Yeadon PA 18,~~236~~830.4408 21,~~009~~416.8117 8.230% 850200326 23.3 MF Clifton Heights PA 14,~~521~~994.6132 1,~~600~~127.4069 8.230% 850200327 23.4 MF Delaware County PA 14,~~521~~994.6132 1,~~600~~127.4069 8.230% 310900040 24 RT Fresno CA 5355,~~749~~329.1185 3029,~~786~~206.9723 7.955% 850200265 25 IW Westborough MA 6264,~~661~~705.6795 53,~~924~~880.7951 8.710% 310900044 26 IW Pasadena TX 6163,~~264~~261.8362 64,~~155~~158.5778 8.560% 600870590 27 OF San Jose CA 5658,~~574~~387.2268 108,~~372~~559.6923 8.100% 310851554 28 RT San Juan Capistra CA 6062,~~551~~526.9403 53,~~923~~949.3829 8.685% 850200312 29 OF Jacksonville FL 5153,~~666~~388.6789 0.00 7.750% 850200286 30 RT Various TX 5254,~~557~~206.5051 1312,~~672~~023.9695 8.740% 700200252 31 RT Scottsdale AZ 5152,~~124~~789.9507 53,~~589~~925.5543 8.320% 850200297 32 OF Washington DC 4243,~~606~~963.1971 98,~~579~~221.3785 7.600% 850200309 33 MF Pasadena TX 4748,~~005~~535.4501 53,~~288~~758.2468 8.190% 850200303 34 OF Farmington CT 4445,~~190~~663.4243 0.00 7.630% 850200305 35 RT Miami FL 4647,~~064~~563.5761 53,~~117~~618.2016 8.270% 310900090 36 OF San Francisco CA 4244,~~659~~047.3241 43,~~792~~404.8273 8.210% 700200330 37 MF Houston TX 3334,~~296~~373.2303 54,~~224~~148.9212 7.352% 310900055 38 IW Chatsworth CA 3536,~~391~~493.4235 109,~~857~~755.6673 8.320% 310900073 39 OT Indianapolis IN 3132,~~674~~656.8346 1110,~~596~~614.3673 7.430% 850200316 40 OF New Castle DE 3738,~~361~~579.5521 32,~~795~~577.2559 8.485% 700200329 41 OF Boston MA 3435,~~823~~953.4279 43,~~397~~267.7639 8.030% 850200307 42 OF Redondo Beach CA 3638,~~876~~058.7050 65,~~201~~019.7797 8.880% 310851629 43 IW Chula Vista CA 3132,~~034~~023.7172 65,~~797~~808.4140 7.770% 310900123 44 MF Austin TX 3536,~~268~~419.7703 32,~~394~~244.4216 8.680% 310900009 45 IW Chesapeake VA 3335,~~943~~049.5753 32,~~460~~354.6771 8.555% 310900176 46 IW San Diego CA 3031,~~192~~158.3732 65,~~063~~097.4146 7.750% 310900082 47 IW Los Angeles CA 3031,~~269~~251.1298 32,~~891~~908.8599 7.790% 310900056 48 RT Ponca City OK 3132,~~303~~306.5944 54,~~722~~719.1631 8.240% 310900158 49 IW El Dorado Hills CA 3233,~~096~~128.9245 54,~~191~~160.8532 8.580% 850200318 50 RT Cleveland OH 2829,~~359~~266.1009 54,~~719~~812.3738 7.780% 850200274 51 MF Bensalem PA 3031,~~711~~712.9965 32,189.7913 8.400% 310900074 52 OF Woodbury MN 3233,~~206~~256.2898 31,~~008~~957.6797 8.815% 850200302 53 MU San Francisco CA 2829,~~580~~447.3527 11,~~905~~038.6068 8.365% 310851537 54 IW Santa Fe Springs CA 2627,~~251~~087.6359 54,~~776~~940.1014 7.860% 850200317 55 RT Costa Mesa CA 2728,~~546~~442.6294 32,~~124~~228.7240 8.140% 850200292 56 SS Boynton Beach FL 2930,~~232~~174.9835 43,~~339~~398.4407 8.850% 850200283 57 MH Van Buren Townshi MI 24,~~058~~806.9569 87,~~323~~576.9521 7.565% 310900084 58 IW Baltimore MD 2425,~~852~~626.5828 7,~~953~~179.2757 7.990% 310900106 59 RT Anaheim CA 2425,~~660~~428.7838 7,~~929~~161.3373 7.970% 850200280 60 RT Logan UT 26,~~138~~990.9767 21,~~639~~787.2555 8.625% 700200269 61 OF Laguna Niguel CA 26,~~067~~917.2568 21,~~464~~614.7229 8.710% 310900057 62 MF Monterey CA 24,~~144~~930.7833 21,~~713~~927.0045 8.250% 850200328 63 RT Garden Grove CA 2526,~~478~~309.3570 21,~~386~~554.1580 8.725% 850200267 64 RT Merrick NY 2526,~~421~~250.1694 21,~~313~~483.5880 8.830% 850200281 65 RT Palm Springs CA 24,~~155~~942.5053 21,~~508~~721.8279 8.400% 850200233 66 RT Grand Forks ND 2223,~~333~~048.5732 43,~~271~~556.5378 8.075% 700200249 67 OF Sunnyvale CA 2324,~~813~~590.1504 21,~~328~~551.2031 8.420% 850200323 68 OF Wellesley MA 23,~~166~~920.1450 21,~~496~~742.5317 8.300% 850200291 69 RT Brownsburg IN 2122,~~815~~514.5616 43,~~201~~502.3676 7.900% 850200308 70 MF Boston MA 19,~~271~~835.1067 11,~~926~~362.7619 7.575% 850200321 71 Various Pittsford NY 20,~~075~~667.6953 1110,~~327~~735.6278 7.930% 310900045 72 IW Cincinnati OH 2122,~~922~~635.9778 21,~~567~~855.8908 8.120% 850200311 73 RT Narberth PA 21,~~239~~932.5002 21,~~083~~391.5200 8.620% 850200313 74 OT New York NY 19,~~057~~667.9553 3,~~799~~189.2365 7.850% 310900065 75 IW Long Island City NY 1920,~~620~~248.3364 3,~~693~~065.3706 8.080% 310900094 76 IW Redwood City CA 2021,~~463~~129.1643 21,~~212~~545.0780 8.315% 700200336 77 RT Modesto CA 19,~~196~~821.6894 21,~~035~~410.9569 8.350% 310900053 78 IW North Highlands CA 1819,~~462~~056.9023 2,~~930~~337.5017 8.760% 310900147 79 MF Boerne TX 16,~~121~~645.7871 1,~~987~~463.6168 7.865% 310900097 80 OF Torrance CA 1516,~~756~~222.0776 7,~~948~~481.0738 8.550% 310900118 81 OF Dallas TX 16,~~431~~966.5967 1,~~759~~224.3426 8.345% 310900153 82 RT Aurora CO 1617,~~998~~553.9737 1,~~649~~094.2080 8.614% 310900120 83 IW Sacramento CA 1617,~~857~~406.0696 1,~~596~~046.8494 8.730% 310900126 84 IW Palo Alto CA 1516,~~640~~142.3525 2,~~694~~192.2535 8.380% 310851628 85 IW Denver CO 14,~~348~~806.6285 2,~~879~~421.3815 8.090% 310900039 86 RT Harlingen TX 1516,~~747~~240.5654 43,~~103~~610.0406 9.040% 310900067 87 IW Chico CA 1516,~~841~~350.3789 21,~~425~~915.5098 8.870% 310900111 88 IW Chantilly VA 1415,~~784~~265.7493 1,~~650~~169.4223 8.190% 850200290 89 RT Amarillo TX 1415,~~717~~197.5822 1,~~509~~029.0238 8.425% 850200314 90 RT Southington CT 1415,~~832~~315.0056 ~~1,464~~980.2569 8.600% 850200258 91 OT Staten Island NY 1314,~~728~~175.5337 1,~~513~~066.1026 8.270% 850200300 92 RT Staten Island NY 13,~~194~~605.6752 43,~~072~~661.3752 8.260% 850200296 93 MF Bronx NY 1213,~~745~~158.3577 1,~~693~~280.6220 7.830% 850200289 94 RT Various Various 15,~~214~~705.5974 1,~~995~~504.9277 9.310% 850200306 95 OF Brookline MA 11,~~569~~908.6573 76,~~101~~762.5446 7.615% 850200276 96 SS Stamford CT 13,~~198~~622.9713 21,~~403~~980.3317 8.125% 310900062 97 IW Woodland Hills CA 1314,~~599~~024.5536 3,~~858~~433.3150 8.580% 310900113 98 MF Northfield MN 13,~~260~~691.6190 1,~~540~~109.3607 8.090% 310900121 99 IW Columbia SC 1314,~~650~~095.5905 1,~~473~~028.2882 8.320% 850200278 100 MF Jamestown ND 13,~~220~~651.8411 1,~~484~~054.9871 8.155% 310900116 101 IW Ft. Wayne IN 12,~~466~~854.3067 3,~~940~~551.1376 8.010% 310900042 102 RT Oroville CA 13,~~290~~722.5795 1,~~486~~053.1274 8.315% 310900131 103 IW Jessup MD 13,~~049~~474.5040 ~~1,415~~990.3343 8.280% 310900119 104 RT Las Vegas NV 14,~~268~~717.05 32,~~293~~844.82 9.380% 310900069 105 RT Farmington NM 11,~~123~~451.4948 5,~~853~~525.1617 8.490% 310900096 106 IW Carson CA 11,~~373~~738.4615 21,~~030~~665.1950 8.250% 310900114 107 OF Berkeley CA 1011,~~839~~191.5355 1,~~386~~034.5048 7.790% 310900127 108 RT Hampton VA 1011,~~981~~339.9518 ~~1,263~~906.4825 8.120% 310900066 109 IW San Ramon CA 11,~~015~~368.6889 1,~~938~~584.1190 8.380% 310900080 110 OF West Sacramento CA 10,~~030~~334.4506 4,~~450~~147.6807 8.020% 310900091 111 IW Ramsey MN 10,~~426~~765.4631 ~~1,269~~930.1934 7.960% 310900138 112 MF Lake Orion MI 1011,~~684~~032.7541 ~~1,212~~864.0135 8.140% 310851150 113 RT Houston TX 9,~~637~~613.4914 3,~~550~~574.0843 8.230% 310900048 114 OF Sacramento CA 910,~~809~~123.8675 1,~~876~~563.9001 8.110% 310900085 115 IW El Segundo CA 910,~~994~~314.0226 1,~~817~~497.7046 8.235% 310900122 116 IW Colorado Springs CO 910,~~940~~264.7006 ~~1,149~~826.5418 8.080% 310900132 117 RT Phoenix AZ 9,~~115~~398.5678 32,~~124~~841.7452 7.670% 310900152 118 IW Tucson AZ 910,~~792~~083.5506 4,~~934~~644.6110 8.450% 310900161 119 SS Dallas TX 1011,~~678~~022.5716 1,~~643~~299.3980 8.740% 310900107 120 RT Stockton CA 9,~~370~~671.6908 1,~~683~~382.3899 8.250% 310900060 121 IW Morgan Hill CA 910,~~702~~013.2893 1,~~561~~249.0944 8.750% 310900092 122 MF Olympia WA 8,~~499~~775.6369 ~~1,075~~799.3731 7.840% 310900144 123 IW Compton CA 9,~~155~~454.8113 ~~947~~649.9058 8.410% 850200304 124 IW Houston TX 9,~~353~~658.2937 ~~887~~582.7567 8.765% 310900070 125 IW Cupertino CA 89,~~944~~231.7475 1,~~523~~236.2120 8.500% 310900095 126 RT Red Bluff CA 8,~~154~~378.7035 6,~~535~~311.5287 8.560% 310900093 127 IW Santa Clara CA 8,~~495~~768.2842 1,~~337~~064.8571 8.710% 310900108 128 IW Monterey CA 8,~~180~~443.4802 1,~~401~~138.5197 8.400% 850200299 129 MF Various NH 7,~~376~~593.9855 43,~~083~~867.7720 8.340% 310900081 130 RT San Francisco CA 6,~~624~~792.3510 76,~~111~~943.3459 8.665% 310900148 131 SS Tucson AZ 7,~~631~~859.7725 3,~~492~~264.4799 8.950% 310900157 132 MF Riverside OH 7,~~410~~651.0728 ~~819~~577.0988 8.205% 310900143 133 IW Highland Park CA 7,~~323~~558.6272 1,~~249~~014.4232 8.385% 310900117 134 MF Ennis TX 67,~~941~~167.2021 ~~750~~524.4241 8.290% 310900087 135 IW Boise ID 6,~~776~~994.8923 ~~1,187~~970.9662 8.370% 310900100 136 IW Oxnard CA 6,~~352~~549.0188 21,~~012~~814.3952 8.000% 310900104 137 OF Newark CA 6,~~356~~544.06 3,~~354~~166.07 8.265% 310900136 138 OF San Rafael CA 6,~~567~~781.8441 ~~776~~563.7821 8.010% 310900159 139 RT Phoenix AZ 6,~~271~~457.9866 3,~~348~~162.1547 8.110% 310900110 140 IW Atlanta GA 56,~~993~~171.0607 2,~~854~~676.1312 8.850% 310900103 141 IW Goleta CA 5,~~151~~312.6070 1,~~448~~287.6757 8.510% 310900134 142 OF Escondido CA 5,~~386~~559.5984 ~~841~~667.0681 8.710% 310900150 143 SS Tucson AZ 45,~~988~~137.4009 2,~~282~~134.8112 8.950% 310900179 144 OF Scottsdale AZ 4,~~735~~889.5389 ~~478~~324.6327 8.470% 310900101 145 IW Las Vegas NV 34,~~986~~111.6820 1,~~163~~038.4492 8.350% Totals 5,~~612~~781,~~954~~531.7845 ~~852~~687,~~885~~503.1167

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,~~492~~416,~~564~~426.1206 92,~~416~~359,~~426~~866.0673 1011/01/2002 850200284 N/A 08/01/2009 N 27,649,578.12 27,649,578.12 01/01/2003 310851623 N/A 09/01/2009 N 30,~~969~~930,~~609~~595.6771 30,~~930~~898,~~595~~627.7147 1011/01/2002 700200275 08/01/2010 08/01/2030 N 29,~~396~~378,~~839~~032.1466 29,~~378~~366,~~032~~453.66 1011/01/2002 850200212 N/A 02/01/2010 N 24,~~948~~926,~~263~~746.6870 24,~~926~~905,~~746~~088.7043 1011/01/2002 850200310 N/A 06/01/2010 N 20,~~878~~863,~~906~~621.2143 20,~~863~~853,~~621~~114.4384 1011/01/2002 310900049 N/A 06/01/2010 N 17,~~978~~965,~~587~~969.1644 17,~~965~~957,~~969~~572.4470 1011/01/2002 310900130 N/A 09/01/2010 N 16,~~684~~672,~~803~~339.4522 16,~~672~~663,~~339~~641.2274 1011/01/2002 850200295 N/A 10/01/2009 N 17,~~348~~325,~~602~~693.4724 17,~~325~~306,~~693~~569.2425 1011/01/2002 850200256 N/A 05/01/2010 N 17,~~352~~330,~~188~~708.4335 17,~~330~~313,~~708~~045.3527 1011/01/2002 310900195 N/A 07/01/2010 N 15,~~502~~490,~~444~~148.4630 15,~~490~~481,~~148~~195.3062 1011/01/2002 850200288 N/A 09/01/2010 N 14,~~919~~907,~~415~~619.7516 14,~~907~~899,~~619~~036.1652 1011/01/2002 850200315 N/A 07/01/2010 N 13,~~597~~587,~~497~~482.5084 13,~~587~~580,~~482~~553.8473 1011/01/2002 850200301 N/A 03/01/2010 N 13,~~330~~327,~~812~~234.3496 13,~~327~~326,~~234~~624.9672 1011/01/2002 850200320 N/A 07/01/2010 N 12,~~785~~775,~~478~~164.3673 12,~~775~~767,~~164~~586.7364 1011/01/2002 310900170 N/A 08/01/2010 N 12,~~656~~639,~~052~~855.0524 12,~~639~~626,~~855~~318.2479 1011/01/2002 850200277 N/A 08/01/2010 N 12,~~294~~279,~~102~~460.4274 12,~~279~~267,~~460~~565.7433 1011/01/2002 850200319 N/A 07/01/2007 N 11,~~840~~832,~~899~~821.4703 11,~~832~~827,~~821~~556.0318 1011/01/2002 310900086 N/A 06/01/2020 N 9,~~864~~845,~~220~~264.8255 9,~~845~~828,~~264~~584.5590 1011/01/2002 310900112 N/A 06/01/2010 N 9,~~822~~814,~~943~~817.7318 9,~~814~~808,~~817~~766.1874 1011/01/2002 310900190 N/A 09/01/2010 N 9,~~628~~616,~~077~~018.8348 9,~~616~~606,~~018~~010.48 1011/01/2002 850200298 N/A 01/01/2010 N 9,~~328~~321,~~885~~829.8335 9,~~321~~316,~~829~~915.3553 1011/01/2002 850200322 N/A 07/01/2010 N 2,~~265~~263,~~090~~377.0396 2,~~263~~262,~~377~~171.9658 1011/01/2002 850200325 N/A 07/01/2010 N 2,~~659~~657,~~018~~009.8605 2,~~657~~655,~~009~~592.0588 1011/01/2002 850200326 N/A 07/01/2010 N 2,~~117~~115,~~366~~766.9959 2,~~115~~114,~~766~~638.5990 1011/01/2002 850200327 N/A 07/01/2010 N 2,~~117~~115,~~366~~766.9959 2,~~115~~114,~~766~~638.5990 1011/01/2002 310900040 N/A 05/01/2015 N 8,~~107~~077,~~973~~187.9902 8,~~077~~047,~~187~~980.0279 1011/01/2002 850200265 N/A 07/01/2010 N 8,~~633~~627,~~065~~140.7798 8,~~627~~623,~~140~~260.9847 1011/01/2002 310900044 N/A 05/01/2010 N 8,~~588~~582,~~527~~372.6205 8,~~582~~578,~~372~~213.0527 1011/01/2002 600870590 N/A 08/01/2015 N 8,~~381~~370,~~366~~993.4273 8,~~370~~362,~~993~~434.7350 1011/01/2002 310851554 N/A 03/01/2010 N 8,~~366~~360,~~415~~492.9860 8,~~360~~356,~~492~~543.6031 1011/01/2002 850200312 N/A 06/01/2011 N 8,000,000.00 8,000,000.00 1011/01/2002 850200286 N/A 09/01/2015 N 7,~~216~~202,~~132~~459.3236 7,~~202~~190,~~459~~435.3641 1011/01/2002 700200252 N/A 04/01/2010 N 7,~~373~~368,~~790~~201.5601 7,~~368~~364,~~201~~275.0158 1011/01/2002 850200297 N/A 11/01/2009 N 6,~~727~~717,~~293~~714.7437 6,~~717~~709,~~714~~492.3752 1011/01/2002 850200309 N/A 06/01/2010 N 6,~~887~~881,~~245~~957.9773 6,~~881~~878,~~957~~199.7305 1011/01/2002 850200303 N/A 04/01/2010 N 6,950,000.00 6,950,000.00 1011/01/2002 850200305 N/A 04/01/2010 N 6,~~684~~678,~~096~~979.5434 6,~~678~~675,~~979~~361.3418 1011/01/2002 310900090 N/A 05/01/2010 N 6,~~235~~230,~~223~~430.0321 6,~~230~~227,~~430~~025.2148 1011/01/2002 700200330 N/A 08/01/2009 N 5,~~434~~429,~~640~~415.6068 5,~~429~~425,~~415~~267.6856 1011/01/2002 310900055 N/A 01/01/2020 N 5,~~104~~093,~~532~~674.1650 5,~~093~~083,~~674~~918.5077 1011/01/2002 310900073 N/A 05/01/2020 N 5,~~115~~104,~~718~~122.9559 5,~~104~~093,~~122~~507.5986 1011/01/2002 850200316 N/A 07/01/2010 N 5,~~283~~280,~~896~~101.5631 5,~~280~~277,~~101~~523.3172 1011/01/2002 700200329 N/A 08/01/2009 N 5,~~203~~199,~~998~~600.1943 5,~~199~~196,~~600~~333.4304 1011/01/2002 850200307 N/A 05/01/2010 N 4,~~983~~977,~~337~~136.8306 4,~~977~~972,~~136~~116.0609 1011/01/2002 310851629 N/A 08/01/2009 N 4,~~793~~786,~~005~~208.9352 4,~~786~~780,~~208~~400.5212 1011/01/2002 310900123 N/A 06/01/2010 N 4,~~875~~872,~~867~~473.5109 4,~~872~~870,~~473~~228.0993 1011/01/2002 310900009 N/A 03/01/2010 N 4,~~761~~757,~~225~~764.3568 4,~~757~~755,~~764~~409.6897 1011/01/2002 310900176 N/A 09/01/2010 N 4,~~674~~668,~~947~~884.6221 4,~~668~~663,~~884~~786.2175 1011/01/2002 310900082 N/A 05/01/2010 N 4,~~662~~658,~~765~~873.2439 4,~~658~~655,~~873~~964.3940 1011/01/2002 310900056 N/A 03/01/2010 N 4,~~558~~553,~~774~~052.9377 4,~~553~~548,~~052~~333.7746 1011/01/2002 310900158 N/A 07/01/2010 N 4,~~489~~483,~~079~~887.1732 4,~~483~~479,~~887~~727.3200 1011/01/2002 850200318 N/A 07/01/2010 N 4,~~374~~368,~~154~~434.0871 4,~~368~~363,~~434~~622.7133 1011/01/2002 850200274 N/A 08/01/2010 N 4,~~387~~384,~~426~~237.9415 4,~~384~~382,~~237~~048.1502 1011/01/2002 310900074 N/A 04/01/2010 N 4,~~384~~381,~~291~~283.7811 4,~~381~~379,~~283~~325.1114 1011/01/2002 850200302 N/A 04/01/2010 N 4,~~099~~088,~~990~~085.9737 4,~~088~~077,~~085~~046.3769 1011/01/2002 310851537 N/A 04/01/2009 N 4,~~007~~002,~~882~~106.5949 43,~~002~~997,~~106~~166.4935 1011/01/2002 850200317 N/A 07/01/2015 N 4,~~060~~057,~~927~~802.0028 4,~~057~~055,~~802~~573.2888 1011/01/2002 850200292 N/A 09/01/2010 N 3,~~963~~959,~~794~~454.2480 3,~~959~~956,~~454~~056.8073 0910/01/2002 850200283 N/A 08/01/2010 N 3,~~816~~808,~~357~~033.0914 3,~~808~~800,~~033~~456.1493 1011/01/2002 310900084 N/A 05/01/2010 N 3,~~732~~724,~~552~~599.7447 3,~~724~~717,~~599~~419.4790 1011/01/2002 310900106 N/A 05/01/2010 N 3,~~713~~705,~~040~~110.2693 3,~~705~~697,~~110~~949.9320 1011/01/2002 850200280 N/A 08/01/2010 N 3,~~636~~634,~~726~~087.6035 3,~~634~~632,~~087~~299.3580 1011/01/2002 700200269 N/A 07/01/2010 N 3,~~591~~588,~~355~~890.2957 3,~~588~~587,~~890~~276.5728 1011/01/2002 310900057 N/A 03/01/2010 N 3,~~511~~509,~~967~~254.36 3,~~509~~507,~~254~~326.3691 1011/01/2002 850200328 N/A 08/01/2010 N 3,~~504~~501,~~185~~799.4025 3,~~501~~500,~~799~~244.2545 1011/01/2002 850200267 N/A 07/01/2015 N 3,~~454~~452,~~744~~430.4789 3,~~452~~450,~~430~~947.8909 1011/01/2002 850200281 N/A 08/01/2010 N 3,~~450~~448,~~785~~276.3048 3,~~448~~446,~~276~~554.4869 1011/01/2002 850200233 N/A 03/01/2010 N 3,~~318~~314,~~920~~649.6512 3,~~314~~311,~~649~~092.1234 1011/01/2002 700200249 N/A 04/01/2010 N 3,~~393~~391,~~797~~469.7151 3,~~391~~389,~~469~~918.5120 1011/01/2002 850200323 N/A 07/01/2010 N 3,~~349~~346,~~321~~824.2774 3,~~346~~345,~~824~~082.7457 1011/01/2002 850200291 N/A 09/01/2010 N 3,~~313~~309,~~755~~553.2791 3,~~309~~306,~~553~~051.9115 1011/01/2002 850200308 N/A 05/01/2015 N 3,~~052~~040,~~846~~920.9620 3,~~040~~029,~~920~~558.2001 1011/01/2002 850200321 N/A 07/01/2015 N 3,~~037~~026,~~935~~608.7513 3,~~026~~015,~~608~~872.1335 1011/01/2002 310900045 N/A 03/01/2010 N 3,~~239~~237,~~848~~280.3546 3,~~237~~235,~~280~~425.4638 1011/01/2002 850200311 N/A 06/01/2010 N 2,~~956~~954,~~775~~691.1462 2,~~954~~953,~~691~~300.62 1011/01/2002 850200313 N/A 06/01/2010 N 2,~~913~~909,~~316~~517.9269 2,~~909~~906,~~517~~328.6904 1011/01/2002 310900065 N/A 05/01/2010 N 2,~~913,~~910,216.0669 2,~~910~~907,~~216~~151.6963 1011/01/2002 310900094 N/A 06/01/2010 N 2,~~953~~950,~~192~~980.3730 2,~~950~~949,~~980~~434.3050 1011/01/2002 700200336 N/A 07/01/2010 N 2,~~758~~756,~~804~~769.9702 2,~~756~~755,~~769~~358.0233 1011/01/2002 310900053 N/A 03/01/2010 N 2,~~529~~526,~~164~~234.6616 2,~~526~~523,~~234~~896.1699 1011/01/2002 310900147 N/A 08/01/2010 N 2,~~459~~457,~~775~~787.4483 2,~~457~~456,~~787~~324.8315 1011/01/2002 310900097 N/A 06/01/2015 N 2,~~211~~203,~~378~~430.4740 2,~~203~~195,~~430~~949.4002 1011/01/2002 310900118 N/A 06/01/2010 N 2,~~362~~361,~~841~~082.6834 2,~~361~~359,~~082~~858.3408 1011/01/2002 310900153 N/A 08/01/2010 N 2,~~368~~366,~~094~~445.5636 2,~~366~~365,~~445~~350.3656 1011/01/2002 310900120 N/A 06/01/2010 N 2,~~317~~315,~~122~~525.0723 2,~~315~~314,~~525~~478.2329 1011/01/2002 310900126 N/A 06/01/2010 N 2,~~239~~236,~~668~~973.2095 2,~~236~~234,~~973~~781.9560 1011/01/2002 310851628 N/A 08/01/2009 N 2,~~128~~125,~~348~~469.8648 2,~~125~~123,~~469~~048.4833 1011/01/2002 310900039 N/A 01/01/2010 N 2,~~090~~086,~~384~~281.3329 2,~~086~~082,~~281~~671.2923 1011/01/2002 310900067 N/A 04/01/2010 N 2,~~143~~140,~~138~~713.5909 2,~~140~~138,~~713~~797.0911 1011/01/2002 310900111 N/A 07/01/2010 N 2,~~166~~164,~~262~~612.5008 2,~~164~~163,~~612~~442.0885 1011/01/2002 850200290 N/A 09/01/2010 N 2,~~096~~094,~~273~~764.1008 2,~~094~~093,~~764~~734.0870 1011/01/2002 850200314 N/A 06/01/2010 N 2,~~069~~068,~~581~~117.4419 2,~~068~~067,~~117~~136.1950 1011/01/2002 850200258 N/A 05/01/2010 N 1,~~992~~990,~~047~~534.9484 1,~~990~~989,~~534~~468.8458 1011/01/2002 850200300 N/A 02/01/2010 N 1,~~916~~912,~~900~~828.8447 1,~~912~~909,~~828~~166.4795 1011/01/2002 850200296 N/A 10/01/2014 N 1,~~953~~951,~~309~~616.8220 1,~~951~~950,~~616~~336.2000 1011/01/2002 850200289 N/A 09/01/2010 N 1,~~961~~959,~~063~~067.6876 1,~~959~~957,~~067~~562.7699 1011/01/2002 850200306 N/A 05/01/2015 N 1,~~823~~816,~~187~~086.9844 1,~~816~~809,~~086~~323.4498 1011/01/2002 850200276 N/A 08/01/2010 N 1,~~949~~946,~~386~~983.9764 1,~~946~~945,~~983~~003.6447 1011/01/2002 310900062 N/A 03/01/2010 N 1,~~902~~898,~~035~~176.1281 1,~~898~~894,~~176~~743.8131 1011/01/2002 310900113 N/A 06/01/2010 N 1,~~966~~965,~~962~~422.7438 1,~~965~~964,~~422~~313.3831 1011/01/2002 310900121 N/A 06/01/2010 N 1,~~968~~967,~~834~~361.7345 1,~~967~~966,~~361~~332.4563 1011/01/2002 850200278 N/A 08/01/2010 N 1,~~945~~943,~~433~~948.5254 1,~~943~~942,~~948~~893.5483 1011/01/2002 310900116 N/A 06/01/2010 N 1,~~867~~863,~~610~~670.6148 1,~~863~~860,~~670~~118.4872 1011/01/2002 310900042 N/A 01/01/2010 N 1,~~918~~916,~~062~~576.3624 1,~~916~~915,~~576~~522.2450 1011/01/2002 310900131 N/A 07/01/2010 N 1,~~891~~889,~~232~~817.4209 1,~~889~~888,~~817~~826.0966 1011/01/2002 310900119 N/A 06/01/2020 N 1,~~825~~822,~~336~~042.7896 1,~~822~~819,~~042~~198.9614 1011/01/2002 310900069 N/A 03/01/2015 N 1,~~572~~566,~~224~~371.7155 1,~~566~~560,~~371~~846.5538 1011/01/2002 310900096 N/A 06/01/2010 N 1,~~654~~652,~~321~~291.6041 1,~~652~~650,~~291~~625.4191 1011/01/2002 310900114 N/A 06/01/2010 N 1,~~669~~668,~~761~~374.0555 1,~~668~~667,~~374~~340.5507 1011/01/2002 310900127 N/A 06/01/2010 N 1,~~622~~621,~~948~~685.7224 1,~~621~~620,~~685~~778.2499 1011/01/2002 310900066 N/A 03/01/2010 N 1,~~577~~575,~~425~~486.0291 1,~~575~~573,~~486~~902.9101 1011/01/2002 310900080 N/A 05/01/2015 N 1,~~500~~496,~~814~~364.7204 1,~~496~~492,~~364~~216.0497 1011/01/2002 310900091 N/A 05/01/2010 N 1,~~571~~570,~~827~~558.9879 1,~~570~~569,~~558~~628.7945 1011/01/2002 310900138 N/A 07/01/2010 N 1,~~575~~573,~~147~~935.4847 1,573,~~935~~071.4712 1011/01/2002 310851150 N/A 09/01/2018 N 1,~~405~~401,~~222~~672.9587 1,~~401~~398,~~672~~098.8744 1011/01/2002 310900048 N/A 02/01/2010 N 1,~~451~~449,~~521~~644.0414 1,~~449~~448,~~644~~081.1413 1011/01/2002 310900085 N/A 04/01/2010 N 1,~~456~~454,~~323~~505.3262 1,~~454~~453,~~505~~008.6216 1011/01/2002 310900122 N/A 07/01/2010 N 1,~~476~~475,~~342~~192.1460 1,~~475~~474,~~192~~366.6042 1011/01/2002 310900132 N/A 06/01/2010 N 1,~~426~~423,~~163~~038.7096 1,~~423~~420,~~038~~197.9644 1011/01/2002 310900152 N/A 08/01/2015 N 1,~~390~~385,~~657~~722.4584 1,~~385~~381,~~722~~078.8474 1011/01/2002 310900161 N/A 08/01/2010 N 1,~~466~~464,~~165~~522.5718 1,~~464~~463,~~522~~222.1838 1011/01/2002 310900107 N/A 05/01/2010 N 1,~~363~~361,~~008~~325.7638 1,~~361~~359,~~325~~942.3839 1011/01/2002 310900060 N/A 02/01/2010 N 1,~~330~~329,~~598~~037.5041 1,~~329~~327,~~037~~787.4197 1011/01/2002 310900092 N/A 05/01/2010 N 1,~~300~~299,~~963~~888.9356 1,299,~~888~~089.5625 1011/01/2002 310900144 N/A 08/01/2010 N 1,~~306~~305,~~416~~469.9909 1,~~305~~304,~~469~~819.0951 1011/01/2002 850200304 N/A 04/01/2010 N 1,~~280~~279,~~542~~654.1338 1,279,~~654~~071.3871 1011/01/2002 310900070 N/A 03/01/2010 N 1,~~262~~261,~~786~~263.6544 1,~~261~~260,~~263~~027.4424 1011/01/2002 310900095 N/A 05/01/2010 N 1,~~143~~136,~~182~~647.6210 1,~~136~~130,~~647~~335.1023 1011/01/2002 310900093 N/A 06/01/2010 N 1,~~170~~169,~~416~~079.9914 1,~~169~~168,~~079~~014.1443 1011/01/2002 310900108 N/A 06/01/2010 N 1,~~168~~167,~~639~~237.4695 1,~~167~~166,~~237~~098.9598 1011/01/2002 850200299 N/A 01/01/2015 N 1,~~061~~057,~~435~~351.7396 1,~~057~~053,~~351~~484.9676 1011/01/2002 310900081 N/A 04/01/2010 N ~~917,393.58~~ 910,282.24 10903,338.65 11/01/2002 310900148 N/A 08/01/2015 N 1,~~023~~019,~~254~~761.0053 1,~~019~~016,~~761~~496.5354 1011/01/2002 310900157 N/A 08/01/2010 N 1,~~083~~082,~~739~~920.5849 1,082,~~920~~342.4961 1011/01/2002 310900143 N/A 07/01/2010 N 1,~~048~~046,~~103~~853.3290 1,~~046~~045,~~853~~839.9058 1011/01/2002 310900117 N/A 07/01/2010 N 1,004,~~756~~006.8240 1,~~004~~003,~~006~~481.4099 1011/01/2002 310900087 N/A 04/01/2010 N ~~971,597.77~~ 970,409.81 10969,439.19 11/01/2002 310900100 N/A 06/01/2020 N ~~952,802.07~~ 950,789.68 10948,975.16 11/01/2002 310900104 N/A 07/01/2015 N ~~922,840.46~~ 919,486.39 10916,320.32 11/01/2002 310900136 N/A 07/01/2010 N 983,~~946~~169.5476 ~~983~~982,~~169~~606.7655 1011/01/2002 310900159 N/A 09/01/2015 N ~~928,036.33~~ 924,688.18 10921,525.71 11/01/2002 310900110 N/A 06/01/2015 N ~~812,617.86~~ 809,763.73 09807,087.61 10/01/2002 310900103 N/A 06/01/2020 N ~~726,429.46~~ 724,980.79 10723,693.22 11/01/2002 310900134 N/A 07/01/2010 N ~~742,125.00~~ 741,283.94 10740,616.13 11/01/2002 310900150 N/A 08/01/2015 N ~~668,835.97~~ 666,553.16 10664,419.04 11/01/2002 310900179 N/A 09/01/2010 N 670,~~912~~434.8623 670,~~434~~109.2396 1011/01/2002 310900101 N/A 06/01/2020 N ~~572,935.48~~ 571,772.04 10570,733.12 11/01/2002 Totals ~~816~~815,~~713~~860,~~771~~886.1100 815,~~860~~173,~~886~~382.0033

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 1011/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0910/1615/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0809/1516/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0708/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0607/1715/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0506/1517/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0405/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0304/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0203/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0102/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 1201/1715/~~2001~~2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 1112/1517/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 11/15/2002 0 $0.00 0 $0.00 10/15/2002 0 $0.00 0 $0.00 09/16/2002 0 $0.00 0 $0.00 08/15/2002 0 $0.00 0 $0.00 07/15/2002 1 14,000.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 05/15/2002 0 $0.00 0 $0.00 04/15/2002 0 $0.00 0 $0.00 03/15/2002 0 $0.00 0 $0.00 02/15/2002 0 $0.00 0 $0.00 01/15/2002 0 $0.00 0 $0.00 12/15/2001 1 1,168,560.00 0 $0.00 ~~11/15/2001 0 $0.00 0 $0.00~~

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/15/2002 8.247195% 8.193916% 97 10/15/2002 8.247161% 8.193880% 98 09/16/2002 8.247131% 8.193848% 99 08/15/2002 8.247097% 8.193812% 100 07/15/2002 8.247746% 8.194459% 101 06/17/2002 8.247723% 8.194433% 102 05/15/2002 8.247689% 8.194397% 103 04/15/2002 8.247660% 8.194366% 104 03/15/2002 8.247626% 8.194330% 105 02/15/2002 8.247606% 8.194309% 106 01/15/2002 8.248206% 8.194906% 107 12/17/2001 8.248172% 8.194870% 108 ~~11/15/2001 8.248245% 8.194955% 109~~ Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan (1) 850200292 56 0 09/01/2002 33,~~407~~401.2795 33,~~407~~401.2795 B 310900110 140 0 09/01/2002 8,~~779~~777.4846 8,~~779~~777.4846 B Totals 2 42,~~186~~179.7541 42,~~186~~179.7541

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (2) Transfer Date Date Balance Advances 850200292 3,~~963~~959,~~794~~454.2480 0.00 310900110 ~~812~~809,~~617~~763.8673 0.00 Totals 4,~~776~~769,~~412~~218.1053 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = B (2 loans) 42,~~186~~179.7541 42,~~186~~179.7541 4,~~776~~769,~~412~~218.1053 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