8-K 1 bsc00wf2.txt AUGUST 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 : August 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 August 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 August 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: August 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 August 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: 08/15/2002 Record Date: 07/31/2002 DISTRIBUTION DATE STATEMENT Table of Contents Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Underwriter Bear, Stearns & Co. Inc. 245 Park Avenue New York, NY 10019 Contact: General Information Phone Number: (212) 272-2000 Underwriter Morgan Stanley & Co. Incorporated 1585 Broadway New York, NY 10036 Contact: General Information Phone Number: (212) 761-4700 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Stewart McAdams Phone Number: (415) 396-7208 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number:(215) 328-1784 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 07383FEG9 7.110000% 170,728,000.00 ~~152~~151,~~272~~420,~~673~~829.5797 ~~851~~1,~~843~~817,859.6029 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.~~194433~~449009% 7,340,000.00 7,340,000.00 0.00 G 07383FEQ7 8.~~194433~~449009% 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 0.00 838,515,497.00 ~~820~~819,~~060~~208,~~170~~326.5797 ~~851~~1,~~843~~817,859.6029

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 ~~902~~07383FEG9 897,~~215~~168.5942 0.00 0.00 12,~~754~~715,~~059~~027.1971 ~~151~~149,~~420~~602,~~829~~970.9768 16.8993% A-2 07383FEH7 3,229,535.20 0.00 0.00 3,229,535.20 529,432,000.00 16.8993% B 07383FEK0 175,931.67 0.00 0.00 175,931.67 28,300,000.00 13.4346% C 07383FEL8 165,715.00 0.00 0.00 165,715.00 26,200,000.00 10.2426% D 07383FEM6 53,765.92 0.00 0.00 53,765.92 8,390,000.00 9.2123% E 07383FEN4 154,694.17 0.00 0.00 154,694.17 23,060,000.00 6.4041% F 5007383FEP9 51,~~122~~679.6277 0.00 0.00 5051,~~122~~679.6277 7,340,000.00 5.5051% G 07383FEQ7 7,~~170~~392.1388 0.00 0.00 7,~~170~~392.1388 1,050,000.00 5.3738% H 07383FER5 80,990.63 0.00 0.00 80,990.63 14,670,000.00 3.5859% I 07383FES3 34,726.04 0.00 0.00 34,726.04 6,290,000.00 2.8182% J 07383FET1 34,726.04 0.00 0.00 34,726.04 6,290,000.00 2.05% K 07383FEU8 11,593.75 0.00 0.00 11,593.75 2,100,000.00 1.79% L 07383FEV6 23,132.29 0.00 0.00 23,132.29 4,190,000.00 1.28% M 07383FEW4 11,593.75 0.00 0.00 11,593.75 2,100,000.00 1.02% N 07383FEX2 46,~~219~~239.6072 0.00 0.00 46,~~219~~239.6072 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% 4,~~982~~978,~~132~~885.4025 0.00 0.00 56,~~833~~796,~~976~~744.0054 ~~819~~817,~~208~~390,~~326~~467.9768

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 07383FEJ3 01.~~904014~~155794% 838,515,497.00 ~~820~~819,~~060~~208,~~170~~326.5797

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 07383FEJ3 ~~617~~789,~~787~~030.9333 0.00 ~~617~~789,~~787~~030.9333 ~~819~~817,~~208~~390,~~326~~467.9768 (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 ~~891~~886.~~90216936~~91269136 410.~~98947800~~64769276 5.~~28452035~~25495771 0.00000000 0.00000000 ~~886~~876.~~91269136~~26499859 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.~~82869482~~04084060 0.00000000 0.00000000 1,000.00000000 G 07383FEQ7 1,000.00000000 0.00000000 67.~~82869524~~04083810 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.~~51843073~~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 ~~977~~976.~~99047663~~97458175 0.~~73676388~~94098479 0.00000000 ~~976~~974.~~97458175~~80663220

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~115~~42,~~309~~178.3023 Servicing Advances Outstanding 028,696.0044 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 3435,~~230~~254.3345 Less Delinquent Master Servicing Fees ~~636~~241.6438 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received ~~242~~636.1664 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3335,~~835~~649.8571

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 ~~902~~897,~~215~~168.5942 0.00 ~~902~~897,~~215~~168.5942 0.00 0.00 ~~902~~897,~~215~~168.5942 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 ~~617~~789,~~787~~030.9333 0.00 ~~617~~789,~~787~~030.9333 0.00 0.00 ~~617~~789,~~787~~030.9333 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,~~122~~679.6277 0.00 5051,~~122~~679.6277 0.00 0.00 5051,~~122~~679.6277 0.00 G 7,~~170~~392.1388 0.00 7,~~170~~392.1388 0.00 0.00 7,~~170~~392.1388 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 0.00 200.1200 46,~~219~~239.6072 20.1223 Total 5,~~599~~767,~~940~~915.4558 0.00 5,~~599~~767,~~940~~915.4558 0.00 200.1200 5,~~599~~767,~~920~~915.3358 20.1223

Other Required Information Available Distribution Amount (1) 67,~~451~~585,~~763~~774.9387 Principal Distribution Amount ~~865~~1,~~863~~817,859.7229 (a) Principal portion of Scheduled Payments ~~851~~1,~~843~~817,859.6029 and any Assumed Scheduled Payments (b) Principal Prepayments ~~14,020~~0.1200 (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 ~~819~~817,~~222~~396,~~606~~396.0832 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~819~~817,~~208~~390,~~326~~467.9768 Total Servicing and Special Servicing Fee Paid 3335,~~835~~649.8571 Servicing Fee paid 3335,~~835~~649.8571 Special Servicing Fee paid 0.00 Trustee Fee paid ~~854~~879.2387 Paying Agent Fee Paid 1,~~332~~372.60 (1) The Available Distribution Amount includes any Prepayment Premiums. Expense Losses (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii) Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination

Ratings Detail Original Ratings Current Ratings(1) Class Cusip Fitch Moody's S&P Fitch Moody's S&P A-1 07383FEG9 AAA X AAA AAA X AAA A-2 07383FEH7 AAA X AAA AAA X AAA X 07383FEJ3 AAA X AAA AAA X AAA B 07383FEK0 AA X AA AA X AA C 07383FEL8 A X A A X A D 07383FEM6 A- X A- A- X A- E 07383FEN4 BBB X BBB BBB X BBB F 07383FEP9 BBB- X BBB- BBB- X BBB- G 07383FEQ7 NR X BBB- NR X BBB- H 07383FER5 NR X BB+ NR X BB+ I 07383FES3 NR X BB NR X BB J 07383FET1 NR X BB- NR X BB- K 07383FEU8 NR X B+ NR X B+ L 07383FEV6 B X B B X B M 07383FEW4 B- X B- B- X B- N 07383FEX2 NR X NR NR X NR NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % of Scheduled # of Scheduled Agg WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 999,999 12 9,~~919~~894,~~046~~848.2326 1.21 ~~143~~142 8.~~4123~~4121 2.~~004397~~004919 1,000,000 to 1,999,999 43 66,~~418~~332,~~589~~660.1992 8.1112 ~~109~~108 8.3044 1.~~732619~~744002 2,000,000 to 3,999,999 39 112,~~140~~030,~~834~~211.8380 13.6971 ~~101~~100 8.~~3151~~3153 1.~~654248~~671761 4,000,000 to 5,999,999 19 89,~~432~~344,~~778~~927.4805 10.9293 ~~109~~108 8.1632 1.~~632181~~632197 6,000,000 to 7,999,999 7 48,~~142~~108,~~328~~176.6292 5.8889 ~~102~~101 8.~~1429~~1428 1.~~831090~~884628 8,000,000 to 9,999,999 10 88,~~892~~807,~~958~~521.5185 10.8586 ~~120~~119 8.~~2892~~2893 1.~~557015~~557078 10,000,000 to 11,999,999 1 11,~~851~~846,~~191~~064.2766 1.45 6059 8.7390 1.950000 12,000,000 to 13,999,999 5 64,~~743~~703,~~443~~831.2220 7.9092 9695 8.1155 1.~~933462~~933456 14,000,000 to 15,999,999 2 30,~~456~~439,~~247~~112.0431 3.72 9796 7.9551 1.276708 16,000,000 to 17,999,999 4 69,~~469~~417,~~816~~187.7109 8.4849 9392 8.3491 1.~~801282~~801171 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,~~890~~858,~~350~~867.7122 5.6061 9392 8.1305 1.~~359301~~359323 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 8988,~~247~~058,~~206~~822.9655 10.8977 8988 8.~~7585~~7589 1.~~425337~~424474 60,000,000 and greater 1 92,~~603~~548,~~535~~235.2085 11.3032 9695 7.8200 1.560000 Totals 148 ~~819~~817,~~208~~390,~~326~~467.9768 100.00 ~~101~~100 8.~~2477~~2471 1.~~634938~~641603

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 8 15,~~154~~133,~~754~~270.3910 1.85 ~~110~~109 8.~~3570~~3569 1.~~790968~~771320 Arkansas 1 1,~~633~~631,~~278~~634.0276 0.20 8685 8.5230 1.560000 California 61 284,~~882~~601,~~194~~531.5406 34.7882 ~~105~~104 8.2530 1.~~733293~~746057 Colorado 4 15,~~816~~805,~~114~~956.1763 1.93 9493 7.9929 1.~~638331~~638338 Connecticut 3 10,~~974~~971,~~772~~880.6685 1.34 9493 7.~~9012~~9011 1.~~939107~~939138 Delaware 1 5,~~288~~286,~~940~~427.9493 0.65 9695 8.4850 1.450000 Florida 8 80,~~724~~680,~~656~~700.5557 9.8587 9796 7.~~9071~~9070 1.~~586554~~586571 Georgia 2 2,~~451~~446,~~144~~886.5491 0.30 ~~109~~108 8.~~6321~~6319 1.~~489930~~490032 Idaho 1 ~~973~~972,~~501~~552.2894 0.12 9392 8.3700 1.960000 Illinois 3 50,~~815~~781,~~772~~110.7852 6.2021 9594 8.2524 1.~~746749~~746668 Indiana 3 10,~~331~~314,~~820~~509.2950 1.26 ~~155~~154 7.~~6863~~6864 1.~~346307~~346385 Louisiana 4 5,~~227~~221,~~168~~994.3537 0.64 8786 8.5723 1.~~547476~~547473 Maryland 4 20,~~884~~867,~~171~~774.9299 2.55 9594 8.~~2991~~2992 1.~~710329~~697833 Massachusetts 5 22,~~115~~089,~~476~~037.9892 2.70 ~~106~~105 8.~~2389~~2393 1.~~534643~~534569 Michigan 2 5,~~408~~399,~~096~~827.6776 0.66 9796 7.~~7327~~7328 1.~~475421~~815314 Minnesota 3 7,~~930~~927,~~907~~009.5816 0.97 9493 8.~~4653~~4654 1.~~543673~~543670 Mississippi 1 327,~~334~~090.3010 0.04 9897 9.3100 1.360000 Nevada 2 2,~~405~~402,~~880~~091.2310 0.29 ~~215~~214 9.~~1338~~1339 1.~~202071~~202038 New Hampshire 2 1,~~069~~065,~~029~~246.5723 0.13 ~~150~~149 8.3400 2.270000 New Jersey 1 13,331,~~970~~393.9465 1.63 9291 8.0800 2.030000 New Mexico 1 1,~~583~~577,~~070~~667.3930 0.19 ~~152~~151 8.4900 1.320000 New York 12 45,~~483~~439,~~912~~951.2873 5.5556 ~~107~~106 8.1478 1.~~491307~~491130 North Carolina 2 1,~~960~~958,~~612~~724.3185 0.24 8887 8.6544 1.~~526609~~526602 North Dakota 2 5,~~273~~268,~~402~~893.1989 0.64 9493 8.~~1045~~1046 1.~~797218~~797197 Ohio 3 8,~~711~~704,~~963~~876.2774 1.06 9594 7.~~9595~~9596 1.~~762488~~762432 Oklahoma 1 4,~~568~~563,~~033~~420.6968 0.56 9291 8.2400 2.010000 Pennsylvania 8 27,~~491~~476,~~390~~703.5854 3.36 9392 8.3971 1.~~500086~~500084 Rhode Island 1 2827,~~795~~649,~~483~~578.5812 3.5238 8584 8.7350 1.490000 South Carolina 4 6,~~870~~864,~~683~~750.6302 0.84 8988 8.~~4648~~4647 1.~~542789~~542783 Tennessee 2 654,~~668~~180.6021 0.08 9897 9.3100 1.360000 Texas 17 72,~~236~~177,~~968~~014.9865 8.8283 ~~101~~100 8.2009 1.~~455900~~461339 Utah 2 33,~~059~~046,~~664~~665.20 4.04 9796 8.9854 1.~~225506~~225505 Virginia 8 16,~~725~~712,~~501~~963.2221 2.04 9089 8.4498 1.~~549188~~549185 Washington 1 1,~~302~~301,~~532~~750.1367 0.16 9493 7.8400 1.600000 Washington,DC 1 6,~~743~~735,~~453~~399.2585 0.82 8887 7.6000 2.630000 Totals 184 ~~819~~817,~~208~~390,~~326~~467.9768 100.00 ~~101~~100 8.~~2477~~2471 1.~~634938~~641603

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 62,~~105~~059,~~512~~674.6261 7.5859 ~~112~~111 8.~~5670~~5671 1.~~118928~~118941 1.25 to 1.29 43 4438,~~769~~488,~~912~~753.8920 54.4771 ~~119~~122 8.~~1977~~1956 1.~~260230~~257025 1.30 to 1.34 8 28,~~730~~676,~~625~~205.6015 3.51 ~~114~~113 8.~~3095~~3098 1.~~310067~~310064 1.35 to 1.39 11 58,~~732~~692,~~526~~675.5861 7.1718 ~~112~~111 8.~~5045~~5044 1.~~362040~~362038 1.40 to 1.44 3 20,~~502~~487,~~872~~059.6515 2.5051 9594 8.6027 1.~~438638~~438647 1.45 to 1.49 87 7369,~~817~~051,~~822~~101.9938 98.0145 9088 8.~~4566~~4627 1.~~481727~~481601 1.50 to 1.59 2928 ~~198~~197,~~557~~152,~~320~~184.3280 24.2412 9998 8.~~1508~~1634 1.~~549469~~550114 1.60 to 1.69 9 44,~~715~~688,~~752~~893.1483 5.4647 9493 7.9216 1.634263 1.70 to 1.79 1617 7480,~~349~~532,~~420~~386.3467 9.0885 9997 8.~~2880~~2819 1.~~750443~~745970 1.80 to 1.89 9 25,~~504~~474,~~147~~059.6010 3.1112 ~~121~~120 8.1001 1.~~850666~~850665 1.90 to 2.99 4042 ~~185~~189,~~172~~838,~~152~~970.3381 2223.6023 9594 8.~~1256~~1152 2.~~107806~~105924 3.00 or greater 2 2,~~250~~248,~~260~~503.9137 0.2728 9493 8.2855 3.~~798113~~798108 Totals 148 ~~819~~817,~~208~~390,~~326~~467.9768 100.00 ~~101~~100 8.~~2477~~2471 1.~~634938~~641603

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial/Warehouse 44 135,~~952~~832,~~563~~424.3249 16.6062 ~~101~~100 8.~~3613~~3614 1.~~653865~~651905 Lodging 1 17,~~386~~367,~~129~~432.8610 2.12 8786 8.1900 2.180000 Mixed Use 1 4,~~121~~110,~~662~~865.3756 0.50 9392 8.3650 1.590000 Mobile Home Park 8 111,~~954~~883,~~790~~318.8248 13.6769 9695 7.8307 1.~~565922~~582331 Multi-Family 23 91,~~669~~599,~~999~~260.8583 11.1921 9897 8.~~0163~~0164 1.~~419328~~423581 Office 32 ~~197~~196,~~629~~365,~~654~~671.3194 24.1202 96 8.~~2551~~2524 1.~~794948~~813147 Other 3 10,~~050~~035,~~317~~748.2508 1.23 ~~156~~155 7.~~7187~~7189 1.~~463582~~463753 Retail 48 210,~~315~~111,~~817~~368.6636 25.6771 ~~110~~109 8.~~4580~~4581 1.~~582399~~582840 Self Storage 24 40,~~127~~084,~~391~~377.5485 4.90 9190 8.5620 1.~~556140~~556100 Totals 184 ~~819~~817,~~208~~390,~~326~~467.9768 100.00 ~~101~~100 8.~~2477~~2471 1.~~634938~~641603

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.5000% or less 2 10,~~579~~564,~~392~~922.6124 1.29 ~~148~~147 7.~~3899~~3898 1.~~353249~~353431 7.5001% to 7.7500% 8 36,~~553~~512,~~105~~085.5275 4.4647 ~~104~~103 7.6555 12.~~968429~~018816 7.7501% to 8.0000% 24 245,~~751~~536,~~463~~490.1971 30.0004 9998 7.8685 1.~~604511~~603439 8.0001% to 8.5000% 72 ~~287~~286,~~024~~797,~~510~~279.9275 35.0409 ~~101~~100 8.2713 1.~~758889~~770473 8.5001% to 9.0000% 38 ~~203~~202,~~988~~686,~~044~~897.70 24.9080 ~~101~~100 8.~~6807~~6804 1.~~516099~~518166 9.0000% or greater 4 35,~~311~~292,~~810~~791.0353 4.3132 ~~103~~102 9.0643 1.~~264860~~264814 Totals 148 ~~819~~817,~~208~~390,~~326~~467.9768 100.00 ~~101~~100 8.~~2477~~2471 1.~~634938~~641603

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 5931 ~~402~~178,~~790~~887,~~453~~768.4477 4921.1789 99103 8.~~2500~~3401 1.~~595790~~554320 25 to 36 months 87115 ~~410~~633,~~988~~081,~~036~~199.7437 5077.1745 ~~103~~99 8.~~2493~~2233 1.~~675249~~667584 37 to 48 months 2 5,~~429~~421,~~836~~499.7954 0.66 ~~110~~109 7.~~9562~~9561 1.~~487803~~487795 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 148 ~~819~~817,~~208~~390,~~326~~467.9768 100.00 ~~101~~100 8.~~2477~~2471 1.~~634938~~641603

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,~~851~~846,~~191~~064.2766 1.45 6059 8.7390 1.950000 71 to 100 months 117 690,~~546~~054,~~499~~074.9557 84.2942 9493 8.2196 1.~~647753~~655391 101 to 120 months 1 8,000,000.00 0.98 ~~107~~106 7.7500 1.750000 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 6 26,~~625~~596,~~594~~549.7750 3.25 ~~156~~155 8.~~3506~~3505 1.~~615177~~615156 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 125 ~~737~~736,~~023~~496,~~285~~688.9973 8990.9710 9695 8.2276 1.~~652546~~659704

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 2928,~~726~~573,~~505~~811.5020 3.6350 8584 8.~~7328~~7327 1.~~487494~~487412 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,~~797~~705,~~882~~875.9613 3.27 ~~155~~154 8.1142 1.~~587877~~587883 181 months or greater 8 25,~~660~~614,~~652~~092.5262 3.13 ~~213~~212 8.~~4053~~4054 1.~~349150~~349145 Totals 23 8280,~~185~~893,~~040~~778.9895 109.0390 ~~148~~147 8.~~4288~~4249 1.~~477031~~476801

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,~~678~~676,~~804~~714.4675 3.8788 9695 7.9344 1.~~920985~~921000 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,~~630~~615,~~625~~768.2538 0.69 ~~109~~108 8.2725 1.~~699877~~699871 181 to 240 months 9 27,~~781~~731,~~384~~457.8155 3.39 ~~111~~110 8.~~2475~~2476 1.~~540730~~597473 241 to 300 months 39 193,~~670~~473,~~204~~785.7964 23.6467 9594 8.2405 1.~~920509~~922374 301 months or greater 71 ~~478~~477,~~262~~998,~~266~~962.6841 58.3848 9594 8.2401 1.~~532193~~539209 Totals 125 ~~737~~736,~~023~~496,~~285~~688.9973 8990.9710 9695 8.2276 1.~~652546~~659704

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 ~~819~~817,~~208~~390,~~326~~467.9768 100.00 ~~101~~100 8.~~2477~~2471 1.~~634938~~641603 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 ~~819~~817,~~208~~390,~~326~~467.9768 100.00 ~~101~~100 8.~~2477~~2471 1.~~634938~~641603 (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 ~~603~~623,~~954~~581.6492 7455,~~926~~299.6335 7.820% 850200284 2 OF Johnston RI 209,607.12 01,145,905.0046 8.735% 310851623 3 SS Various Various ~~220~~227,~~678~~753.7968 3831,~~296~~221.8293 8.523% 700200275 4 RT Salt Lake City UT ~~221~~228,~~520~~760.4867 1811,~~497~~257.2102 9.030% 850200212 5 MF Irving TX 164,~~245~~106.3176 21,~~098~~237.6015 7.880% 850200310 6 RT Long Beach CA ~~146~~151,~~924~~712.4276 1510,~~034~~246.6834 8.430% 310900049 7 IW Monee IL ~~129~~133,~~653~~882.4287 128,~~410~~180.1368 8.640% 310900130 8 OF San Francisco CA ~~115~~119,~~884~~659.4138 128,~~261~~486.1215 8.320% 850200295 9 LO Cupertino CA ~~118~~122,~~813~~615.9068 2218,~~499~~697.5476 8.190% 850200256 10 RT Warrenville IL ~~119~~123,~~461~~294.9844 2117,~~097~~265.4903 8.235% 310900195 11 MH Cathedral City CA ~~103~~106,~~029~~380.6098 128,~~099~~748.4406 7.960% 850200288 12 MF New York NY 99102,~~029~~251.5405 118,~~608~~386.1867 7.950% 850200315 13 RT Pikesville MD 9497,~~892~~984.3854 96,~~851~~759.5135 8.360% 850200301 14 OF Fort Lee NJ 8992,~~792~~760.4889 ~~3,545~~577.7029 8.080% 850200320 15 OF San Francisco CA 8487,~~335~~077.7388 107,~~148~~406.9782 7.900% 310900170 16 OF Mountain View CA 8386,~~387~~058.1672 1513,~~917~~246.7317 7.880% 850200277 17 IW Webster NY 8588,~~808~~565.8575 1411,~~379~~622.2939 8.350% 850200319 18 OF Cupertino CA 8689,~~364~~183.1618 75,~~945~~126.6361 8.739% 310900086 19 RT Visalia CA 7375,~~002~~294.8593 1816,~~578~~286.7567 8.835% 310900112 20 RT Golden CO 6466,~~052~~133.1040 75,~~997~~915.2696 7.809% 310900190 21 OF Campbell CA 6466,~~236~~295.1895 119,~~849~~790.8912 7.980% 850200298 22 OF Philadelphia PA 6568,~~939~~087.9030 64,~~939~~792.6424 8.467% 850200322 23.1 MF Drexel Hill PA 1516,~~562~~069.5032 1,~~684~~177.3149 8.230% 850200325 23.2 MF Yeadon PA 18,~~269~~863.0398 1,~~977~~382.2227 8.230% 850200326 23.3 MF Clifton Heights PA 1415,~~547~~021.5632 1,~~574~~100.4569 8.230% 850200327 23.4 MF Delaware County PA 1415,~~547~~021.5632 1,~~574~~100.4569 8.230% 310900040 24 RT Fresno CA 5455,~~329~~933.8795 3028,~~206~~602.2113 7.955% 850200265 25 IW Westborough MA 6264,~~759~~807.0329 53,~~827~~779.4317 8.710% 310900044 26 IW Pasadena TX 6163,366.0697 64,~~054~~053.3443 8.560% 600870590 27 OF San Jose CA 5658,~~756~~577.3920 108,~~190~~369.5271 8.100% 310851554 28 RT San Juan Capistra CA 6062,~~649~~628.9909 53,~~825~~847.3323 8.685% 850200312 29 OF Jacksonville FL 5153,~~666~~388.6789 0.00 7.750% 850200286 30 RT Various TX 5254,~~826~~486.8385 1311,~~403~~743.6361 8.740% 700200252 31 RT Scottsdale AZ 5152,~~216~~884.3719 53,~~498~~830.1331 8.320% 850200297 32 OF Washington DC 4244,~~768~~132.1816 98,~~417~~053.3840 7.600% 850200309 33 MF Pasadena TX 4748,~~091~~624.2324 53,~~202~~669.4645 8.190% 850200303 34 OF Farmington CT 4445,~~190~~663.4243 0.00 7.630% 850200305 35 RT Miami FL 4647,~~148~~650.1052 53,~~033~~531.6725 8.270% 310900090 36 OF San Francisco CA 4244,~~737~~128.2246 43,~~714~~323.9268 8.210% 700200330 37 MF Houston TX 3334,~~377~~457.6972 54,~~143~~063.4643 7.352% 310900055 38 IW Chatsworth CA 3536,~~598~~708.0434 109,~~651~~540.0474 8.320% 310900073 39 OT Indianapolis IN 3132,~~874~~864.6725 1110,~~396~~406.5294 7.430% 850200316 40 OF New Castle DE 3738,~~423~~643.6279 32,~~733~~513.1801 8.485% 700200329 41 OF Boston MA 3436,~~895~~028.2551 43,~~325~~192.9367 8.030% 850200307 42 OF Redondo Beach CA 3638,~~994~~181.4811 64,~~083~~897.9936 8.880% 310851629 43 IW Chula Vista CA 3132,~~151~~145.8655 65,~~680~~686.2657 7.770% 310900123 44 MF Austin TX 3536,~~324~~477.6720 32,~~338~~185.5299 8.680% 310900009 45 IW Chesapeake VA 3435,~~000~~108.6896 32,~~403~~295.5628 8.555% 310900176 46 IW San Diego CA 3031,~~295~~265.5361 54,~~960~~990.2517 7.750% 310900082 47 IW Los Angeles CA 3031,~~331~~316.0438 32,~~829~~844.9359 7.790% 310900056 48 RT Ponca City OK 3132,~~405~~412.7674 54,~~619~~613.9901 8.240% 310900158 49 IW El Dorado Hills CA 3233,~~191~~227.6605 54,~~097~~061.1172 8.580% 850200318 50 RT Cleveland OH 2829,~~456~~367.8373 54,~~621~~710.6474 7.780% 850200274 51 MF Bensalem PA 3031,~~763~~766.9572 32,~~137~~135.8306 8.400% 310900074 52 OF Woodbury MN 3233,~~256~~308.1287 21,~~958~~906.8308 8.815% 850200302 53 MU San Francisco CA 2829,~~812~~689.7914 1110,~~673~~796.1681 8.365% 310851537 54 IW Santa Fe Springs CA 2627,~~352~~192.36 54,~~675~~835.37 7.860% 850200317 55 RT Costa Mesa CA 2728,~~597~~495.1045 32,~~074~~175.2489 8.140% 850200292 56 SS Boynton Beach FL 2930,~~313~~258.4612 43,~~258~~314.9630 8.850% 850200283 57 MH Van Buren Townshi MI 24,~~204~~957.4397 87,~~178~~424.4793 7.565% 310900084 58 IW Baltimore MD 2425,~~998~~778.4704 7,~~807~~027.3881 7.990% 310900106 59 RT Anaheim CA 2425,~~805~~579.9236 7,~~784~~010.1975 7.970% 850200280 60 RT Logan UT 2627,~~282~~036.8124 161,~~515~~741.5398 8.625% 700200269 61 OF Laguna Niguel CA 26,~~107~~959.7683 21,~~424~~572.2114 8.710% 310900057 62 MF Monterey CA 24,~~189~~976.0843 21,~~668~~881.7035 8.250% 850200328 63 RT Garden Grove CA 2526,~~517~~350.5146 21,~~346~~514.9904 8.725% 850200267 64 RT Merrick NY 2526,~~459~~290.2458 21,~~275~~444.5016 8.830% 850200281 65 RT Palm Springs CA 24,~~196~~985.3706 21,~~467~~679.9526 8.400% 850200233 66 RT Grand Forks ND 2223,~~408~~126.7957 43,~~196~~478.3153 8.075% 700200249 67 OF Sunnyvale CA 2324,~~850~~628.5293 21,~~290~~512.8342 8.420% 850200323 68 OF Wellesley MA 23,~~206~~962.73 21,~~455~~699.94 8.300% 850200291 69 RT Brownsburg IN 2122,~~888~~589.0253 43,~~128~~427.9039 7.900% 850200308 70 MF Boston MA 1920,~~486~~059.1125 11,~~711~~138.7561 7.575% 850200321 71 Various Pittsford NY 20,~~288~~888.5897 1110,~~114~~514.7334 7.930% 310900045 72 IW Cincinnati OH 2122,~~964~~679.6716 21,~~526~~811.1970 8.120% 850200311 73 RT Narberth PA 21,~~273~~967.7768 21,~~049~~355.2534 8.620% 850200313 74 OT New York NY 19,~~123~~735.3556 3,~~733~~121.8362 7.850% 310900065 75 IW Long Island City NY 1920,~~685~~316.2720 32,~~628~~997.4350 8.080% 310900094 76 IW Redwood City CA 2021,~~499~~166.2294 21,~~176~~508.0129 8.315% 700200336 77 RT Modesto CA 19,~~229~~856.8444 21,~~002~~376.7919 8.350% 310900053 78 IW North Highlands CA 1819,~~517~~112.3287 2,~~876~~280.0853 8.760% 310900147 79 MF Boerne TX 16,~~153~~678.4262 1,~~955~~430.9777 7.865% 310900097 80 OF Torrance CA 1516,~~916~~389.1838 7,~~787~~314.9676 8.550% 310900118 81 OF Dallas TX 16,~~460~~996.3054 1,~~730~~194.6339 8.345% 310900153 82 RT Aurora CO 17,~~025~~581.9949 1,~~622~~066.1868 8.614% 310900120 83 IW Sacramento CA 1617,~~883~~434.3835 1,~~570~~019.5255 8.730% 310900126 84 IW Palo Alto CA 1516,~~688~~192.8572 2,~~645~~141.7588 8.380% 310851628 85 IW Denver CO 14,~~399~~860.7301 2,~~828~~367.2799 8.090% 310900039 86 RT Harlingen TX 1516,~~831~~327.1354 43,~~019~~523.4706 9.040% 310900067 87 IW Chico CA 1516,~~886~~398.6907 21,~~380~~868.1880 8.870% 310900111 88 IW Chantilly VA 1415,~~811~~293.4672 1,~~623~~141.7044 8.190% 850200290 89 RT Amarillo TX 1415,~~742~~222.1579 1,~~484~~003.4581 8.425% 850200314 90 RT Southington CT 1415,~~856~~340.0761 ~~1,440~~955.1864 8.600% 850200258 91 OT Staten Island NY 1314,~~753~~201.1802 1,~~488~~040.4561 8.270% 850200300 92 RT Staten Island NY 13,~~271~~685.6562 3,~~995~~581.3942 8.260% 850200296 93 MF Bronx NY 1213,~~772~~187.6113 1,~~666~~251.3684 7.830% 850200289 94 RT Various Various 15,~~252~~745.6033 1,~~957~~465.9118 9.310% 850200306 95 OF Brookline MA 1112,~~698~~042.3052 6,~~972~~628.8967 7.615% 850200276 96 SS Stamford CT 13,~~241~~666.2713 21,~~361~~936.0317 8.125% 310900062 97 IW Woodland Hills CA 1314,~~674~~102.7663 3,~~783~~355.1023 8.580% 310900113 98 MF Northfield MN 13,~~285~~717.4877 1,~~515~~083.4920 8.090% 310900121 99 IW Columbia SC 1314,~~674~~120.6104 1,~~449~~003.2683 8.320% 850200278 100 MF Jamestown ND 13,~~244~~676.8205 1,~~461~~029.0077 8.155% 310900116 101 IW Ft. Wayne IN 12,~~538~~929.6997 3,~~867~~476.7446 8.010% 310900042 102 RT Oroville CA 13,~~315~~748.0037 1,~~461~~028.6932 8.315% 310900131 103 IW Jessup MD 13,~~072~~498.5032 ~~1,392~~966.3351 8.280% 310900119 104 RT Las Vegas NV 14,~~336~~788.7963 32,~~225~~773.0824 9.380% 310900069 105 RT Farmington NM 11,~~240~~573.8056 5,~~735~~403.8509 8.490% 310900096 106 IW Carson CA 11,~~409~~775.6379 1,~~994~~627.0286 8.250% 310900114 107 OF Berkeley CA 1011,~~861~~214.5747 1,~~364~~011.4656 7.790% 310900127 108 RT Hampton VA 11,~~002~~360.3844 ~~1,243~~884.0599 8.120% 310900066 109 IW San Ramon CA 11,~~050~~405.6830 1,~~903~~548.1149 8.380% 310900080 110 OF West Sacramento CA 10,~~114~~421.0907 4,~~367~~060.0406 8.020% 310900091 111 IW Ramsey MN 10,~~446~~786.8551 ~~1,248~~909.8014 7.960% 310900138 112 MF Lake Orion MI 1011,~~704~~052.3378 ~~1,192~~843.4398 8.140% 310851150 113 RT Houston TX 9,~~709~~685.5469 3,~~478~~501.0388 8.230% 310900048 114 OF Sacramento CA 910,~~843~~158.0628 1,~~843~~528.7048 8.110% 310900085 115 IW El Segundo CA 10,~~026~~347.4399 1,~~785~~463.2973 8.235% 310900122 116 IW Colorado Springs CO 910,~~959~~283.2233 ~~1,131~~806.0291 8.080% 310900132 117 RT Phoenix AZ 9,~~170~~456.8931 32,~~069~~783.4199 7.670% 310900152 118 IW Tucson AZ 910,~~890~~185.8030 4,~~836~~541.3686 8.450% 310900161 119 SS Dallas TX 1011,~~708~~053.8769 1,~~613~~268.0927 8.740% 310900107 120 RT Stockton CA 9,~~400~~702.7032 1,~~653~~351.3775 8.250% 310900060 121 IW Morgan Hill CA 910,~~731~~044.3013 1,~~532~~219.0724 8.750% 310900092 122 MF Olympia WA 8,~~516~~793.7954 ~~1,058~~781.2146 7.840% 310900144 123 IW Compton CA 9,~~171~~470.2521 ~~932~~633.4650 8.410% 850200304 124 IW Houston TX 9,~~367~~673.9967 ~~873~~567.0537 8.765% 310900070 125 IW Cupertino CA 89,~~972~~260.5064 1,~~495~~207.4531 8.500% 310900095 126 RT Red Bluff CA 8,~~288~~517.7586 6,~~401~~172.4736 8.560% 310900093 127 IW Santa Clara CA 8,~~519~~794.9510 1,~~313~~039.1803 8.710% 310900108 128 IW Monterey CA 8,~~205~~469.7431 1,~~376~~112.2568 8.400% 850200299 129 MF Various NH 7,~~457~~677.5841 43,~~003~~783.1734 8.340% 310900081 130 RT San Francisco CA 6,~~773~~946.0385 6,~~962~~788.6684 8.665% 310900148 131 SS Tucson AZ 7,~~705~~935.0250 3,~~419~~188.2274 8.950% 310900157 132 MF Riverside OH 7,~~423~~665.3207 ~~805~~564.8409 8.205% 310900143 133 IW Highland Park CA 7,~~346~~582.0910 ~~1,226~~990.9594 8.385% 310900117 134 MF Ennis TX 67,~~953~~179.3990 ~~738~~511.2372 8.290% 310900087 135 IW Boise ID 67,~~798~~016.3151 ~~1,166~~948.5434 8.370% 310900100 136 IW Oxnard CA 6,~~388~~588.9530 1,~~975~~776.4510 8.000% 310900104 137 OF Newark CA 6,~~421~~612.5419 3,~~288~~097.5994 8.265% 310900136 138 OF San Rafael CA 6,~~580~~794.3239 ~~764~~550.3023 8.010% 310900159 139 RT Phoenix AZ 6,~~336~~524.1643 3,~~283~~095.9770 8.110% 310900110 140 IW Atlanta GA 6,~~052~~232.3882 2,~~794~~614.8137 8.850% 310900103 141 IW Goleta CA 5,~~179~~341.5883 1,~~420~~258.6944 8.510% 310900134 142 OF Escondido CA 5,~~402~~575.0896 ~~825~~651.5769 8.710% 310900150 143 SS Tucson AZ 5,~~036~~186.2893 2,~~234~~084.9328 8.950% 310900179 144 OF Scottsdale AZ 4,~~743~~898.3301 ~~470~~316.8315 8.470% 310900101 145 IW Las Vegas NV 4,~~008~~134.8123 1,~~141~~015.3189 8.350% Totals 5,~~636~~805,~~357~~422.6452 ~~851~~1,~~843~~817,859.6029

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,~~678~~603,~~461~~535.8320 92,~~603~~548,~~535~~235.2085 0708/01/2002 850200284 N/A 08/01/2009 N 28,795,483.58 2827,~~795~~649,~~483~~578.5812 0701/01/~~2002~~2003 310851623 N/A 09/01/2009 N 31,~~070~~032,~~579~~282.4967 31,~~032~~001,~~282~~060.6774 0708/01/2002 700200275 08/01/2010 08/01/2030 N 29,~~437~~419,~~937~~440.9271 29,~~419~~408,~~440~~183.7169 0708/01/2002 850200212 N/A 02/01/2010 N 2524,~~011~~990,~~976~~877.0444 24,~~990~~969,~~877~~640.4429 0708/01/2002 850200310 N/A 06/01/2010 N 20,~~914~~899,~~507~~473.9527 20,~~899~~889,~~473~~226.2793 0708/01/2002 310900049 N/A 06/01/2010 N 1817,~~007~~995,~~419~~009.5138 17,~~995~~986,~~009~~828.3870 0708/01/2002 310900130 N/A 09/01/2010 N 16,~~714~~701,~~097~~836.6755 16,~~701~~693,~~836~~350.5540 0708/01/2002 850200295 N/A 10/01/2009 N 17,~~408~~386,~~629~~129.4086 17,~~386~~367,~~129~~432.8610 0708/01/2002 850200256 N/A 05/01/2010 N 17,~~407~~386,~~938~~840.4192 17,~~386~~369,~~840~~575.9289 0708/01/2002 310900195 N/A 07/01/2010 N 15,~~532~~520,~~099~~000.9854 15,~~520~~511,~~000~~252.5448 0708/01/2002 850200288 N/A 09/01/2010 N 14,~~947~~936,~~854~~246.6850 14,~~936~~927,~~246~~859.5083 0708/01/2002 850200315 N/A 07/01/2010 N 13,~~620~~611,~~916~~064.3786 13,~~611~~604,~~064~~305.8651 0708/01/2002 850200301 N/A 03/01/2010 N 13,~~335~~331,~~516~~970.6494 13,331,~~970~~393.9465 0708/01/2002 850200320 N/A 07/01/2010 N 12,~~810~~800,~~491~~342.3538 12,~~800~~792,~~342~~935.3856 0708/01/2002 310900170 N/A 08/01/2010 N 12,~~698~~682,~~552~~634.0027 12,~~682~~669,~~634~~388.2710 0708/01/2002 850200277 N/A 08/01/2010 N 12,~~331~~317,~~810~~430.0677 12,~~317~~305,~~430~~808.7738 0708/01/2002 850200319 N/A 07/01/2007 N 11,~~859~~851,~~136~~191.9027 11,~~851~~846,~~191~~064.2766 0708/01/2002 310900086 N/A 06/01/2020 N 9,~~915~~896,~~496~~918.8207 9,~~896~~880,~~918~~631.0740 0708/01/2002 310900112 N/A 06/01/2010 N 9,~~842~~834,~~812~~815.6943 9,~~834~~828,~~815~~899.4347 0708/01/2002 310900190 N/A 09/01/2010 N 9,~~659~~647,~~575~~725.2334 9,~~647~~637,~~725~~935.3422 0708/01/2002 850200298 N/A 01/01/2010 N 9,~~345~~338,~~444~~505.8925 9,~~338~~333,~~505~~713.2501 0708/01/2002 850200322 N/A 07/01/2010 N 2,~~269~~267,~~137~~453.6736 2,~~267~~266,~~453~~275.3687 0708/01/2002 850200325 N/A 07/01/2010 N 2,~~663~~661,~~770~~793.4220 2,~~661~~660,~~793~~410.2093 0708/01/2002 850200326 N/A 07/01/2010 N 2,~~121~~119,~~150~~576.6217 2,~~119~~118,~~576~~475.1748 0708/01/2002 850200327 N/A 07/01/2010 N 2,~~121~~119,~~150~~576.6217 2,~~119~~118,~~576~~475.1748 0708/01/2002 310900040 N/A 05/01/2015 N 8,~~195~~165,~~580~~374.3918 8,~~165~~136,~~374~~772.1805 0708/01/2002 850200265 N/A 07/01/2010 N 8,~~646~~640,~~479~~652.8845 8,~~640~~636,~~652~~873.4528 0708/01/2002 310900044 N/A 05/01/2010 N 8,~~602~~596,~~718~~664.7036 8,~~596~~592,~~664~~610.3693 0708/01/2002 600870590 N/A 08/01/2015 N 8,~~408~~398,~~354~~164.7422 8,~~398~~389,~~164~~794.2251 0708/01/2002 310851554 N/A 03/01/2010 N 8,~~379~~374,~~964~~139.5421 8,~~374~~370,~~139~~291.2198 0708/01/2002 850200312 N/A 06/01/2011 N 8,000,000.00 8,000,000.00 0708/01/2002 850200286 N/A 09/01/2015 N 7,~~253~~239,~~111~~707.5693 7,~~239~~227,~~707~~964.9332 0708/01/2002 700200252 N/A 04/01/2010 N 7,~~386~~381,~~976~~478.7562 7,~~381~~377,~~478~~648.6231 0708/01/2002 850200297 N/A 11/01/2009 N 6,~~752~~743,~~870~~453.6325 6,~~743~~735,~~453~~399.2585 0708/01/2002 850200309 N/A 06/01/2010 N 6,~~899~~894,~~813~~610.2175 6,~~894~~890,~~610~~941.7530 0608/01/2002 850200303 N/A 04/01/2010 N 6,950,000.00 6,950,000.00 0708/01/2002 850200305 N/A 04/01/2010 N 6,~~696~~691,~~217~~184.8518 6,~~691~~687,~~184~~652.1893 0708/01/2002 310900090 N/A 05/01/2010 N 6,~~246~~241,~~608~~893.8189 6,~~241~~238,~~893~~570.8921 0708/01/2002 700200330 N/A 08/01/2009 N 5,~~447~~442,~~936~~793.6519 5,~~442~~438,~~793~~729.1976 0708/01/2002 310900055 N/A 01/01/2020 N 5,~~134~~123,~~333~~682.0400 5,~~123~~114,~~682~~141.0026 0708/01/2002 310900073 N/A 05/01/2020 N 5,~~147~~136,~~995~~599.9442 5,~~136~~126,~~599~~192.4248 0708/01/2002 850200316 N/A 07/01/2010 N 5,~~292~~288,~~674~~940.1294 5,~~288~~286,~~940~~427.9493 0708/01/2002 700200329 N/A 08/01/2009 N 5,~~214~~210,~~731~~405.5461 5,~~210~~207,~~405~~212.6194 0708/01/2002 850200307 N/A 05/01/2010 N 4,~~999~~993,~~253~~170.9900 4,~~993~~988,~~170~~272.0064 0708/01/2002 310851629 N/A 08/01/2009 N 4,~~811~~804,~~097~~417.3711 4,~~804~~798,~~417~~730.1154 0708/01/2002 310900123 N/A 06/01/2010 N 4,~~883~~880,~~594~~255.3583 4,~~880~~878,~~255~~069.8384 0708/01/2002 310900009 N/A 03/01/2010 N 4,~~769~~765,~~236~~832.3882 4,~~765~~763,~~832~~537.8254 0708/01/2002 310900176 N/A 09/01/2010 N 4,~~690~~684,~~921~~961.5126 4,~~684~~679,~~961~~971.2609 0708/01/2002 310900082 N/A 05/01/2010 N 4,~~672~~668,~~303~~473.4350 4,~~668~~665,~~473~~628.5091 0708/01/2002 310900056 N/A 03/01/2010 N 4,~~573~~568,~~653~~033.6869 4,~~568~~563,~~033~~420.6968 0708/01/2002 310900158 N/A 07/01/2010 N 4,~~502~~497,~~329~~232.7362 4,~~497~~493,~~232~~170.6290 0708/01/2002 850200318 N/A 07/01/2010 N 4,~~389~~383,~~228~~607.7612 4,~~383~~378,~~607~~896.1238 0708/01/2002 850200274 N/A 08/01/2010 N 4,~~394~~391,~~850~~712.3350 4,~~391~~389,~~712~~577.5044 0708/01/2002 310900074 N/A 04/01/2010 N 4,~~391~~388,~~077~~118.2441 4,~~388~~386,~~118~~212.4133 0708/01/2002 850200302 N/A 04/01/2010 N 4,~~133~~121,~~335~~662.5337 4,~~121~~110,~~662~~865.3756 0708/01/2002 310851537 N/A 04/01/2009 N 4,~~023~~017,~~261~~586.4306 4,~~017~~012,~~586~~750.0669 0708/01/2002 850200317 N/A 07/01/2015 N 4,~~068~~065,~~368~~294.2703 4,~~065~~063,~~294~~118.0314 0708/01/2002 850200292 N/A 09/01/2010 N 3,~~974~~970,~~707~~448.0509 3,~~970~~967,~~448~~133.0979 0607/01/2002 850200283 N/A 08/01/2010 N 3,~~839~~831,~~433~~255.7932 3,~~831~~823,~~255~~830.3239 0708/01/2002 310900084 N/A 05/01/2010 N 3,~~754~~746,~~464~~656.0971 3,~~746~~739,~~656~~628.7190 0708/01/2002 310900106 N/A 05/01/2010 N 3,~~734~~727,~~894~~109.0687 3,~~727~~720,~~109~~099.8712 0708/01/2002 850200280 N/A 08/01/2010 N 3,~~656~~640,~~739~~223.0249 3,~~640~~638,~~223~~481.4951 0708/01/2002 700200269 N/A 07/01/2010 N 3,~~596~~594,~~935~~511.5736 3,~~594~~592,~~511~~939.3622 0708/01/2002 310900057 N/A 03/01/2010 N 3,~~518~~515,~~412~~743.1343 3,~~515~~513,~~743~~862.4308 0708/01/2002 850200328 N/A 08/01/2010 N 3,~~509~~507,~~571~~224.8485 3,~~507~~505,~~224~~710.8581 0708/01/2002 850200267 N/A 07/01/2015 N 3,~~459~~457,~~919~~643.2777 3,~~457~~456,~~643~~199.7761 0708/01/2002 850200281 N/A 08/01/2010 N 3,~~456~~454,~~623~~155.9297 3,~~454~~452,~~155~~476.9771 0708/01/2002 850200233 N/A 03/01/2010 N 3,~~330~~325,~~098~~901.2190 3,~~325~~322,~~901~~423.9037 0708/01/2002 700200249 N/A 04/01/2010 N 3,~~399~~396,~~124~~833.3552 3,~~396~~395,~~833~~321.5210 0708/01/2002 850200323 N/A 07/01/2010 N 3,~~355~~352,~~189~~733.2430 3,~~352~~351,~~733~~033.3036 0708/01/2002 850200291 N/A 09/01/2010 N 3,~~324~~320,~~762~~633.2636 3,~~320~~317,~~633~~205.3697 0708/01/2002 850200308 N/A 05/01/2015 N 3,~~086~~075,~~908~~196.5883 3,~~075~~064,~~196~~058.8322 0708/01/2002 850200321 N/A 07/01/2015 N 3,~~070~~059,~~150~~036.9623 3,~~059~~048,~~036~~521.2389 0708/01/2002 310900045 N/A 03/01/2010 N 3,~~246~~243,~~010~~484.6041 3,~~243~~241,~~484~~672.4171 0708/01/2002 850200311 N/A 06/01/2010 N 2,~~961~~959,~~545~~495.1388 2,~~959~~958,~~495~~140.8854 0708/01/2002 850200313 N/A 06/01/2010 N 2,~~923~~919,~~315~~581.0926 2,~~919~~916,~~581~~459.2664 0708/01/2002 310900065 N/A 05/01/2010 N 2,~~923~~919,~~554~~925.3592 2,~~919~~916,~~925~~928.9242 0708/01/2002 310900094 N/A 06/01/2010 N 2,~~958~~956,~~395~~219.7675 2,~~956~~954,~~219~~711.7546 0708/01/2002 700200336 N/A 07/01/2010 N 2,~~763~~761,~~570~~567.0425 2,~~761~~760,~~567~~191.25 06 08/01/2002 310900053 N/A 03/01/2010 N 2,~~536~~533,~~619~~742.0193 2,~~533~~531,~~742~~462.9340 0708/01/2002 310900147 N/A 08/01/2010 N 2,~~464~~462,~~602~~646.6467 2,~~462~~461,~~646~~215.6790 0708/01/2002 310900097 N/A 06/01/2015 N 2,~~233~~226,~~849~~061.8084 2,~~226~~218,~~061~~747.8408 0708/01/2002 310900118 N/A 06/01/2010 N 2,~~366~~365,~~969~~239.6704 2,~~365~~364,~~239~~044.0465 0708/01/2002 310900153 N/A 08/01/2010 N 2,~~371~~370,~~858~~235.0183 2,~~370~~369,~~235~~169.8315 0708/01/2002 310900120 N/A 06/01/2010 N 2,~~320~~319,~~739~~168.3583 2,~~319~~318,~~168~~149.8328 0708/01/2002 310900126 N/A 06/01/2010 N 2,~~246~~243,~~613~~967.1742 2,~~243~~241,~~967~~825.4254 0708/01/2002 310851628 N/A 08/01/2009 N 2,~~135~~133,~~929~~101.6033 2,~~133~~130,~~101~~733.3334 0708/01/2002 310900039 N/A 01/01/2010 N 2,~~101~~097,~~477~~457.3487 2,~~097~~093,~~457~~934.8781 0708/01/2002 310900067 N/A 04/01/2010 N 2,~~149~~146,~~270~~890.6547 2,~~146~~145,~~890~~021.4767 0708/01/2002 310900111 N/A 07/01/2010 N 2,~~170~~168,~~177~~553.1343 2,~~168~~167,~~553~~411.4399 0708/01/2002 850200290 N/A 09/01/2010 N 2,~~099~~098,~~772~~288.4500 2,~~098~~097,~~288~~284.0019 0708/01/2002 850200314 N/A 06/01/2010 N 2,~~072~~071,~~939~~499.9880 2,~~071~~070,~~499~~544.8016 0708/01/2002 850200258 N/A 05/01/2010 N 1,~~995~~994,~~625~~136.0257 1,~~994~~993,~~136~~095.5796 0708/01/2002 850200300 N/A 02/01/2010 N 1,~~928~~924,~~084~~089.5516 1,~~924~~920,~~089~~507.1674 0708/01/2002 850200296 N/A 10/01/2014 N 1,~~957~~955,~~488~~821.3094 1,~~955~~954,~~821~~570.9410 0708/01/2002 850200289 N/A 09/01/2010 N 1,~~965~~964,~~963~~005.7079 1,~~964~~962,~~005~~540.7961 0708/01/2002 850200306 N/A 05/01/2015 N 1,~~843~~836,~~461~~488.6879 1,~~836~~829,~~488~~860.7912 0708/01/2002 850200276 N/A 08/01/2010 N 1,~~955~~953,~~633~~272.8986 1,~~953~~951,~~272~~336.8669 0708/01/2002 310900062 N/A 03/01/2010 N 1,~~912~~908,~~553~~770.4737 1,~~908~~905,~~770~~415.3714 0708/01/2002 310900113 N/A 06/01/2010 N 1,~~970~~969,~~652~~136.1768 1,~~969~~968,~~136~~053.6848 0708/01/2002 310900121 N/A 06/01/2010 N 1,~~972~~970,~~298~~849.8458 1,~~970~~969,~~849~~845.5875 0708/01/2002 850200278 N/A 08/01/2010 N 1,~~948~~947,~~961~~500.29 1,~~947~~946,~~500~~470.2952 0708/01/2002 310900116 N/A 06/01/2010 N 1,~~878~~874,~~455~~587.2551 1,~~874~~871,~~587~~111.5105 0708/01/2002 310900042 N/A 01/01/2010 N 1,~~921~~920,~~588~~126.0536 1,~~920~~919,~~126~~098.3604 0708/01/2002 310900131 N/A 07/01/2010 N 1,~~894~~893,~~564~~172.6633 1,~~893~~892,~~172~~205.3382 0708/01/2002 310900119 N/A 06/01/2020 N 1,~~834~~830,~~130~~905.7466 1,~~830~~828,~~905~~132.6642 0708/01/2002 310900069 N/A 03/01/2015 N 1,~~588~~583,~~806~~070.2439 1,~~583~~577,~~070~~667.3930 0708/01/2002 310900096 N/A 06/01/2010 N 1,~~659~~657,~~582~~588.9189 1,~~657~~655,~~588~~961.8903 0708/01/2002 310900114 N/A 06/01/2010 N 1,~~673~~671,~~155~~790.4296 1,~~671~~670,~~790~~779.9640 0708/01/2002 310900127 N/A 06/01/2010 N 1,~~625~~624,~~967~~724.9489 1,~~624~~623,~~724~~839.8990 0708/01/2002 310900066 N/A 03/01/2010 N 1,~~582~~580,~~436~~533.2817 1,~~580~~578,~~533~~984.1768 0708/01/2002 310900080 N/A 05/01/2015 N 1,~~513~~508,~~329~~962.9288 1,~~508~~504,~~962~~902.8882 0708/01/2002 310900091 N/A 05/01/2010 N 1,~~574~~573,~~901~~652.2949 1,~~573~~572,~~652~~743.4935 0708/01/2002 310900138 N/A 07/01/2010 N 1,~~578~~576,~~033~~841.7835 1,~~576~~575,~~841~~997.3537 0708/01/2002 310851150 N/A 09/01/2018 N 1,~~415~~412,~~728~~250.7673 1,~~412~~408,~~250~~748.7385 0708/01/2002 310900048 N/A 02/01/2010 N 1,~~456~~454,~~432~~588.3767 1,~~454~~453,~~588~~060.6719 0708/01/2002 310900085 N/A 04/01/2010 N 1,~~461~~459,~~046~~261.4516 1,~~459~~457,~~261~~797.1643 0708/01/2002 310900122 N/A 07/01/2010 N 1,~~479~~477,~~092~~961.6058 1,477,~~961~~154.5867 0708/01/2002 310900132 N/A 06/01/2010 N 1,~~434~~431,~~819~~750.4807 1,~~431~~428,~~750~~966.0708 0708/01/2002 310900152 N/A 08/01/2015 N 1,~~404~~399,~~610~~774.5822 1,~~399~~395,~~774~~232.2236 0708/01/2002 310900161 N/A 08/01/2010 N 1,~~470~~468,~~324~~711.7566 1,~~468~~467,~~711~~443.6639 0708/01/2002 310900107 N/A 05/01/2010 N 1,~~367~~365,~~375~~721.2487 1,~~365~~364,~~721~~370.8712 0708/01/2002 310900060 N/A 02/01/2010 N 1,~~334~~333,~~578~~046.2316 1,~~333~~331,~~046~~826.1692 0708/01/2002 310900092 N/A 05/01/2010 N 1,~~303~~302,~~590~~532.3413 1,~~302~~301,~~532~~750.1367 0708/01/2002 310900144 N/A 08/01/2010 N 1,~~308~~307,~~621~~688.0458 1,307,~~688~~055.5808 0708/01/2002 850200304 N/A 04/01/2010 N 1,~~282~~281,~~554~~681.2116 1,281,~~681~~113.1679 0708/01/2002 310900070 N/A 03/01/2010 N 1,~~266~~265,~~705~~210.5611 1,~~265~~264,~~210~~002.1180 0708/01/2002 310900095 N/A 05/01/2010 N 1,~~161~~155,~~974~~572.3184 1,~~155~~149,~~572~~400.8448 0708/01/2002 310900093 N/A 06/01/2010 N 1,~~173~~172,~~816~~502.0385 1,~~172~~171,~~502~~463.8582 0708/01/2002 310900108 N/A 06/01/2010 N 1,~~172~~170,~~249~~872.1186 1,~~170~~169,~~872~~760.8618 0708/01/2002 850200299 N/A 01/01/2015 N 1,~~073~~069,~~032~~029.7558 1,~~069~~065,~~029~~246.5824 0708/01/2002 310900081 N/A 04/01/2010 N ~~937,984.58~~ 931,021.92 07924,233.08 08/01/2002 310900148 N/A 08/01/2015 N 1,~~033~~029,~~075~~656.2705 1,~~029~~026,~~656~~467.0531 0708/01/2002 310900157 N/A 08/01/2010 N 1,~~085~~084,~~677~~871.5874 1,084,~~871~~307.7465 0708/01/2002 310900143 N/A 07/01/2010 N 1,~~051~~050,~~319~~092.3035 1,~~050~~049,~~092~~101.3541 0708/01/2002 310900117 N/A 07/01/2010 N 1,~~006~~005,~~522~~783.1491 1,005,~~783~~272.9119 0708/01/2002 310900087 N/A 04/01/2010 N ~~974,667.82~~ 973,501.28 07972,552.94 08/01/2002 310900100 N/A 06/01/2020 N ~~958,341.95~~ 956,366.50 07954,590.40 08/01/2002 310900104 N/A 07/01/2015 N ~~932,346.98~~ 929,058.39 07925,960.45 08/01/2002 310900136 N/A 07/01/2010 N 985,~~815~~050.1080 ~~985~~984,~~050~~500.8057 0708/01/2002 310900159 N/A 09/01/2015 N ~~937,533.32~~ 934,249.35 07931,153.65 08/01/2002 310900110 N/A 06/01/2015 N ~~820,661.33~~ 817,866.52 06815,252.15 07/01/2002 310900103 N/A 06/01/2020 N ~~730,376.26~~ 728,955.57 07727,697.13 08/01/2002 310900134 N/A 07/01/2010 N ~~744,258.84~~ 743,433.27 07742,781.58 08/01/2002 310900150 N/A 08/01/2015 N ~~675,255.52~~ 673,020.59 07670,936.31 08/01/2002 310900179 N/A 09/01/2010 N ~~672~~671,~~018~~547.3047 671,~~547~~231.4732 0708/01/2002 310900101 N/A 06/01/2020 N ~~576,115.88~~ 574,974.57 07573,958.68 08/01/2002 Totals ~~820,060,170.57~~ 819,208,326.97 817,390,467.68

~~Principal~~Appraisal ~~Prepayment~~Appraisal ~~Detail~~Res ~~Loan~~Mod ~~Number~~Reduction ~~Offering~~Reduction ~~Document~~Strat. ~~Principal~~Code ~~prepayment~~Date Amount ~~Prepayment~~(2) ~~Penalities~~(3) ~~Cross~~Totals 0.00 (1) Property Type Code MF-~~Reference~~ ~~Payoff~~Multi-Family ~~Amount~~RT- ~~Curtailment~~Retail ~~Amount~~HC- ~~Prepayment~~Health ~~Premium~~Care ~~Yield~~IN- ~~Maintenance~~Industrial ~~Premium~~WH- ~~850200280~~Warehouse 60MH- ~~0.00~~Mobile ~~14,020.~~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- ~~0.00~~Reps ~~0.00~~and Warranties 13- Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

~~Historical~~Principal Prepayment Detail ~~Delinquencies~~Loan ~~Distribution~~Number ~~30-59~~Offering ~~Days~~Document ~~60-89~~Principal ~~Days~~prepayment 90Amount ~~Days~~Prepayment orPenalities ~~More~~Cross-Reference ~~Foreclosure~~Payoff ~~REO~~Amount ~~Modifications~~Curtailment ~~Date~~Amount #Prepayment ~~Balance~~Premium #Yield ~~Balance~~Maintenance #Premium ~~Balance~~No #Principal ~~Balance~~Prepayments #This Balance # Balance 07/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 03/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 02/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 01/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 12/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 11/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/15/2001 0 $0.00 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 $0.00Period

~~Prepayments~~Historical Detail Delinquencies Distribution ~~Curtailments~~30-59 ~~Payoff~~Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # ~~Amount~~Balance # ~~Amount~~Balance # Balance # Balance # Balance # Balance 08/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/15/2002 10 ~~14,000~~$0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 03/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 02/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 01/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 12/1517/2001 10 ~~1,168,560~~$0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 11/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 ~~08/15/2001~~0 $0.00 0 $0.00 0 $0.00 0 $0.00

~~Rate~~Prepayments ~~and~~Distribution ~~Maturities~~Curtailments ~~Distribution~~Payoff ~~Next~~Date ~~Weighted~~# ~~Avg.~~Amount ~~WAM~~# ~~Date~~Amount ~~Coupon~~08/15/2002 ~~Remit~~0 $0.00 0 $0.00 07/15/2002 ~~8.247746%~~1 814,000.~~194459%~~00 ~~101~~0 $0.00 06/17/2002 ~~8.247723%~~0 8$0.~~194433%~~00 ~~102~~0 $0.00 05/15/2002 ~~8.247689%~~0 8$0.~~194397%~~00 ~~103~~0 $0.00 04/15/2002 ~~8.247660%~~0 8$0.~~194366%~~00 ~~104~~0 $0.00 03/15/2002 ~~8.247626%~~0 8$0.~~194330%~~00 ~~105~~0 $0.00 02/15/2002 ~~8.247606%~~0 8$0.~~194309%~~00 ~~106~~0 $0.00 01/15/2002 ~~8.248206%~~0 8$0.~~194906%~~00 ~~107~~0 $0.00 12/1715/2001 ~~8.248172%~~1 81,168,560.~~194870%~~00 ~~108~~0 $0.00 11/15/2001 ~~8.248245%~~0 8$0.~~194955%~~00 ~~109~~0 $0.00 10/15/2001 ~~8.248212%~~0 8$0.~~194920%~~00 ~~110~~0 $0.00 09/17/2001 ~~8.248184%~~0 8$0.~~194890%~~00 ~~111~~0 ~~08/15/2001 8~~$0.~~248150% 8.194855% 112 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.~~00

~~Delinquency~~Rate ~~Loan~~and ~~Detail~~Maturities ~~Offering~~Distribution #Next ofWeighted ~~Current~~Avg. ~~Outstanding~~WAM ~~Status~~Date ofCoupon ~~Loan~~Remit ~~Number~~08/15/2002 ~~Document~~8.247097% ~~Months~~8.193812% ~~Paid~~100 ~~Through~~07/15/2002 P8.247746% &8.194459% I101 P06/17/2002 &8.247723% I8.194433% ~~Mortgage~~102 ~~Cross-Reference~~05/15/2002 ~~Delinq~~8.247689% ~~Date~~8.194397% ~~Advances~~103 Advances**04/15/2002 ~~Loan~~8.247660% ~~(1)~~8.194366% ~~850200309~~104 ~~33 0 06~~03/0115/2002 ~~52,006~~8.20247626% ~~52,006~~8.20194330% B105 ~~850200292~~02/15/2002 568.247606% 08.194309% ~~06/~~106 01/15/2002 ~~33,406~~8.81248206% ~~33,406~~8.81194906% B107 ~~700200336~~12/17/2001 778.248172% 08.194870% 06108 11/0115/~~2002~~2001 ~~21,117~~8.49248245% ~~21,117~~8.49194955% B109 ~~310900110~~10/15/2001 ~~140~~8.248212% 08.194920% 06110 09/0117/~~2002~~2001 8~~,778~~.80248184% 8~~,778~~.80194890% B111 Note: Foreclosure and REO Totals 4are ~~115,309.30~~excluded ~~115,309~~from the delinquencies aging categories.30

~~Resolution~~Delinquency ~~Actual~~Loan Detail Offering # of Current Outstanding Status of Loan Number ~~Strategy~~Document ~~Servicing~~Months ~~Foreclosure~~Paid ~~Principal~~Through ~~Servicing~~P ~~Bankruptcy~~& ~~REO~~I ~~Code~~P ~~(2)~~& ~~Transfer~~I ~~Date~~Mortgage Cross-Reference Delinq. Date ~~Balance~~Advances Advances** ~~850200309~~Loan ~~6,899,813.21~~(1) ~~0.00~~ 850200292 ~~3,974,707.05~~56 0~~.00~~ ~~700200336~~07/01/2002 233,~~763,570~~401.0447 033,401.0047 B 310900110 ~~820~~140 0 07/01/2002 8,~~661~~776.3376 08,776.0076 B Totals 142 42,~~458,751~~178.6323 042,178.0023

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