8-K 1 bsc00wf1.txt JANUARY 8K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : January 15, 2002 (Date of earliest event reported) Commission File No.: 033-65816-01 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2000-WF1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2222357 52-2222359 52-2222360 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, Maryland 21044 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On January 15, 2002 distribution was made to holders of Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates, Series 2000-WF1. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2000-WF1, relating to the January 15, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2000-WF1 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: January 15, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2000-WF1, relating to the January 15, 2002 distribution. Wells Fargo Bank MN, N.A. Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc., 11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates Columbia, MD 21044 Series 2000-WF1 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date:01/15/2002 Record Date: 12/31/2001 DISTRIBUTION DATE STATEMENT Table of Contents Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 15 Principal Prepayment Detail 16 Historical Detail 17 Delinquency Loan Detail 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 Underwriter Bear, Stearns & Co., Inc. 245 Park Avenue New York, NY 10019 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 07383FCU0 7.640000% 260,078,000.00 ~~242~~241,~~138~~148,~~045~~348.0264 ~~989~~875,~~696~~584.3872 A-2 07383FCV8 7.780000% 454,979,000.00 454,979,000.00 0.00 B 07383FCW6 7.~~773691~~766011% 31,089,000.00 31,089,000.00 0.00 C 07383FCX4 7.~~893691~~886011% 35,531,000.00 35,531,000.00 0.00 D 07383FCY2 7.~~903691~~896011% 8,882,000.00 8,882,000.00 0.00 E 07383FCZ9 7.~~903691~~896011% 26,648,000.00 26,648,000.00 0.00 F 07383FDA3 7.~~903691~~896011% 8,882,000.00 8,882,000.00 0.00 G 07383FDC9 6.500000% 15,545,000.00 15,545,000.00 0.00 H 07383FDD7 6.500000% 13,324,000.00 13,324,000.00 0.00 I 07383FDE5 6.500000% 6,662,000.00 6,662,000.00 0.00 J 07383FDF2 6.500000% 5,552,000.00 5,552,000.00 0.00 K 07383FDG0 6.500000% 8,882,000.00 8,882,000.00 0.00 L 07383FDH8 6.500000% 3,331,000.00 3,331,000.00 0.00 M 07383FDJ4 6.500000% 8,884,752.00 8,884,752.00 0.00 RI N/A 0.000000% 0.00 0.00 0.00 RII N/A 0.000000% 0.00 0.00 0.00 RIII N/A 0.000000% 0.00 0.00 0.00 888,269,752.00 ~~870~~869,~~329~~340,~~797~~100.0264 ~~989~~875,~~696~~584.3872

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FCU0 1,~~541~~535,~~612~~311.2215 0.00 0.00 2,~~531~~410,~~308~~895.6087 ~~241~~240,~~148~~272,~~348~~763.6492 19.9294% A-2 07383FCV8 2,949,780.52 0.00 0.00 2,949,780.52 454,979,000.00 19.9294% B 07383FCW6 201,~~396~~197.9194 0.00 0.00 201,~~396~~197.9194 31,089,000.00 16.3536% C 07383FCX4 233,~~725~~498.6222 0.00 0.00 233,~~725~~498.6222 35,531,000.00 12.2627% D 07383FCY2 58,~~500~~443.4964 0.00 0.00 58,~~500~~443.4964 8,882,000.00 11.2425% E 07383FCZ9 175,~~514~~344.6409 0.00 0.00 175,~~514~~344.6409 26,648,000.00 8.1718% F 07383FDA3 58,~~500~~443.4964 0.00 0.00 58,~~500~~443.4964 8,882,000.00 7.1516% G 07383FDC9 84,202.08 0.00 0.00 84,202.08 15,545,000.00 5.3637% H 07383FDD7 72,171.67 0.00 0.00 72,171.67 13,324,000.00 3.8384% I 07383FDE5 36,085.83 0.00 0.00 36,085.83 6,662,000.00 3.07% J 07383FDF2 30,073.33 0.00 0.00 30,073.33 5,552,000.00 2.43% K 07383FDG0 48,110.83 0.00 0.00 48,110.83 8,882,000.00 1.41% L 07383FDH8 18,042.92 0.00 0.00 18,042.92 3,331,000.00 1.02% M 07383FDJ4 47,~~306~~279.4379 0.00 0.00 47,~~306~~279.4379 8,884,752.00 0.00% RI N/A 0.00 0.00 0.00 0.00 0.00 0.00% RII N/A 0.00 0.00 0.00 0.00 0.00 0.00% RIII N/A 0.00 0.00 0.00 0.00 0.00 0.00% 5,~~555~~547,~~023~~985.9865 0.00 0.00 6,~~544~~423,~~720~~570.3637 ~~869~~868,~~340~~464,~~100~~515.6492

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 07383FDB1 0.~~243363~~236641% 888,269,752.00 ~~870~~869,~~329~~340,~~797~~100.0264

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 07383FDB1 ~~176~~171,~~505~~434.1140 0.00 ~~176~~171,~~505~~434.1140 ~~869~~868,~~340~~464,~~100~~515.6492 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss Class CUSIP Balance Distribution Distribution Penalties Additional Trust Ending Fund Expenses Balance A-1 07383FCU0 ~~931~~927.~~02086689~~21548397 3.~~80538292~~36662355 5.~~92749952~~90327190 0.00000000 0.00000000 ~~927~~923.~~21548397~~84886042 A-2 07383FCV8 1,000.00000000 0.00000000 6.48333334 0.00000000 0.00000000 1,000.00000000 B 07383FCW6 1,000.00000000 0.00000000 6.~~47807617~~47167616 0.00000000 0.00000000 1,000.00000000 C 07383FCX4 1,000.00000000 0.00000000 6.~~57807605~~57167600 0.00000000 0.00000000 1,000.00000000 D 07383FCY2 1,000.00000000 0.00000000 6.~~58640959~~58000901 0.00000000 0.00000000 1,000.00000000 E 07383FCZ9 1,000.00000000 0.00000000 6.~~58640949~~58000938 0.00000000 0.00000000 1,000.00000000 F 07383FDA3 1,000.00000000 0.00000000 6.~~58640959~~58000901 0.00000000 0.00000000 1,000.00000000 G 07383FDC9 1,000.00000000 0.00000000 5.41666645 0.00000000 0.00000000 1,000.00000000 H 07383FDD7 1,000.00000000 0.00000000 5.41666692 0.00000000 0.00000000 1,000.00000000 I 07383FDE5 1,000.00000000 0.00000000 5.41666617 0.00000000 0.00000000 1,000.00000000 J 07383FDF2 1,000.00000000 0.00000000 5.41666607 0.00000000 0.00000000 1,000.00000000 K 07383FDG0 1,000.00000000 0.00000000 5.41666629 0.00000000 0.00000000 1,000.00000000 L 07383FDH8 1,000.00000000 0.00000000 5.41666767 0.00000000 0.00000000 1,000.00000000 M 07383FDJ4 1,000.00000000 0.00000000 5.~~32445137~~32145298 0.00000000 0.00000000 1,000.00000000 RI N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RII N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RIII N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X 07383FDB1 ~~979~~978.~~80348319~~68929870 0.~~19870665~~19299813 0.00000000 ~~978~~977.~~68929870~~70357931

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~210~~360,~~645~~270.1294 Servicing Advances Outstanding ~~727~~1,153.6557 Reimbursement for Interest on Advances 0.00 paid from general collections Advances from 99-C1 Servicer (Loan #47) 32,~~871~~864.8942

Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 3839,~~177~~283.8221 Less Delinquent Master Servicing Fees 1,~~170~~892.1368 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received ~~1,057~~744.7309 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 38,~~065~~134.4262

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Fund Distribution Distributable Interest Interest Interest Interest Expenses Certificate Shortfall Adjustment Interest A-1 1,~~541~~535,~~612~~311.2215 0.00 1,~~541~~535,~~612~~311.2215 0.00 0.00 1,~~541~~535,~~612~~311.2215 0.00 A-2 2,949,780.52 0.00 2,949,780.52 0.00 0.00 2,949,780.52 0.00 X ~~176~~171,~~505~~434.1140 0.00 ~~176~~171,~~505~~434.1140 0.00 0.00 ~~176~~171,~~505~~434.1140 0.00 B 201,~~396~~197.9194 0.00 201,~~396~~197.9194 0.00 0.00 201,~~396~~197.9194 0.00 C 233,~~725~~498.6222 0.00 233,~~725~~498.6222 0.00 0.00 233,~~725~~498.6222 0.00 D 58,~~500~~443.4964 0.00 58,~~500~~443.4964 0.00 0.00 58,~~500~~443.4964 0.00 E 175,~~514~~344.6409 0.00 175,~~514~~344.6409 0.00 0.00 175,~~514~~344.6409 0.00 F 58,~~500~~443.4964 0.00 58,~~500~~443.4964 0.00 0.00 58,~~500~~443.4964 0.00 G 84,202.08 0.00 84,202.08 0.00 0.00 84,202.08 0.00 H 72,171.67 0.00 72,171.67 0.00 0.00 72,171.67 0.00 I 36,085.83 0.00 36,085.83 0.00 0.00 36,085.83 0.00 J 30,073.33 0.00 30,073.33 0.00 0.00 30,073.33 0.00 K 48,110.83 0.00 48,110.83 0.00 0.00 48,110.83 0.00 L 18,042.92 0.00 18,042.92 0.00 0.00 18,042.92 0.00 M 48,125.74 0.00 48,125.74 0.00 ~~819~~845.3195 47,~~306~~279.4379 23,~~417~~276.3741 Total 5,~~732~~720,~~348~~266.4000 0.00 5,~~732~~720,~~348~~266.4000 0.00 ~~819~~845.3195 5,~~731~~719,~~529~~420.0905 23,~~417~~276.3741

Other Required Information Available Distribution Amount (1) 6,~~721~~595,~~225~~004.4777 Principal Distribution Amount ~~989~~875,~~696~~584.3872 (a) Principal portion of Scheduled Payments ~~989~~875,~~696~~584.3872 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 0179,198.0077 Withdrawals 0.00 Aggregate Number of Outstanding Mortgage Loans 183 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~869~~868,~~364~~497,~~512~~832.8542 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~869~~868,~~340~~464,~~100~~515.6492 Total Servicing and Special Servicing Fee Paid 38,~~884~~980.7357 Servicing Fee paid 38,~~065~~134.4262 Special Servicing Fee paid ~~819~~845.3195 Trustee Fee paid ~~870~~895.3366 Paying Agent Fee paid 1,~~450~~492.5576 Expense Losses (Additional Trust Fund Expenses) ~~819~~845.3195 (i) Special Servicing and Liquidation Fees ~~819~~845.3195 (ii) Advance Interest 0.00 (iii) Indemification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination (1) The Available Distribution Amount includes any Prepayment Premiums.

Current Mortgage Loan and Property Stratification Tables Scheduled Balance %of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 999,999 7 6,~~383~~369,~~825~~674.4174 0.73 ~~125~~124 8.~~1160~~1164 1.~~571646~~571668 1,000,000 to 1,999,999 50 79,~~296~~190,~~899~~376.8829 9.12 ~~104~~102 8.~~0411~~0413 1.~~860099~~860112 2,000,000 to 3,999,999 67 196,~~600~~387,~~719~~382.5273 22.61 9897 7.~~9449~~9451 1.~~782072~~782043 4,000,000 to 5,999,999 28 ~~137~~136,~~090~~927,~~153~~425.4067 15.77 9796 8.~~0570~~0571 1.~~942962~~943041 6,000,000 to 7,999,999 12 82,~~315~~247,~~868~~160.7557 9.47 7372 7.~~9763~~9764 1.~~729937~~729952 8,000,000 to 9,999,999 5 44,~~552~~464,~~401~~106.3172 5.12 ~~116~~115 7.8274 1.~~564429~~564399 10,000,000 to 11,999,999 2 20,~~440~~429,~~384~~171.1162 2.35 9695 8.~~0993~~0994 1.~~549749~~549753 12,000,000 to 13,999,999 2 27,~~103~~079,~~468~~725.9498 3.12 9392 7.~~7503~~7505 1.~~765215~~765305 14,000,000 to 15,999,999 1 15,~~348~~331,~~099~~734.4329 1.77 9695 7.8100 1.640000 16,000,000 to 17,999,999 2 32,~~772~~763,~~349~~409.8083 3.77 9897 8.~~1732~~1733 1.~~755118~~755117 18,000,000 to 19,999,999 3 57,~~302~~253,~~492~~695.9760 6.59 ~~101~~100 8.0656 2.~~354572~~354516 20,000,000 to 24,999,999 1 2120,~~006~~978,~~146~~119.4098 2.42 7978 7.4000 2.140000 25,000,000 or Greater 3 149,~~127~~042,~~290~~531.7290 17.1516 7675 7.~~8951~~8950 1.~~818459~~818541 Totals 183 ~~869~~868,~~340~~464,~~100~~515.6492 100.00 9392 7.~~9596~~9597 1.~~840039~~840068

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 2 3,~~310~~302,~~625~~355.2776 0.38 ~~128~~127 7.7286 1.~~361808~~361896 California 75 299,~~553~~206,~~242~~505.0628 34.4645 ~~101~~100 7.~~8181~~8182 1.~~912285~~912311 Colorado 5 15,~~496~~483,~~542~~716.6742 1.78 ~~100~~99 8.~~4641~~4646 1.~~345378~~345197 Connecticut 4 8,~~691~~687,~~838~~087.3717 1.00 9190 8.~~2526~~2527 3.~~174593~~174239 Delaware 3 16,~~544~~505,~~585~~974.4869 1.90 ~~131~~130 8.~~0539~~0537 1.~~332295~~332335 Florida 17 51,~~489~~438,~~980~~039.7086 5.92 8584 8.~~1379~~1381 1.~~636731~~636728 Georgia 1 1,904,~~932~~166.5960 0.22 9392 9.0000 1.360000 Idaho 1 7,~~824~~816,~~091~~501.9674 0.90 3837 8.1800 2.110000 Illinois 1 2,~~471~~470,~~080~~089.6445 0.28 9695 8.9200 1.410000 Kansas 1 1,~~218~~216,~~103~~804.0118 0.14 9695 7.8100 1.640000 Maryland 3 7,~~909~~902,~~172~~347.6748 0.91 9493 7.9940 2.~~024099~~024018 Massachusetts 2 10,~~195~~190,~~747~~124.9631 1.17 9695 8.0590 1.~~455891~~455898 Michigan 3 8,~~670~~665,~~744~~388.5660 1.00 9089 7.~~9028~~9029 4.~~330424~~330022 Minnesota 2 3,~~064~~061,~~648~~288.7714 0.35 9493 8.~~1793~~1794 1.~~526866~~526876 Mississippi 1 3,~~873~~869,~~180~~071.8468 0.45 8988 8.1200 1.320000 Missouri 1 3,~~275~~272,~~256~~889.5754 0.38 9796 9.4550 1.560000 Montana 2 6,~~194~~187,~~884~~359.1955 0.71 9291 7.3300 1.500000 Nebraska 1 6,~~008~~001,~~427~~083.8438 0.69 9493 7.2150 1.510000 Nevada 4 23,~~150~~139,~~730~~273.6983 2.66 9796 8.3637 1.~~520726~~520730 New Hampshire 1 8,~~374~~370,~~626~~601.0656 0.96 8281 8.5300 1.280000 New Jersey 6 22,~~565~~544,~~638~~852.2812 2.60 8281 7.~~8529~~8531 1.~~573956~~573994 New Mexico 1 3,~~929~~927,~~575~~342.1933 0.45 9190 8.0800 1.420000 New York 14 62,~~495~~415,~~613~~664.1141 7.19 ~~101~~100 8.~~2439~~2440 2.~~379720~~379809 North Carolina 4 80,~~387~~365,~~003~~256.7781 9.25 5655 7.~~7530~~7529 1.~~829491~~829543 North Dakota 2 9,~~325~~315,~~904~~001.6962 1.07 9291 7.5487 1.~~451167~~451159 Ohio 2 8,~~172~~167,~~502~~926.6500 0.94 9594 8.0211 2.~~130324~~130327 Oregon 3 9,~~548~~519,~~479~~993.3968 1.10 ~~122~~121 7.~~6503~~6504 1.~~427455~~427869 Pennsylvania 8 31,~~487~~446,~~456~~990.5036 3.62 9493 7.~~9365~~9366 1.~~772027~~771862 Rhode Island 1 880,~~963~~054.7485 0.10 8887 8.3000 1.680000 Texas 31 86,~~678~~584,~~793~~506.2968 9.97 9392 8.0744 1.~~584927~~584929 Virginia 3 25,~~876~~860,~~175~~151.8590 2.98 9695 7.9153 1.~~762119~~762117 Washington 5 30,~~113~~096,~~946~~253.7667 3.4647 9493 8.1856 1.~~924930~~924946 Wisconsin 1 8,~~655~~649,~~604~~852.5327 1.00 9796 7.4150 1.810000 Totals 211 ~~869~~868,~~340~~464,~~100~~515.6492 100.00 9392 7.~~9596~~9597 1.~~840039~~840068

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.19 and Less 8 24,~~229~~198,~~249~~739.5832 2.79 ~~107~~106 8.~~2623~~2629 1.~~040674~~040699 1.20 to 1.24 3 6,~~382~~379,~~821~~784.6854 0.73 9796 8.~~4601~~4602 1.217562 1.25 to 1.29 7 22,~~744~~727,~~496~~078.7875 2.62 9493 8.~~2692~~2693 1.~~276712~~276713 1.30 to 1.34 10 39,~~861~~776,~~755~~999.8168 4.5958 ~~122~~121 8.0974 1.~~320712~~320714 1.35 to 1.39 10 74,~~496~~422,~~440~~780.1094 8.57 9594 8.~~1390~~1391 1.356719 1.40 to 1.44 10 30,~~028~~007,~~069~~538.1172 3.4546 9897 8.2287 1.~~419110~~419107 1.45 to 1.49 11 34,~~622~~572,~~524~~095.2995 3.98 ~~103~~102 7.~~8263~~8265 1.~~472459~~472461 1.50 to 1.59 22 ~~121~~120,~~035~~920,~~376~~660.5192 13.92 9796 7.~~9088~~9089 1.~~534263~~534264 1.60 to 1.69 17 62,~~815~~766,~~885~~107.6164 7.23 8584 8.0866 1.~~652052~~652054 1.70 to 1.79 15 69,~~556~~498,~~359~~210.0905 8.00 9998 8.~~0122~~0123 1.~~746964~~746965 1.80 to 1.89 17 56,~~756~~678,~~959~~463.5236 6.53 ~~104~~103 7.6576 1.841566 1.90 to 1.99 8 90,~~701~~653,~~604~~466.3321 10.4344 6362 7.8265 1.~~958281~~958295 2.00 to 2.49 29 179,~~336~~149,~~909~~912.4858 20.63 8988 7.8702 2.~~112455~~112408 2.50 to 2.99 8 20,~~842~~815,~~000~~465.1550 2.40 9897 7.~~7187~~7189 2.~~776690~~776706 3.00 and Greater 8 35,~~929~~897,~~648~~211.6076 4.13 9594 8.0958 4.~~465513~~465624 Totals 183 ~~869~~868,~~340~~464,~~100~~515.6492 100.00 9392 7.~~9596~~9597 1.~~840039~~840068

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 44 120,~~933~~727,~~395~~275.2978 13.9190 ~~111~~110 7.8869 1.~~718243~~718280 Lodging 9 66,~~648~~564,~~733~~696.1228 7.6766 9190 8.~~1180~~1182 2.~~519404~~519573 Mixed Use 9 18,~~977~~957,~~122~~103.9625 2.18 9897 8.~~1516~~1517 2.~~048326~~048607 Mobile Home Park 9 26,~~847~~819,~~953~~409.9865 3.09 9594 7.~~7379~~7380 1.~~903619~~903668 Multi-Family 37 131,~~186~~047,~~829~~251.1036 15.09 9695 7.~~6055~~6056 1.~~583158~~583211 Office 20 220,~~904~~767,~~607~~982.4228 25.4142 8483 7.9257 2.~~113670~~113593 Other 4 12,~~530~~520,~~685~~877.7893 1.44 9998 8.1611 1.~~581802~~581766 Retail 45 180,~~588~~435,~~317~~521.7452 20.7778 9089 8.~~2249~~2250 1.~~590104~~590098 Self Storage 34 90,~~722~~624,~~455~~397.2587 10.44 9392 8.0041 1.~~679277~~679240 Totals 211 ~~869~~868,~~340~~464,~~100~~515.6492 100.00 9392 7.~~9596~~9597 1.~~840039~~840068

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.25% or Less 1 3,~~083~~080,~~647~~482.1432 0.35 8382 6.1500 1.890000 6.2501% to 6.75% 1 2,~~865~~861,~~889~~697.5097 0.33 8887 6.5400 2.980000 6.7501% to 7.00% 3 5,~~758~~748,~~707~~519.4585 0.66 9695 6.8094 2.~~644144~~644826 7.0001% to 7.25% 7 17,~~856~~823,~~098~~866.9049 2.05 ~~105~~104 7.1671 2.~~002104~~002517 7.2501% to 7.50% 20 114,~~574~~438,~~556~~979.5097 13.18 9089 7.3855 2.~~145526~~145614 7.5001% to 7.75% 19 118,~~528~~389,~~641~~072.7158 13.63 8685 7.6612 1.~~851445~~851683 7.7501% to 8.00% 37 ~~201~~200,~~026~~824,~~995~~476.4183 23.12 9795 7.~~8827~~8828 1.~~790167~~790119 8.0001% to 8.50% 75 318,~~897~~616,~~172~~286.4140 36.6869 9392 8.1974 1.~~672744~~672779 8.5001% to 9.00% 17 73,~~632~~573,~~979~~395.4862 8.47 9897 8.6830 2.~~138552~~138457 9.0001% and Greater 3 13,~~115~~107,~~412~~737.1489 1.51 9695 9.3258 1.~~389956~~389854 Totals 183 ~~869~~868,~~340~~464,~~100~~515.6492 100.00 9392 7.~~9596~~9597 1.~~840039~~840068

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 4631 ~~298~~250,~~830~~811,~~393~~555.9447 3428.3788 9390 8.~~1251~~1468 1.~~890262~~909728 25 to 36 months ~~131~~145 ~~531~~575,~~561~~427,~~535~~559.9256 6166.1526 94 7.~~9171~~9316 1.~~733026~~735720 37 to 48 months 67 3842,~~948~~225,~~170~~400.7889 4.4886 82 7.~~2701~~2315 2.~~915208~~848294 49 months and Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 183 ~~869~~868,~~340~~464,~~100~~515.6492 100.00 9392 7.~~9596~~9597 1.~~840039~~840068

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 70 months or less 9 95,~~680~~643,~~700~~987.7227 11.01 3938 7.~~9334~~9333 1.~~928630~~928633 71 to 100 months 147 ~~681~~680,~~406~~837,~~635~~685.5896 78.3840 9392 7.~~9796~~9797 1.~~841423~~841394 101 to 120 months 1 18,~~712~~692,~~671~~048.7833 2.15 ~~109~~108 7.6140 1.930000 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 3 6,~~324~~313,~~233~~953.5895 0.73 ~~153~~152 8.4600 2.~~506510~~507084 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 160 ~~802~~801,~~124~~487,~~241~~675.6651 92.2729 8887 7.9694 1.~~859136~~859115

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 70 months or less 0 0.00 0.00 0 0.0000 0.000000 71 to 100 months 0 0.00 0.00 0 0.0000 0.000000 101 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 21 63,~~650~~418,~~350~~055.5651 7.3230 ~~152~~151 7.~~8342~~8343 1.~~614258~~614245 181 months or greater 2 3,~~565~~558,~~508~~784.4290 0.41 ~~213~~212 8.0011 1.~~574582~~574573 Totals 23 6766,~~215~~976,~~858~~840.9841 7.7371 ~~156~~155 7.~~8431~~8432 1.~~612153~~612137

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 3 121,~~500~~459,~~000~~536.0058 13.9899 7372 7.8431 1.~~977654~~977637 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 1 1,~~389~~384,~~187~~518.3378 0.16 9594 8.2950 2.470000 181 to 240 months 11 35,~~466~~398,~~670~~511.9417 4.08 ~~103~~102 7.~~8283~~8284 1.~~818558~~818556 241 to 300 months 65 307,~~883~~549,~~655~~159.1465 35.4241 8887 7.~~9345~~9346 1.~~918014~~918028 301 months or greater 80 335,~~884~~695,~~728~~949.2533 38.6465 9190 8.0605 1.~~764052~~764015 Totals 160 ~~802~~801,~~124~~487,~~241~~675.6651 92.2729 8887 7.9694 1.~~859136~~859115

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 ~~183~~0 ~~869,340,100~~0.6400 ~~100~~0.00 930 70.~~9596~~0000 10.~~840039~~000000 1 to 2 years 0183 0868,464,515.0092 0100.00 092 07.~~0000~~9597 01.~~000000~~840068 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 183 ~~869~~868,~~340~~464,~~100~~515.6492 100.00 9392 7.~~9596~~9597 1.~~840039~~840068 Loan Number 5 has been broken out into Loans 5.1, 5.2, and 5.3 as reported in the periodic file. This affects the stratification tables above, and is reflected in the Mortgage Loan Detail. (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 310900043 1 OF San Francisco CA 382,687.50 040,463.0042 7.850% 310900024 2 OF Raleigh NC ~~301~~311,~~426~~474.6722 0.00 7.696% 310851624 3 SS Various Various ~~297~~306,~~395~~930.6311 5344,~~829~~295.8840 8.170% 700200213 4 LO San Diego CA ~~129~~133,~~736~~855.1483 3228,~~146~~026.1142 7.400% 850200205 5.1 RT Raleigh-Durham NC 2728,~~866~~761.9059 43,~~855~~961.8314 8.180% 850200206 5.2 RT Boise ID 5355,~~397~~112.6503 97,~~304~~590.6022 8.180% 850200202 5.3 RT Pompano Beach FL 5355,~~397~~112.6503 97,~~304~~590.6022 8.180% 850200144 6 LO New York NY ~~140~~144,~~236~~749.3417 2117,~~888~~375.7390 8.580% 310900004 7 IN Charlotte NC ~~126~~130,~~437~~549.4254 1410,~~910~~798.1402 7.980% 310900032 8 OF Santa Clara CA ~~118~~122,~~886~~689.8963 2420,~~426~~623.1945 7.614% 600870452 9 OF Richmond VA ~~113~~116,~~298~~987.6014 128,~~628~~939.5197 8.100% 310900041 10 RT Vacaville CA ~~110~~113,~~000~~666.0067 0.00 8.250% 310900020 11 SS Various Various ~~100~~103,~~017~~220.9023 1916,~~567~~365.4714 7.810% 850200152 12 MF Various Various 8285,~~827~~468.8934 1916,~~087~~447.7631 7.330% 850200161 13 OF Seattle WA 9295,~~409~~417.7963 107,~~303~~295.4965 8.170% 850200187 14 IN Dover DE 6870,~~232~~252.9229 3634,~~165~~146.6124 8.190% 850200184 15 MF Durham NC 6365,~~821~~891.7624 96,~~057~~987.2880 7.425% 850200207 16 OF Las Vegas NV 7476,~~243~~668.9646 64,~~649~~224.1969 8.785% 310900011 17 IN Fremont CA 5961,~~586~~340.8979 3533,~~314~~560.1828 7.640% 850200136 18 MF Greenfield WI 5355,~~530~~267.7024 75,~~488~~752.8026 7.415% 700200214 19 RT East Brunswick NJ 5051,~~321~~920.1328 1210,~~410~~811.4631 7.320% 700200098 20 RT Manchester NH 5961,~~572~~513.0495 54,~~966~~024.4150 8.530% 310851607 21 RT Tracy CA 5052,~~749~~375.6415 97,~~529~~904.6514 8.060% 850200140 22 MF San Antonio TX 4850,~~692~~275.3483 54,~~818~~234.0758 7.900% 850200130 23 RT Las Vegas NV 4748,~~325~~866.9211 53,~~387~~847.6849 8.050% 850200201 24 RT Tustin CA 4950,~~016~~616.5408 43,~~626~~026.4187 8.620% 850200168 25 MF Arlington VA 4142,~~073~~405.6922 54,~~915~~583.3986 7.380% 850200175 26 OF Jersey City NJ 4647,~~014~~513.9735 43,~~999~~501.4709 8.235% 850200181 27 MH Tampa FL 3839,~~451~~645.0047 1312,~~634~~440.6922 7.430% 850200171 28 OF New York NY 4143,~~658~~014.5025 43,~~703~~348.8308 8.115% 850200162 29 OF Seattle WA 4143,~~760~~119.5076 43,~~656~~296.2195 8.170% 850200193 30 MF Lincoln NE 3637,~~176~~329.7686 87,~~497~~344.5646 7.215% 310851270 31 IN Petaluma CA 3637,~~342~~519.8037 54,~~571~~394.1558 7.265% 850200146 32 OF New York NY 3637,~~002~~061.9812 2019,~~921~~863.2612 7.880% 850200138 33 RT Houston TX 3940,~~677~~954.8224 65,~~690~~414.7937 8.015% 700200217 34 MH Quakertown PA 3840,~~817~~078.6937 43,~~874~~613.0335 7.920% 850200183 35 RT Dallas TX 3940,~~419~~703.9275 42,~~269~~985.4461 8.205% 850200197 36 OT Salem MA 3637,~~528~~715.3354 43,~~524~~336.0281 7.805% 310851529 37 MF King City OR 3233,~~662~~617.4603 2019,~~501~~547.6710 7.600% 700200231 38 RT Chula Vista CA 32,~~991~~943.6885 7,~~652~~700.8366 7.500% 850200200 39 RT Aspen CO 4243,~~519~~912.9805 31,~~114~~721.0699 9.420% 850200180 40 LO Erie PA 3335,~~955~~013.1016 109,~~964~~906.1509 7.815% 850200163 41 MF Ithaca NY 3536,~~366~~516.3442 43,~~189~~039.2113 7.982% 850200188 42 OF Cleveland OH 3435,~~635~~761.1435 42,~~125~~998.1493 7.965% 310851505 43 MF Escondido CA 3334,~~129~~187.8077 65,~~813~~755.8285 7.900% 850200170 44 SS Glendale NY 3233,~~911~~966.5178 54,~~994~~939.4922 8.095% 850200131 45 MF Colorado Springs CO 3335,~~982~~089.3739 32,~~616~~509.1210 8.260% 850200177 46 LO Erie PA 3031,~~853~~815.0037 98,~~656~~694.7841 7.945% 850200213 47 OF Various Various 2829,~~674~~602.8829 43,~~427~~500.7938 7.455% 850200167 48 RT Norwood MA 3133,~~997~~040.5211 32,~~329~~286.4384 8.370% 850200179 49 LO Erie PA 2829,~~529~~418.77 98,~~212~~323.30 7.815% 850200194 50 OF Seattle WA 3031,~~870~~876.6009 32,~~312~~306.0354 8.250% 850200165 51 LO Ft. Lauderdale FL 3334,~~660~~745.0438 43,~~670~~585.5723 9.115% 850200145 52 RT Woodbury NY 29,~~108~~974.5687 1413,~~600~~733.1382 8.270% 310851522 53 IN Various TX 2930,~~892~~827.5820 87,~~403~~468.1149 8.540% 310851643 54 IN San Diego CA 2627,~~265~~104.1009 54,~~623~~784.4950 7.540% 700200100 55 RT Ft. Lauderdale FL 2829,~~595~~526.7951 32,~~198~~267.6391 8.160% 310851609 56 RT La Mirada CA 2425,~~903~~635.0378 1413,~~606~~873.5075 7.740% 850200189 57 RT Fresno CA 2728,~~852~~759.2423 32,~~007~~100.3637 8.270% 700200215 58 RT Middle Island NY 2627,~~898~~759.0620 54,~~073~~211.0288 8.120% 310851557 59 OT Austin TX 29,~~009~~941.0133 43,~~615~~683.3503 8.720% 310851562 60 MU San Francisco CA 2829,~~604~~536.4656 21,~~920~~988.9989 8.500% 310851622 61 IN Los Angeles CA 2627,~~632~~485.9798 54,~~038~~185.6665 8.010% 850200185 62 OF New York NY 26,~~084~~919.0687 4,~~868~~032.1231 8.030% 600870450 63 RT Farmington NM 2627,~~479~~341.9711 32,~~094~~232.0086 8.080% 700200216 64 RT Meridian MS 2627,~~242~~082.0114 4,~~949~~109.2916 8.120% 310900033 65 RT Elk Grove CA 2526,~~372~~186.1559 43,~~436~~622.7531 8.190% 850200149 66 IN Wyoming MI 2425,~~753~~558.9759 2,~~996~~192.7513 7.950% 850200147 67 MF Escondido CA 2223,~~964~~708.2892 32,~~230~~485.5995 7.490% 850200132 68 MF Philadelphia PA 2526,~~518~~349.4781 21,~~706~~875.7743 8.270% 850200172 69 MF Newark DE 23,~~238~~993.4401 32,~~039~~284.0750 7.660% 310851641 70 MU Farmington CT 2526,~~711~~549.6957 21,~~633~~795.2840 8.460% 850200133 71 MF Philadelphia PA 2324,~~577~~344.7386 21,~~727~~960.7360 8.000% 850200158 72 OF Las Vegas NV 2324,~~572~~339.8284 21,~~674~~907.4139 8.140% 850200190 73 OF San Diego CA 2324,~~431~~194.8030 21,~~641~~878.4191 8.160% 850200169 74 OF Coral Springs FL 22,~~100~~818.6037 2,~~853~~135.0124 7.700% 850200174 75 IN Seattle WA 2324,~~565~~332.6991 21,~~593~~826.4321 8.195% 310851432 76 SS Encinitas CA 1819,~~863~~461.8925 54,~~384~~787.3600 6.780% 310851547 77 IN Chatsworth CA 20,~~481~~401.7526 12,~~462~~543.9039 7.750% 310851612 78 SS Escondido CA 2324,~~422~~173.1120 43,~~173~~422.6455 8.250% 310851598 79 MF Concord CA 22,~~253~~976.5636 2,~~822~~099.0323 7.810% 850200164 80 RT Sunnyvale CA 2324,~~629~~399.6155 21,~~451~~681.2329 8.395% 850200135 81 LO Kansas City MO 2526,~~831~~666.5250 32,~~202~~367.0103 9.455% 850200166 82 MH Salinas CA 21,~~197~~886.2647 21,~~536~~847.9069 7.950% 850200173 83 RT Baltimore MD 2122,~~951~~665.1993 21,~~396~~681.4773 8.220% 310851571 84 IN Mountain View CA 22,~~578~~551.3036 3,~~767~~793.0397 8.580% 310900012 85 RT Los Angeles CA 20,~~105~~748.8462 43,~~176~~533.2446 7.625% 310851414 86 MF Rocklin CA 1516,~~822~~330.5148 3,~~672~~164.7982 6.150% 310851482 87 IN Stanton CA 1920,~~472~~092.3591 43,~~363~~742.0246 7.590% 850200153 88 MF Killeen TX 1718,~~778~~353.7080 2,~~897~~322.7565 7.025% 310851633 89 MH San Diego CA 1920,~~759~~401.4307 21,~~535~~893.1046 7.790% 850200134 90 MF Newark DE 1920,~~854~~496.0926 2,~~822~~180.2205 8.080% 850200209 91 RT Canton OH 20,~~034~~686.4669 21,~~229~~577.9572 8.120% 700200221 92 MU New York NY 1920,~~491~~125.6548 21,~~333~~699.3653 7.910% 310851495 93 MF La Habra CA 1516,~~644~~139.6473 4,~~686~~191.6253 6.540% 310851627 94 MH Ukiah CA 20,~~023~~674.1963 21,~~283~~631.2480 8.140% 310851644 95 IN Watsonville CA 19,~~139~~752.4438 3,~~707~~094.8692 7.845% 850200182 96 RT Madison NJ 2021,~~514~~183.3211 21,~~064~~395.1839 8.450% 310851549 97 MF Clovis CA 15,~~356~~293.8723 10,~~680~~744.7842 7.150% 310851448 98 IN Durham OR 16,~~145~~645.9819 65,~~211~~711.0281 7.290% 850200148 99 MF San Marcos CA 17,~~146~~702.66 21,~~412~~856.18 7.490% 850200139 100 RT Ulster NY 2021,~~747~~425.4547 1,~~751~~073.7775 8.985% 310900021 101 MF Fresno CA 1819,~~735~~346.7371 1,~~852~~241.1618 8.490% 700200222 102 SS Puyallup WA 1617,~~977~~518.1433 32,~~508~~967.9374 8.180% 850200176 103 RT Las Vegas NV 16,~~328~~859.5425 21,~~008~~477.0029 7.850% 850200196 104 RT Naperville IL 18,~~380~~980.2064 ~~1,591~~991.6319 8.920% 310851521 105 IN Santa Clara CA 1314,~~683~~082.6118 98,~~180~~781.2669 7.280% 310851632 106 IN Sterling VA 16,~~450~~977.6081 32,~~027~~500.3312 8.110% 310851489 107 SS Chula Vista CA 14,~~489~~958.4025 21,~~257~~788.1732 7.270% 700200223 108 SS Oxon Hill MD 1516,~~731~~235.9781 2,~~984~~480.5773 8.000% 700200224 109 SS Laurel MD 15,~~061~~542.4469 32,~~143~~662.9873 7.680% 700200219 110 MF St. Petersburg FL 15,~~276~~772.4070 1,~~885~~388.2393 7.950% 850200157 111 MF Austin TX 1516,~~524~~030.7207 1,~~714~~208.0166 8.225% 310851588 112 IN San Jose CA 1314,~~649~~084.4352 32,~~138~~703.4738 7.360% 310851634 113 IN Houston TX 13,~~411~~806.3417 7,~~778~~383.2138 7.795% 600870451 114 RT Stockton CA 1415,~~662~~120.6930 43,~~395~~937.4786 8.230% 850200186 115 MF Tenafly NJ 13,~~384~~812.7903 2,~~956~~529.5935 7.430% 310851541 116 SS Chula Vista CA 13,~~095~~513.8211 32,~~019~~601.1687 7.400% 310851614 117 IN Santa Clara CA 13,~~158~~545.6670 7,~~650~~263.3531 7.830% 850200178 118 LO Erie PA 1314,~~706~~133.7687 43,~~425~~998.9382 7.815% 850200156 119 RT Rocky Hill CT 1415,~~922~~408.3560 1,~~533~~046.1691 8.450% 310851616 120 MH Lake Worth FL 12,~~450~~836.8478 4,~~620~~234.4955 7.310% 850200142 121 IN South Fayette Town PA 1314,~~601~~037.4956 2,~~530~~094.2114 7.945% 850200150 122 LO Fort Lauderdale FL 15,~~028~~511.0681 21,~~243~~759.3964 8.900% 310851631 123 IN Corona CA 13,~~259~~211.5732 6,~~918~~966.2550 8.370% 850200137 124 RT Sarasota FL 1314,~~991~~447.3526 1,~~467~~011.3039 8.290% 850200203 125 RT Sterling Heights MI 14,~~285~~751.7358 ~~1,418~~953.9207 8.460% 700200218 126 MF Naples FL 13,~~154~~574.2895 2,~~600~~179.1144 7.950% 310851533 127 RT Minot ND 1314,~~811~~254.2922 21,~~423~~980.3340 8.360% 310851640 128 MU Scottsdale AZ 1112,~~879~~228.0032 76,~~053~~704.8755 7.680% 850200191 129 MF San Marcos TX 1112,~~711~~085.9229 2,~~731~~357.3396 7.240% 310851496 130 IN Culver City CA 11,~~570~~938.6867 2,~~846~~478.8283 7.220% 310851576 131 IN San Diego CA 12,~~567~~975.5233 1,~~677~~270.8908 7.690% 310900031 132 OT Stockton CA 13,~~069~~494.0819 1,~~536~~111.5645 7.950% 310900036 133 SS Westlake Village CA 1213,~~944~~359.9579 2,~~431~~016.8096 7.955% 310851621 134 SS Canoga Park CA 13,~~552~~987.7673 21,~~324~~889.0205 8.390% 700200088 135 RT Katy TX 1314,~~600~~043.8485 ~~1,431~~988.5049 8.390% 850200160 136 RT Morrow GA 14,~~296~~763.2423 ~~1,232~~765.9899 9.000% 850200192 137 RT Long Beach CA 13,~~261~~693.4069 ~~1,334~~902.4920 8.490% 310851546 138 MU Santa Monica CA 11,~~342~~703.0348 2,~~600~~238.0863 7.420% 310851572 139 IN Stockton CA 12,~~076~~462.2334 2,~~425~~038.0392 7.870% 700200225 140 Various New York NY 11,~~398~~768.8964 1,~~574~~204.6085 7.530% 310851596 141 MU Oregon City OR 12,~~258~~641.3908 3,~~609~~226.4980 8.340% 310851604 142 RT Santa Monica CA 11,~~044~~002.3107 6,~~464~~507.8004 7.840% 310851517 143 IN Glendale CA 13,~~005~~424.8646 1,~~952~~533.0444 8.880% 310851527 144 IN San Diego CA 11,~~257~~623.9919 1,~~525~~160.6646 7.660% 850200198 145 RT Delray Beach FL 13,~~226~~658.5074 ~~1,116~~684.7551 8.985% 850200159 146 RT Naples FL 1112,~~785~~168.5291 ~~1,356~~973.5415 8.095% 700200081 147 OF Minneapolis MN 1112,~~997~~388.7148 ~~1,272~~881.6891 8.350% 310851587 148 MF San Marcos TX 10,~~175~~473.4379 65,~~196~~898.8145 7.650% 310851611 149 MU Sacramento CA 12,~~175~~567.9429 1,~~952~~561.9459 8.635% 310851613 150 SS Poway CA 11,~~326~~689.1628 21,~~037~~674.7664 8.215% 310851490 151 IN Various CA 1011,~~673~~015.8214 21,~~093~~752.9664 8.030% 850200151 152 MF Hampton NJ 1011,~~901~~255.0275 ~~1,227~~872.1946 8.180% 310900030 153 OF New York NY 10,~~069~~033.6434 5,~~390~~427.8111 8.080% 310851608 154 SS Santa Maria CA 10,~~480~~816.6786 1,~~833~~497.6748 8.340% 310851497 155 MH Rancho Cucamong CA 8,~~211~~475.1495 1,~~527~~262.8099 6.760% 310851558 156 MF Davis CA 8,~~162~~399.1377 5,~~522~~284.3672 7.240% 310851575 157 IN San Diego CA 10,~~401~~740.3117 ~~1,079~~740.2842 8.450% 310900006 158 MF Brownsville TX 9,~~160~~445.3241 32,~~070~~785.7566 7.660% 310900018 159 IN Phoenix AZ 9,~~500~~804.2639 1,~~869~~564.0996 7.790% 310900022 160 SS Placerville CA 9,~~637~~922.0085 4,~~954~~668.4055 8.295% 310900037 161 MF Lancaster CA 910,~~936~~259.0539 ~~1,133~~809.2288 8.060% 310851601 162 IN Salinas CA 9,~~137~~430.9523 1,~~824~~531.0173 7.840% 310851568 163 IN Rancho Cordova CA 89,~~851~~133.0092 1,~~797~~514.2432 7.830% 310900029 164 IN Minneapolis MN 89,~~918~~196.2361 2,~~757~~478.1072 7.960% 310900035 165 IN Los Angeles CA 8,~~677~~959.2166 ~~970~~688.7025 8.120% 850200155 166 RT Groton CT 8,~~622~~903.7870 ~~900~~619.1927 8.400% 700200228 167 MF Houston TX 8,~~234~~502.2821 ~~925~~657.7178 8.200% 850200195 168 MH Cypress CA 8,~~075~~334.5784 1,~~393~~134.8558 8.260% 310851646 169 IN Sunnyvale CA 7,~~975~~947.6671 3,~~904~~932.6156 8.590% 310851625 170 IN San Jose CA 7,~~070~~296.8274 1,~~480~~254.1422 7.670% 310851257 171 IN Engelwood CO 5,~~667~~830.0508 4,~~300~~137.6461 6.985% 310851321 172 IN Los Angeles CA 6,~~099~~089.1224 1,~~689~~699.4937 7.020% 700200229 173 MF Tomball TX 7,~~717~~964.0591 ~~1,244~~996.3246 8.750% 310851600 174 IN City of Industry CA 7,~~013~~238.7650 1,~~301~~076.4672 8.080% 310851544 175 IN Livermore CA 67,~~897~~118.4225 1,~~297~~076.2845 8.130% 850200199 176 OT Old Bridge NJ 6,~~700~~910.3512 1,~~886~~676.3356 8.355% 310851583 177 IN Torrance CA 6,~~058~~236.2625 3,~~486~~308.7273 7.980% 310851599 178 IN Simi Valley CA 6,~~161~~359.6205 ~~1,143~~945.3491 8.080% 310851626 179 MH Kellseyville CA 6,~~351~~558.6038 ~~692~~485.4769 8.280% 700200230 180 RT Coventry RI 6,~~100~~296.9744 ~~1,104~~908.3689 8.300% 310900002 181 RT Houston TX 6,~~239~~425.2806 2,~~873~~687.0628 8.970% Totals 5,~~772~~941,~~847~~136.1040 ~~989~~875,~~696~~584.3872

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 310900043 N/A 02/01/2010 N 58,500,000.00 58,500,000.00 12/01/2001 310900024 N/A 10/01/2004 N 47,000,000.00 47,000,000.00 12/01/2001 310851624 N/A 09/01/2009 N 43,681,120.60 43,627,290.72 12/01/2001 700200213 07/01/2008 07/01/2023 N 21,038,292.51 21,006,146.40 12/01/2001 850200205 02/01/2005 02/01/2025 N 4,088,053.98 4,083,198.15 12/01/2001 850200206 02/01/2005 02/01/2025 N 7,833,396.56 7,824,091.96 12/01/2001 850200202 02/01/2005 02/01/2025 N 7,833,396.56 7,824,091.96 12/01/2001 850200144 N/A 02/01/2010 N 19,613,474.42 19,591,585.69 12/01/2001 310900004 N/A 11/01/2009 N 19,013,145.64 18,998,235.50 12/01/2001 310900032 N/A 01/01/2011 N 18,737,097.97 18,712,671.78 12/01/2001 600870452 N/A 02/01/2010 N 16,784,978.31 16,772,349.80 12/01/2001 310900041 N/A 02/01/2010 N 16,000,000.00 16,000,000.00 12/01/2001 310900020 N/A 12/01/2009 N 15,367,666.90 15,348,099.43 12/01/2001 850200152 N/A 08/01/2009 N 13,559,818.73 13,540,730.97 12/01/2001 850200161 N/A 10/01/2009 N 13,573,041.46 13,562,737.97 12/01/2001 850200187 N/A 10/01/2014 N 9,997,497.38 9,961,331.77 12/01/2001 850200184 N/A 10/01/2009 N 10,314,627.40 10,305,570.12 12/01/2001 850200207 N/A 02/01/2010 N 10,141,463.18 10,134,813.99 12/01/2001 310900011 N/A 10/01/2014 N 9,359,197.46 9,323,883.28 12/01/2001 850200136 N/A 01/01/2010 N 8,663,093.33 8,655,604.53 12/01/2001 700200214 N/A 11/01/2008 N 8,249,366.13 8,236,955.67 12/01/2001 700200098 N/A 10/01/2008 N 8,380,592.47 8,374,626.06 12/01/2001 310851607 N/A 08/01/2009 N 7,555,777.22 7,546,247.57 12/01/2001 850200140 N/A 01/01/2005 N 7,396,304.07 7,390,486.00 12/01/2001 850200130 N/A 01/01/2010 N 7,054,796.21 7,049,408.53 12/01/2001 850200201 N/A 02/01/2010 N 6,823,647.88 6,819,021.47 12/01/2001 850200168 N/A 10/01/2009 N 6,678,648.54 6,672,733.15 12/01/2001 850200175 N/A 11/01/2006 N 6,705,277.70 6,700,278.23 12/01/2001 850200181 N/A 11/01/2009 N 6,210,121.32 6,196,486.63 12/01/2001 850200171 N/A 11/01/2006 N 6,160,221.64 6,155,517.81 12/01/2001 850200162 N/A 10/01/2009 N 6,133,733.81 6,129,077.60 12/01/2001 850200193 N/A 10/01/2009 N 6,016,925.40 6,008,427.84 12/01/2001 310851270 N/A 06/01/2009 N 6,002,940.17 5,997,369.02 12/01/2001 850200146 N/A 07/01/2014 N 5,482,687.06 5,461,765.80 12/01/2001 850200138 N/A 01/01/2005 N 5,940,534.85 5,933,844.06 12/01/2001 700200217 N/A 04/01/2009 N 5,881,467.82 5,876,593.79 12/01/2001 850200183 N/A 01/01/2010 N 5,765,252.91 5,760,983.47 12/01/2001 850200197 N/A 12/01/2009 N 5,616,142.99 5,611,618.97 12/01/2001 310851529 N/A 05/01/2014 N 5,157,229.91 5,136,728.24 12/01/2001 700200231 N/A 03/01/2009 N 5,278,668.46 5,271,015.63 12/01/2001 850200200 N/A 02/01/2010 N 5,416,557.69 5,413,443.63 12/01/2001 850200180 N/A 11/01/2009 N 5,213,835.47 5,202,871.32 12/01/2001 850200163 N/A 10/01/2009 N 5,316,913.50 5,312,724.29 12/01/2001 850200188 N/A 10/01/2009 N 5,218,099.60 5,213,974.46 12/01/2001 310851505 N/A 03/01/2009 N 5,032,374.07 5,025,560.25 12/01/2001 850200170 N/A 11/01/2009 N 4,878,791.03 4,872,796.54 12/01/2001 850200131 N/A 01/01/2010 N 4,936,905.57 4,933,289.45 12/01/2001 850200177 N/A 11/01/2009 N 4,659,987.93 4,650,331.15 12/01/2001 850200213 N/A 09/01/2008 N 4,615,675.36 4,611,247.57 11/01/2001 850200167 N/A 11/01/2009 N 4,587,458.42 4,584,128.99 12/01/2001 850200179 N/A 11/01/2009 N 4,380,770.83 4,371,558.53 12/01/2001 850200194 N/A 12/01/2009 N 4,490,269.57 4,486,957.54 12/01/2001 850200165 N/A 10/01/2009 N 4,431,382.51 4,426,711.94 12/01/2001 850200145 N/A 02/01/2015 N 4,223,733.28 4,209,133.15 12/01/2001 310851522 N/A 07/01/2014 N 4,200,362.49 4,191,959.38 12/01/2001 310851643 N/A 10/01/2009 N 4,180,121.43 4,174,497.94 12/01/2001 700200100 N/A 10/01/2009 N 4,205,263.34 4,202,064.71 11/01/2001 310851609 N/A 09/01/2014 N 3,860,934.90 3,846,328.40 12/01/2001 850200189 N/A 10/01/2009 N 4,041,437.25 4,038,429.89 12/01/2001 700200215 N/A 05/01/2009 N 3,975,083.49 3,970,010.47 12/01/2001 310851557 N/A 06/01/2009 N 3,992,066.18 3,987,450.83 12/01/2001 310851562 N/A 07/01/2009 N 4,038,276.53 4,035,355.54 12/01/2001 310851622 N/A 09/01/2009 N 3,989,957.67 3,984,919.01 12/01/2001 850200185 N/A 10/01/2009 N 3,897,991.77 3,893,123.65 12/01/2001 600870450 N/A 07/01/2009 N 3,932,669.19 3,929,575.19 08/01/2001 700200216 N/A 05/01/2009 N 3,878,130.13 3,873,180.84 12/01/2001 310900033 N/A 01/01/2010 N 3,717,530.69 3,713,093.94 12/01/2001 850200149 N/A 08/01/2009 N 3,736,448.67 3,733,451.92 12/01/2001 850200147 N/A 08/01/2009 N 3,679,190.61 3,675,960.02 12/01/2001 850200132 N/A 01/01/2010 N 3,702,801.60 3,700,094.83 12/01/2001 850200172 N/A 11/01/2009 N 3,640,487.15 3,637,448.08 12/01/2001 310851641 N/A 09/01/2009 N 3,647,048.69 3,644,415.41 12/01/2001 850200133 N/A 01/01/2010 N 3,536,658.96 3,533,931.23 12/01/2001 850200158 N/A 09/01/2009 N 3,475,108.74 3,472,434.33 12/01/2001 850200190 N/A 09/01/2009 N 3,445,852.32 3,443,210.91 12/01/2001 850200169 N/A 11/01/2009 N 3,444,249.37 3,441,396.36 12/01/2001 850200174 N/A 11/01/2009 N 3,450,741.74 3,448,148.31 12/01/2001 310851432 N/A 03/01/2009 N 3,338,741.38 3,333,357.02 12/01/2001 310851547 N/A 06/01/2014 N 3,171,368.02 3,158,905.12 12/01/2001 310851612 N/A 08/01/2009 N 3,406,852.89 3,402,679.25 12/01/2001 310851598 N/A 08/01/2009 N 3,419,240.29 3,416,418.26 12/01/2001 850200164 N/A 10/01/2009 N 3,377,669.28 3,375,218.05 12/01/2001 850200135 N/A 01/01/2010 N 3,278,458.58 3,275,256.57 12/01/2001 850200166 N/A 10/01/2009 N 3,199,586.77 3,197,049.87 12/01/2001 850200173 N/A 11/01/2009 N 3,204,552.92 3,202,156.45 12/01/2001 310851571 N/A 08/01/2009 N 3,157,803.69 3,154,036.66 12/01/2001 310900012 N/A 11/01/2009 N 3,164,198.52 3,160,022.28 12/01/2001 310851414 N/A 11/01/2008 N 3,087,319.93 3,083,647.14 12/01/2001 310851482 N/A 03/01/2009 N 3,078,632.11 3,074,269.09 12/01/2001 850200153 N/A 09/01/2009 N 3,036,931.78 3,034,034.03 12/01/2001 310851633 N/A 07/01/2009 N 3,043,814.34 3,041,279.24 12/01/2001 850200134 N/A 01/01/2010 N 2,948,627.85 2,945,805.63 12/01/2001 850200209 N/A 01/01/2010 N 2,960,758.14 2,958,528.19 12/01/2001 700200221 N/A 12/01/2009 N 2,957,014.21 2,954,680.85 12/01/2001 310851495 N/A 04/01/2009 N 2,870,576.12 2,865,889.50 11/01/2001 310851627 N/A 08/01/2009 N 2,951,822.32 2,949,539.08 12/01/2001 310851644 N/A 12/01/2009 N 2,927,639.69 2,923,931.83 12/01/2001 850200182 N/A 12/01/2009 N 2,913,276.00 2,911,211.82 12/01/2001 310851549 N/A 05/01/2014 N 2,577,377.19 2,566,696.41 12/01/2001 310851448 N/A 05/01/2009 N 2,657,774.38 2,651,563.36 12/01/2001 850200148 N/A 08/01/2009 N 2,747,128.88 2,744,716.70 12/01/2001 850200139 N/A 01/01/2007 N 2,770,944.32 2,769,192.55 11/01/2001 310900021 N/A 01/01/2010 N 2,648,159.15 2,646,306.99 12/01/2001 700200222 N/A 03/01/2009 N 2,490,534.27 2,487,025.34 12/01/2001 850200176 N/A 11/01/2009 N 2,496,081.84 2,494,073.84 12/01/2001 850200196 N/A 12/01/2009 N 2,472,672.27 2,471,080.64 11/01/2001 310851521 N/A 05/01/2014 N 2,255,539.52 2,246,359.26 12/01/2001 310851632 N/A 09/01/2009 N 2,434,120.23 2,431,092.90 12/01/2001 310851489 N/A 03/01/2009 N 2,391,647.85 2,389,390.68 12/01/2001 700200223 N/A 09/01/2009 N 2,359,795.10 2,356,810.53 12/01/2001 700200224 N/A 08/01/2009 N 2,353,349.67 2,350,205.69 12/01/2001 700200219 N/A 05/01/2009 N 2,305,871.01 2,303,985.78 12/01/2001 850200157 N/A 09/01/2009 N 2,265,004.94 2,263,290.93 12/01/2001 310851588 N/A 07/01/2009 N 2,225,449.95 2,222,311.48 12/01/2001 310851634 N/A 09/01/2014 N 2,064,606.24 2,056,828.03 12/01/2001 600870451 N/A 08/01/2019 N 2,137,937.83 2,133,542.36 12/01/2001 850200186 N/A 10/01/2009 N 2,161,742.45 2,158,785.86 12/01/2001 310851541 N/A 05/01/2009 N 2,123,646.02 2,120,626.86 12/01/2001 310851614 N/A 08/01/2014 N 2,016,652.78 2,009,002.43 12/01/2001 850200178 N/A 11/01/2009 N 2,104,685.19 2,100,259.26 12/01/2001 850200156 N/A 09/01/2009 N 2,119,149.64 2,117,616.48 12/01/2001 310851616 N/A 09/01/2009 N 2,043,912.77 2,039,292.28 12/01/2001 850200142 N/A 02/01/2010 N 2,054,346.60 2,051,816.39 12/01/2001 850200150 N/A 08/01/2009 N 2,026,255.65 2,024,012.26 12/01/2001 310851631 N/A 09/01/2014 N 1,901,013.83 1,894,095.58 12/01/2001 850200137 N/A 02/01/2010 N 2,025,286.32 2,023,819.02 12/01/2001 850200203 N/A 02/01/2010 N 2,026,344.47 2,024,925.55 12/01/2001 700200218 N/A 05/01/2009 N 1,985,551.01 1,982,950.90 12/01/2001 310851533 N/A 06/01/2009 N 1,982,481.24 1,980,057.91 12/01/2001 310851640 N/A 09/01/2014 N 1,856,094.21 1,849,040.34 12/01/2001 850200191 N/A 10/01/2009 N 1,941,201.84 1,938,470.51 12/01/2001 310851496 N/A 04/01/2009 N 1,923,105.07 1,920,258.25 12/01/2001 310851576 N/A 06/01/2009 N 1,961,121.78 1,959,443.89 12/01/2001 310900031 N/A 01/01/2010 N 1,972,690.92 1,971,154.36 12/01/2001 310900036 N/A 12/01/2009 N 1,952,726.55 1,950,294.75 12/01/2001 310851621 N/A 08/01/2009 N 1,938,416.27 1,936,092.25 12/01/2001 700200088 N/A 08/01/2009 N 1,945,292.39 1,943,860.89 12/01/2001 850200160 N/A 09/01/2009 N 1,906,165.57 1,904,932.59 12/01/2001 850200192 N/A 10/01/2009 N 1,874,403.32 1,873,068.83 12/01/2001 310851546 N/A 05/01/2009 N 1,834,290.39 1,831,690.31 12/01/2001 310851572 N/A 06/01/2009 N 1,841,356.81 1,838,931.78 12/01/2001 700200225 N/A 09/01/2009 N 1,816,556.44 1,814,981.84 12/01/2001 310851596 N/A 07/01/2009 N 1,763,797.28 1,760,187.79 12/01/2001 310851604 N/A 08/01/2014 N 1,690,454.93 1,683,990.13 12/01/2001 310851517 N/A 08/01/2009 N 1,757,548.82 1,755,596.78 12/01/2001 310851527 N/A 05/01/2009 N 1,763,653.45 1,762,127.79 12/01/2001 850200198 N/A 01/01/2010 N 1,766,477.08 1,765,360.33 12/01/2001 850200159 N/A 09/01/2009 N 1,747,081.43 1,745,724.89 12/01/2001 700200081 N/A 09/01/2009 N 1,724,221.83 1,722,949.15 12/01/2001 310851587 N/A 07/01/2014 N 1,596,146.10 1,589,949.29 12/01/2001 310851611 N/A 08/01/2009 N 1,692,082.64 1,690,129.70 12/01/2001 310851613 N/A 08/01/2009 N 1,654,459.85 1,652,422.09 12/01/2001 310851490 N/A 03/01/2009 N 1,595,091.98 1,592,998.02 01/01/2002 850200151 N/A 08/01/2009 N 1,599,172.27 1,597,945.08 12/01/2001 310900030 N/A 12/01/2014 N 1,495,491.28 1,490,100.47 12/01/2001 310851608 N/A 07/01/2009 N 1,508,010.44 1,506,176.77 12/01/2001 310851497 N/A 03/01/2009 N 1,457,599.16 1,456,071.36 12/01/2001 310851558 N/A 05/01/2014 N 1,352,839.29 1,347,316.93 12/01/2001 310851575 N/A 07/01/2009 N 1,477,109.10 1,476,029.82 12/01/2001 310900006 N/A 11/01/2019 N 1,435,036.81 1,431,966.06 12/01/2001 310900018 N/A 12/01/2009 N 1,463,454.02 1,461,584.93 12/01/2001 310900022 N/A 11/01/2009 N 1,394,141.73 1,389,187.33 12/01/2001 310900037 N/A 12/01/2009 N 1,479,313.14 1,478,179.92 12/01/2001 310851601 N/A 08/01/2009 N 1,398,665.80 1,396,841.79 12/01/2001 310851568 N/A 06/01/2009 N 1,356,475.10 1,354,677.86 12/01/2001 310900029 N/A 12/01/2009 N 1,344,456.72 1,341,699.62 12/01/2001 310900035 N/A 12/01/2009 N 1,282,346.47 1,281,375.77 12/01/2001 850200155 N/A 09/01/2009 N 1,231,826.19 1,230,926.00 12/01/2001 700200228 N/A 07/01/2009 N 1,205,015.86 1,204,090.15 12/01/2001 850200195 N/A 12/01/2014 N 1,173,206.43 1,171,812.58 12/01/2001 310851646 N/A 11/01/2014 N 1,114,178.49 1,110,273.88 12/01/2001 310851625 N/A 08/01/2009 N 1,106,256.38 1,104,776.24 12/01/2001 310851257 N/A 11/01/2013 N 973,579.71 969,279.07 12/01/2001 310851321 N/A 03/01/2009 N 1,042,584.42 1,040,894.93 12/01/2001 700200229 N/A 03/01/2009 N 1,058,338.35 1,057,094.03 12/01/2001 310851600 N/A 09/01/2009 N 1,041,647.52 1,040,346.06 12/01/2001 310851544 N/A 05/01/2009 N 1,018,068.64 1,016,771.36 12/01/2001 850200199 N/A 12/01/2014 N 962,347.95 960,461.62 12/01/2001 310851583 N/A 06/01/2014 N 911,017.06 907,530.34 12/01/2001 310851599 N/A 09/01/2009 N 915,092.19 913,948.85 12/01/2001 310851626 N/A 08/01/2009 N 920,521.62 919,829.15 12/01/2001 700200230 N/A 04/01/2009 N 882,068.10 880,963.74 12/01/2001 310900002 N/A 09/01/2014 N 834,685.70 831,812.64 12/01/2001 Totals 870,329,797.02 869,340,100.64

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

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 01/15/2002 0 $0.00 0 $0.00 1 $3,927,342.33 0 $0.00 0 $0.00 0 $0.00 12/17/2001 0 $0.00 0 $0.00 1 $3,929,575.19 0 $0.00 0 $0.00 0 $0.00 11/15/2001 0 $0.00 1 $3,932,669.19 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/15/2001 1 $3,934,865.24 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/16/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/16/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 03/15/2001 1 $2,482,022.42 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 02/15/2001 1 $2,484,755.57 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 ~~01/16/2001 1 $2,785,142.08 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00~~

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

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 01/15/2002 7.959679% 7.902708% 92 12/17/2001 7.959597% 7.902627% 93 11/15/2001 7.959530% 7.902562% 94 10/15/2001 7.959455% 7.902487% 95 09/17/2001 7.959389% 7.903551% 96 08/15/2001 7.959315% 7.903477% 97 07/16/2001 7.959240% 7.903403% 98 06/15/2001 7.959176% 7.903339% 99 05/15/2001 7.959103% 7.903266% 100 04/16/2001 7.959039% 7.903203% 101 03/15/2001 7.958967% 7.903130% 102 02/15/2001 7.958922% 7.903087% 103 ~~01/16/2001 7.958851% 7.903015% 104~~ Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross Delinq. Date Advances Advances** Loan(1) Reference ~~850200213~~310900004 477 0 1112/01/2001 32140,~~871~~529.8958 32140,~~871~~529.8958 BA ~~700200100~~850200213 5547 0 1112/01/2001 3132,~~619~~864.2142 3132,~~619~~864.2142 B ~~600870450~~700200215 6358 30 0812/01/2001 2931,~~147~~800.9315 ~~116~~31,~~561~~800.6915 3B ~~310851495~~600870450 9363 04 1108/01/2001 2029,~~211~~134.6508 20145,~~211~~695.6577 B3 850200139 100 0 1112/01/2001 22,~~383~~380.7700 22,~~383~~380.7700 B 850200196 104 0 1112/01/2001 19,~~868~~865.8044 19,~~868~~865.8044 B Totals 6 ~~156~~276,~~103~~573.2567 ~~243~~393,~~517~~135.0136

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date 310900004 18,998,235.50 0.00 850200213 4,~~615~~611,~~675~~247.3657 0.00 ~~700200100~~700200215 43,~~205~~970,~~263~~010.3447 0.00 600870450 131 099/044/012001 3,940,083.60 ~~727.65 310851495 2~~1,~~870,576~~153.1257 ~~0.00~~ 850200139 2,~~770~~769,~~944~~192.3255 0.00 850200196 2,~~472~~471,~~672~~080.2764 0.00 Totals 2036,~~875~~759,~~215~~850.0133 ~~727~~1,153.6557

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Deliquency Code: Total for Status Code = 3 (1 loan) 29,134.08 145,695.77 3,940,083.60 1,153.57 Total for Status Code = A (1 loan) 140,529.58 140,529.58 18,998,235.50 0.00 Total for Status Code = B (4 loan) 106,910.01 106,910.01 13,821,531.23 0.00

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

Specially Serviced Loan Detail - Part 1 Offering Servicing Resolution Net Loan Document Transfer Strategy Scheduled Property State Interest Actual Operating Number Cross-Reference Date Code (1) Balance Type (2) Rate Balance Income 600870450 63 09/04/2001 131 3,~~929~~927,~~575~~342.1933 RT NM 8.080% 3,940,083.60 505,433.00 Remaining Loan DSCR DSCR Note Maturity Amortization Number Date Date Date Term 600870450 12/31/2000 1.42 08/01/1999 07/01/2009 ~~330~~329

(1) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed in Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD (2) Property Type Code MF-Multi-Family RT-Retail HC-Healthcare IN-Industrial WH-Warehouse MH-Mobile Home Park OF-Office MU-Mixed Use LO-Lodging SS-Self Storage OT-Other

Specially Serviced Loan Detail - Part 2 Offering Resolution Site Loan Document Strategy Inspection Phase 1 Date Appraisal Appraisal Other REO Number Cross-Reference Code (1) Date Date Value Property Revenue 600870450 63 131 5,600,000.00

Loan Number Comments from Special Servicer 600870450 The property is currently generating no revenue and the borrower notified the lender that they would be unable to make the 9/1/01 payment. The borrower has requested a forbearance while they work to re-lease the property. A Pre-Negotiation Agreement has been signed and forbearance discussions are in process. We received a new appraisal at year end and are in the process of reviewing same.

(1) Resolution Strategy Code 1-Modification 2-Foreclosure 3-Bankruptcy 4-Extension 5-Note Sale 6-DPO 7-REO 8-Resolved 9-Pending Return to Master Servicer 10-Deed in Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

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