8-K 1 bsc00wf1.txt SEPT 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 : September 16, 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 September 16, 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 September 16, 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: September 16, 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 September 16, 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:09/16/2002 Record Date: 08/30/2002 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 ~~234~~233,~~023~~093,~~593~~177.6341 ~~930~~936,~~416~~709.2284 A-2 07383FCV8 7.780000% 454,979,000.00 454,979,000.00 0.00 B 07383FCW6 8.~~013916~~014006% 31,089,000.00 31,089,000.00 0.00 C 07383FCX4 8.~~133916~~134006% 35,531,000.00 35,531,000.00 0.00 D 07383FCY2 8.~~143916~~144006% 8,882,000.00 8,882,000.00 0.00 E 07383FCZ9 8.~~143916~~144006% 26,648,000.00 26,648,000.00 0.00 F 07383FDA3 8.~~143916~~144006% 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 ~~862~~861,~~215~~284,~~345~~929.6341 ~~930~~936,~~416~~709.2284

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FCU0 1,~~489~~484,~~950~~026.2156 0.00 0.00 2,420,~~366~~736.4340 ~~233~~232,~~093~~156,~~177~~467.4157 20.1113% A-2 07383FCV8 2,949,780.52 0.00 0.00 2,949,780.52 454,979,000.00 20.1113% B 07383FCW6 207,~~620~~622.5387 0.00 0.00 207,~~620~~622.5387 31,089,000.00 16.5052% C 07383FCX4 240,~~838~~841.4715 0.00 0.00 240,~~838~~841.4715 35,531,000.00 12.3839% D 07383FCY2 60,~~278~~279.5522 0.00 0.00 60,~~278~~279.5522 8,882,000.00 11.3436% E 07383FCZ9 180,~~849~~851.2324 0.00 0.00 180,~~849~~851.2324 26,648,000.00 8.2526% F 07383FDA3 60,~~278~~279.5522 0.00 0.00 60,~~278~~279.5522 8,882,000.00 7.2223% G 07383FDC9 84,202.08 0.00 0.00 84,202.08 15,545,000.00 5.4142% H 07383FDD7 72,171.67 0.00 0.00 72,171.67 13,324,000.00 3.87% I 07383FDE5 36,085.83 0.00 0.00 36,085.83 6,662,000.00 3.0910% 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,~~178~~169.5152 0.00 0.00 27,~~178~~169.5152 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,~~505~~499,~~461~~536.2396 0.00 0.00 6,~~435~~436,~~877~~246.4580 ~~861~~860,~~284~~348,~~929~~219.4157

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 07383FDB1 0.~~452461~~452485% 888,269,752.00 ~~862~~861,~~215~~284,~~345~~929.6341

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 07383FDB1 ~~325~~324,~~099~~765.2915 0.00 ~~325~~324,~~099~~765.2915 ~~861~~860,~~284~~348,~~929~~219.4157 (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 ~~899~~896.~~82079849~~24334780 3.~~57745069~~60164966 5.~~72885907~~70608264 0.00000000 0.00000000 ~~896~~892.~~24334780~~64169814 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.~~67826337~~67833864 0.00000000 0.00000000 1,000.00000000 C 07383FCX4 1,000.00000000 0.00000000 6.~~77826321~~77833863 0.00000000 0.00000000 1,000.00000000 D 07383FCY2 1,000.00000000 0.00000000 6.~~78659649~~78667192 0.00000000 0.00000000 1,000.00000000 E 07383FCZ9 1,000.00000000 0.00000000 6.~~78659674~~78667217 0.00000000 0.00000000 1,000.00000000 F 07383FDA3 1,000.00000000 0.00000000 6.~~78659649~~78667192 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.~~05900604~~05799419 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 ~~970~~969.~~66836250~~62091467 0.~~36599163~~36561546 0.00000000 ~~969~~968.~~62091467~~56638159

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~235~~164,~~917~~219.7552 Services Advances Outstanding 3085,~~437~~031.5705 Reimbursement for Interest on Advances 0.00 paid from general collections Advances from 99-C1 servicer (Loan #47) 32,~~865~~866.9615

Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 38,~~964~~922.2869 Less Delinquent Master Servicing Fees ~~1,115~~754.4108 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received ~~993~~677.8881 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 38,~~842~~846.7542

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,~~489~~484,~~950~~026.2156 0.00 1,~~489~~484,~~950~~026.2156 0.00 0.00 1,~~489~~484,~~950~~026.2156 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 ~~325~~324,~~099~~765.2915 0.00 ~~325~~324,~~099~~765.2915 0.00 0.00 ~~325~~324,~~099~~765.2915 0.00 B 207,~~620~~622.5387 0.00 207,~~620~~622.5387 0.00 0.00 207,~~620~~622.5387 0.00 C 240,~~838~~841.4715 0.00 240,~~838~~841.4715 0.00 0.00 240,~~838~~841.4715 0.00 D 60,~~278~~279.5522 0.00 60,~~278~~279.5522 0.00 0.00 60,~~278~~279.5522 0.00 E 180,~~849~~851.2324 0.00 180,~~849~~851.2324 0.00 0.00 180,~~849~~851.2324 0.00 F 60,~~278~~279.5522 0.00 60,~~278~~279.5522 0.00 0.00 60,~~278~~279.5522 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,~~947~~956.2322 27,~~178~~169.5152 ~~131~~153,~~590~~259.85 Total 5,~~851~~845,~~507~~258.7533 0.00 5,~~851~~845,~~507~~258.7533 0.00 20,~~947~~956.2322 5,~~830~~824,~~560~~302.5211 ~~131~~153,~~590~~259.85

Other Required Information Available Distribution Amount (1) 6,~~760~~761,~~976~~011.7495 Principal Distribution Amount ~~930~~936,~~416~~709.2284 (a) Principal portion of Scheduled Payments ~~930~~936,~~416~~709.2284 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 ~~861~~860,~~323~~379,~~275~~912.3246 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~861~~860,~~284~~348,~~929~~219.4157 Total Servicing and Special Servicing Fee Paid 39,~~684~~687.3046 Servicing Fee paid 38,~~842~~846.7542 Special Servicing Fee paid 841.5504 Trustee Fee paid ~~888~~887.3236 Paying Agent Fee paid 1,~~480~~478.5393 Expense Losses (Additional Trust Fund Expenses) 841.5504 (i) Special Servicing and Liquidation Fees 841.5504 (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 ~~120~~140,~~679~~785.5137 02/18/2002 Total 2,718,873.07 ~~120~~140,~~679~~785.5137

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,~~260~~245,~~530~~533.2618 0.73 ~~117~~116 8.~~1189~~1193 1.~~589763~~589893 1,000,000 to 1,999,999 5253 8284,~~283~~152,~~187~~758.6366 9.5578 9896 8.~~0310~~0140 1.~~908527~~913579 2,000,000 to 3,999,999 6564 ~~190~~188,~~700~~491,~~213~~141.2171 2221.1491 8988 7.~~9490~~9560 1.~~871794~~869079 4,000,000 to 5,999,999 29 141,~~547~~367,~~688~~024.9376 16.43 8988 8.~~0225~~0226 1.~~751425~~751409 6,000,000 to 7,999,999 11 75,~~717~~652,~~421~~013.9608 8.79 6463 8.~~0368~~0369 1.~~807786~~807809 8,000,000 to 9,999,999 5 43,~~779~~686,~~765~~254.7347 5.08 ~~108~~107 7.~~8272~~8271 1.~~603978~~604027 10,000,000 to 11,999,999 2 20,~~324~~312,~~942~~935.0491 2.36 8887 8.~~1000~~1001 1.~~429483~~429492 12,000,000 to 13,999,999 2 26,~~879~~854,~~289~~076.4782 3.12 8584 7.~~7515~~7516 2.~~076714~~076888 14,000,000 to 15,999,999 2 31,~~138~~113,~~301~~967.3905 3.62 8988 8.0353 1.~~820717~~820728 16,000,000 to 17,999,999 1 16,~~679~~670,~~723~~137.6965 1.94 9089 8.1000 1.840000 18,000,000 to 19,999,999 3 56,~~836~~784,~~813~~789.0419 6.60 9392 8.0658 2.~~385097~~385023 20,000,000 to 24,999,999 1 20,~~754~~725,~~853~~225.2352 2.41 7170 7.4000 2.140000 25,000,000 or Greater 3 148,~~382~~292,~~198~~361.8357 17.2324 6867 7.~~8944~~8943 2.~~180454~~180527 Totals 183 ~~861~~860,~~284~~348,~~929~~219.4157 100.00 8584 7.~~9602~~9603 1.~~921238~~921282

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 2 3,~~239~~230,~~298~~556.9032 0.38 ~~120~~118 7.~~7291~~7292 1.~~557220~~557386 California 75 296,~~429~~055,~~423~~501.1785 34.4241 9291 7.~~8189~~8190 2.~~141261~~141359 Colorado 5 15,~~372~~359,~~792~~118.0322 1.7879 9291 8.~~4682~~4687 1.~~024574~~024212 Connecticut 4 8,~~642~~637,~~664~~565.2089 1.00 8382 8.~~2529~~2530 1.~~534287~~534262 Delaware 3 16,~~209~~168,~~151~~187.7971 1.88 ~~123~~122 8.~~0520~~0517 1.~~321449~~321489 Florida 17 5150,~~004~~949,~~744~~455.5642 5.92 7776 8.~~1391~~1393 1.~~746573~~746572 Georgia 1 1,~~896~~895,~~187~~353.6285 0.22 8584 9.0000 1.310000 Idaho 1 7,~~752~~744,~~753~~660.4270 0.90 3029 8.1800 2.170000 Illinois 1 2,~~459~~458,~~787~~709.8895 0.29 8887 8.9200 1.580000 Kansas 1 1,~~206~~204,~~114~~734.1469 0.14 8887 7.8100 1.790000 Maryland 3 7,~~844~~836,~~261~~992.8892 0.91 8685 7.~~9944~~9945 2.~~016068~~015996 Massachusetts 2 10,~~137~~131,~~961~~937.2442 1.18 8887 8.0591 1.~~549914~~549924 Michigan 3 8,~~617~~611,~~126~~408.5302 1.00 8281 7.9032 1.~~480283~~480260 Minnesota 2 3,~~033~~029,~~539~~962.0001 0.35 8685 8.~~1803~~1805 1.~~680770~~680883 Mississippi 1 3,~~835~~830,~~022~~646.8689 0.45 8180 8.1200 1.730000 Missouri 1 3,~~251~~248,~~347~~786.7910 0.38 8988 9.4550 1.250000 Montana 2 6,~~126~~118,~~907~~953.6493 0.71 8483 7.3300 1.590000 Nebraska 1 5,~~942~~934,~~239~~484.8214 0.69 8685 7.2150 1.900000 Nevada 4 23,~~029~~016,~~160~~831.2872 2.6768 8988 8.3639 1.~~629066~~629059 New Hampshire 1 8,~~331~~327,~~407~~065.1520 0.97 7473 8.5300 1.430000 New Jersey 6 22,~~370~~348,~~273~~190.3626 2.60 7473 7.~~8542~~8544 1.~~613922~~613982 New Mexico 1 3,~~906~~904,~~753~~361.0439 0.45 8382 8.0800 1.420000 New York 14 61,~~768~~683,~~591~~531.3497 7.17 9392 8.~~2446~~2447 2.~~461241~~461386 North Carolina 4 80,~~171~~148,~~685~~485.4803 9.3132 4847 7.7527 1.~~919035~~919118 North Dakota 2 9,~~226~~215,~~696~~150.0226 1.07 8483 7.5490 1.~~530476~~530466 Ohio 2 8,~~125~~120,~~665~~765.6152 0.94 8786 8.0211 2.~~164313~~164314 Oregon 3 9,~~304~~274,~~988~~904.9472 1.08 ~~113~~112 7.~~6510~~6511 1.~~612130~~612444 Pennsylvania 8 31,~~120~~077,~~461~~500.0927 3.61 8685 7.~~9370~~9371 1.~~603723~~603688 Rhode Island 1 ~~872~~871,~~468~~498.4585 0.10 8079 8.3000 1.900000 Texas 31 85,~~806~~706,~~480~~134.9644 9.96 8584 8.0744 1.~~678150~~678158 Virginia 3 25,~~715~~698,~~765~~649.2177 2.99 8988 7.9154 1.~~899283~~899279 Washington 5 29,~~933~~914,~~773~~810.8993 3.48 8685 8.1856 2.~~159777~~159807 Wisconsin 1 8,~~599~~593,~~434~~323.1321 1.00 8988 7.4150 1.890000 Totals 211 ~~861~~860,~~284~~348,~~929~~219.4157 100.00 8584 7.~~9602~~9603 1.~~921238~~921282

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,~~345~~337,~~537~~492.3191 1.55 8786 8.~~5396~~5398 0.~~430328~~430187 1.20 to 1.24 1 2,~~896~~894,~~254~~750.4825 0.34 8887 8.4500 1.210000 1.25 to 1.29 4 9,~~074~~067,~~560~~493.2808 1.05 9493 8.6942 1.~~254723~~254721 1.30 to 1.34 12 46,~~312~~194,~~432~~275.7637 5.3837 ~~116~~115 8.~~0917~~0919 1.~~318807~~318814 1.35 to 1.39 7 28,~~777~~753,~~533~~473.8261 3.34 8887 7.7399 1.369737 1.40 to 1.44 11 86,~~326~~244,~~073~~481.0991 10.02 8685 8.2053 1.422149 1.45 to 1.49 6 13,~~543~~517,~~766~~068.2659 1.57 ~~110~~109 8.~~0793~~0798 1.~~462691~~462699 1.50 to 1.59 25 110,~~968~~855,~~903~~715.6057 12.88 8786 7.~~9344~~9345 1.~~552293~~552289 1.60 to 1.69 14 41,~~627~~586,~~997~~421.4866 4.83 7271 8.~~0117~~0119 1.~~646290~~646297 1.70 to 1.79 17 63,~~603~~543,~~855~~678.0079 7.3839 8483 8.0060 1.~~753025~~753022 1.80 to 1.89 20 8584,~~049~~943,~~631~~627.4644 9.87 9998 7.~~9550~~9551 1.~~846416~~846422 1.90 to 1.99 12 45,~~182~~138,~~586~~317.3122 5.25 8887 7.~~8406~~8408 1.~~935318~~935326 2.00 to 2.49 29 180,~~397~~218,~~482~~614.5188 20.95 6564 7.7581 2.~~147495~~147485 2.50 to 2.99 7 81,~~462~~397,~~507~~464.2153 9.46 8988 7.9224 2.~~736822~~736820 3.00 and Greater 14 52,~~715~~655,~~807~~343.8476 6.12 8988 8.~~0523~~0525 3.~~488675~~488729 Totals 183 ~~861~~860,~~284~~348,~~929~~219.4157 100.00 8584 7.~~9602~~9603 1.~~921238~~921282

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 44 ~~119~~118,~~121~~903,~~754~~416.9669 13.8382 ~~103~~102 7.~~8872~~8873 1.~~755459~~755477 Lodging 9 65,~~883~~793,~~210~~904.4029 7.65 8382 8.~~1195~~1197 2.~~392853~~393079 Mixed Use 9 18,~~791~~769,~~065~~760.0772 2.18 9089 8.~~1529~~1531 2.~~081993~~082253 Mobile Home Park 9 26,~~584~~554,~~820~~551.2375 3.09 8786 7.~~7391~~7393 1.~~952433~~952438 Multi-Family 37 129,~~905~~757,~~715~~863.7686 15.08 8887 7.~~6064~~6065 1.~~731559~~731562 Office 20 219,~~654~~509,~~903~~812.5977 25.5051 7574 7.9256 2.~~248616~~248576 Other 4 12,~~435~~425,~~695~~212.2173 1.44 9190 8.~~1605~~1604 1.~~667551~~667509 Retail 45 ~~179~~178,~~092~~922,~~076~~312.7044 20.7980 8281 8.~~2258~~2259 1.~~616537~~616521 Self Storage 34 89,~~815~~711,~~687~~384.4932 10.43 8584 8.0041 1.~~868696~~868663 Totals 211 ~~861~~860,~~284~~348,~~929~~219.4157 100.00 8584 7.~~9602~~9603 1.~~921238~~921282

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.25% or Less 1 3,~~055~~051,~~176~~860.3575 0.35 7574 6.1500 2.090000 6.2501% to 6.75% 1 2,~~829~~824,~~042~~643.5753 0.33 8079 6.5400 3.500000 6.7501% to 7.00% 3 5,~~669~~659,~~965~~254.7814 0.66 8887 6.~~8087~~8086 2.~~449431~~450037 7.0001% to 7.25% 7 17,~~578~~544,~~184~~255.9837 2.04 9796 7.1670 2.~~285135~~285573 7.2501% to 7.50% 20 113,~~351~~207,~~255~~920.9641 13.16 8281 7.3856 1.~~876533~~876448 7.5001% to 7.75% 19 117,~~312~~164,~~233~~674.0708 13.62 7776 7.6613 1.~~965519~~965819 7.7501% to 8.00% 37 ~~199~~198,~~210~~995,~~270~~516.2926 23.13 8887 7.8828 2.~~016971~~017025 8.0001% to 8.50% 75 ~~316~~315,~~186~~879,~~161~~635.4861 36.7172 8584 8.1974 1.~~795695~~795750 8.5001% to 9.00% 17 7372,~~057~~993,~~841~~981.5668 8.48 9089 8.6831 2.~~190987~~190875 9.0001% and Greater 3 13,~~034~~026,~~797~~477.3774 1.51 8887 9.3260 0.~~879117~~878870 Totals 183 ~~861~~860,~~284~~348,~~929~~219.4157 100.00 8584 7.~~9602~~9603 1.~~921238~~921282

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 ~~132~~109 ~~702~~634,~~829~~558,~~213~~059.3024 8173.6076 8482 8.~~0286~~0383 1.~~908876~~925107 37 to 48 months 5073 ~~137~~205,~~700~~064,~~862~~934.8881 1523.9984 9291 7.~~6953~~7754 1.~~951360~~887338 49 months and Greater 1 20,~~754~~725,~~853~~225.2352 2.41 7170 7.4000 2.140000 Totals 183 ~~861~~860,~~284~~348,~~929~~219.4157 100.00 8584 7.~~9602~~9603 1.~~921238~~921282

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 910 95116,~~323~~009,~~153~~156.2808 1113.0748 3137 7.~~9325~~8373 2.~~027229~~047401 71 to 100 months 147 ~~676~~673,~~008~~173,~~655~~067.2504 78.4924 85 7.~~9802~~9881 1.~~918907~~917328 101 to 120 months 10 ~~18,523,638~~0.5900 20.1500 ~~101~~0 70.~~6140~~0000 20.~~110000~~000000 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 3 6,~~232~~221,~~267~~316.2224 0.72 ~~145~~144 8.~~4598~~4597 2.~~655892~~656566 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 160 ~~796~~795,~~087~~403,~~714~~539.3436 92.4345 8079 7.~~9697~~9698 1.~~942094~~942081

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 15 ~~934~~11,~~524~~808,615.3097 01.1137 ~~135~~140 67.~~9850~~3594 1.~~620000~~820105 141 to 180 months 2016 6049,~~756~~636,~~325~~830.9109 75.0577 ~~145~~144 7.~~8478~~9479 1.~~673537~~637624 181 months or greater 2 3,~~506~~499,~~364~~234.8615 0.41 ~~205~~204 8.0012 1.~~558462~~558454 Totals 23 6564,~~197~~944,~~215~~680.0721 7.5755 ~~148~~147 7.~~8437~~8438 1.~~666581~~666538

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,~~110~~060,~~045~~461.0564 14.0607 6564 7.8429 2.~~408296~~408201 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,~~349~~344,~~265~~311.6089 0.16 8786 8.2950 2.640000 181 to 240 months 11 34,~~869~~796,~~077~~897.2557 4.0504 9594 7.~~8286~~8287 1.~~697582~~697569 241 to 300 months 66 307,~~731~~373,~~500~~810.7361 35.73 8079 7.~~9364~~9365 2.~~026864~~026872 301 months or greater 79 ~~331~~330,~~027~~828,~~825~~057.7165 38.4345 8382 8.0607 1.~~715636~~715616 Totals 160 ~~796~~795,~~087~~403,~~714~~539.3436 92.4345 8079 7.~~9697~~9698 1.~~942094~~942081

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 ~~861~~860,~~284~~348,~~929~~219.4157 100.00 8584 7.~~9602~~9603 1.~~921238~~921282 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 ~~861~~860,~~284~~348,~~929~~219.4157 100.00 8584 7.~~9602~~9603 1.~~921238~~921282 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 380,~~797~~520.8579 42,~~353~~630.0713 7.850% 310900024 2 OF Raleigh NC 311,474.22 0.00 7.696% 310851624 3 SS Various Various 304,~~348~~018.1838 4647,~~877~~207.3313 8.170% 700200213 4 LO San Diego CA 132,~~442~~254.1454 29,~~440~~627.1171 7.400% 850200205 5.1 RT Raleigh-Durham NC 28,~~528~~499.8935 4,~~193~~223.8438 8.180% 850200206 5.2 RT Boise ID 54,~~666~~609.1453 8,~~036~~092.1172 8.180% 850200202 5.3 RT Pompano Beach FL 54,~~666~~609.1453 8,~~036~~092.1172 8.180% 850200144 6 LO New York NY 143,~~654~~518.8135 18,~~470~~606.2672 8.580% 310900004 7 IN Charlotte NC 129,~~872~~793.1227 11,~~475~~554.4429 7.980% 310900032 8 OF Santa Clara CA 121,~~592~~450.6524 21,~~720~~862.4384 7.614% 600870452 9 OF Richmond VA 116,~~407~~341.4707 9,~~519~~586.6404 8.100% 310900041 10 RT Vacaville CA 113,~~298~~249.4338 6,~~904~~953.2328 8.250% 310900020 11 SS Various Various 102,~~320~~204.4231 17,~~264~~381.9506 7.810% 850200152 12 MF Various Various 84,~~639~~530.5450 17,~~276~~385.1115 7.330% 850200161 13 OF Seattle WA 94,~~940~~885.4778 7,~~772~~827.8150 8.170% 850200187 14 IN Dover DE 68,~~449~~196.9138 3536,~~948~~202.6215 8.190% 850200184 15 MF Durham NC 65,~~503~~456.4226 7,~~375~~422.6278 7.425% 850200207 16 OF Las Vegas NV 76,~~344~~309.2280 4,~~548~~583.9335 8.785% 310900011 17 IN Fremont CA 59,~~698~~467.9132 35,~~202~~433.1675 7.640% 850200136 18 MF Greenfield WI 54,~~947~~908.3558 6,~~072~~110.1592 7.415% 700200214 19 RT East Brunswick NJ 51,~~380~~309.6510 11,~~350~~422.9449 7.320% 700200098 20 RT Manchester NH 61,~~228~~196.1650 4,~~310~~341.2995 8.530% 310851607 21 RT Tracy CA 51,~~923~~865.49 8,~~355~~413.80 8.060% 850200140 22 MF San Antonio TX 5049,~~013~~983.9233 4,~~496~~527.4908 7.900% 850200130 23 RT Las Vegas NV 48,~~619~~591.9052 4,~~093~~122.7008 8.050% 850200201 24 RT Tustin CA 50,~~393~~369.5038 3,~~249~~273.4557 8.620% 850200168 25 MF Arlington VA 42,~~153~~122.2451 4,~~835~~866.8457 7.380% 850200175 26 OF Jersey City NJ 47,~~280~~254.5002 3,~~733~~760.9442 8.235% 850200181 27 MH Tampa FL 3938,~~036~~952.1364 13,~~049~~133.5605 7.430% 850200171 28 OF New York NY 42,~~797~~772.6675 3,~~564~~589.6758 8.115% 850200162 29 OF Seattle WA 42,~~904~~879.1342 3,~~512~~537.5829 8.170% 850200193 30 MF Lincoln NE 36,~~966~~918.5364 7,~~707~~755.7968 7.215% 310851270 31 IN Petaluma CA 37,~~284~~255.8589 4,~~629~~658.1006 7.265% 850200146 32 OF New York NY 3635,~~057~~915.3778 2021,~~866~~008.8746 7.880% 850200138 33 RT Houston TX 40,~~640~~601.8532 5,~~727~~767.7629 8.015% 700200217 34 MH Quakertown PA 39,~~857~~831.4732 3,~~834~~860.2540 7.920% 850200183 35 RT Dallas TX 40,~~505~~483.7021 3,~~183~~206.6615 8.205% 850200197 36 OT Salem MA 37,~~513~~490.7800 3,~~538~~562.5735 7.805% 310851529 37 MF King City OR 32,~~668~~533.1096 20,~~496~~630.0317 7.600% 700200231 38 RT Chula Vista CA 32,~~600~~550.5629 8,~~043~~094.9522 7.500% 850200200 39 RT Aspen CO 43,~~753~~737.1791 1,~~880~~896.8713 9.420% 850200180 40 LO Erie PA 34,~~498~~428.5038 10,~~420~~490.7587 7.815% 850200163 41 MF Ithaca NY 36,~~325~~303.9777 3,~~229~~251.5878 7.982% 850200188 42 OF Cleveland OH 35,~~574~~552.1327 3,~~186~~208.1501 7.965% 310851505 43 MF Escondido CA 33,~~869~~828.9462 6,~~073~~115.6800 7.900% 850200170 44 SS Glendale NY 33,~~681~~645.8745 5,~~224~~260.1355 8.095% 850200131 45 MF Colorado Springs CO 34,~~920~~901.7874 2,~~677~~696.7175 8.260% 850200177 46 LO Erie PA 31,~~354~~292.7815 9,~~155~~217.0063 7.945% 850200213 47 OF Various Various 29,~~410~~387.8111 3,~~691~~715.8656 7.455% 850200167 48 RT Norwood MA 32,~~883~~865.0948 2,~~443~~461.8647 8.370% 850200179 49 LO Erie PA 28,~~986~~927.3542 8,~~755~~814.7265 7.815% 850200194 50 OF Seattle WA 31,~~721~~704.7325 2,~~460~~478.9038 8.250% 850200165 51 LO Ft. Lauderdale FL 34,~~498~~468.8780 3,~~831~~861.7481 9.115% 850200145 52 RT Woodbury NY 29,~~240~~137.7067 14,~~467~~571.9902 8.270% 310851522 53 IN Various TX 30,~~397~~338.0698 7,~~898~~956.6371 8.540% 310851643 54 IN San Diego CA 26,~~853~~820.5687 5,~~035~~067.0372 7.540% 700200100 55 RT Ft. Lauderdale FL 29,~~378~~361.5254 2,~~415~~432.9088 8.160% 310851609 56 RT La Mirada CA 24,~~947~~850.6761 14,~~561~~658.8692 7.740% 850200189 57 RT Fresno CA 28,~~618~~602.6367 2,~~240~~256.9793 8.270% 700200215 58 RT Middle Island NY 27,~~516~~485.8672 4,~~454~~485.2236 8.120% 310851557 59 OT Austin TX 29,~~706~~676.4199 3,~~917~~947.9537 8.720% 310851562 60 MU San Francisco CA 29,~~396~~381.8729 2,~~128~~144.5816 8.500% 310851622 61 IN Los Angeles CA 27,~~248~~218.6009 4,~~423~~453.0354 8.010% 850200185 62 OF New York NY 26,~~690~~660.1063 4,~~262~~291.0855 8.030% 600870450 63 RT Farmington NM 27,~~198~~182.8532 2,~~375~~391.1265 8.080% 700200216 64 RT Meridian MS 26,~~845~~815.7233 4,~~345~~375.5897 8.120% 310900033 65 RT Elk Grove CA 25,~~973~~946.6762 3,~~835~~862.2328 8.190% 850200149 66 IN Wyoming MI 25,~~422~~406.6672 2,~~328~~344.0600 7.950% 850200147 67 MF Escondido CA 23,~~569~~552.4451 2,~~625~~642.4336 7.490% 850200132 68 MF Philadelphia PA 26,~~223~~209.4923 2,~~001~~016.7501 8.270% 850200172 69 MF Newark DE 23,~~859~~843.4853 2,~~418~~433.0398 7.660% 310851641 70 MU Farmington CT 26,~~424~~410.21 1,~~920~~934.76 8.460% 850200133 71 MF Philadelphia PA 24,~~220~~206.8246 2,~~084~~099.6400 8.000% 850200158 72 OF Las Vegas NV 24,~~216~~202.2502 2,~~030~~045.9821 8.140% 850200190 73 OF San Diego CA 24,~~072~~057.0094 2,~~001~~015.2127 8.160% 850200169 74 OF Coral Springs FL 22,~~692~~677.4748 2,~~261~~276.1413 7.700% 850200174 75 IN Seattle WA 24,~~212~~198.5884 1,~~946~~960.5428 8.195% 310851432 76 SS Encinitas CA 19,~~243~~214.6240 5,~~004~~033.6385 6.780% 310851547 77 IN Chatsworth CA 19,~~823~~738.0935 13,~~121~~206.5630 7.750% 310851612 78 SS Escondido CA 23,~~971~~945.1743 3,~~624~~650.5832 8.250% 310851598 79 MF Concord CA 22,~~850~~835.1821 2,~~225~~240.4138 7.810% 850200164 80 RT Sunnyvale CA 24,~~283~~270.6263 1,~~797~~810.2221 8.395% 850200135 81 LO Kansas City MO 26,~~492~~471.5384 2,~~541~~561.0069 9.455% 850200166 82 MH Salinas CA 21,~~771~~758.5107 1,~~962~~976.6509 7.950% 850200173 83 RT Baltimore MD 22,~~554~~541.4778 1,~~793~~805.1988 8.220% 310851571 84 IN Mountain View CA 22,~~357~~328.3584 34,~~987~~016.9849 8.580% 310900012 85 RT Los Angeles CA 20,~~560~~536.6925 3,~~721~~745.3983 7.625% 310851414 86 MF Rocklin CA 16,~~197~~179.1770 3,~~298~~315.1360 6.150% 310851482 87 IN Stanton CA 19,~~896~~871.8107 3,~~938~~964.5630 7.590% 850200153 88 MF Killeen TX 18,~~235~~220.4871 2,~~440~~455.9774 7.025% 310851633 89 MH San Diego CA 20,~~287~~274.9145 2,~~006~~020.6208 7.790% 850200134 90 MF Newark DE 20,~~364~~348.4536 2,~~311~~327.8695 8.080% 850200209 91 RT Canton OH 20,~~584~~572.0833 1,~~680~~692.3308 8.120% 700200221 92 MU New York NY 20,~~020~~007.2999 1,~~804~~817.7202 7.910% 310851495 93 MF La Habra CA 15,~~956~~932.8622 4,~~374~~399.4004 6.540% 310851627 94 MH Ukiah CA 20,~~569~~556.0790 1,~~737~~749.3653 8.140% 310851644 95 IN Watsonville CA 19,~~581~~559.1711 3,~~266~~288.1319 7.845% 850200182 96 RT Madison NJ 21,~~085~~074.1427 1,~~493~~504.3623 8.450% 310851549 97 MF Clovis CA 14,~~837~~770.0127 11,~~200~~267.6438 7.150% 310851448 98 IN Durham OR 16,~~372~~334.3982 56,~~984~~022.6118 7.290% 850200148 99 MF San Marcos CA 17,~~598~~585.5187 1,~~960~~972.3397 7.490% 850200139 100 RT Ulster NY 21,~~338~~329.6769 1,~~160~~169.5553 8.985% 310900021 101 MF Fresno CA 19,~~258~~248.5482 1,~~329~~339.3507 8.490% 700200222 102 SS Puyallup WA 17,~~348~~326.6656 3,~~137~~159.4151 8.180% 850200176 103 RT Las Vegas NV 16,~~769~~758.2262 1,~~567~~577.3292 7.850% 850200196 104 RT Naperville IL 18,~~902~~893.1290 1,~~069~~077.7193 8.920% 310851521 105 IN Santa Clara CA 13,~~675~~617.1959 9,~~188~~246.6828 7.280% 310851632 106 IN Sterling VA 16,~~833~~815.5710 2,~~644~~662.3683 8.110% 310851489 107 SS Chula Vista CA 14,~~863~~851.0727 1,~~883~~895.5030 7.270% 700200223 108 SS Oxon Hill MD 16,~~095~~077.3630 2,~~621~~639.1824 8.000% 700200224 109 SS Laurel MD 15,~~400~~381.1358 2,~~805~~823.2984 7.680% 700200219 110 MF St. Petersburg FL 15,~~687~~676.0595 1,~~474~~484.5868 7.950% 850200157 111 MF Austin TX 15,~~950~~941.2209 1,~~288~~297.5164 8.225% 310851588 112 IN San Jose CA 13,~~947~~929.68 2,~~840~~858.22 7.360% 310851634 113 IN Houston TX 13,~~437~~385.1410 7,~~752~~804.4145 7.795% 600870451 114 RT Stockton CA 14,~~903~~873.2278 4,~~154~~184.9438 8.230% 850200186 115 MF Tenafly NJ 13,~~682~~665.1009 2,~~659~~676.2829 7.430% 310851541 116 SS Chula Vista CA 13,~~380~~363.7330 2,~~734~~751.2568 7.400% 310851614 117 IN Santa Clara CA 13,~~181~~129.0461 7,~~627~~679.9740 7.830% 850200178 118 LO Erie PA 13,~~926~~897.1281 4,~~206~~234.5788 7.815% 850200156 119 RT Rocky Hill CT 15,~~335~~327.6853 1,~~119~~127.8398 8.450% 310851616 120 MH Lake Worth FL 12,~~633~~605.4652 4,~~437~~465.8781 7.310% 850200142 121 IN South Fayette Town PA 13,~~919~~904.4532 2,~~212~~227.2538 7.945% 850200150 122 LO Fort Lauderdale FL 15,~~395~~381.6830 1,~~875~~890.7715 8.900% 310851631 123 IN Corona CA 12,~~863~~812.9896 7,~~313~~364.8486 8.370% 850200137 124 RT Sarasota FL 14,~~378~~370.6898 1,~~079~~087.9767 8.290% 850200203 125 RT Sterling Heights MI 14,~~684~~676.2581 1,~~020~~027.4084 8.460% 700200218 126 MF Naples FL 13,~~453~~437.1237 2,~~301~~317.2702 7.950% 310851533 127 RT Minot ND 14,~~135~~120.4130 2,~~099~~114.2132 8.360% 310851640 128 MU Scottsdale AZ 11,~~898~~852.5907 7,~~034~~080.2880 7.680% 850200191 129 MF San Marcos TX 11,~~968~~952.1269 2,~~475~~490.1356 7.240% 310851496 130 IN Culver City CA 11,~~816~~800.6346 2,~~600~~617.8704 7.220% 310851576 131 IN San Diego CA 12,~~901~~892.1929 1,~~344~~353.2212 7.690% 310900031 132 OT Stockton CA 13,~~424~~416.6759 1,~~180~~189.9705 7.950% 310900036 133 SS Westlake Village CA 13,~~246~~231.0748 2,~~130~~145.6827 7.955% 310851621 134 SS Canoga Park CA 13,~~873~~859.5205 2,~~003~~017.2673 8.390% 700200088 135 RT Katy TX 13,~~976~~968.1047 1,~~056~~063.2487 8.390% 850200160 136 RT Morrow GA 14,~~701~~695.8745 ~~827~~833.3577 9.000% 850200192 137 RT Long Beach CA 13,~~630~~622.0599 ~~965~~972.8490 8.490% 310851546 138 MU Santa Monica CA 11,~~589~~574.1916 2,~~352~~367.9295 7.420% 310851572 139 IN Stockton CA 12,~~349~~335.8022 2,~~151~~166.4604 7.870% 700200225 140 Various New York NY 11,~~700~~692.3812 1,~~273~~281.1137 7.530% 310851596 141 MU Oregon City OR 12,~~460~~436.4801 3,~~407~~431.4087 8.340% 310851604 142 RT Santa Monica CA 10,~~698~~654.5809 6,~~810~~855.5302 7.840% 310851517 143 IN Glendale CA 13,~~323~~311.6112 1,~~634~~646.2978 8.880% 310851527 144 IN San Diego CA 11,~~555~~547.9787 1,~~227~~235.6878 7.660% 850200198 145 RT Delray Beach FL 13,~~603~~597.4168 ~~739~~745.8457 8.985% 850200159 146 RT Naples FL 12,~~106~~099.5029 1,~~035~~042.5677 8.095% 700200081 147 OF Minneapolis MN 12,~~328~~321.5072 ~~941~~948.8967 8.350% 310851587 148 MF San Marcos TX 10,~~185~~144.1741 6,~~187~~227.0783 7.650% 310851611 149 MU Sacramento CA 12,~~468~~456.8349 1,~~660~~672.0539 8.635% 310851613 150 SS Poway CA 11,~~591~~578.0248 1,~~772~~785.9044 8.215% 310851490 151 IN Various CA 10,~~916~~903.0524 1,~~851~~864.7354 8.030% 850200151 152 MF Hampton NJ 11,~~198~~192.7925 ~~929~~935.4296 8.180% 310900030 153 OF New York NY 9,~~772~~734.3202 5,~~688~~726.1343 8.080% 310851608 154 SS Santa Maria CA 10,~~727~~715.2080 1,~~587~~598.1454 8.340% 310851497 155 MH Rancho Cucamong CA 8,~~415~~407.5281 1,~~323~~331.4213 6.760% 310851558 156 MF Davis CA 8,~~156~~121.3083 5,~~528~~562.1966 7.240% 310851575 157 IN San Diego CA 10,~~688~~683.7802 ~~791~~797.8157 8.450% 310900006 158 MF Brownsville TX 9,~~304~~284.0474 2,~~927~~946.0333 7.660% 310900018 159 IN Phoenix AZ 9,~~718~~707.6457 1,~~650~~661.7178 7.790% 310900022 160 SS Placerville CA 9,~~672~~637.8269 4,~~918~~953.5871 8.295% 310900037 161 MF Lancaster CA 10,~~207~~201.5355 ~~861~~867.7472 8.060% 310851601 162 IN Salinas CA 9,~~345~~335.9403 1,~~616~~626.0293 7.840% 310851568 163 IN Rancho Cordova CA 9,~~050~~040.9013 1,~~597~~608.3411 7.830% 310900029 164 IN Minneapolis MN 9,~~064~~047.9001 2,~~610~~628.4332 7.960% 310900035 165 IN Los Angeles CA 8,~~914~~909.9885 ~~732~~738.9306 8.120% 850200155 166 RT Groton CT 8,~~861~~856.0729 ~~661~~666.9068 8.400% 700200228 167 MF Houston TX 8,~~459~~454.1520 ~~700~~705.8479 8.200% 850200195 168 MH Cypress CA 8,~~267~~258.4186 1,~~202~~210.0156 8.260% 310851646 169 IN Sunnyvale CA 7,~~746~~716.3778 4,~~133~~163.9049 8.590% 310851625 170 IN San Jose CA 7,~~229~~220.7198 1,~~321~~329.2598 7.670% 310851257 171 IN Engelwood CO 5,~~647~~621.0203 4,~~320~~346.6766 6.985% 310851321 172 IN Los Angeles CA 6,~~018~~008.4106 1,~~770~~780.2055 7.020% 700200229 173 MF Tomball TX 7,~~901~~893.3031 1,~~060~~068.0706 8.750% 310851600 174 IN City of Industry CA 7,~~176~~168.7077 1,~~138~~146.5245 8.080% 310851544 175 IN Livermore CA 7,~~056~~048.2124 1,~~138~~146.4946 8.130% 850200199 176 OT Old Bridge NJ 6,~~815~~802.7197 1,~~770~~783.9771 8.355% 310851583 177 IN Torrance CA 6,~~066~~042.8191 3,~~478~~502.1707 7.980% 310851599 178 IN Simi Valley CA 6,~~304~~297.7680 1,~~000~~007.2016 8.080% 310851626 179 MH Kellseyville CA 6,~~525~~522.9424 ~~518~~521.1383 8.280% 700200230 180 RT Coventry RI 6,~~242~~235.6173 ~~962~~969.7260 8.300% 310900002 181 RT Houston TX 6,~~268~~246.2629 2,~~844~~866.0805 8.970% Totals 5,~~892~~886,~~840~~547.8927 ~~930~~936,~~416~~709.2284

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,~~211~~168,~~136~~783.3932 58,~~168~~126,~~783~~153.3219 0809/01/2002 310900024 N/A 10/01/2004 N 47,000,000.00 47,000,000.00 0809/01/2002 310851624 N/A 09/01/2009 N 43,~~260~~213,~~292~~415.8451 43,~~213~~166,~~415~~208.5138 0809/01/2002 700200213 07/01/2008 07/01/2023 N 20,~~784~~754,~~293~~853.3423 20,~~754~~725,~~853~~225.2352 0809/01/2002 850200205 02/01/2005 02/01/2025 N 4,~~050~~045,~~162~~968.2541 4,~~045~~041,~~968~~745.4103 0809/01/2002 850200206 02/01/2005 02/01/2025 N 7,~~760~~752,~~789~~753.5342 7,~~752~~744,~~753~~660.4270 0809/01/2002 850200202 02/01/2005 02/01/2025 N 7,~~760~~752,~~789~~753.5342 7,~~752~~744,~~753~~660.4270 0809/01/2002 850200144 N/A 02/01/2010 N 19,~~443~~424,~~466~~996.3913 19,~~424~~406,~~996~~389.1341 0809/01/2002 310900004 N/A 11/01/2009 N 18,~~899~~888,~~653~~178.7632 18,~~888~~876,~~178~~624.3203 0809/01/2002 310900032 N/A 01/01/2011 N 18,~~545~~523,~~359~~638.0259 18,~~523~~501,~~638~~775.5975 0809/01/2002 600870452 N/A 02/01/2010 N 16,~~689~~679,~~243~~723.3369 16,~~679~~670,~~723~~137.6965 0809/01/2002 310900041 N/A 02/01/2010 N 15,~~948~~941,~~165~~261.9673 15,~~941~~934,~~261~~308.7345 0809/01/2002 310900020 N/A 12/01/2009 N 15,~~214~~197,~~304~~039.6166 15,~~197~~179,~~039~~658.6660 0809/01/2002 850200152 N/A 08/01/2009 N 13,~~409~~392,~~424~~148.4534 13,~~392~~374,~~148~~763.3419 0809/01/2002 850200161 N/A 10/01/2009 N 13,~~494~~487,~~913~~141.9413 13,~~487~~479,~~141~~313.1363 0809/01/2002 850200187 N/A 10/01/2014 N 9,~~705~~669,~~765~~816.2361 9,~~669~~633,~~816~~614.6146 0809/01/2002 850200184 N/A 10/01/2009 N 10,~~244~~237,~~914~~538.3775 10,~~237~~230,~~538~~115.7597 0709/01/2002 850200207 N/A 02/01/2010 N 10,~~091~~087,~~952~~403.2229 10,~~087~~082,~~403~~819.2994 0809/01/2002 310900011 N/A 10/01/2014 N 9,~~074~~039,~~315~~113.6044 9,~~039~~003,~~113~~679.4469 0809/01/2002 850200136 N/A 01/01/2010 N 8,~~605~~599,~~506~~434.2813 8,~~599~~593,~~434~~323.1321 0809/01/2002 700200214 N/A 11/01/2008 N 8,~~151~~139,~~345~~994.3440 8,~~139~~128,~~994~~571.4091 0809/01/2002 700200098 N/A 10/01/2008 N 8,~~335~~331,~~717~~407.4415 8,~~331~~327,~~407~~065.1520 0809/01/2002 310851607 N/A 08/01/2009 N 7,~~481~~472,~~171~~815.5070 7,~~472~~464,~~815~~401.7090 0809/01/2002 850200140 N/A 01/01/2005 N 7,~~351~~347,~~984~~488.9950 7,~~347~~342,~~488~~961.5042 0809/01/2002 850200130 N/A 01/01/2010 N 7,~~013~~009,~~890~~796.0535 7,~~009~~005,~~796~~674.3527 0809/01/2002 850200201 N/A 02/01/2010 N 6,~~789~~785,~~035~~785.0863 6,~~785~~782,~~785~~512.6306 0809/01/2002 850200168 N/A 10/01/2009 N 6,~~633~~628,~~082~~247.9309 6,~~628~~623,~~247~~380.0952 0809/01/2002 850200175 N/A 11/01/2006 N 6,~~667~~663,~~441~~707.5763 6,~~663~~659,~~707~~947.6321 0809/01/2002 850200181 N/A 11/01/2009 N 6,~~101~~088,~~249~~200.5701 6,~~088~~075,~~200~~066.0196 0809/01/2002 850200171 N/A 11/01/2006 N 6,~~124~~120,~~523~~959.9225 6,~~120~~117,~~959~~369.2567 0809/01/2002 850200162 N/A 10/01/2009 N 6,~~098~~094,~~427~~914.5496 6,~~094~~091,~~914~~377.9667 0809/01/2002 850200193 N/A 10/01/2009 N 5,~~949~~942,~~947~~239.6182 5,~~942~~934,~~239~~484.8214 0809/01/2002 310851270 N/A 06/01/2009 N 5,~~959~~955,~~881~~252.4131 5,~~955~~950,~~252~~594.3125 0809/01/2002 850200146 N/A 07/01/2014 N 5,~~313~~292,~~842~~975.1326 5,~~292~~271,~~975~~966.2680 0809/01/2002 850200138 N/A 01/01/2005 N 5,~~888~~882,~~437~~709.1034 5,~~882~~876,~~709~~942.3405 0809/01/2002 700200217 N/A 04/01/2009 N 5,~~844~~840,~~203~~368.1388 5,~~840~~836,~~368~~508.8848 0809/01/2002 850200183 N/A 01/01/2010 N 5,~~732~~729,~~952~~769.9933 5,~~729~~726,~~769~~563.3318 0809/01/2002 850200197 N/A 12/01/2009 N 5,~~581~~578,~~600~~061.0548 5,~~578~~574,~~061~~499.4813 0809/01/2002 310851529 N/A 05/01/2014 N 4,~~991~~971,~~729~~233.4744 4,~~971~~950,~~233~~603.4427 0809/01/2002 700200231 N/A 03/01/2009 N 5,~~216~~208,~~089~~045.7075 5,~~208~~199,~~045~~951.7553 0809/01/2002 850200200 N/A 02/01/2010 N 5,~~393~~391,~~857~~976.2033 5,~~391~~390,~~976~~080.3320 0809/01/2002 850200180 N/A 11/01/2009 N 5,~~126~~115,~~395~~974.2247 5,~~115~~105,~~974~~483.4760 0809/01/2002 850200163 N/A 10/01/2009 N 5,~~285~~281,~~015~~785.3981 5,~~281~~278,~~785~~534.8103 0809/01/2002 850200188 N/A 10/01/2009 N 5,~~186~~183,~~677~~491.9580 5,~~183~~180,~~491~~283.8079 0809/01/2002 310851505 N/A 03/01/2009 N 4,~~978~~972,~~839~~766.8921 4,~~972~~966,~~766~~651.21 0809/01/2002 850200170 N/A 11/01/2009 N 4,~~831~~826,~~924~~699.0087 4,~~826~~821,~~699~~439.8732 0809/01/2002 850200131 N/A 01/01/2010 N 4,~~909~~906,~~584~~906.4069 4,~~906~~904,~~906~~209.6994 0809/01/2002 850200177 N/A 11/01/2009 N 4,~~583~~573,~~009~~854.12 4,~~573~~564,~~854~~636.1249 0809/01/2002 850200213 N/A 09/01/2008 N 4,~~581~~577,~~420~~728.0620 4,~~577~~574,~~728~~012.2064 0708/01/2002 850200167 N/A 11/01/2009 N 4,~~562~~559,~~343~~899.6276 4,~~559~~557,~~899~~438.7629 0809/01/2002 850200179 N/A 11/01/2009 N 4,~~307~~298,~~301~~546.7503 4,~~298~~289,~~546~~731.0338 0809/01/2002 850200194 N/A 12/01/2009 N 4,~~465~~462,~~229~~768.3646 4,~~462~~460,~~768~~290.46 08 09/01/2002 850200165 N/A 10/01/2009 N 4,~~395~~391,~~304~~473.9925 4,~~391~~387,~~473~~611.2544 0809/01/2002 850200145 N/A 02/01/2015 N 4,~~106~~091,~~039~~571.3334 4,~~091~~077,~~571~~000.3432 0809/01/2002 310851522 N/A 07/01/2014 N 4,~~133~~125,~~467~~568.5895 4,~~125~~117,~~568~~612.9524 0809/01/2002 310851643 N/A 10/01/2009 N 4,~~135~~130,~~912~~877.8683 4,~~130~~125,~~877~~810.8311 0809/01/2002 700200100 N/A 10/01/2009 N 4,~~181~~178,~~003~~587.7686 4,~~178~~176,~~587~~154.8698 0809/01/2002 310851609 N/A 09/01/2014 N 3,~~743~~728,~~086~~524.0216 3,~~728~~713,~~524~~865.1624 0809/01/2002 850200189 N/A 10/01/2009 N 4,~~018~~016,~~686~~445.8992 4,~~016~~014,~~445~~188.9299 0809/01/2002 700200215 N/A 05/01/2009 N 3,~~935~~930,~~352~~898.7957 3,~~930~~926,~~898~~413.5721 0809/01/2002 310851557 N/A 06/01/2009 N 3,~~956~~952,~~166~~248.0106 3,~~952~~948,~~248~~300.0669 0809/01/2002 310851562 N/A 07/01/2009 N 4,~~016~~014,~~270~~142.5901 4,~~014~~011,~~142~~997.0185 0809/01/2002 310851622 N/A 09/01/2009 N 3,~~950~~946,~~503~~080.1815 3,~~946~~941,~~080~~626.1561 0809/01/2002 850200185 N/A 10/01/2009 N 3,~~859~~855,~~894~~632.5042 3,~~855~~851,~~632~~340.4287 0809/01/2002 600870450 N/A 07/01/2009 N 3,~~909~~906,~~128~~753.1604 3,~~906~~904,~~753~~361.0439 10/01/2001 700200216 N/A 05/01/2009 N 3,~~839~~835,~~368~~022.4486 3,~~835~~830,~~022~~646.8689 0809/01/2002 310900033 N/A 01/01/2010 N 3,~~682~~679,~~902~~066.0178 3,~~679~~675,~~066~~204.7850 0809/01/2002 850200149 N/A 08/01/2009 N 3,~~713~~711,~~595~~267.3731 3,~~711~~708,~~267~~923.31 0809/01/2002 850200147 N/A 08/01/2009 N 3,~~654~~651,~~333~~708.9451 3,~~651~~649,~~708~~066.5115 0809/01/2002 850200132 N/A 01/01/2010 N 3,~~682~~680,~~355~~354.9520 3,~~680~~678,~~354~~338.2019 0809/01/2002 850200172 N/A 11/01/2009 N 3,~~617~~614,~~203~~785.8279 3,~~614~~612,~~785~~351.7981 0809/01/2002 310851641 N/A 09/01/2009 N 3,~~627~~625,~~207~~286.5175 3,~~625~~623,~~286~~351.7599 0809/01/2002 850200133 N/A 01/01/2010 N 3,~~515~~513,~~925~~840.4581 3,~~513~~511,~~840~~741.81 0809/01/2002 850200158 N/A 09/01/2009 N 3,~~454~~452,~~803~~772.2830 3,~~452~~450,~~772~~727.3009 0809/01/2002 850200190 N/A 09/01/2009 N 3,~~425~~423,~~806~~805.4019 3,~~423~~421,~~805~~789.1992 0809/01/2002 850200169 N/A 11/01/2009 N 3,~~422~~420,~~408~~147.3319 3,~~420~~417,~~147~~871.1906 0809/01/2002 850200174 N/A 11/01/2009 N 3,~~431~~429,~~096~~149.1561 3,~~429~~427,~~149~~189.6133 0809/01/2002 310851432 N/A 03/01/2009 N 3,~~296~~291,~~080~~075.2966 3,~~291~~286,~~075~~041.6681 0809/01/2002 310851547 N/A 06/01/2014 N 3,~~069~~056,~~381~~260.7721 3,~~056~~043,~~260~~053.2191 0809/01/2002 310851612 N/A 08/01/2009 N 3,~~374~~370,~~241~~617.6406 3,~~370~~366,~~617~~966.0674 0809/01/2002 310851598 N/A 08/01/2009 N 3,~~397~~395,~~656~~430.1574 3,~~395~~393,~~430~~190.7436 0809/01/2002 850200164 N/A 10/01/2009 N 3,~~359~~357,~~182~~385.5533 3,~~357~~355,~~385~~575.3312 0809/01/2002 850200135 N/A 01/01/2010 N 3,~~253~~251,~~888~~347.79 3,~~251~~248,~~347~~786.7910 0809/01/2002 850200166 N/A 10/01/2009 N 3,~~180~~178,~~256~~294.7813 3,~~178~~176,~~294~~318.1304 0809/01/2002 850200173 N/A 11/01/2009 N 3,~~186~~184,~~409~~616.9475 3,~~184~~182,~~616~~810.7587 0809/01/2002 310851571 N/A 08/01/2009 N 3,~~126~~122,~~902~~914.3840 3,~~122~~118,~~914~~897.4091 0809/01/2002 310900012 N/A 11/01/2009 N 3,~~131~~127,~~400~~678.1071 3,~~127~~123,~~678~~932.7188 0809/01/2002 310851414 N/A 11/01/2008 N 3,~~058~~055,~~474~~176.4835 3,~~055~~051,~~176~~860.3575 0809/01/2002 310851482 N/A 03/01/2009 N 3,~~044~~040,~~265~~327.8327 3,~~040~~036,~~327~~362.2797 0809/01/2002 850200153 N/A 09/01/2009 N 3,~~014~~012,~~474~~033.8184 3,~~012~~009,~~033~~578.8410 0809/01/2002 310851633 N/A 07/01/2009 N 3,~~024~~022,~~410~~403.1553 3,~~022~~020,~~403~~383.5345 0809/01/2002 850200134 N/A 01/01/2010 N 2,~~926~~924,~~861~~549.2539 2,~~924~~922,~~549~~221.3944 0809/01/2002 850200209 N/A 01/01/2010 N 2,~~943~~942,~~854~~173.1481 2,~~942~~940,~~173~~481.8173 0809/01/2002 700200221 N/A 12/01/2009 N 2,~~939~~937,~~236~~432.8614 2,~~937~~935,~~432~~615.1412 0809/01/2002 310851495 N/A 04/01/2009 N 2,~~833~~829,~~416~~042.9757 2,~~829~~824,~~042~~643.5753 0809/01/2002 310851627 N/A 08/01/2009 N 2,~~934~~932,~~479~~742.9054 2,~~932~~930,~~742~~993.5401 0809/01/2002 310851644 N/A 12/01/2009 N 2,~~898~~895,~~588~~322.6956 2,~~895~~892,~~322~~034.5637 0809/01/2002 850200182 N/A 12/01/2009 N 2,~~897~~896,~~747~~254.8448 2,~~896~~894,~~254~~750.4825 0809/01/2002 310851549 N/A 05/01/2014 N 2,~~490~~478,~~127~~927.6501 2,~~478~~467,~~927~~659.0163 0809/01/2002 310851448 N/A 05/01/2009 N 2,~~608~~602,~~107~~122.1756 2,~~602~~596,~~122~~100.5638 0809/01/2002 850200148 N/A 08/01/2009 N 2,~~728~~726,~~569~~608.2087 2,~~726~~724,~~608~~635.8790 0809/01/2002 850200139 N/A 01/01/2007 N 2,~~757~~756,~~973~~813.8631 2,~~756~~755,~~813~~643.3178 0809/01/2002 310900021 N/A 01/01/2010 N 2,~~634~~632,~~246~~917.7439 2,~~632~~631,~~917~~578.3932 0809/01/2002 700200222 N/A 03/01/2009 N 2,~~462~~459,~~937~~799.1473 2,~~459~~456,~~799~~640.7322 0809/01/2002 850200176 N/A 11/01/2009 N 2,~~480~~479,~~755~~188.6634 2,~~479~~477,~~188~~610.3442 0809/01/2002 850200196 N/A 12/01/2009 N 2,~~460~~459,~~857~~787.5988 2,~~459~~458,~~787~~709.8895 0809/01/2002 310851521 N/A 05/01/2014 N 2,~~181~~172,~~437~~248.3466 2,~~172~~163,~~248~~002.6638 0809/01/2002 310851632 N/A 09/01/2009 N 2,~~410~~407,~~438~~794.7943 2,~~407~~405,~~794~~131.4360 0809/01/2002 310851489 N/A 03/01/2009 N 2,~~374~~372,~~186~~302.1969 2,~~372~~370,~~302~~407.6939 0809/01/2002 700200223 N/A 09/01/2009 N 2,~~336~~333,~~422~~801.5739 2,~~333~~331,~~801~~162.3915 0809/01/2002 700200224 N/A 08/01/2009 N 2,~~328~~325,~~649~~843.0374 2,~~325~~323,~~843~~019.7490 0809/01/2002 700200219 N/A 05/01/2009 N 2,~~291~~289,~~473~~999.9436 2,~~289~~288,~~999~~514.3668 0809/01/2002 850200157 N/A 09/01/2009 N 2,~~252~~250,~~016~~728.5302 2,~~250~~249,~~728~~430.0238 0809/01/2002 310851588 N/A 07/01/2009 N 2,~~200~~197,~~721~~881.5230 2,~~197~~195,~~881~~023.30 08 09/01/2002 310851634 N/A 09/01/2014 N 21,~~001~~994,~~849~~097.7332 1,~~994~~986,~~097~~292.3287 0809/01/2002 600870451 N/A 08/01/2019 N 2,~~102~~098,~~912~~757.2329 2,~~098~~094,~~757~~572.2991 0809/01/2002 850200186 N/A 10/01/2009 N 2,~~138~~135,~~478~~818.1385 2,~~135~~133,~~818~~142.8556 0809/01/2002 310851541 N/A 05/01/2009 N 2,~~099~~097,~~852~~118.4823 2,~~097~~094,~~118~~366.2355 0809/01/2002 310851614 N/A 08/01/2014 N 1,~~954~~947,~~919~~291.3235 1,~~947~~939,~~291~~611.3595 0809/01/2002 850200178 N/A 11/01/2009 N 2,~~069~~065,~~387~~181.9336 2,~~065~~060,~~181~~946.3648 0809/01/2002 850200156 N/A 09/01/2009 N 2,~~107~~106,~~594~~474.6582 2,~~106~~105,~~474~~346.8284 0809/01/2002 310851616 N/A 09/01/2009 N 2,~~006~~002,~~992~~554.1629 21,~~002~~998,~~554~~088.2948 0809/01/2002 850200142 N/A 02/01/2010 N 2,~~034~~032,~~553~~341.4722 2,~~032~~030,~~341~~113.2284 0809/01/2002 850200150 N/A 08/01/2009 N 2,~~008~~006,~~859~~984.7902 2,~~006~~005,~~984~~093.0287 0809/01/2002 310851631 N/A 09/01/2014 N 1,~~844~~836,~~297~~983.7187 1,~~836~~829,~~983~~619.8701 0809/01/2002 850200137 N/A 02/01/2010 N 2,~~014~~013,~~213~~133.2023 2,~~013~~012,~~133~~045.2356 0809/01/2002 850200203 N/A 02/01/2010 N 2,~~015~~014,~~682~~662.6626 2,~~014~~013,~~662~~634.2642 0809/01/2002 700200218 N/A 05/01/2009 N 1,~~965~~962,~~154~~853.6134 1,~~962~~960,~~853~~536.3432 0809/01/2002 310851533 N/A 06/01/2009 N 1,~~963~~961,~~554~~455.5332 1,~~961~~959,~~455~~341.3200 0809/01/2002 310851640 N/A 09/01/2014 N 1,~~799~~792,~~181~~147.8860 1,~~792~~785,~~147~~066.6080 0809/01/2002 850200191 N/A 10/01/2009 N 1,~~919~~917,~~677~~202.5946 1,~~917~~914,~~202~~711.4690 0809/01/2002 310851496 N/A 04/01/2009 N 1,~~900~~898,~~628~~027.7285 1,~~898~~895,~~027~~410.8581 0809/01/2002 310851576 N/A 06/01/2009 N 1,~~948~~946,~~247~~903.8866 1,~~946~~945,~~903~~550.6654 0809/01/2002 310900031 N/A 01/01/2010 N 1,~~960~~959,~~998~~817.7376 1,~~959~~958,~~817~~628.7671 0809/01/2002 310900036 N/A 12/01/2009 N 1,~~933~~931,~~694~~563.0133 1,~~931~~929,~~563~~418.3306 0809/01/2002 310851621 N/A 08/01/2009 N 1,~~920~~918,~~284~~281.6135 1,~~918~~916,~~281~~263.3562 0809/01/2002 700200088 N/A 08/01/2009 N 1,~~934~~933,~~482~~426.8157 1,~~933~~932,~~426~~362.5770 0809/01/2002 850200160 N/A 09/01/2009 N 1,~~897~~896,~~014~~187.9762 1,~~896~~895,~~187~~353.6285 09/01/2002 850200192 N/A 10/01/2009 N 1,~~864~~863,~~363~~397.1531 1,~~863~~862,~~397~~424.3141 08/01/2002 310851546 N/A 05/01/2009 N 1,~~813~~811,~~802~~449.7179 1,~~811~~809,~~449~~081.7984 0809/01/2002 310851572 N/A 06/01/2009 N 1,~~822~~820,~~325~~173.2478 1,~~820~~818,~~173~~007.7874 0809/01/2002 700200225 N/A 09/01/2009 N 1,~~804~~803,~~453~~180.8372 1,~~803~~801,~~180~~899.7235 0809/01/2002 310851596 N/A 07/01/2009 N 1,~~735~~731,~~040~~632.3494 1,~~731~~728,~~632~~201.9407 0809/01/2002 310851604 N/A 08/01/2014 N 1,~~637~~630,~~538~~727.3077 1,~~630~~623,~~727~~872.7775 0809/01/2002 310851517 N/A 08/01/2009 N 1,~~742~~740,~~408~~773.2293 1,~~740~~739,~~773~~127.9315 0809/01/2002 310851527 N/A 05/01/2009 N 1,~~751~~750,~~937~~709.0335 1,~~750~~749,~~709~~473.3557 0809/01/2002 850200198 N/A 01/01/2010 N 1,~~758~~757,~~208~~468.4460 1,~~757~~756,~~468~~723.6003 0809/01/2002 850200159 N/A 09/01/2009 N 1,~~736~~735,~~771~~736.5600 1,~~735~~734,~~736~~693.0023 0809/01/2002 700200081 N/A 09/01/2009 N 1,~~714~~713,~~606~~664.2839 1,~~713~~712,~~664~~715.3972 0809/01/2002 310851587 N/A 07/01/2014 N 1,~~546~~539,~~135~~948.4336 1,~~539~~533,~~948~~720.3653 0809/01/2002 310851611 N/A 08/01/2009 N 1,~~676~~675,~~888~~228.9287 1,~~675~~673,~~228~~556.8748 0809/01/2002 310851613 N/A 08/01/2009 N 1,~~638~~636,~~531~~758.6878 1,~~636~~634,~~758~~973.7834 0809/01/2002 310851490 N/A 03/01/2009 N 1,~~578~~576,~~667~~815.7097 1,~~576~~574,~~815~~951.9743 0809/01/2002 850200151 N/A 08/01/2009 N 1,~~589~~588,~~859~~930.5109 1,~~588~~587,~~930~~994.0913 0810/01/2002 310900030 N/A 12/01/2014 N 1,~~451~~445,~~334~~646.6552 1,~~445~~439,~~646~~920.5209 0809/01/2002 310851608 N/A 07/01/2009 N 1,~~493~~492,~~692~~104.0389 1,~~492~~490,~~104~~506.8935 0809/01/2002 310851497 N/A 03/01/2009 N 1,~~445~~444,~~689~~365.2482 1,~~444~~443,~~365~~034.8269 0809/01/2002 310851558 N/A 05/01/2014 N 1,~~308~~302,~~263~~735.9071 1,~~302~~297,~~735~~173.7105 0809/01/2002 310851575 N/A 07/01/2009 N 1,468,~~967~~176.8403 1,~~468~~467,~~176~~378.0346 0809/01/2002 310900006 N/A 11/01/2019 N 1,~~410~~407,~~534~~607.6057 1,~~407~~404,~~607~~661.5724 0809/01/2002 310900018 N/A 12/01/2009 N 1,~~448~~447,~~802~~151.0130 1,~~447~~445,~~151~~489.3052 0809/01/2002 310900022 N/A 11/01/2009 N 1,~~354~~349,~~184~~265.1860 1,~~349~~344,~~265~~311.6089 0809/01/2002 310900037 N/A 12/01/2009 N 1,~~470~~469,~~707~~845.6591 1,~~469~~468,~~845~~978.9119 0809/01/2002 310851601 N/A 08/01/2009 N 1,~~384~~382,~~356~~739.0098 1,~~382~~381,~~739~~113.9805 0809/01/2002 310851568 N/A 06/01/2009 N 1,~~342~~340,~~365~~767.3298 1,~~340~~339,~~767~~159.9887 0809/01/2002 310900029 N/A 12/01/2009 N 1,~~322~~319,~~485~~874.0461 1,~~319~~317,~~874~~246.6129 0809/01/2002 310900035 N/A 12/01/2009 N 1,274,~~985~~252.1522 1,~~274~~273,~~252~~514.2216 0809/01/2002 850200155 N/A 09/01/2009 N 1,~~225~~224,~~033~~371.2939 1,~~224~~223,~~371~~704.3971 0809/01/2002 700200228 N/A 07/01/2009 N 1,197,~~991~~290.2238 1,~~197~~196,~~290~~584.3859 0809/01/2002 850200195 N/A 12/01/2014 N 1,~~162~~161,~~332~~130.3736 1,~~161~~159,~~130~~919.3680 0809/01/2002 310851646 N/A 11/01/2014 N 1,~~082~~078,~~147~~013.7080 1,~~078~~073,~~013~~850.8031 0809/01/2002 310851625 N/A 08/01/2009 N 1,~~094~~093,~~626~~305.6944 1,~~093~~091,~~305~~975.4446 0809/01/2002 310851257 N/A 11/01/2013 N ~~938,844.97~~ 934,524.30 08930,177.64 09/01/2002 310851321 N/A 03/01/2009 N 1,~~028~~027,~~788~~018.4929 1,~~027~~025,~~018~~237.2974 0809/01/2002 700200229 N/A 03/01/2009 N 1,~~048~~047,~~651~~591.5346 1,~~047~~046,~~591~~523.4640 0809/01/2002 310851600 N/A 09/01/2009 N 1,~~031~~030,~~463~~325.7220 1,~~030~~029,~~325~~178.2075 0809/01/2002 310851544 N/A 05/01/2009 N 1,~~007~~006,~~909~~771.6112 1,~~006~~005,~~771~~624.1266 0809/01/2002 850200199 N/A 12/01/2014 N ~~947,338.88~~ 945,567.91 08943,784.20 09/01/2002 310851583 N/A 06/01/2014 N ~~882,873.19~~ 879,395.02 08875,892.95 09/01/2002 310851599 N/A 09/01/2009 N ~~906~~905,145.6545 ~~905~~904,~~145~~138.4529 0809/01/2002 310851626 N/A 08/01/2009 N ~~915~~914,~~278~~760.8067 914,~~760~~238.6784 0809/01/2002 700200230 N/A 04/01/2009 N ~~873,431.17~~ 872,468.45 08871,498.85 09/01/2002 310900002 N/A 09/01/2014 N ~~811,512.54~~ 808,668.46 08805,802.41 09/01/2002 Totals ~~862,215,345.63~~ 861,284,929.41 860,348,219.57

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 09/16/2002 0 $0.00 0 $0.00 1 $3,904,361.39 0 $0.00 0 $0.00 0 $0.00 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~~

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 0809/1516/2002 0 $0.00 0 $0.00 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 0910/1715/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 09/16/2002 7.960279% 7.903300% 84 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 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~~850200213 1547 0 0708/01/2002 7232,~~437~~866.9415 7232,~~437~~866.9415 AB ~~850200213~~600870450 4763 010 0710/01/~~2002~~2001 329,~~865~~030.9677 32149,~~865~~703.9685 B3 ~~600870450~~850200192 63137 90 1008/01/~~2001~~2002 914,~~030~~515.6867 ~~163~~14,~~479~~515.8167 3A Totals 3 ~~114~~56,~~334~~412.5859 ~~268~~197,~~783~~085.7167

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date ~~50200184 10,244,914.37 0.00~~ 850200213 4,~~581~~577,~~420~~728.0620 0.00 600870450 1 09/04/2001 3,~~934~~932,~~865~~669.2420 3,~~253~~816.2403 850200192 1,863,397.31 0.00 Totals 1810,~~761~~373,~~199~~794.6771 3,~~253~~816.2403

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) 9,030.77 9,703.85 3,932,669.20 3,816.03 Total for Status Code = A (1 loan) 14,515.67 14,515.67 1,863,397.31 0.00 Total for Status Code = B (1 loan) 32,866.15 32,866.15 4,577,728.20 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,~~906~~904,~~753~~361.0439 RT NM 8.080% 3,~~934~~932,~~865~~669.2420 505,433.00

Remaining Loan DSCR DSCR Note Maturity Amortization Number Date Date Date Term 600870450 12/31/~~2000~~2001 1.42 08/01/991999 07/01/2009 ~~322~~321

(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 None~~

(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