8-K 1 bsc00wf1.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.: 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. 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 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 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-WF1 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 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-WF1, relating to the August 15, 2002 distribution. Wells Fargo Bank MN, N.A. Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc., 9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates Columbia, MD 21045 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: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 - 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 ~~235~~234,~~110~~023,~~203~~593.4163 1930,~~086,609~~416.7822 A-2 07383FCV8 7.780000% 454,979,000.00 454,979,000.00 0.00 B 07383FCW6 78.~~774199~~013916% 31,089,000.00 31,089,000.00 0.00 C 07383FCX4 78.~~894199~~133916% 35,531,000.00 35,531,000.00 0.00 D 07383FCY2 78.~~904199~~143916% 8,882,000.00 8,882,000.00 0.00 E 07383FCZ9 78.~~904199~~143916% 26,648,000.00 26,648,000.00 0.00 F 07383FDA3 78.~~904199~~143916% 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 Totals 888,269,752.00 ~~863~~862,~~301~~215,~~955~~345.4163 1930,~~086,609~~416.7822

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FCU0 1,~~496~~489,~~868~~950.3021 0.00 0.00 2,~~583~~420,~~478~~366.0843 ~~234~~233,~~023~~093,~~593~~177.6341 20.0911% A-2 07383FCV8 2,949,780.52 0.00 0.00 2,949,780.52 454,979,000.00 20.0911% B 07383FCW6 ~~201~~207,~~410~~620.0653 0.00 0.00 ~~201~~207,~~410~~620.0653 31,089,000.00 16.4850% C 07383FCX4 ~~233~~240,~~740~~838.6647 0.00 0.00 ~~233~~240,~~740~~838.6647 35,531,000.00 12.3638% D 07383FCY2 5860,~~504~~278.2555 0.00 0.00 5860,~~504~~278.2555 8,882,000.00 11.3334% E 07383FCZ9 ~~175~~180,~~525~~849.9123 0.00 0.00 ~~175~~180,~~525~~849.9123 26,648,000.00 8.2425% F 07383FDA3 5860,~~504~~278.2555 0.00 0.00 5860,~~504~~278.2555 8,882,000.00 7.2122% G 07383FDC9 84,202.08 0.00 0.00 84,202.08 15,545,000.00 5.41% H 07383FDD7 72,171.67 0.00 0.00 72,171.67 13,324,000.00 3.8687% I 07383FDE5 36,085.83 0.00 0.00 36,085.83 6,662,000.00 3.09% J 07383FDF2 30,073.33 0.00 0.00 30,073.33 5,552,000.00 2.45% K 07383FDG0 48,110.83 0.00 0.00 48,110.83 8,882,000.00 1.42% L 07383FDH8 18,042.92 0.00 0.00 18,042.92 3,331,000.00 1.03% M 07383FDJ4 27,~~195~~178.4951 0.00 0.00 27,~~195~~178.4951 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% Totals 5,~~490~~505,~~216~~461.1023 0.00 0.00 6,~~576~~435,~~825~~877.8845 ~~862~~861,~~215~~284,~~345~~929.6341

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 07383FDB1 0.~~243640~~452461% 888,269,752.00 ~~863~~862,~~301~~215,~~955~~345.4163

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 07383FDB1 ~~175~~325,~~279~~099.0929 0.00 ~~175~~325,~~279~~099.0929 ~~862~~861,~~215~~284,~~345~~929.6341 (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 ~~903~~899.~~99881347~~82079849 43.~~17801498~~57745069 5.~~75545913~~72885907 0.00000000 0.00000000 ~~899~~896.~~82079849~~24334780 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.~~47849915~~67826337 0.00000000 0.00000000 1,000.00000000 C 07383FCX4 1,000.00000000 0.00000000 6.~~57849934~~77826321 0.00000000 0.00000000 1,000.00000000 D 07383FCY2 1,000.00000000 0.00000000 6.~~58683292~~78659649 0.00000000 0.00000000 1,000.00000000 E 07383FCZ9 1,000.00000000 0.00000000 6.~~58683241~~78659674 0.00000000 0.00000000 1,000.00000000 F 07383FDA3 1,000.00000000 0.00000000 6.~~58683292~~78659649 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 3.~~06091718~~05900604 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 ~~971~~970.~~89165056~~66836250 0.~~19732642~~36599163 0.00000000 ~~970~~969.~~66836250~~62091467

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~305~~235,~~987~~917.0575 Services Advances Outstanding 630,~~646~~437.4357 Reimbursement for Interest on Advances 0.00 paid from general collections Advances from 99-C1 servicer (Loan #47) 32,~~873~~865.3796

Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 3738,~~872~~964.2328 Less Delinquent Master Servicing Fees 1,~~417~~115.7241 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received ~~1,643~~ 993.0188 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 38,~~097~~842.5275

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,~~496~~489,~~868~~950.3021 0.00 1,~~496~~489,~~868~~950.3021 0.00 0.00 1,~~496~~489,~~868~~950.3021 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 ~~175~~325,~~279~~099.0929 0.00 ~~175~~325,~~279~~099.0929 0.00 0.00 ~~175~~325,~~279~~099.0929 0.00 B ~~201~~207,~~410~~620.0653 0.00 ~~201~~207,~~410~~620.0653 0.00 0.00 ~~201~~207,~~410~~620.0653 0.00 C ~~233~~240,~~740~~838.6647 0.00 ~~233~~240,~~740~~838.6647 0.00 0.00 ~~233~~240,~~740~~838.6647 0.00 D 5860,~~504~~278.2555 0.00 5860,~~504~~278.2555 0.00 0.00 5860,~~504~~278.2555 0.00 E ~~175~~180,~~525~~849.9123 0.00 ~~175~~180,~~525~~849.9123 0.00 0.00 ~~175~~180,~~525~~849.9123 0.00 F 5860,~~504~~278.2555 0.00 5860,~~504~~278.2555 0.00 0.00 5860,~~504~~278.2555 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 20,~~930~~947.2523 27,~~195~~178.4951 ~~110~~131,~~047~~590.5385 Total 5,~~686~~851,~~425~~507.4475 0.00 5,~~686~~851,~~425~~507.4475 0.00 20,~~930~~947.2523 5,~~665~~830,~~495~~560.1952 ~~110~~131,~~047~~590.5385

Other Required Information Available Distribution Amount (1) 6,~~752~~760,~~104~~976.9774 Principal Distribution Amount 1930,~~086,609~~416.7822 (a) Principal portion of Scheduled Payments 1930,~~086,609~~416.7822 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Aggregate Number of Outstanding Mortgage Loans 183~~.00~~ Aggregate Unpaid Principal Balance of the Mortgage Loans ~~862~~861,~~277~~323,~~089~~275.6232 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~862~~861,~~215~~284,~~345~~929.6341 Total Servicing and Special Servicing Fee Paid 3839,~~912~~684.5930 Servicing Fee paid 38,~~097~~842.5275 Special Servicing Fee paid ~~815~~841.0755 Trustee Fee paid ~~863~~888.3032 Paying Agent Fee paid 1,~~438~~480.8453 Expense Losses (Additional Trust Fund Expenses) ~~815~~841.0755 (i) Special Servicing and Liquidation Fees ~~815~~841.0755 (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 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount Appraisal Cumulative Date Appraisal Loan Reduction ASER Reduction Number Amount Amount Effected 600870450 2,718,873.07 ~~100~~120,~~573~~679.8351 02/18/2002 Total 2,718,873.07 ~~100~~120,~~573~~679.8351

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,~~275~~260,~~425~~530.2026 0.73 ~~118~~117 8.~~1185~~1189 1.~~589633~~589763 1,000,000 to 1,999,999 5152 8082,~~408~~283,~~987~~187.9463 9.3355 98 8.~~0367~~0310 1.~~922649~~908527 2,000,000 to 3,999,999 6665 ~~192~~190,~~911~~700,~~645~~213.9721 22.3714 9189 7.~~9472~~9490 1.~~866356~~871794 4,000,000 to 5,999,999 29 141,~~727~~547,~~129~~688.8093 16.4443 9089 8.~~0224~~0225 1.~~751441~~751425 6,000,000 to 7,999,999 11 75,~~782~~717,~~386~~421.2196 8.79 6564 8.0368 1.~~807762~~807786 8,000,000 to 9,999,999 5 43,~~872~~779,~~649~~765.8973 5.0908 ~~109~~108 7.8272 1.~~603929~~603978 10,000,000 to 11,999,999 2 20,~~336~~324,~~866~~942.5904 2.36 8988 8.~~0999~~1000 1.~~429474~~429483 12,000,000 to 13,999,999 2 26,~~904~~879,~~338~~289.3947 3.12 8685 7.~~7513~~7515 2.~~076541~~076714 14,000,000 to 15,999,999 2 31,~~162~~138,~~470~~301.5739 3.6162 9089 8.~~0352~~0353 1.~~820706~~820717 16,000,000 to 17,999,999 1 16,~~689~~679,~~243~~723.3369 1.94 9190 8.1000 1.840000 18,000,000 to 19,999,999 3 56,~~888~~836,~~479~~813.1704 6.60 9493 8.0658 2.~~385170~~385097 20,000,000 to 24,999,999 1 20,~~784~~754,~~293~~853.3423 2.41 7271 7.4000 2.140000 25,000,000 or Greater 3 148,~~471~~382,~~429~~198.2383 17.2223 6968 7.~~8945~~8944 2.~~180382~~180454 Totals 183 ~~862~~861,~~215~~284,~~345~~929.6341 100.00 8685 7.~~9601~~9602 1.~~921195~~921238

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 2 3,~~247~~239,~~983~~298.8990 0.38 ~~121~~120 7.7291 1.~~557055~~557220 California 75 296,~~800~~429,~~892~~423.2717 34.42 9492 7.~~8188~~8189 2.~~141164~~141261 Colorado 5 15,~~386~~372,~~373~~792.9303 1.78 9392 8.~~4677~~4682 1.~~024934~~024574 Connecticut 4 8,~~647~~642,~~726~~664.8520 1.00 8483 8.2529 1.~~534312~~534287 Delaware 3 16,~~249~~209,~~830~~151.3079 1.88 ~~124~~123 8.~~0522~~0520 1.~~321410~~321449 Florida 17 51,~~059~~004,~~655~~744.7056 5.92 7877 8.~~1389~~1391 1.~~746575~~746573 Georgia 1 1,~~897~~896,~~014~~187.9762 0.22 8685 9.0000 1.310000 Idaho 1 7,~~760~~752,~~789~~753.5342 0.90 3130 8.1800 2.170000 Illinois 1 2,~~460~~459,~~857~~787.5988 0.29 8988 8.9200 1.580000 Kansas 1 1,~~207~~206,~~484~~114.3714 0.14 8988 7.8100 1.790000 Maryland 3 7,~~851~~844,~~481~~261.5488 0.91 8786 7.9944 2.~~016139~~016068 Massachusetts 2 10,~~143~~137,~~943~~961.6724 1.18 8988 8.0591 1.~~549904~~549914 Michigan 3 8,~~622~~617,~~806~~126.6953 1.00 8382 7.~~9031~~9032 1.~~480306~~480283 Minnesota 2 3,~~037~~033,~~091~~539.3200 0.35 8786 8.~~1802~~1803 1.~~680658~~680770 Mississippi 1 3,~~839~~835,~~368~~022.4486 0.45 8281 8.1200 1.730000 Missouri 1 3,~~253~~251,~~888~~347.79 0.38 9089 9.4550 1.250000 Montana 2 6,~~134~~126,~~811~~907.4664 0.71 8584 7.3300 1.590000 Nebraska 1 5,~~949~~942,~~947~~239.6182 0.69 8786 7.2150 1.900000 Nevada 4 23,~~041~~029,~~401~~160.2128 2.67 9089 8.3639 1.~~629073~~629066 New Hampshire 1 8,~~335~~331,~~717~~407.4415 0.97 7574 8.5300 1.430000 New Jersey 6 22,~~392~~370,~~211~~273.2736 2.60 7574 7.~~8540~~8542 1.~~613862~~613922 New Mexico 1 3,~~909~~906,~~128~~753.1604 0.45 8483 8.0800 1.420000 New York 14 61,~~853~~768,~~057~~591.6534 7.17 9493 8.~~2445~~2446 2.~~461097~~461241 North Carolina 4 80,~~194~~171,~~730~~685.3848 9.3031 4948 7.~~7528~~7527 1.~~918953~~919035 North Dakota 2 9,~~238~~226,~~167~~696.5202 1.07 8584 7.~~5489~~5490 1.~~530487~~530476 Ohio 2 8,~~130~~125,~~532~~665.0961 0.94 8887 8.0211 2.~~164311~~164313 Oregon 3 9,~~334~~304,~~876~~988.9894 1.08 ~~114~~113 7.~~6509~~6510 1.~~611819~~612130 Pennsylvania 8 31,~~163~~120,~~132~~461.0209 3.61 8786 7.~~9369~~9370 1.~~603757~~603723 Rhode Island 1 ~~873~~872,~~431~~468.1745 0.10 8180 8.3000 1.900000 Texas 31 85,~~906~~806,~~135~~480.3796 9.96 8685 8.0744 1.~~678142~~678150 Virginia 3 25,~~732~~715,765.0521 2.9899 9089 7.~~9153~~9154 1.~~899287~~899283 Washington 5 29,~~952~~933,~~604~~773.1389 3.4748 8786 8.1856 2.~~159746~~159777 Wisconsin 1 8,~~605~~599,~~506~~434.2813 1.00 9089 7.4150 1.890000 Totals 211 ~~862~~861,~~215~~284,~~345~~929.6341 100.00 8685 7.~~9601~~9602 1.~~921195~~921238

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 4 13,~~353~~345,~~525~~537.3531 1.55 8887 8.~~5394~~5396 0.~~430468~~430328 1.20 to 1.24 1 2,~~897~~896,~~747~~254.8448 0.34 8988 8.4500 1.210000 1.25 to 1.29 4 9,~~081~~074,~~574~~560.8428 1.05 9594 8.6942 1.~~254725~~254723 1.30 to 1.34 12 46,~~429~~312,~~783~~432.8576 5.38 ~~117~~116 8.~~0915~~0917 1.~~318801~~318807 1.35 to 1.39 7 28,~~801~~777,~~434~~533.0282 3.34 8988 7.7399 1.369737 1.40 to 1.44 11 86,~~407~~326,~~096~~073.2309 10.02 8786 8.~~2052~~2053 1.~~422148~~422149 1.45 to 1.49 6 13,~~570~~543,~~284~~766.9826 1.57 ~~111~~110 8.~~0788~~0793 1.~~462683~~462691 1.50 to 1.59 25 ~~111~~110,~~081~~968,~~337~~903.5460 12.88 8887 7.~~9343~~9344 1.~~552297~~552293 1.60 to 1.69 14 41,~~669~~627,~~294~~997.9448 4.83 7372 8.~~0115~~0117 1.~~646284~~646290 1.70 to 1.79 17 63,~~663~~603,~~621~~855.6600 7.38 8584 8.~~0059~~0060 1.~~753029~~753025 1.80 to 1.89 20 85,~~154~~049,~~925~~631.7146 9.8887 ~~100~~99 7.~~9548~~9550 1.~~846410~~846416 1.90 to 1.99 12 45,~~226~~182,~~568~~586.4931 5.25 8988 7.~~8404~~8406 1.~~935311~~935318 2.00 to 2.49 29 180,~~575~~397,~~168~~482.9351 20.9495 6665 7.~~7580~~7581 2.~~147505~~147495 2.50 to 2.99 7 81,~~527~~462,~~117~~507.4121 9.46 9089 7.9224 2.~~736824~~736822 3.00 and Greater 14 52,~~775~~715,~~863~~807.84 6.12 9089 8.~~0522~~0523 3.~~488621~~488675 Totals 183 ~~862~~861,~~215~~284,~~345~~929.6341 100.00 8685 7.~~9601~~9602 1.~~921195~~921238

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 44 119,~~338~~121,~~631~~754.0396 13.8483 ~~104~~103 7.8872 1.~~755442~~755459 Lodging 9 65,~~971~~883,~~907~~210.3240 7.65 8483 8.~~1193~~1195 2.~~392629~~392853 Mixed Use 9 18,~~812~~791,~~223~~065.6707 2.18 9190 8.~~1527~~1529 2.~~081734~~081993 Mobile Home Park 9 26,~~614~~584,~~892~~820.1023 3.09 8887 7.~~7390~~7391 1.~~952429~~952433 Multi-Family 37 ~~130~~129,~~052~~905,~~620~~715.8376 15.08 8988 7.~~6063~~6064 1.~~731556~~731559 Office 20 219,~~799~~654,~~020~~903.8759 25.4950 7675 7.9256 2.~~248656~~248616 Other 4 12,~~446~~435,~~103~~695.6721 1.44 9291 8.~~1606~~1605 1.~~667593~~667551 Retail 45 179,~~260~~092,~~668~~076.8470 20.79 8382 8.~~2257~~2258 1.~~616553~~616537 Self Storage 34 89,~~919~~815,~~277~~687.3049 10.43 8685 8.0041 1.~~868730~~868696 Totals 211 ~~862~~861,~~215~~284,~~345~~929.6341 100.00 8685 7.~~9601~~9602 1.~~921195~~921238

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.25% or Less 1 3,~~058~~055,~~474~~176.4835 0.35 7675 6.1500 2.090000 6.2501% to 6.75% 1 2,~~833~~829,~~416~~042.9757 0.33 8180 6.5400 3.500000 6.7501% to 7.00% 3 5,~~680~~669,~~614~~965.5078 0.66 8988 6.~~8088~~8087 2.~~448831~~449431 7.0001% to 7.25% 7 17,~~611~~578,~~908~~184.7798 2.04 9897 7.1670 2.~~284702~~285135 7.2501% to 7.50% 20 113,~~493~~351,~~688~~255.2996 13.16 8382 7.3856 1.~~876617~~876533 7.5001% to 7.75% 19 117,~~458~~312,~~829~~233.1907 13.62 7877 7.6613 1.~~965221~~965519 7.7501% to 8.00% 37 199,~~423~~210,~~588~~270.9029 23.13 8988 7.8828 2.~~016917~~016971 8.0001% to 8.50% 75 316,~~490~~186,~~542~~161.8948 36.71 8685 8.1974 1.~~795640~~795695 8.5001% to 9.00% 17 73,~~121~~057,~~230~~841.6656 8.48 9190 8.6831 2.~~191098~~190987 9.0001% and Greater 3 13,~~043~~034,~~050~~797.9837 1.51 8988 9.3260 0.~~879362~~879117 Totals 183 ~~862~~861,~~215~~284,~~345~~929.6341 100.00 8685 7.~~9601~~9602 1.~~921195~~921238

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 0 0.00 0.00 0 0.0000 0.000000 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months ~~143~~132 ~~733~~702,~~545~~829,~~778~~213.9630 8581.0860 8684 8.~~0320~~0286 1.~~915077~~908876 37 to 48 months 4050 ~~128~~137,~~669~~700,~~566~~862.6788 1415.99 92 87 7.~~5504~~6953 1.~~956074~~951360 49 months and Greater 01 020,754,853.0023 02.0041 071 07.~~0000~~4000 02.~~000000~~140000 Totals 183 ~~862~~861,~~215~~284,~~345~~929.6341 100.00 8685 7.~~9601~~9602 1.~~921195~~921238

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,~~362~~323,~~102~~153.7528 11.0607 3231 7.~~9326~~9325 2.~~027198~~027229 71 to 100 months 147 676,~~616~~008,~~674~~655.3425 78.4749 8685 7.~~9801~~9802 1.~~918932~~918907 101 to 120 months 1 18,~~545~~523,~~359~~638.0259 2.15 ~~102~~101 7.6140 2.110000 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 3 6,~~243~~232,~~138~~267.8322 0.72 ~~146~~145 8.4598 2.~~655224~~655892 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 160 796,~~767~~087,~~274~~714.9434 92.4143 8180 7.9697 1.~~942106~~942094

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 1 ~~938~~934,~~844~~524.9730 0.11 ~~136~~135 6.9850 1.620000 141 to 180 months 20 60,~~995~~756,~~778~~325.8991 7.0705 ~~146~~145 7.8478 1.~~673571~~673537 181 months or greater 2 3,~~513~~506,~~446~~364.8386 0.41 ~~206~~205 8.0012 1.~~558470~~558462 Totals 23 65,~~448~~197,~~070~~215.6907 7.5957 ~~149~~148 7.~~8436~~8437 1.~~666623~~666581

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,~~159~~110,~~302~~045.3505 14.0506 6665 7.8429 2.~~408391~~408296 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,~~354~~349,~~184~~265.1860 0.16 8887 8.2950 2.640000 181 to 240 months 11 34,~~940~~869,~~774~~077.7625 4.05 9695 7.8286 1.~~697594~~697582 241 to 300 months 66 ~~308~~307,~~086~~731,~~783~~500.8773 35.73 8180 7.~~9363~~9364 2.~~026855~~026864 301 months or greater 79 331,~~226~~027,~~229~~825.7871 38.4243 8483 8.~~0606~~0607 1.~~715655~~715636 Totals 160 796,~~767~~087,~~274~~714.9434 92.4143 8180 7.9697 1.~~942106~~942094

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 ~~862~~861,~~215~~284,~~345~~929.6341 100.00 8685 7.~~9601~~9602 1.~~921195~~921238 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 183 ~~862~~861,~~215~~284,~~345~~929.6341 100.00 8685 7.~~9601~~9602 1.~~921195~~921238 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 ~~381~~380,~~073~~797.1185 42,~~077~~353.8107 7.850% 310900024 2 OF Raleigh NC ~~301~~311,~~426~~474.6722 0.00 7.696% 310851624 3 SS Various Various ~~294~~304,~~913~~348.8818 5646,~~311~~877.6333 8.170% 700200213 4 LO San Diego CA ~~128~~132,~~376~~442.4314 3329,~~505~~440.8211 7.400% 850200205 5.1 RT Raleigh-Durham NC 2728,~~643~~528.2389 54,~~079~~193.5084 8.180% 850200206 5.2 RT Boise ID 5254,~~969~~666.0614 98,~~733~~036.1911 8.180% 850200202 5.3 RT Pompano Beach FL 5254,~~969~~666.0614 98,~~733~~036.1911 8.180% 850200144 6 LO New York NY ~~139~~143,~~184~~654.81 2218,~~940~~470.26 8.580% 310900004 7 IN Charlotte NC ~~125~~129,~~786~~872.1812 1511,~~561~~475.3844 7.980% 310900032 8 OF Santa Clara CA ~~117~~121,~~831~~592.9865 2521,~~481~~720.1043 7.614% 600870452 9 OF Richmond VA ~~112~~116,~~741~~407.4047 139,~~185~~519.7164 8.100% 310900041 10 RT Vacaville CA ~~109~~113,~~715~~298.7443 106,~~486~~904.9223 8.250% 310900020 11 SS Various Various 99102,~~152~~320.7542 2017,~~432~~264.6295 7.810% 850200152 12 MF Various Various 8284,~~030~~639.7054 1917,~~884~~276.9511 7.330% 850200161 13 OF Seattle WA 9194,~~951~~940.1447 107,~~762~~772.1481 8.170% 850200187 14 IN Dover DE 6668,~~500~~449.5091 3735,~~898~~948.0362 8.190% 850200184 15 MF Durham NC 6365,~~448~~503.7642 97,~~430~~375.2862 7.425% 850200207 16 OF Las Vegas NV 7376,~~932~~344.4622 64,~~960~~548.6993 8.785% 310900011 17 IN Fremont CA 5859,~~008~~698.0391 3635,~~893~~202.0416 7.640% 850200136 18 MF Greenfield WI 5354,~~223~~947.0335 76,~~796~~072.4715 7.415% 700200214 19 RT East Brunswick NJ 4951,~~802~~380.0865 1211,~~929~~350.5194 7.320% 700200098 20 RT Manchester NH 5961,~~297~~228.4216 64,~~241~~310.0329 8.530% 310851607 21 RT Tracy CA 5051,~~315~~923.4649 98,~~963~~355.8380 8.060% 850200140 22 MF San Antonio TX 4850,~~440~~013.5392 64,~~069~~496.8849 7.900% 850200130 23 RT Las Vegas NV 4748,~~089~~619.2490 54,~~624~~093.3670 8.050% 850200201 24 RT Tustin CA 4850,~~802~~393.6750 43,~~840~~249.2845 8.620% 850200168 25 MF Arlington VA 4042,~~831~~153.3324 64,~~157~~835.7584 7.380% 850200175 26 OF Jersey City NJ 4547,~~791~~280.1650 53,~~223~~733.2894 8.235% 850200181 27 MH Tampa FL 3739,~~864~~036.9513 1413,~~220~~049.7456 7.430% 850200171 28 OF New York NY 4142,~~450~~797.3166 43,~~912~~564.0267 8.115% 850200162 29 OF Seattle WA 4142,~~553~~904.2413 43,~~863~~512.4758 8.170% 850200193 30 MF Lincoln NE 3536,~~827~~966.2553 87,~~847~~707.0779 7.215% 310851270 31 IN Petaluma CA 3637,~~117~~284.2185 54,~~796~~629.7410 7.265% 850200146 32 OF New York NY 3536,~~037~~057.9537 2120,~~886~~866.2987 7.880% 850200138 33 RT Houston TX 3940,~~376~~640.5585 65,~~992~~727.0676 8.015% 700200217 34 MH Quakertown PA 3839,~~605~~857.3147 53,~~086~~834.4125 7.920% 850200183 35 RT Dallas TX 3940,~~229~~505.5670 43,~~459~~183.8066 8.205% 850200197 36 OT Salem MA 3637,~~334~~513.3478 43,~~718~~538.0157 7.805% 310851529 37 MF King City OR 3132,~~749~~668.9110 2120,~~414~~496.2203 7.600% 700200231 38 RT Chula Vista CA 32,~~650~~600.5256 78,~~993~~043.9995 7.500% 850200200 39 RT Aspen CO 4243,~~367~~753.4217 31,~~266~~880.6287 9.420% 850200180 40 LO Erie PA 3334,~~460~~498.2850 1110,~~458~~420.9775 7.815% 850200163 41 MF Ithaca NY 3536,~~183~~325.2497 43,~~372~~229.3158 7.982% 850200188 42 OF Cleveland OH 3435,~~455~~574.1513 43,~~305~~186.1315 7.965% 310851505 43 MF Escondido CA 3233,~~824~~869.2394 76,~~119~~073.3968 7.900% 850200170 44 SS Glendale NY 3233,~~637~~681.6487 65,~~268~~224.3613 8.095% 850200131 45 MF Colorado Springs CO 3334,~~820~~920.3178 32,~~778~~677.1871 8.260% 850200177 46 LO Erie PA 3031,~~410~~354.2178 109,~~099~~155.5700 7.945% 850200213 47 OF Various Various 2829,~~490~~410.7281 43,~~611~~691.9586 7.455% 850200167 48 RT Norwood MA 3132,~~846~~883.6209 32,~~480~~443.3386 8.370% 850200179 49 LO Erie PA 28,~~114~~986.0135 98,~~628~~755.0672 7.815% 850200194 50 OF Seattle WA 3031,~~722~~721.2473 32,460.3990 8.250% 850200165 51 LO Ft. Lauderdale FL 3334,~~423~~498.2887 43,~~907~~831.3374 9.115% 850200145 52 RT Woodbury NY 2829,~~402~~240.9470 1514,~~305~~467.7599 8.270% 310851522 53 IN Various TX 2930,~~479~~397.2506 87,~~816~~898.4463 8.540% 310851643 54 IN San Diego CA 26,~~024~~853.1756 5,~~864~~035.4203 7.540% 700200100 55 RT Ft. Lauderdale FL 2829,~~453~~378.5452 32,~~340~~415.8890 8.160% 310851609 56 RT La Mirada CA 24,~~241~~947.3867 1514,~~268~~561.1586 7.740% 850200189 57 RT Fresno CA 2728,~~717~~618.1163 32,~~142~~240.4997 8.270% 700200215 58 RT Middle Island NY 2627,~~665~~516.1286 54,~~305~~454.9622 8.120% 310851557 59 OT Austin TX 2829,~~783~~706.3241 43,~~841~~917.0495 8.720% 310851562 60 MU San Francisco CA 2829,~~470~~396.2287 32,~~055~~128.2358 8.500% 310851622 61 IN Los Angeles CA 2627,~~404~~248.7760 54,~~266~~423.8603 8.010% 850200185 62 OF New York NY 2526,~~863~~690.1810 54,~~089~~262.0008 8.030% 600870450 63 RT Farmington NM 2627,~~343~~198.2285 32,~~230~~375.7512 8.080% 700200216 64 RT Meridian MS 26,~~014~~845.7572 54,~~176~~345.5558 8.120% 310900033 65 RT Elk Grove CA 25,~~167~~973.4867 43,~~641~~835.4223 8.190% 850200149 66 IN Wyoming MI 2425,~~623~~422.2966 32,~~127~~328.4306 7.950% 850200147 67 MF Escondido CA 2223,~~830~~569.1444 32,~~364~~625.7343 7.490% 850200132 68 MF Philadelphia PA 2526,~~397~~223.0649 2,~~828~~001.1875 8.270% 850200172 69 MF Newark DE 23,~~110~~859.0448 32,~~167~~418.4703 7.660% 310851641 70 MU Farmington CT 2526,~~591~~424.2321 21,~~753~~920.7476 8.460% 850200133 71 MF Philadelphia PA 2324,~~458~~220.4882 2,~~846~~084.9864 8.000% 850200158 72 OF Las Vegas NV 2324,~~454~~216.0325 2,~~793~~030.2098 8.140% 850200190 73 OF San Diego CA 2324,~~314~~072.2400 2,~~758~~001.9721 8.160% 850200169 74 OF Coral Springs FL 2122,~~979~~692.5447 2,~~974~~261.0714 7.700% 850200174 75 IN Seattle WA 2324,~~450~~212.0358 21,~~709~~946.0954 8.195% 310851432 76 SS Encinitas CA 1819,~~654~~243.4662 5,~~593~~004.7963 6.780% 310851547 77 IN Chatsworth CA 19,~~907~~823.2909 13,~~037~~121.3656 7.750% 310851612 78 SS Escondido CA 23,~~227~~971.9417 43,~~367~~624.8158 8.250% 310851598 79 MF Concord CA 22,~~132~~850.2418 2,~~943~~225.3541 7.810% 850200164 80 RT Sunnyvale CA 2324,~~518~~283.2162 21,~~562~~797.6322 8.395% 850200135 81 LO Kansas City MO 2526,~~664~~492.4853 32,~~369~~541.0500 9.455% 850200166 82 MH Salinas CA 21,~~086~~771.7451 21,~~647~~962.4265 7.950% 850200173 83 RT Baltimore MD 2122,~~844~~554.0647 21,~~503~~793.6019 8.220% 310851571 84 IN Mountain View CA 22,~~385~~357.6635 3,~~959~~987.6798 8.580% 310900012 85 RT Los Angeles CA 1920,~~925~~560.1269 43,~~356~~721.9639 7.625% 310851414 86 MF Rocklin CA 1516,~~694~~197.1617 3,~~801~~298.1413 6.150% 310851482 87 IN Stanton CA 19,~~283~~896.7781 43,~~551~~938.6056 7.590% 850200153 88 MF Killeen TX 1718,~~664~~235.8748 32,~~011~~440.5897 7.025% 310851633 89 MH San Diego CA 1920,~~650~~287.6391 2,~~643~~006.9062 7.790% 850200134 90 MF Newark DE 1920,~~727~~364.3945 2,~~948~~311.9286 8.080% 850200209 91 RT Canton OH 1920,~~935~~584.8408 21,~~328~~680.5733 8.120% 700200221 92 MU New York NY 1920,~~390~~020.5229 21,~~434~~804.4972 7.910% 310851495 93 MF La Habra CA 15,~~468~~956.6286 4,~~862~~374.6440 6.540% 310851627 94 MH Ukiah CA 1920,~~921~~569.7307 21,~~384~~737.7036 8.140% 310851644 95 IN Watsonville CA 1819,~~974~~581.8417 3,~~872~~266.4613 7.845% 850200182 96 RT Madison NJ 2021,~~420~~085.1714 21,~~158~~493.3336 8.450% 310851549 97 MF Clovis CA 14,~~903~~837.3501 11,~~134~~200.3064 7.150% 310851448 98 IN Durham OR 1516,~~883~~372.5839 65,~~473~~984.4261 7.290% 850200148 99 MF San Marcos CA 17,~~046~~598.5051 21,~~512~~960.3433 7.490% 850200139 100 RT Ulster NY 2021,~~664~~338.0767 1,~~835~~160.1555 8.985% 310900021 101 MF Fresno CA 1819,~~651~~258.0054 1,~~936~~329.8935 8.490% 700200222 102 SS Puyallup WA 1617,~~814~~348.0566 3,~~672~~137.0241 8.180% 850200176 103 RT Las Vegas NV 16,~~241~~769.9822 21,~~094~~567.5632 7.850% 850200196 104 RT Naperville IL 18,~~304~~902.7712 1,~~667~~069.0671 8.920% 310851521 105 IN Santa Clara CA 13,~~292~~675.1219 9,~~571~~188.7568 7.280% 310851632 106 IN Sterling VA 16,~~311~~833.9557 32,~~165~~644.9836 8.110% 310851489 107 SS Chula Vista CA 14,~~397~~863.8407 21,~~348~~883.7350 7.270% 700200223 108 SS Oxon Hill MD 1516,~~596~~095.9536 32,~~119~~621.5918 8.000% 700200224 109 SS Laurel MD 1415,~~924~~400.3513 32,~~281~~805.0729 7.680% 700200219 110 MF St. Petersburg FL 15,~~194~~687.05 1,~~967~~474.58 7.950% 850200157 111 MF Austin TX 15,~~447~~950.9722 1,~~790~~288.7651 8.225% 310851588 112 IN San Jose CA 13,~~517~~947.8268 32,~~270~~840.0822 7.360% 310851634 113 IN Houston TX 13,~~056~~437.5114 87,~~133~~752.0441 7.795% 600870451 114 RT Stockton CA 14,~~454~~903.0522 4,~~604~~154.1194 8.230% 850200186 115 MF Tenafly NJ 13,~~259~~682.8210 32,~~081~~659.5628 7.430% 310851541 116 SS Chula Vista CA 1213,~~968~~380.4973 32,~~146~~734.4925 7.400% 310851614 117 IN Santa Clara CA 1213,~~808~~181.0504 87,~~000~~627.9697 7.830% 850200178 118 LO Erie PA 13,~~507~~926.0112 4,~~625~~206.6857 7.815% 850200156 119 RT Rocky Hill CT 1415,~~852~~335.2768 1,~~603~~119.2483 8.450% 310851616 120 MH Lake Worth FL 12,~~255~~633.2746 4,~~816~~437.0687 7.310% 850200142 121 IN South Fayette Town PA 13,~~487~~919.9445 2,~~643~~212.7625 7.945% 850200150 122 LO Fort Lauderdale FL 1415,~~916~~395.5168 21,~~354~~875.9477 8.900% 310851631 123 IN Corona CA 12,~~914~~863.6498 7,~~263~~313.1884 8.370% 850200137 124 RT Sarasota FL 1314,~~925~~378.4568 1,~~533~~079.2097 8.290% 850200203 125 RT Sterling Heights MI 14,~~221~~684.0225 1,~~483~~020.6340 8.460% 700200218 126 MF Naples FL 13,~~037~~453.1512 2,~~717~~301.2427 7.950% 310851533 127 RT Minot ND 1314,~~697~~135.1141 2,~~537~~099.5121 8.360% 310851640 128 MU Scottsdale AZ 11,~~561~~898.9459 7,~~370~~034.9328 7.680% 850200191 129 MF San Marcos TX 11,~~599~~968.2112 2,~~844~~475.0413 7.240% 310851496 130 IN Culver City CA 11,~~453~~816.2863 2,~~964~~600.2287 7.220% 310851576 131 IN San Diego CA 12,~~496~~901.2319 1,~~749~~344.1822 7.690% 310900031 132 OT Stockton CA 13,~~002~~424.2467 1,~~603~~180.4097 7.950% 310900036 133 SS Westlake Village CA 1213,~~835~~246.6307 2,~~541~~130.1268 7.955% 310851621 134 SS Canoga Park CA 13,~~443~~873.0152 2,~~433~~003.7726 8.390% 700200088 135 RT Katy TX 13,~~535~~976.7210 1,~~496~~056.6224 8.390% 850200160 136 RT Morrow GA 14,~~237~~701.3087 ~~1,291~~827.9235 9.000% 850200192 137 RT Long Beach CA 13,~~200~~630.2405 ~~1,395~~965.6584 8.490% 310851546 138 MU Santa Monica CA 11,~~232~~589.1019 2,~~710~~352.0192 7.420% 310851572 139 IN Stockton CA 1112,~~968~~349.0380 2,~~533~~151.2346 7.870% 700200225 140 Various New York NY 11,~~333~~700.2438 1,~~640~~273.2511 7.530% 310851596 141 MU Oregon City OR 12,~~084~~460.8248 3,~~783~~407.0640 8.340% 310851604 142 RT Santa Monica CA 10,~~742~~698.7958 6,~~766~~810.3253 7.840% 310851517 143 IN Glendale CA 1213,~~908~~323.9861 21,~~048~~634.9229 8.880% 310851527 144 IN San Diego CA 11,~~193~~555.3597 1,~~590~~227.3068 7.660% 850200198 145 RT Delray Beach FL 13,~~173~~603.3541 ~~1,169~~739.9084 8.985% 850200159 146 RT Naples FL 1112,~~725~~106.5350 1,~~416~~035.5356 8.095% 700200081 147 OF Minneapolis MN 1112,~~940~~328.0650 ~~1,330~~941.3389 8.350% 310851587 148 MF San Marcos TX 910,~~897~~185.8917 6,~~474~~187.3507 7.650% 310851611 149 MU Sacramento CA 12,~~081~~468.3583 21,~~047~~660.5305 8.635% 310851613 150 SS Poway CA 11,~~231~~591.7102 21,~~132~~772.2190 8.215% 310851490 151 IN Various CA 10,~~578~~916.5705 21,~~189~~851.2173 8.030% 850200151 152 MF Hampton NJ 1011,~~846~~198.2879 ~~1,281~~929.9342 8.180% 310900030 153 OF New York NY 9,~~810~~772.3632 5,~~650~~688.0913 8.080% 310851608 154 SS Santa Maria CA 10,~~394~~727.5020 1,~~919~~587.8414 8.340% 310851497 155 MH Rancho Cucamong CA 8,~~152~~415.9852 1,~~585~~323.9642 6.760% 310851558 156 MF Davis CA 78,~~927~~156.9230 5,~~756~~528.5719 7.240% 310851575 157 IN San Diego CA 10,~~351~~688.9378 ~~1,128~~791.6681 8.450% 310900006 158 MF Brownsville TX 9,~~024~~304.3804 32,~~206~~927.6903 7.660% 310900018 159 IN Phoenix AZ 9,~~417~~718.8164 1,~~951~~650.5471 7.790% 310900022 160 SS Placerville CA 9,~~396~~672.7182 54,~~194~~918.6958 8.295% 310900037 161 MF Lancaster CA 910,~~886~~207.2053 ~~1,183~~861.0774 8.060% 310851601 162 IN Salinas CA 9,~~056~~345.9194 1,~~905~~616.0502 7.840% 310851568 163 IN Rancho Cordova CA 89,~~771~~050.1890 1,~~877~~597.0634 7.830% 310900029 164 IN Minneapolis MN 89,~~791~~064.6190 2,~~883~~610.7243 7.960% 310900035 165 IN Los Angeles CA 8,~~634~~914.2698 ~~1,013~~732.6593 8.120% 850200155 166 RT Groton CT 8,~~581~~861.8207 ~~941~~661.1590 8.400% 700200228 167 MF Houston TX 8,~~192~~459.8815 ~~967~~700.1184 8.200% 850200195 168 MH Cypress CA 8,~~010~~267.7641 1,~~458~~202.6601 8.260% 310851646 169 IN Sunnyvale CA 7,~~775~~746.7637 4,~~104~~133.5190 8.590% 310851625 170 IN San Jose CA 7,~~006~~229.3671 1,~~544~~321.6025 7.670% 310851257 171 IN Engelwood CO 5,~~490~~647.9202 4,~~476~~320.7767 6.985% 310851321 172 IN Los Angeles CA 6,~~028~~018.7141 1,~~759~~770.9020 7.020% 700200229 173 MF Tomball TX 7,~~655~~901.9430 1,~~305~~060.4307 8.750% 310851600 174 IN City of Industry CA 67,~~954~~176.3570 1,~~360~~138.8752 8.080% 310851544 175 IN Livermore CA 67,~~837~~056.7821 1,~~356~~138.9249 8.130% 850200199 176 OT Old Bridge NJ 6,~~609~~815.6171 1,~~977~~770.0797 8.355% 310851583 177 IN Torrance CA 56,~~895~~066.3881 3,~~649~~478.6017 7.980% 310851599 178 IN Simi Valley CA 6,~~109~~304.4376 1,~~195~~000.5320 8.080% 310851626 179 MH Kellseyville CA 6,~~320~~525.4294 ~~723~~518.6513 8.280% 700200230 180 RT Coventry RI 6,~~049~~242.2361 ~~1,156~~962.1072 8.300% 310900002 181 RT Houston TX 6,~~088~~268.6626 32,~~023~~844.6808 8.970% Totals 5,~~726~~892,~~599~~840.7889 1930,~~086,609~~416.7822

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,~~253~~211,~~214~~136.2039 58,~~211~~168,~~136~~783.3932 0708/01/2002 310900024 N/A 10/01/2004 N 47,000,000.00 47,000,000.00 0708/01/2002 310851624 N/A 09/01/2009 N 43,~~316~~260,~~604~~292.4784 43,~~260~~213,~~292~~415.8451 0708/01/2002 700200213 07/01/2008 07/01/2023 N 20,~~817~~784,~~799~~293.1634 20,~~784~~754,~~293~~853.3423 0708/01/2002 850200205 02/01/2005 02/01/2025 N 4,~~055~~050,~~241~~162.7525 4,~~050~~045,~~162~~968.2541 0708/01/2002 850200206 02/01/2005 02/01/2025 N 7,~~770~~760,~~522~~789.7253 7,~~760~~752,~~789~~753.5342 0708/01/2002 850200202 02/01/2005 02/01/2025 N 7,~~770~~760,~~522~~789.7253 7,~~760~~752,~~789~~753.5342 0708/01/2002 850200144 N/A 02/01/2010 N 19,~~466~~443,~~406~~466.6539 19,~~443~~424,~~466~~996.3913 0708/01/2002 310900004 N/A 11/01/2009 N 18,~~915~~899,~~215~~653.1476 18,~~899~~888,~~653~~178.7632 0708/01/2002 310900032 N/A 01/01/2011 N 18,~~570~~545,~~840~~359.1202 18,~~545~~523,~~359~~638.0259 0708/01/2002 600870452 N/A 02/01/2010 N 16,~~702~~689,~~429~~243.0433 16,~~689~~679,~~243~~723.3369 0708/01/2002 310900041 N/A 02/01/2010 N 15,~~958~~948,~~652~~165.8896 15,~~948~~941,~~165~~261.9673 0708/01/2002 310900020 N/A 12/01/2009 N 15,~~234~~214,~~737~~304.2361 15,~~214~~197,~~304~~039.6166 0708/01/2002 850200152 N/A 08/01/2009 N 13,~~429~~409,~~309~~424.4045 13,~~409~~392,~~424~~148.4534 0708/01/2002 850200161 N/A 10/01/2009 N 13,~~505~~494,~~676~~913.0894 13,~~494~~487,~~913~~141.9413 0708/01/2002 850200187 N/A 10/01/2014 N 9,~~743~~705,~~663~~765.2623 9,~~705~~669,~~765~~816.2361 0708/01/2002 850200184 N/A 10/01/2009 N 10,~~254~~244,~~344~~914.6537 10,~~244~~237,~~914~~538.3775 0607/01/2002 850200207 N/A 02/01/2010 N 10,~~098~~091,~~912~~952.9122 10,~~091~~087,~~952~~403.2229 0708/01/2002 310900011 N/A 10/01/2014 N 9,~~111~~074,~~208~~315.6460 9,~~074~~039,~~315~~113.6044 0708/01/2002 850200136 N/A 01/01/2010 N 8,~~613~~605,~~302~~506.7528 8,~~605~~599,~~506~~434.2813 0708/01/2002 700200214 N/A 11/01/2008 N 8,~~164~~151,~~274~~345.8534 8,~~151~~139,~~345~~994.3440 0708/01/2002 700200098 N/A 10/01/2008 N 8,~~341~~335,~~958~~717.4744 8,~~335~~331,~~717~~407.4415 0708/01/2002 310851607 N/A 08/01/2009 N 7,~~491~~481,~~135~~171.3350 7,~~481~~472,~~171~~815.5070 0708/01/2002 850200140 N/A 01/01/2005 N 7,~~358~~351,~~054~~984.8799 7,~~351~~347,~~984~~488.9950 0708/01/2002 850200130 N/A 01/01/2010 N 7,~~019~~013,~~514~~890.4105 7,~~013~~009,~~890~~796.0535 0708/01/2002 850200201 N/A 02/01/2010 N 6,~~793~~789,~~875~~035.3608 6,~~789~~785,~~035~~785.0863 0708/01/2002 850200168 N/A 10/01/2009 N 6,~~639~~633,~~240~~082.6893 6,~~633~~628,~~082~~247.9309 0708/01/2002 850200175 N/A 11/01/2006 N 6,~~672~~667,~~664~~441.8557 6,~~667~~663,~~441~~707.5763 0708/01/2002 850200181 N/A 11/01/2009 N 6,~~115~~101,~~470~~249.3157 6,~~101~~088,~~249~~200.5701 0708/01/2002 850200171 N/A 11/01/2006 N 6,~~129~~124,~~435~~523.9492 6,~~124~~120,~~523~~959.9225 0708/01/2002 850200162 N/A 10/01/2009 N 6,~~103~~098,~~291~~427.0154 6,~~098~~094,~~427~~914.5496 0708/01/2002 850200193 N/A 10/01/2009 N 5,~~958~~949,~~794~~947.6861 5,~~949~~942,~~947~~239.6182 0708/01/2002 310851270 N/A 06/01/2009 N 5,~~965~~959,~~678~~881.1541 5,~~959~~955,~~881~~252.4131 0708/01/2002 850200146 N/A 07/01/2014 N 5,~~335~~313,~~728~~842.4213 5,~~313~~292,~~842~~975.1326 0608/01/2002 850200138 N/A 01/01/2005 N 5,~~895~~888,~~429~~437.1610 5,~~888~~882,~~437~~709.1034 0708/01/2002 700200217 N/A 04/01/2009 N 5,~~849~~844,~~289~~203.5413 5,~~844~~840,~~203~~368.1388 0708/01/2002 850200183 N/A 01/01/2010 N 5,~~737~~732,~~412~~952.7999 5,~~732~~729,~~952~~769.9933 0708/01/2002 850200197 N/A 12/01/2009 N 5,~~586~~581,~~318~~600.0605 5,~~581~~578,~~600~~061.0548 0708/01/2002 310851529 N/A 05/01/2014 N 54,~~013~~991,~~143~~729.6947 4,~~991~~971,~~729~~233.4744 0708/01/2002 700200231 N/A 03/01/2009 N 5,~~224~~216,~~083~~089.6970 5,~~216~~208,~~089~~045.7075 0708/01/2002 850200200 N/A 02/01/2010 N 5,~~397~~393,~~123~~857.8220 5,~~393~~391,~~857~~976.2033 0708/01/2002 850200180 N/A 11/01/2009 N 5,~~137~~126,~~854~~395.1922 5,~~126~~115,~~395~~974.2247 0708/01/2002 850200163 N/A 10/01/2009 N 5,~~289~~285,~~387~~015.7039 5,~~285~~281,~~015~~785.3981 0708/01/2002 850200188 N/A 10/01/2009 N 5,~~190~~186,~~983~~677.0895 5,~~186~~183,~~677~~491.9580 0708/01/2002 310851505 N/A 03/01/2009 N 4,~~985~~978,~~959~~839.2889 4,~~978~~972,~~839~~766.8921 0708/01/2002 850200170 N/A 11/01/2009 N 4,~~838~~831,~~192~~924.3600 4,~~831~~826,~~924~~699.0087 0708/01/2002 850200131 N/A 01/01/2010 N 4,~~913~~909,~~362~~584.5840 4,~~909~~906,~~584~~906.4069 0708/01/2002 850200177 N/A 11/01/2009 N 4,~~593~~583,~~108~~009.6912 4,~~583~~573,~~009~~854.12 0708/01/2002 850200213 N/A 09/01/2008 N 4,~~586~~581,~~032~~420.0106 4,~~581~~577,~~420~~728.0620 0607/01/2002 850200167 N/A 11/01/2009 N 4,~~565~~562,~~823~~343.9562 4,~~562~~559,~~343~~899.6276 0708/01/2002 850200179 N/A 11/01/2009 N 4,~~316~~307,~~929~~301.8175 4,~~307~~298,~~301~~546.7503 0708/01/2002 850200194 N/A 12/01/2009 N 4,~~468~~465,~~689~~229.7536 4,~~465~~462,~~229~~768.3646 0708/01/2002 850200165 N/A 10/01/2009 N 4,~~400~~395,~~212~~304.3299 4,~~395~~391,~~304~~473.9925 0708/01/2002 850200145 N/A 02/01/2015 N 4,~~121~~106,~~345~~039.0833 4,~~106~~091,~~039~~571.3334 0708/01/2002 310851522 N/A 07/01/2014 N 4,~~142~~133,~~284~~467.0258 4,~~133~~125,~~467~~568.5895 0708/01/2002 310851643 N/A 10/01/2009 N 4,~~141~~135,~~777~~912.2886 4,~~135~~130,~~912~~877.8683 0708/01/2002 700200100 N/A 10/01/2009 N 4,~~184~~181,~~344~~003.6476 4,~~181~~178,~~003~~587.7686 0708/01/2002 310851609 N/A 09/01/2014 N 3,~~758~~743,~~354~~086.1702 3,~~743~~728,~~086~~524.0216 0708/01/2002 850200189 N/A 10/01/2009 N 4,~~021~~018,~~829~~686.3889 4,~~018~~016,~~686~~445.8992 0708/01/2002 700200215 N/A 05/01/2009 N 3,~~940~~935,~~658~~352.7579 3,~~935~~930,~~352~~898.7957 0708/01/2002 310851557 N/A 06/01/2009 N 3,~~961~~956,~~007~~166.0501 3,~~956~~952,~~166~~248.0106 0708/01/2002 310851562 N/A 07/01/2009 N 4,~~019~~016,~~325~~270.8259 4,~~016~~014,~~270~~142.5901 0708/01/2002 310851622 N/A 09/01/2009 N 3,~~955~~950,~~770~~503.0418 3,~~950~~946,~~503~~080.1815 0708/01/2002 850200185 N/A 10/01/2009 N 3,~~864~~859,~~983~~894.50 3,~~859~~855,~~894~~632.5042 0708/01/2002 600870450 N/A 07/01/2009 N 3,~~912~~909,~~358~~128.9116 3,~~909~~906,~~128~~753.1604 10/01/2001 700200216 N/A 05/01/2009 N 3,~~844~~839,~~544~~368.9944 3,~~839~~835,~~368~~022.4486 0708/01/2002 310900033 N/A 01/01/2010 N 3,~~687~~682,~~543~~902.4301 3,~~682~~679,~~902~~066.0178 0708/01/2002 850200149 N/A 08/01/2009 N 3,~~716~~713,~~722~~595.8037 3,~~713~~711,~~595~~267.3731 0708/01/2002 850200147 N/A 08/01/2009 N 3,~~657~~654,~~698~~333.6794 3,~~654~~651,~~333~~708.9451 0708/01/2002 850200132 N/A 01/01/2010 N 3,~~685~~682,~~184~~355.1395 3,~~682~~680,~~355~~354.9520 0708/01/2002 850200172 N/A 11/01/2009 N 3,~~620~~617,~~371~~203.2982 3,~~617~~614,~~203~~785.8279 0708/01/2002 310851641 N/A 09/01/2009 N 3,~~629~~627,~~961~~207.2551 3,~~627~~625,~~207~~286.5175 0708/01/2002 850200133 N/A 01/01/2010 N 3,~~518~~515,~~772~~925.4345 3,~~515~~513,~~925~~840.4581 0708/01/2002 850200158 N/A 09/01/2009 N 3,~~457~~454,~~596~~803.4828 3,~~454~~452,~~803~~772.2830 0708/01/2002 850200190 N/A 09/01/2009 N 3,~~428~~425,~~565~~806.3740 3,~~425~~423,~~806~~805.4019 0708/01/2002 850200169 N/A 11/01/2009 N 3,~~425~~422,~~382~~408.4033 3,~~422~~420,~~408~~147.3319 0708/01/2002 850200174 N/A 11/01/2009 N 3,~~433~~431,~~805~~096.2415 3,~~431~~429,~~096~~149.1561 0708/01/2002 310851432 N/A 03/01/2009 N 3,~~301~~296,~~674~~080.0829 3,~~296~~291,~~080~~075.2966 0708/01/2002 310851547 N/A 06/01/2014 N 3,~~082~~069,~~419~~381.1377 3,~~069~~056,~~381~~260.7721 0708/01/2002 310851612 N/A 08/01/2009 N 3,~~378~~374,~~609~~241.4564 3,~~374~~370,~~241~~617.6406 0708/01/2002 310851598 N/A 08/01/2009 N 3,~~400~~397,~~599~~656.5015 3,~~397~~395,~~656~~430.1574 0708/01/2002 850200164 N/A 10/01/2009 N 3,~~361~~359,~~745~~182.1855 3,~~359~~357,~~182~~385.5533 0708/01/2002 850200135 N/A 01/01/2010 N 3,~~257~~253,~~257~~888.8479 3,~~253~~251,~~888~~347.79 0708/01/2002 850200166 N/A 10/01/2009 N 3,~~182~~180,~~904~~256.2078 3,~~180~~178,~~256~~294.7813 0708/01/2002 850200173 N/A 11/01/2009 N 3,~~188~~186,~~913~~409.5494 3,~~186~~184,~~409~~616.9475 0708/01/2002 310851571 N/A 08/01/2009 N 3,~~130~~126,~~862~~902.0538 3,~~126~~122,~~902~~914.3840 0708/01/2002 310900012 N/A 11/01/2009 N 3,~~135~~131,~~757~~400.0610 3,~~131~~127,~~400~~678.1071 0708/01/2002 310851414 N/A 11/01/2008 N 3,~~062~~058,~~275~~474.6248 3,~~058~~055,~~474~~176.4835 0708/01/2002 310851482 N/A 03/01/2009 N 3,~~048~~044,~~817~~265.4383 3,~~044~~040,~~265~~327.8327 0708/01/2002 850200153 N/A 09/01/2009 N 3,~~017~~014,~~486~~474.3981 3,~~014~~012,~~474~~033.8184 0708/01/2002 310851633 N/A 07/01/2009 N 3,~~027~~024,~~054~~410.0515 3,~~024~~022,~~410~~403.1553 0708/01/2002 850200134 N/A 01/01/2010 N 2,~~929~~926,~~810~~861.1725 2,~~926~~924,~~861~~549.2539 0708/01/2002 850200209 N/A 01/01/2010 N 2,~~946~~943,~~182~~854.7114 2,~~943~~942,~~854~~173.1481 0708/01/2002 700200221 N/A 12/01/2009 N 2,~~941~~939,~~671~~236.3586 2,~~939~~937,~~236~~432.8614 0708/01/2002 310851495 N/A 04/01/2009 N 2,~~838~~833,~~279~~416.6197 2,~~833~~829,~~416~~042.9757 0708/01/2002 310851627 N/A 08/01/2009 N 2,~~936~~934,~~864~~479.6090 2,~~934~~932,~~479~~742.9054 0708/01/2002 310851644 N/A 12/01/2009 N 2,~~902~~898,~~461~~588.1569 2,~~898~~895,~~588~~322.6956 0708/01/2002 850200182 N/A 12/01/2009 N 2,~~899~~897,~~906~~747.1784 2,~~897~~896,~~747~~254.8448 0708/01/2002 310851549 N/A 05/01/2014 N 2,~~501~~490,~~261~~127.9565 2,~~490~~478,~~127~~927.6501 0708/01/2002 310851448 N/A 05/01/2009 N 2,~~614~~608,~~580~~107.5917 2,~~608~~602,~~107~~122.1756 0708/01/2002 850200148 N/A 08/01/2009 N 2,~~731~~728,~~081~~569.5420 2,~~728~~726,~~569~~608.2087 0708/01/2002 850200139 N/A 01/01/2007 N 2,~~759~~757,~~809~~973.0186 2,~~757~~756,~~973~~813.8631 0608/01/2002 310900021 N/A 01/01/2010 N 2,~~636~~634,~~183~~246.6374 2,~~634~~632,~~246~~917.7439 0708/01/2002 700200222 N/A 03/01/2009 N 2,~~466~~462,~~609~~937.1614 2,~~462~~459,~~937~~799.1473 0708/01/2002 850200176 N/A 11/01/2009 N 2,~~482~~480,~~850~~755.2266 2,~~480~~479,~~755~~188.6634 0708/01/2002 850200196 N/A 12/01/2009 N 2,~~462~~460,~~524~~857.6559 2,~~460~~459,~~857~~787.5988 0708/01/2002 310851521 N/A 05/01/2014 N 2,~~191~~181,~~009~~437.0934 2,~~181~~172,~~437~~248.3466 0708/01/2002 310851632 N/A 09/01/2009 N 2,~~413~~410,~~604~~438.7779 2,~~410~~407,~~438~~794.7943 0708/01/2002 310851489 N/A 03/01/2009 N 2,~~376~~374,~~534~~186.9219 2,~~374~~372,~~186~~302.1969 0708/01/2002 700200223 N/A 09/01/2009 N 2,~~339~~336,~~542~~422.1657 2,~~336~~333,~~422~~801.5739 0708/01/2002 700200224 N/A 08/01/2009 N 2,~~331~~328,~~930~~649.1003 2,~~328~~325,~~649~~843.0374 0708/01/2002 700200219 N/A 05/01/2009 N 2,~~293~~291,~~441~~473.5294 2,~~291~~289,~~473~~999.9436 0708/01/2002 850200157 N/A 09/01/2009 N 2,~~253~~252,~~807~~016.2953 2,~~252~~250,~~016~~728.5302 0708/01/2002 310851588 N/A 07/01/2009 N 2,~~203~~200,~~991~~721.6052 2,~~200~~197,~~721~~881.5230 0708/01/2002 310851634 N/A 09/01/2014 N 2,~~009~~001,~~982~~849.7773 21,~~001~~994,~~849~~097.7332 0708/01/2002 600870451 N/A 08/01/2019 N 2,~~107~~102,~~516~~912.3423 2,~~102~~098,~~912~~757.2329 0708/01/2002 850200186 N/A 10/01/2009 N 2,~~141~~138,~~559~~478.6913 2,~~138~~135,~~478~~818.1385 0708/01/2002 310851541 N/A 05/01/2009 N 2,~~102~~099,~~998~~852.9748 2,~~099~~097,~~852~~118.4823 0708/01/2002 310851614 N/A 08/01/2014 N 1,~~962~~954,~~920~~919.2832 1,~~954~~947,~~919~~291.3235 0708/01/2002 850200178 N/A 11/01/2009 N 2,~~074~~069,~~013~~387.6193 2,~~069~~065,~~387~~181.9336 0708/01/2002 850200156 N/A 09/01/2009 N 2,~~109~~107,~~197~~594.8965 2,~~107~~106,~~594~~474.6582 0708/01/2002 310851616 N/A 09/01/2009 N 2,~~011~~006,~~808~~992.2216 2,~~006~~002,~~992~~554.1629 0708/01/2002 850200142 N/A 02/01/2010 N 2,~~037~~034,~~197~~553.2347 2,~~034~~032,~~553~~341.4722 0708/01/2002 850200150 N/A 08/01/2009 N 2,~~011~~008,~~214~~859.7379 2,~~008~~006,~~859~~984.7902 0708/01/2002 310851631 N/A 09/01/2014 N 1,~~851~~844,~~560~~297.8971 1,~~844~~836,~~297~~983.7187 0708/01/2002 850200137 N/A 02/01/2010 N 2,~~015~~014,~~746~~213.4020 2,~~014~~013,~~213~~133.2023 0708/01/2002 850200203 N/A 02/01/2010 N 2,~~017~~015,~~166~~682.2966 2,~~015~~014,~~682~~662.6626 0708/01/2002 700200218 N/A 05/01/2009 N 1,~~967~~965,~~871~~154.8561 1,~~965~~962,~~154~~853.6134 0708/01/2002 310851533 N/A 06/01/2009 N 1,~~966~~963,~~092~~554.0453 1,~~963~~961,~~554~~455.5332 0708/01/2002 310851640 N/A 09/01/2014 N 1,~~806~~799,~~552~~181.8188 1,~~799~~792,~~181~~147.8860 0708/01/2002 850200191 N/A 10/01/2009 N 1,~~922~~919,~~521~~677.6359 1,~~919~~917,~~677~~202.5946 0708/01/2002 310851496 N/A 04/01/2009 N 1,~~903~~900,~~592~~628.9472 1,~~900~~898,~~628~~027.7285 0708/01/2002 310851576 N/A 06/01/2009 N 1,~~949~~948,~~997~~247.0688 1,~~948~~946,~~247~~903.8866 0708/01/2002 310900031 N/A 01/01/2010 N 1,~~962~~960,~~602~~998.1373 1,~~960~~959,~~998~~817.7376 0708/01/2002 310900036 N/A 12/01/2009 N 1,~~936~~933,~~235~~694.1301 1,~~933~~931,~~694~~563.0133 0708/01/2002 310851621 N/A 08/01/2009 N 1,~~922~~920,~~718~~284.3861 1,~~920~~918,~~284~~281.6135 0708/01/2002 700200088 N/A 08/01/2009 N 1,~~935~~934,~~979~~482.4381 1,~~934~~933,~~482~~426.8157 0708/01/2002 850200160 N/A 09/01/2009 N 1,~~898~~897,~~306~~014.8997 1,~~897~~896,~~014~~187.9762 0809/01/2002 850200192 N/A 10/01/2009 N 1,~~865~~864,~~758~~363.8015 1,~~864~~863,~~363~~397.1531 0708/01/2002 310851546 N/A 05/01/2009 N 1,~~816~~813,~~512~~802.7271 1,~~813~~811,~~802~~449.7179 0708/01/2002 310851572 N/A 06/01/2009 N 1,~~824~~822,~~858~~325.4724 1,~~822~~820,~~325~~173.2478 0708/01/2002 700200225 N/A 09/01/2009 N 1,~~806~~804,~~094~~453.0883 1,~~804~~803,~~453~~180.8372 0708/01/2002 310851596 N/A 07/01/2009 N 1,~~738~~735,~~823~~040.4034 1,~~735~~731,~~040~~632.3494 0708/01/2002 310851604 N/A 08/01/2014 N 1,~~644~~637,~~304~~538.6230 1,~~637~~630,~~538~~727.3077 0708/01/2002 310851517 N/A 08/01/2009 N 1,~~744~~742,~~457~~408.1422 1,~~742~~740,~~408~~773.2293 0708/01/2002 310851527 N/A 05/01/2009 N 1,~~753~~751,~~527~~937.3303 1,~~751~~750,~~937~~709.0335 0708/01/2002 850200198 N/A 01/01/2010 N 1,~~759~~758,~~378~~208.3444 1,~~758~~757,~~208~~468.4460 0708/01/2002 850200159 N/A 09/01/2009 N 1,~~738~~736,~~188~~771.0956 1,~~736~~735,~~771~~736.5600 0708/01/2002 700200081 N/A 09/01/2009 N 1,~~715~~714,~~936~~606.6128 1,~~714~~713,~~606~~664.2839 0708/01/2002 310851587 N/A 07/01/2014 N 1,~~552~~546,~~609~~135.7843 1,~~546~~539,~~135~~948.4336 0708/01/2002 310851611 N/A 08/01/2009 N 1,~~678~~676,~~936~~888.4592 1,~~676~~675,~~888~~228.9287 0708/01/2002 310851613 N/A 08/01/2009 N 1,~~640~~638,~~663~~531.8968 1,~~638~~636,~~531~~758.6878 0708/01/2002 310851490 N/A 03/01/2009 N 1,~~580~~578,~~856~~667.9170 1,~~578~~576,~~667~~815.7097 0708/01/2002 850200151 N/A 08/01/2009 N 1,~~591~~589,~~141~~859.4451 1,~~589~~588,~~859~~930.5109 08/01/2002 310900030 N/A 12/01/2014 N 1,~~456~~451,~~984~~334.7465 1,~~451~~445,~~334~~646.6552 0708/01/2002 310851608 N/A 07/01/2009 N 1,~~495~~493,~~611~~692.8703 1,~~493~~492,~~692~~104.0389 0708/01/2002 310851497 N/A 03/01/2009 N 1,~~447~~445,~~275~~689.2024 1,~~445~~444,~~689~~365.2482 0708/01/2002 310851558 N/A 05/01/2014 N 1,~~314~~308,~~020~~263.4790 1,~~308~~302,~~263~~735.9071 0708/01/2002 310851575 N/A 07/01/2009 N 1,~~470~~468,~~096~~967.5084 1,468,~~967~~176.8403 0708/01/2002 310900006 N/A 11/01/2019 N 1,~~413~~410,~~741~~534.2960 1,~~410~~407,~~534~~607.6057 0708/01/2002 310900018 N/A 12/01/2009 N 1,~~450~~448,~~753~~802.5501 1,~~448~~447,~~802~~151.0130 0708/01/2002 310900022 N/A 11/01/2009 N 1,~~359~~354,~~378~~184.8718 1,~~354~~349,~~184~~265.1860 0708/01/2002 310900037 N/A 12/01/2009 N 1,~~471~~470,~~890~~707.7265 1,~~470~~469,~~707~~845.6591 0708/01/2002 310851601 N/A 08/01/2009 N 1,~~386~~384,~~261~~356.0500 1,~~384~~382,~~356~~739.0098 0708/01/2002 310851568 N/A 06/01/2009 N 1,~~344~~342,~~242~~365.3832 1,~~342~~340,~~365~~767.3298 0708/01/2002 310900029 N/A 12/01/2009 N 1,~~325~~322,~~368~~485.7604 1,~~322~~319,~~485~~874.0461 0708/01/2002 310900035 N/A 12/01/2009 N 1,~~275~~274,~~998~~985.8015 1,274,~~985~~252.1522 0708/01/2002 850200155 N/A 09/01/2009 N 1,225,~~974~~033.4429 1,~~225~~224,~~033~~371.2939 0708/01/2002 700200228 N/A 07/01/2009 N 1,~~198~~197,~~958~~991.3322 1,197,~~991~~290.2238 0708/01/2002 850200195 N/A 12/01/2014 N 1,~~163~~162,~~791~~332.0337 1,~~162~~161,~~332~~130.3736 0708/01/2002 310851646 N/A 11/01/2014 N 1,~~086~~082,~~252~~147.2170 1,~~082~~078,~~147~~013.7080 0708/01/2002 310851625 N/A 08/01/2009 N 1,~~096~~094,~~171~~626.2969 1,~~094~~093,~~626~~305.6944 0708/01/2002 310851257 N/A 11/01/2013 N ~~943,321.74~~ 938,844.97 07934,524.30 08/01/2002 310851321 N/A 03/01/2009 N 1,~~030~~028,~~548~~788.3949 1,~~028~~027,~~788~~018.4929 0708/01/2002 700200229 N/A 03/01/2009 N 1,~~049~~048,~~956~~651.9653 1,~~048~~047,~~651~~591.5346 0708/01/2002 310851600 N/A 09/01/2009 N 1,~~032~~031,~~824~~463.5972 1,~~031~~030,~~463~~325.7220 0708/01/2002 310851544 N/A 05/01/2009 N 1,~~009~~007,~~266~~909.5361 1,~~007~~006,~~909~~771.6112 0708/01/2002 850200199 N/A 12/01/2014 N ~~949,315.95~~ 947,338.88 07945,567.91 08/01/2002 310851583 N/A 06/01/2014 N ~~886,522.79~~ 882,873.19 07879,395.02 08/01/2002 310851599 N/A 09/01/2009 N ~~907~~906,~~341~~145.1865 ~~906~~905,145.6545 0708/01/2002 310851626 N/A 08/01/2009 N ~~916,002.45~~ 915,278.80 07914,760.67 08/01/2002 700200230 N/A 04/01/2009 N ~~874,587.27~~ 873,431.17 07872,468.45 08/01/2002 310900002 N/A 09/01/2014 N ~~814,536.22~~ 811,512.54 07808,668.46 08/01/2002 Totals ~~863,301,955.41~~ 862,215,345.63 861,284,929.41

Loan Appraisal Appraisal Res Mod Number Reduction Reduction Strat. Code Date Amount (2) (3) 600870450 02/18/2002 2,718,873.07 1 Totals 2,718,873.07 (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 08/15/2002 0 $0.00 0 $0.00 1 $3,906,753.04 0 $0.00 0 $0.00 0 $0.00 07/15/2002 0 $0.00 0 $0.00 1 $3,909,128.16 0 $0.00 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 1 $3,912,358.91 0 $0.00 0 $0.00 0 $0.00 05/15/2002 0 $0.00 0 $0.00 1 $3,914,695.30 0 $0.00 0 $0.00 0 $0.00 04/15/2002 0 $0.00 0 $0.00 1 $3,917,888.82 0 $0.00 0 $0.00 0 $0.00 03/15/2002 0 $0.00 0 $0.00 1 $3,920,187.00 0 $0.00 0 $0.00 0 $0.00 02/15/2002 0 $0.00 0 $0.00 1 $3,925,093.94 0 $0.00 0 $0.00 0 $0.00 01/15/2002 0 $0.00 0 $0.00 1 $3,927,342.33 0 $0.00 0 $0.00 0 $0.00 12/17/2001 0 $0.00 0 $0.00 1 $3,929,575.19 0 $0.00 0 $0.00 0 $0.00 11/15/2001 0 $0.00 1 $3,932,669.19 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/15/2001 1 $3,934,865.24 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 ~~08/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/16/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00~~

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 0708/15/2002 0 $0.00 0 $0.00 0607/1715/2002 0 $0.00 0 $0.00 0506/1517/2002 0 $0.00 0 $0.00 0405/15/2002 0 $0.00 0 $0.00 0304/15/2002 0 $0.00 0 $0.00 0203/15/2002 0 $0.00 0 $0.00 0102/15/2002 0 $0.00 0 $0.00 1201/1715/~~2001~~2002 0 $0.00 0 $0.00 1112/1517/2001 0 $0.00 0 $0.00 1011/15/2001 0 $0.00 0 $0.00 0910/~~17/2001 0 $0.00 0 $0.00 08/~~15/2001 0 $0.00 0 $0.00 0709/1617/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 08/15/2002 7.960196% 7.903218% 85 07/15/2002 7.960113% 7.903137% 86 06/17/2002 7.960042% 7.903066% 87 05/15/2002 7.959960% 7.902986% 88 04/15/2002 7.959890% 7.902916% 89 03/15/2002 7.959809% 7.902836% 90 02/15/2002 7.959761% 7.902789% 91 01/15/2002 7.959679% 7.902708% 92 12/17/2001 7.959597% 7.902627% 93 11/15/2001 7.959530% 7.902562% 94 10/15/2001 7.959455% 7.902487% 95 09/17/2001 7.959389% 7.903551% 96 ~~08/15/2001 7.959315% 7.903477% 97 07/16/2001 7.959240% 7.903403% 98~~ 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 850200184 15 0 0607/01/2002 72,~~451~~437.7894 72,~~451~~437.7894 A ~~850200146 32 0 06/01/2002 56,701.92 56,701.92 A~~ 850200213 47 0 0607/01/2002 32,~~873~~865.3796 32,~~873~~865.3796 B 600870450 63 89 10/01/2001 9,~~034~~030.9468 ~~154~~163,~~449~~479.1281 3 ~~850200139 100 0 06/01/2002 22,384.23 22,384.23 B~~ Totals 53 ~~193~~114,~~446~~334.2458 ~~338~~268,~~860~~783.4271

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date ~~850200184~~50200184 10,~~254~~244,~~344~~914.6537 0.00 ~~850200146 5,335,728.42 0.00~~ 850200213 4,~~586~~581,~~032~~420.0106 0.00 600870450 1 09/04/2001 3,934,865.24 23,~~634~~253.8624 ~~850200139 2,759,809.01 0.00~~ Totals 2618,~~870~~761,~~779~~199.3367 23,~~634~~253.8624

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) 9,030.68 163,479.81 3,934,865.24 3,253.24 Total for Status Code = A (1 loan) 72,437.94 72,437.94 10,244,914.37 0.00 Total for Status Code = B (1 loan) 32,865.96 32,865.96 4,581,420.06 0.00

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

Specially Serviced Loan Detail - Part 1 Offering Servicing Resolution Net Loan Document Transfer Strategy Scheduled Property State Interest Actual Operating Number Cross-Reference Date Code (1) Balance Type (2) Rate Balance Income 600870450 63 09/04/2001 1 3,~~912~~906,~~358~~753.9104 RT NM 8.080% 3,~~937~~934,~~923~~865.8624 505,433.00

Remaining Loan DSCR DSCR Note Maturity Amortization Number Date Date Date Term 600870450 12/31/2000 1.42 08/01/99 07/01/2009 ~~323~~322

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

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

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

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