8-K 1 bsc00wf2.txt OCTOBER- 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 : October 15, 2002 (Date of earliest event reported) Commission File No.: 333-61783-01 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2000-WF2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 90-0024769 90-0024697 90-0024707 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report)` ITEM 5. Other Events On October 15, 2002 a distribution was made to holders of Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2000-WF2. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2000-WF2, relating to the October 15, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Bear Stearns Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates Series 2000-WF2 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: October 15, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2000-WF2, relating to the October 15, 2002 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc., 9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates Columbia, MD 21044-1951 Series 2000-WF2 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 10/15/2002 Record Date: 09/30/2002 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 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Underwriter Bear, Stearns & Co. Inc. 245 Park Avenue New York, NY 10019 Contact: General Information Phone Number: (212) 272-2000 Underwriter Morgan Stanley & Co. Incorporated 1585 Broadway New York, NY 10036 Contact: General Information Phone Number: (212) 761-4700 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Stewart McAdams Phone Number: (415) 396-7208 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number:(215) 328-1784 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 07383FEG9 7.110000% 170,728,000.00 ~~149~~148,~~602~~926,~~970~~274.6811 ~~676~~852,~~696~~885.5711 A-2 07383FEH7 7.320000% 529,432,000.00 529,432,000.00 0.00 B 07383FEK0 7.460000% 28,300,000.00 28,300,000.00 0.00 C 07383FEL8 7.590000% 26,200,000.00 26,200,000.00 0.00 D 07383FEM6 7.690000% 8,390,000.00 8,390,000.00 0.00 E 07383FEN4 8.050000% 23,060,000.00 23,060,000.00 0.00 F 07383FEP9 8.~~448713~~193848% 7,340,000.00 7,340,000.00 0.00 G 07383FEQ7 8.~~448713~~193848% 1,050,000.00 1,050,000.00 0.00 H 07383FER5 6.625000% 14,670,000.00 14,670,000.00 0.00 I 07383FES3 6.625000% 6,290,000.00 6,290,000.00 0.00 J 07383FET1 6.625000% 6,290,000.00 6,290,000.00 0.00 K 07383FEU8 6.625000% 2,100,000.00 2,100,000.00 0.00 L 07383FEV6 6.625000% 4,190,000.00 4,190,000.00 0.00 M 07383FEW4 6.625000% 2,100,000.00 2,100,000.00 0.00 N 07383FEX2 6.625000% 8,375,497.00 8,375,497.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 R-III N/A 0.000000% 0.00 0.00 0.00 Totals 838,515,497.00 ~~817~~816,~~390~~713,~~467~~771.6811 ~~676~~852,~~696~~885.5711

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 07383FEG9 ~~886~~882,~~397~~388.6017 0.00 0.00 1,~~563~~735,~~094~~273.1728 148,~~926~~073,~~274~~389.1100 16.9496% A-2 07383FEH7 3,229,535.20 0.00 0.00 3,229,535.20 529,432,000.00 16.9496% B 07383FEK0 175,931.67 0.00 0.00 175,931.67 28,300,000.00 13.4849% C 07383FEL8 165,715.00 0.00 0.00 165,715.00 26,200,000.00 10.2728% D 07383FEM6 53,765.92 0.00 0.00 53,765.92 8,390,000.00 9.2425% E 07383FEN4 154,694.17 0.00 0.00 154,694.17 23,060,000.00 6.42% F 07383FEP9 5150,~~677~~119.9604 0.00 0.00 5150,~~677~~119.9604 7,340,000.00 5.52% G 07383FEQ7 7,~~392~~169.62 0.00 0.00 7,~~392~~169.62 1,050,000.00 5.39% H 07383FER5 80,990.63 0.00 0.00 80,990.63 14,670,000.00 3.5960% I 07383FES3 34,726.04 0.00 0.00 34,726.04 6,290,000.00 2.8283% J 07383FET1 34,726.04 0.00 0.00 34,726.04 6,290,000.00 2.05% K 07383FEU8 11,593.75 0.00 0.00 11,593.75 2,100,000.00 1.80% L 07383FEV6 23,132.29 0.00 0.00 23,132.29 4,190,000.00 1.28% M 07383FEW4 11,593.75 0.00 0.00 11,593.75 2,100,000.00 1.03% N 07383FEX2 46,239.72 0.00 0.00 46,239.72 8,375,497.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 4,~~968~~962,~~112~~321.3601 0.00 0.00 5,~~644~~815,~~808~~206.9312 ~~816~~815,~~713~~860,~~771~~886.1100

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 07383FEJ3 10.~~155094~~902695% 838,515,497.00 ~~817~~816,~~390~~713,~~467~~771.6811

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 07383FEJ3 ~~786~~614,~~802~~369.3757 0.00 ~~786~~614,~~802~~369.3757 ~~816~~815,~~713~~860,~~771~~886.1143 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss/ Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 07383FEG9 ~~876~~872.~~26499859~~30140405 34.~~96359455~~99557841 5.~~19187011~~16838579 0.00000000 0.00000000 ~~872~~867.~~30140405~~30582564 A-2 07383FEH7 1,000.00000000 0.00000000 6.10000000 0.00000000 0.00000000 1,000.00000000 B 07383FEK0 1,000.00000000 0.00000000 6.21666678 0.00000000 0.00000000 1,000.00000000 C 07383FEL8 1,000.00000000 0.00000000 6.32500000 0.00000000 0.00000000 1,000.00000000 D 07383FEM6 1,000.00000000 0.00000000 6.40833373 0.00000000 0.00000000 1,000.00000000 E 07383FEN4 1,000.00000000 0.00000000 6.70833348 0.00000000 0.00000000 1,000.00000000 F 07383FEP9 1,000.00000000 0.00000000 76.~~04059401~~82820708 0.00000000 0.00000000 1,000.00000000 G 07383FEQ7 1,000.00000000 0.00000000 76.~~04059048~~82820952 0.00000000 0.00000000 1,000.00000000 H 07383FER5 1,000.00000000 0.00000000 5.52083367 0.00000000 0.00000000 1,000.00000000 I 07383FES3 1,000.00000000 0.00000000 5.52083307 0.00000000 0.00000000 1,000.00000000 J 07383FET1 1,000.00000000 0.00000000 5.52083307 0.00000000 0.00000000 1,000.00000000 K 07383FEU8 1,000.00000000 0.00000000 5.52083333 0.00000000 0.00000000 1,000.00000000 L 07383FEV6 1,000.00000000 0.00000000 5.52083294 0.00000000 0.00000000 1,000.00000000 M 07383FEW4 1,000.00000000 0.00000000 5.52083333 0.00000000 0.00000000 1,000.00000000 N 07383FEX2 1,000.00000000 0.00000000 5.52083297 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X 07383FEJ3 ~~974~~973.~~80663220~~99961483 0.~~93832776~~73268720 0.00000000 ~~973~~972.~~99961483~~98247838

Reconciliation Detail Advance Summary P & I Advances Outstanding 42,~~178~~186.6275 Servicing Advances Outstanding 277,~~752~~273.5471 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 3534,~~176~~086.2330 Less Delinquent Master Servicing Fees ~~241~~232.0188 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 241.3801 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3534,~~176~~094.6043

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Distributable Interest Interest Shortfall Interest Interest Fund Interest Certificate Adjustment Expenses Distribution Interest A-1 ~~886~~882,~~397~~388.6017 0.00 ~~886~~882,~~397~~388.6017 0.00 0.00 ~~886~~882,~~397~~388.6017 0.00 A-2 3,229,535.20 0.00 3,229,535.20 0.00 0.00 3,229,535.20 0.00 X ~~786~~614,~~802~~369.3757 0.00 ~~786~~614,~~802~~369.3757 0.00 0.00 ~~786~~614,~~802~~369.3757 0.00 B 175,931.67 0.00 175,931.67 0.00 0.00 175,931.67 0.00 C 165,715.00 0.00 165,715.00 0.00 0.00 165,715.00 0.00 D 53,765.92 0.00 53,765.92 0.00 0.00 53,765.92 0.00 E 154,694.17 0.00 154,694.17 0.00 0.00 154,694.17 0.00 F 5150,~~677~~119.9604 0.00 5150,~~677~~119.9604 0.00 0.00 5150,~~677~~119.9604 0.00 G 7,~~392~~169.62 0.00 7,~~392~~169.62 0.00 0.00 7,~~392~~169.62 0.00 H 80,990.63 0.00 80,990.63 0.00 0.00 80,990.63 0.00 I 34,726.04 0.00 34,726.04 0.00 0.00 34,726.04 0.00 J 34,726.04 0.00 34,726.04 0.00 0.00 34,726.04 0.00 K 11,593.75 0.00 11,593.75 0.00 0.00 11,593.75 0.00 L 23,132.29 0.00 23,132.29 0.00 0.00 23,132.29 0.00 M 11,593.75 0.00 11,593.75 0.00 0.00 11,593.75 0.00 N 46,239.72 0.00 46,239.72 0.00 0.00 46,239.72 20.3445 Total 5,~~754~~576,~~914~~690.7358 0.00 5,~~754~~576,~~914~~690.7358 0.00 0.00 5,~~754~~576,~~914~~690.7358 20.3445

Other Required Information Available Distribution Amount (1) 6,~~431~~429,~~611~~575.3069 Principal Distribution Amount ~~676~~852,~~696~~885.5711 (a) Principal portion of Scheduled Payments ~~676~~852,~~696~~885.5711 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Interest Reserve Account Deposits 0~~.00~~ Withdrawals 0~~.00~~ Aggregate Number of Outstanding Mortgage Loans 148~~.00~~ Aggregate Unpaid Principal Balance of the Mortgage Loans ~~816~~815,~~719~~868,~~744~~079.9254 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~816~~815,~~713~~860,~~771~~886.1100 Total Servicing and Special Servicing Fee Paid 3534,~~176~~094.6043 Servicing Fee paid 3534,~~176~~094.6043 Special Servicing Fee paid 0.00 Trustee Fee paid ~~877~~850.9574 Paying Agent Fee Paid 1,~~369~~327.6116 (1) The Available Distribution Amount includes any Prepayment Premiums.

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % of Scheduled # of Scheduled Agg WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 999,999 12 9,~~870~~843,~~473~~613.3895 1.21 ~~141~~140 8.~~4119~~4117 2.~~005447~~005985 1,000,000 to 1,999,999 43 66,~~246~~143,~~118~~997.4420 8.11 ~~107~~106 8.~~3044~~3043 1.~~744004~~744006 2,000,000 to 3,999,999 39 111,~~918~~780,~~810~~775.9430 13.70 9998 8.~~3154~~3156 1.~~671773~~671785 4,000,000 to 5,999,999 19 89,~~256~~147,~~463~~143.4066 10.93 ~~107~~106 8.~~1633~~1634 1.~~632213~~632229 6,000,000 to 7,999,999 7 48,~~073~~029,~~782~~742.1602 5.89 ~~100~~99 8.~~1427~~1426 1.~~884657~~884697 8,000,000 to 9,999,999 10 88,~~721~~616,~~477~~115.9994 10.86 ~~118~~117 8.2893 1.~~557143~~557213 10,000,000 to 11,999,999 1 11,~~840~~832,~~899~~821.4703 1.45 5857 8.7390 1.950000 12,000,000 to 13,999,999 5 64,~~663~~609,~~942~~198.6751 7.92 9493 8.1155 1.~~933450~~933445 14,000,000 to 15,999,999 2 30,~~421~~397,~~860~~767.2146 3.7273 9594 7.9551 1.~~276708~~276707 16,000,000 to 17,999,999 4 69,~~364~~294,~~181~~710.5125 8.49 9190 8.3492 1.~~801059~~800948 18,000,000 to 19,999,999 0 0.00 0.00 0 0.0000 0.000000 20,000,000 to 24,999,999 2 45,~~827~~790,~~169~~368.8913 5.61 9190 8.1306 1.~~359344~~359352 25,000,000 to 26,999,999 0 0.00 0.00 0 0.0000 0.000000 27,000,000 to 59,999,999 3 8887,~~016~~958,~~026~~206.9349 10.78 8786 8.~~7589~~7590 1.~~424452~~424436 60,000,000 and greater 1 92,~~492~~416,~~564~~426.1206 11.3233 9493 7.8200 1.560000 Totals 148 ~~816~~815,~~713~~860,~~771~~886.1100 100.00 9998 8.~~2471~~2472 1.~~641594~~641582

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 8 15,~~111~~086,~~630~~325.3198 1.85 ~~108~~107 8.~~3568~~3567 1.~~771154~~770986 Arkansas 1 1,~~629~~627,~~979~~926.4407 0.20 8483 8.5230 1.560000 California 61 ~~284~~283,~~318~~969,~~874~~030.5288 34.81 ~~103~~102 8.2530 1.~~746112~~746168 Colorado 4 15,~~795~~781,~~729~~924.2962 1.93 9291 7.9929 1.~~638344~~638352 Connecticut 3 10,~~968~~965,~~968~~100.4183 1.34 9291 7.~~9010~~9008 1.~~939169~~939223 Delaware 1 5,~~283~~280,~~896~~101.5631 0.65 9493 8.4850 1.450000 Florida 8 80,~~636~~575,~~443~~895.99 9.8788 9594 7.9070 1.~~586589~~586611 Georgia 2 2,~~442~~437,~~597~~689.3080 0.30 ~~107~~106 8.~~6318~~6316 1.~~490136~~490241 Idaho 1 ~~971~~970,~~597~~409.7781 0.12 9190 8.3700 1.960000 Illinois 3 50,~~746~~699,~~202~~415.8942 6.21 9392 8.2524 1.~~746586~~746504 Indiana 3 10,~~297~~277,~~084~~346.8398 1.26 ~~153~~152 7.~~6864~~6865 1.~~346464~~346542 Louisiana 4 5,~~216~~210,~~782~~289.2651 0.64 8584 8.5723 1.~~547470~~547467 Maryland 4 20,~~851~~829,~~262~~825.1047 2.55 9392 8.2993 1.~~697895~~697958 Massachusetts 5 22,~~062~~030,~~420~~572.1779 2.70 ~~104~~103 8.~~2398~~2403 1.~~534494~~534419 Michigan 2 5,~~391~~381,~~504~~968.5761 0.66 9594 7.~~7330~~7332 1.~~815159~~815004 Minnesota 3 7,~~923~~917,~~082~~264.5028 0.97 9291 8.4654 1.~~543667~~543664 Mississippi 1 326,~~843~~511.9530 0.04 9695 9.3100 1.360000 Nevada 2 2,~~398~~393,~~272~~815.2600 0.29 ~~213~~212 9.~~1339~~1340 1.~~202004~~201975 New Hampshire 2 1,~~061~~057,~~435~~351.7295 0.13 ~~148~~147 8.3400 2.270000 New Jersey 1 13,~~330~~327,~~812~~234.3496 1.63 9089 8.0800 2.030000 New Mexico 1 1,~~572~~566,~~224~~371.7155 0.19 ~~150~~149 8.4900 1.320000 New York 12 45,~~395~~340,~~684~~832.1397 5.56 ~~105~~104 8.1479 1.~~490950~~490769 North Carolina 2 1,~~956~~954,~~823~~437.3836 0.24 8685 8.6545 1.~~526594~~526588 North Dakota 2 5,~~264~~258,~~354~~597.1766 0.64 9291 8.1046 1.~~797177~~797156 Ohio 3 8,~~697~~688,~~742~~635.0166 1.06 9392 7.~~9596~~9597 1.~~762375~~762320 Oklahoma 1 4,~~558~~553,~~774~~052.9377 0.56 9089 8.2400 2.010000 Pennsylvania 8 27,~~461~~440,~~910~~604.2542 3.36 9190 8.~~3971~~3970 1.~~500081~~500079 Rhode Island 1 27,649,578.12 3.39 8382 8.7350 1.490000 South Carolina 4 6,~~858~~851,~~773~~139.0466 0.84 8786 8.4647 1.~~542777~~542771 Tennessee 2 653,~~687~~022.9059 0.08 9695 9.3100 1.360000 Texas 17 72,~~116~~045,~~640~~196.1642 8.83 9998 8.~~2009~~2008 1.~~461348~~461341 Utah 2 33,~~033~~012,~~565~~120.7401 4.0405 9594 8.9854 1.~~225505~~225504 Virginia 8 16,~~700~~683,~~333~~692.7535 2.04 8887 8.~~4498~~4497 1.~~549182~~549180 Washington 1 1,~~300~~299,~~963~~888.9356 0.16 9291 7.8400 1.600000 Washington,DC 1 6,~~727~~717,~~293~~714.7437 0.82 8685 7.6000 2.630000 Totals 184 ~~816~~815,~~713~~860,~~771~~886.1100 100.00 9998 8.~~2471~~2472 1.~~641594~~641582

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.24 or less 9 6261,~~013~~952,~~506~~247.4988 7.59 ~~110~~109 8.~~5673~~5674 1.~~118953~~118965 1.25 to 1.29 3 38,~~449~~406,~~211~~098.1060 4.71 ~~121~~120 8.~~1955~~1953 1.~~257023~~257019 1.30 to 1.34 8 28,~~621~~559,~~402~~607.2433 3.50 ~~112~~111 8.~~3101~~3103 1.~~310060~~310056 1.35 to 1.39 11 58,~~652~~598,~~530~~233.5451 7.18 ~~110~~109 8.~~5044~~5043 1.~~362036~~362033 1.40 to 1.44 3 20,~~471~~450,~~128~~187.2215 2.51 9392 8.6026 1.~~438656~~438665 1.45 to 1.49 7 6968,~~021~~982,~~904~~985.4421 8.4546 8786 8.~~4628~~4629 1.~~481603~~481607 1.50 to 1.59 28 196,~~991~~784,~~141~~616.0597 24.12 9796 8.~~1634~~1633 1.550114 1.60 to 1.69 9 44,~~661~~624,~~852~~800.8328 5.47 9291 7.9216 1.634263 1.70 to 1.79 17 80,~~473~~396,~~035~~466.2416 9.85 9695 8.~~2819~~2818 1.745969 1.80 to 1.89 9 25,~~443~~407,~~762~~529.0499 3.1211 ~~119~~118 8.~~1002~~1003 1.~~850664~~850663 1.90 to 2.99 42 189,~~667~~453,~~563~~679.7372 23.22 9392 8.1152 2.~~105902~~105879 3.00 or greater 2 2,~~246~~244,~~733~~433.1920 0.28 9291 8.2854 3.~~798103~~798098 Totals 148 ~~816~~815,~~713~~860,~~771~~886.1100 100.00 9998 8.~~2471~~2472 1.~~641594~~641582

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial/Warehouse 44 135,~~711~~558,~~426~~042.4857 16.62 9998 8.~~3614~~3615 1.~~651874~~651843 Lodging 1 17,~~348~~325,~~602~~693.4724 2.12 8584 8.1900 2.180000 Mixed Use 1 4,~~099~~088,~~990~~085.9737 0.50 9190 8.3650 1.590000 Mobile Home Park 8 111,~~811~~714,~~365~~607.4326 13.69 9493 7.8307 1.~~582313~~582295 Multi-Family 23 91,~~528~~441,~~042~~422.8929 11.21 9695 8.0165 1.~~423554~~423516 Office 32 196,~~246~~091,~~766~~945.9547 24.03 9594 8.2525 1.~~813103~~813052 Other 3 10,~~021~~004,~~083~~175.8112 1.23 ~~154~~153 7.~~7191~~7193 1.~~463926~~464098 Retail 48 209,~~905~~649,~~446~~044.0806 25.70 ~~108~~107 8.~~4582~~4583 1.~~582851~~582864 Self Storage 24 4039,~~041~~987,~~046~~870.0464 4.90 8988 8.5620 1.~~556059~~556018 Totals 184 ~~816~~815,~~713~~860,~~771~~886.1100 100.00 9998 8.~~2471~~2472 1.~~641594~~641582

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.5000% or less 2 10,~~550~~533,~~359~~538.5527 1.29 ~~146~~145 7.3898 1.~~353615~~353801 7.5001% to 7.7500% 8 36,~~470~~424,~~797~~677.0932 4.4746 ~~102~~101 7.6556 2.~~018894~~018962 7.7501% to 8.0000% 24 245,~~320~~054,~~063~~011.0472 30.04 9796 7.8685 1.~~603434~~603421 8.0001% to 8.5000% 72 286,~~568~~272,~~431~~433.2060 35.09 9998 8.2713 1.~~770448~~770423 8.5001% to 9.0000% 38 202,~~530~~330,~~496~~800.3042 24.80 9998 8.6804 1.~~518183~~518199 9.0000% or greater 4 35,~~273~~245,~~623~~424.9367 4.32 ~~101~~100 9.~~0643~~0642 1.~~264768~~264722 Totals 148 ~~816~~815,~~713~~860,~~771~~886.1100 100.00 9998 8.~~2471~~2472 1.~~641594~~641582

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 110 ~~66,057,212~~0.4500 80.0900 ~~103~~0 80.~~2344~~0000 10.~~421593~~000000 25 to 36 months ~~131~~141 ~~727~~761,~~683~~985,~~459~~816.5482 8993.1040 99 8.~~2623~~2493 1.~~661860~~645176 37 to 48 months 6 2252,~~973~~473,~~099~~396.1231 26.8143 8982 78.~~8035~~2162 1.~~632226~~592910 49 months or greater 01 01,401,672.0087 0.0017 0191 08.~~0000~~2300 01.~~000000~~510000 Totals 148 ~~816~~815,~~713~~860,~~771~~886.1100 100.00 9998 8.~~2471~~2472 1.~~641594~~641582

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 70 months or less 1 11,~~840~~832,~~899~~821.4703 1.45 5857 8.7390 1.950000 71 to 100 months 117 ~~689~~688,~~558~~908,~~180~~286.8660 84.4344 9291 8.2196 1.~~655362~~655332 101 to 120 months 1 8,000,000.00 0.98 ~~105~~104 7.7500 1.750000 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 6 26,~~567~~531,~~294~~666.7550 3.25 ~~154~~153 8.3505 1.~~615134~~615115 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 125 735,~~966~~272,~~375~~774.0813 90.1112 9493 8.2276 1.~~659679~~659653

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 70 months or less 0 0.00 0.00 0 0.0000 0.000000 71 to 100 months 2 28,~~566~~559,~~971~~860.7036 3.50 8382 8.7328 1.~~487431~~487450 101 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 13 26,~~613~~513,~~225~~931.6653 3.2625 ~~153~~152 8.1143 1.~~587890~~587897 181 months or greater 8 25,~~567~~514,~~198~~319.6798 3.13 ~~211~~210 8.~~4055~~4056 1.~~349140~~349136 Totals 23 80,~~747~~588,~~396~~111.0387 9.8988 ~~146~~145 8.~~4253~~4257 1.~~476753~~476707

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 4 31,~~674~~668,~~610~~704.0547 3.88 9493 7.9343 1.~~921016~~921031 59 months or less 0 0.00 0.00 0 0.0000 0.000000 60 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 2 5,~~600~~584,~~805~~449.6941 0.6968 ~~107~~106 8.2726 1.~~699865~~699860 181 to 240 months 9 27,~~681~~624,~~177~~198.0191 3.39 ~~109~~108 8.~~2476~~2477 1.~~597460~~597449 241 to 300 months 39 193,~~275~~032,~~976~~525.2846 23.6766 9392 8.2405 1.~~922362~~922352 301 months or greater 71 477,~~733~~362,~~806~~895.0588 58.4951 9392 8.2401 1.~~539213~~539214 Totals 125 735,~~966~~272,~~375~~774.0813 90.1112 9493 8.2276 1.~~659679~~659653

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1 year or less 148 ~~816~~815,~~713~~860,~~771~~886.1100 100.00 9998 8.~~2471~~2472 1.~~641594~~641582 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 148 ~~816~~815,~~713~~860,~~771~~886.1100 100.00 9998 8.~~2471~~2472 1.~~641594~~641582 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 310900140 1 MH Various Various ~~623~~602,~~209~~743.5421 5576,~~671~~138.7306 7.820% 850200284 2 OF Johnston RI 201,265.89 0.00 8.735% 310851623 3 SS Various Various ~~227~~219,~~524~~961.5465 3139,~~451~~013.0796 8.523% 700200275 4 RT Salt Lake City UT ~~228~~221,~~673~~211.1421 1118,~~344~~806.5548 9.030% 850200212 5 MF Irving TX 163,~~967~~826.3093 21,~~376~~516.6198 7.880% 850200310 6 RT Long Beach CA ~~151~~146,~~638~~674.3832 1015,~~320~~284.7278 8.430% 310900049 7 IW Monee IL ~~133~~129,~~822~~445.0183 812,~~241~~617.5472 8.640% 310900130 8 OF San Francisco CA ~~119~~115,~~598~~681.5830 812,~~546~~464.9523 8.320% 850200295 9 LO Cupertino CA ~~122~~118,~~483~~404.8121 1822,~~829~~909.6323 8.190% 850200256 10 RT Warrenville IL ~~123~~119,~~172~~079.0139 1721,~~387~~480.4608 8.235% 310900195 11 MH Cathedral City CA ~~106~~102,~~321~~832.0288 812,~~808~~296.0216 7.960% 850200288 12 MF New York NY ~~102~~98,~~193~~841.6413 811,~~444~~796.0859 7.950% 850200315 13 RT Pikesville MD 9794,~~935~~729.8823 610,~~808~~014.0166 8.360% 850200301 14 OF Fort Lee NJ 9289,~~756~~760.8780 ~~581~~3,577.3138 8.080% 850200320 15 OF San Francisco CA 8784,~~027~~171.5007 710,~~457~~313.2063 7.900% 310900170 16 OF Mountain View CA 8583,~~968~~108.8408 1316,~~336~~196.0581 7.880% 850200277 17 IW Webster NY 8885,~~482~~546.1846 1114,~~705~~641.9668 8.350% 850200319 18 OF Cupertino CA 8986,~~144~~231.6035 58,~~165~~078.1944 8.739% 310900086 19 RT Visalia CA 7572,~~171~~625.0233 1618,~~410~~956.5827 8.835% 310900112 20 RT Golden CO 6663,~~093~~922.6281 58,~~955~~126.7455 7.809% 310900190 21 OF Campbell CA 6664,~~228~~026.6872 912,~~857~~059.3935 7.980% 850200298 22 OF Philadelphia PA 6865,~~052~~823.3606 47,~~827~~056.1848 8.467% 850200322 23.1 MF Drexel Hill PA 1615,~~060~~534.9774 1,~~185~~712.8407 8.230% 850200325 23.2 MF Yeadon PA 18,~~854~~236.1844 12,~~392~~009.0781 8.230% 850200326 23.3 MF Clifton Heights PA 1514,~~013~~521.5261 1,~~108~~600.4940 8.230% 850200327 23.4 MF Delaware County PA 1514,~~013~~521.5261 1,~~108~~600.4940 8.230% 310900040 24 RT Fresno CA 5553,~~738~~749.0211 2830,~~798~~786.0697 7.955% 850200265 25 IW Westborough MA 6462,~~778~~661.9567 35,~~807~~924.5179 8.710% 310900044 26 IW Pasadena TX 6361,~~337~~264.0983 46,~~083~~155.3157 8.560% 600870590 27 OF San Jose CA 5856,~~518~~574.8222 810,~~428~~372.0969 8.100% 310851554 28 RT San Juan Capistra CA 6260,~~599~~551.3294 35,~~876~~923.0038 8.685% 850200312 29 OF Jacksonville FL 5351,~~388~~666.8967 0.00 7.750% 850200286 30 RT Various TX 5452,~~398~~557.4650 1113,~~832~~672.0096 8.740% 700200252 31 RT Scottsdale AZ 5251,~~856~~124.7595 35,~~857~~589.7555 8.320% 850200297 32 OF Washington DC 4442,~~079~~606.4519 89,~~106~~579.1137 7.600% 850200309 33 MF Pasadena TX 4847,~~598~~005.3645 35,~~695~~288.3324 8.190% 850200303 34 OF Farmington CT 4544,~~663~~190.4342 0.00 7.630% 850200305 35 RT Miami FL 4746,~~625~~064.3857 35,~~556~~117.3920 8.270% 310900090 36 OF San Francisco CA 4442,~~104~~659.9632 34,~~347~~792.1882 8.210% 700200330 37 MF Houston TX 3433,~~431~~296.9923 45,~~089~~224.1692 7.352% 310900055 38 IW Chatsworth CA 3635,~~639~~391.9842 910,~~609~~857.1066 8.320% 310900073 39 OT Indianapolis IN 3231,~~797~~674.6683 1011,~~473~~596.5336 7.430% 850200316 40 OF New Castle DE 3837,~~625~~361.4355 23,~~531~~795.3725 8.485% 700200329 41 OF Boston MA 3634,~~006~~823.4342 34,~~214~~397.7576 8.030% 850200307 42 OF Redondo Beach CA 3836,~~143~~876.6670 46,~~934~~201.8177 8.880% 310851629 43 IW Chula Vista CA 3231,~~107~~034.5171 56,~~724~~797.6141 7.770% 310900123 44 MF Austin TX 3635,~~460~~268.8677 23,~~202~~394.3342 8.680% 310900009 45 IW Chesapeake VA 3533,~~092~~943.0557 23,~~312~~460.1967 8.555% 310900176 46 IW San Diego CA 3130,~~232~~192.3137 56,~~023~~063.4741 7.750% 310900082 47 IW Los Angeles CA 3130,~~297~~269.3012 23,~~863~~891.6785 7.790% 310900056 48 RT Ponca City OK 3231,~~380~~303.0059 45,~~645~~722.7516 8.240% 310900158 49 IW El Dorado Hills CA 3332,~~197~~096.0492 45,~~091~~191.7385 8.580% 850200318 50 RT Cleveland OH 2928,~~336~~359.1710 45,~~742~~719.3037 7.780% 850200274 51 MF Bensalem PA 3130,~~751~~711.2899 23,~~150~~189.5079 8.400% 310900074 52 OF Woodbury MN 3332,~~294~~206.4028 13,~~920~~008.5567 8.815% 850200302 53 MU San Francisco CA 2928,~~611~~580.3635 1011,~~874~~905.5960 8.365% 310851537 54 IW Santa Fe Springs CA 2726,~~159~~251.63 45,~~868~~776.10 7.860% 850200317 55 RT Costa Mesa CA 2827,~~480~~546.2062 23,~~191~~124.1472 8.140% 850200292 56 SS Boynton Beach FL 3029,232.8798 34,339.5544 8.850% 850200283 57 MH Van Buren Townshi MI 24,~~909~~058.6095 78,~~473~~323.3095 7.565% 310900084 58 IW Baltimore MD 2524,~~729~~852.6958 7,~~076~~953.1627 7.990% 310900106 59 RT Anaheim CA 2524,~~531~~660.2578 7,~~058~~929.8633 7.970% 850200280 60 RT Logan UT 2726,~~023~~138.3197 12,~~754~~639.9125 8.625% 700200269 61 OF Laguna Niguel CA 26,~~948~~067.0425 12,~~583~~464.9372 8.710% 310900057 62 MF Monterey CA 24,~~963~~144.0678 12,~~894~~713.7200 8.250% 850200328 63 RT Garden Grove CA 2625,~~339~~478.0935 12,~~525~~386.4115 8.725% 850200267 64 RT Merrick NY 2625,~~279~~421.6016 12,~~455~~313.1458 8.830% 850200281 65 RT Palm Springs CA 24,~~972~~155.9150 12,~~691~~508.4182 8.400% 850200233 66 RT Grand Forks ND 2322,~~102~~333.3857 34,~~502~~271.7253 8.075% 700200249 67 OF Sunnyvale CA 2423,~~617~~813.9615 12,~~523~~328.3920 8.420% 850200323 68 OF Wellesley MA 23,~~950~~166.5814 12,~~712~~496.0953 8.300% 850200291 69 RT Brownsburg IN 2221,~~566~~815.2256 34,~~450~~201.7036 7.900% 850200308 70 MF Boston MA 19,~~986~~271.6010 11,~~211~~926.2676 7.575% 850200321 71 Various Pittsford NY 20,~~817~~075.1769 1011,~~586~~327.1462 7.930% 310900045 72 IW Cincinnati OH 2221,~~666~~922.5097 12,~~824~~567.3689 8.120% 850200311 73 RT Narberth PA 21,~~957~~239.6250 12,~~365~~083.4052 8.620% 850200313 74 OT New York NY 19,~~714~~057.4695 3,~~142~~799.7223 7.850% 310900065 75 IW Long Island City NY 2019,~~295~~620.3433 3,~~018~~693.3637 8.080% 310900094 76 IW Redwood City CA 2120,~~156~~463.1416 12,~~519~~212.0907 8.315% 700200336 77 RT Modesto CA 19,~~846~~196.5468 12,~~386~~035.0995 8.350% 310900053 78 IW North Highlands CA 1918,~~095~~462.6690 2,~~297~~930.7450 8.760% 310900147 79 MF Boerne TX 16,~~668~~121.9378 1,~~440~~987.4661 7.865% 310900097 80 OF Torrance CA 1615,~~335~~756.5307 7,~~368~~948.6107 8.550% 310900118 81 OF Dallas TX 16,~~987~~431.9659 1,~~202~~759.9734 8.345% 310900153 82 RT Aurora CO 1716,~~573~~998.5897 1,~~074~~649.5920 8.614% 310900120 83 IW Sacramento CA 1716,~~426~~857.6906 1,~~027~~596.2184 8.730% 310900126 84 IW Palo Alto CA 1615,~~177~~640.2635 2,~~157~~694.3425 8.380% 310851628 85 IW Denver CO 14,~~843~~348.5262 2,~~384~~879.4838 8.090% 310900039 86 RT Harlingen TX 1615,~~300~~747.1256 34,~~550~~103.4804 9.040% 310900067 87 IW Chico CA 1615,~~383~~841.7937 12,~~883~~425.0850 8.870% 310900111 88 IW Chantilly VA 1514,~~285~~784.6774 1,~~149~~650.4942 8.190% 850200290 89 RT Amarillo TX 1514,~~215~~717.5158 1,~~011~~509.0902 8.425% 850200314 90 RT Southington CT 1514,~~333~~832.5300 ~~962~~1,464.7225 8.600% 850200258 91 OT Staten Island NY 1413,~~193~~728.6153 1,~~048~~513.0210 8.270% 850200300 92 RT Staten Island NY 13,~~660~~194.1467 34,~~606~~072.9037 8.260% 850200296 93 MF Bronx NY 1312,~~178~~745.6935 1,~~260~~693.2862 7.830% 850200289 94 RT Various Various 15,~~733~~214.5859 1,~~476~~995.9392 9.310% 850200306 95 OF Brookline MA 11,~~999~~569.0565 67,~~672~~101.1454 7.615% 850200276 96 SS Stamford CT 13,~~652~~198.5897 12,~~949~~403.7233 8.125% 310900062 97 IW Woodland Hills CA 1413,~~077~~599.8455 3,~~380~~858.0231 8.580% 310900113 98 MF Northfield MN 13,~~710~~260.2361 1,~~090~~540.7436 8.090% 310900121 99 IW Columbia SC 1413,~~112~~650.8559 1,~~011~~473.0228 8.320% 850200278 100 MF Jamestown ND 13,~~668~~220.8284 1,~~037~~484.0098 8.155% 310900116 101 IW Ft. Wayne IN 12,~~905~~466.9930 3,~~500~~940.4413 8.010% 310900042 102 RT Oroville CA 13,~~741~~290.0157 1,~~035~~486.6812 8.315% 310900131 103 IW Jessup MD 13,~~491~~049.4350 ~~973~~1,415.4033 8.280% 310900119 104 RT Las Vegas NV 14,~~766~~268.2305 23,~~795~~293.6482 9.380% 310900069 105 RT Farmington NM 11,~~534~~123.0649 5,~~442~~853.5916 8.490% 310900096 106 IW Carson CA 11,~~764~~373.2246 12,~~639~~030.4319 8.250% 310900114 107 OF Berkeley CA 1110,~~207~~839.6853 1,~~018~~386.3550 7.790% 310900127 108 RT Hampton VA 1110,~~354~~981.2595 ~~891~~1,263.1848 8.120% 310900066 109 IW San Ramon CA 11,~~394~~015.1368 1,~~559~~938.6611 8.380% 310900080 110 OF West Sacramento CA 10,~~393~~030.0345 4,~~088~~450.1068 8.020% 310900091 111 IW Ramsey MN 10,~~780~~426.2846 ~~915~~1,269.3719 7.960% 310900138 112 MF Lake Orion MI 1110,~~046~~684.8775 ~~849~~1,212.8901 8.140% 310851150 113 RT Houston TX 9,~~661~~637.6749 3,~~525~~550.9008 8.230% 310900048 114 OF Sacramento CA 109,~~147~~809.6186 1,~~539~~876.1590 8.110% 310900085 115 IW El Segundo CA 109,~~337~~994.6102 1,~~474~~817.1170 8.235% 310900122 116 IW Colorado Springs CO 109,~~277~~940.7170 ~~812~~1,149.5354 8.080% 310900132 117 RT Phoenix AZ 9,~~437~~115.9256 23,~~802~~124.3874 7.670% 310900152 118 IW Tucson AZ 109,~~152~~792.2555 4,~~574~~934.9161 8.450% 310900161 119 SS Dallas TX 1110,~~044~~678.1457 1,~~277~~643.8239 8.740% 310900107 120 RT Stockton CA 9,~~692~~370.7169 1,~~361~~683.3638 8.250% 310900060 121 IW Morgan Hill CA 109,~~034~~702.9528 1,~~228~~561.4209 8.750% 310900092 122 MF Olympia WA 8,~~788~~499.2663 ~~786~~1,075.7437 7.840% 310900144 123 IW Compton CA 9,~~465~~155.6281 ~~638~~947.0990 8.410% 850200304 124 IW Houston TX 9,~~669~~353.3829 ~~571~~887.6675 8.765% 310900070 125 IW Cupertino CA 98,~~251~~944.8074 1,~~216~~523.1521 8.500% 310900095 126 RT Red Bluff CA 8,~~472~~154.3670 6,~~217~~535.8652 8.560% 310900093 127 IW Santa Clara CA 8,~~786~~495.3028 1,~~046~~337.8385 8.710% 310900108 128 IW Monterey CA 8,~~461~~180.2748 1,~~120~~401.7251 8.400% 850200299 129 MF Various NH 7,~~650~~376.2498 34,~~810~~083.5177 8.340% 310900081 130 RT San Francisco CA 6,~~896~~624.1935 67,~~839~~111.5034 8.665% 310900148 131 SS Tucson AZ 7,~~910~~631.9377 3,~~213~~492.3147 8.950% 310900157 132 MF Riverside OH 7,~~661~~410.0907 ~~568~~819.0709 8.205% 310900143 133 IW Highland Park CA 7,~~574~~323.9562 ~~998~~1,249.0942 8.385% 310900117 134 MF Ennis TX 76,~~176~~941.2520 ~~515~~750.3742 8.290% 310900087 135 IW Boise ID 76,~~009~~776.6889 ~~955~~1,187.1796 8.370% 310900100 136 IW Oxnard CA 6,~~576~~352.0701 12,~~788~~012.3339 8.000% 310900104 137 OF Newark CA 6,~~590~~356.1406 3,~~119~~354.9907 8.265% 310900136 138 OF San Rafael CA 6,~~790~~567.5984 ~~554~~776.0378 8.010% 310900159 139 RT Phoenix AZ 6,~~502~~271.8198 3,~~117~~348.3215 8.110% 310900110 140 IW Atlanta GA 65,~~212~~993.9006 2,~~634~~854.2913 8.850% 310900103 141 IW Goleta CA 5,~~332~~151.60 1,~~267~~448.67 8.510% 310900134 142 OF Escondido CA 5,~~571~~386.0759 ~~656~~841.5806 8.710% 310900150 143 SS Tucson AZ 54,~~170~~988.8740 2,~~100~~282.3481 8.950% 310900179 144 OF Scottsdale AZ 4,~~895~~735.7053 ~~318~~478.4663 8.470% 310900101 145 IW Las Vegas NV 43,~~126~~986.9268 1,~~023~~163.2044 8.350% Totals 5,~~792~~612,~~338~~954.5578 ~~676~~852,~~696~~885.5711

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 310900140 N/A 07/01/2010 N 92,~~548~~492,~~235~~564.8512 92,~~492~~416,~~564~~426.1206 0910/01/2002 850200284 N/A 08/01/2009 N 27,649,578.12 27,649,578.12 01/01/2003 310851623 N/A 09/01/2009 N 3130,~~001~~969,~~060~~609.7467 30,~~969~~930,~~609~~595.6771 0910/01/2002 700200275 08/01/2010 08/01/2030 N 29,~~408~~396,~~183~~839.6914 29,~~396~~378,~~839~~032.1466 0910/01/2002 850200212 N/A 02/01/2010 N 24,~~969~~948,~~640~~263.2968 24,~~948~~926,~~263~~746.6870 0910/01/2002 850200310 N/A 06/01/2010 N 20,~~889~~878,~~226~~906.9321 20,~~878~~863,~~906~~621.2143 0910/01/2002 310900049 N/A 06/01/2010 N 17,~~986~~978,~~828~~587.7016 17,~~978~~965,~~587~~969.1644 0910/01/2002 310900130 N/A 09/01/2010 N 16,~~693~~684,~~350~~803.4045 16,~~684~~672,~~803~~339.4522 0910/01/2002 850200295 N/A 10/01/2009 N 17,~~367~~348,~~432~~602.1047 17,~~348~~325,~~602~~693.4724 0910/01/2002 850200256 N/A 05/01/2010 N 17,~~369~~352,~~575~~188.8943 17,~~352~~330,~~188~~708.4335 0910/01/2002 310900195 N/A 07/01/2010 N 15,~~511~~502,~~252~~444.4846 15,~~502~~490,~~444~~148.4630 0910/01/2002 850200288 N/A 09/01/2010 N 14,~~927~~919,~~859~~415.8375 14,~~919~~907,~~415~~619.7516 0910/01/2002 850200315 N/A 07/01/2010 N 13,~~604~~597,~~305~~497.5150 13,~~597~~587,~~497~~482.5084 0910/01/2002 850200301 N/A 03/01/2010 N 13,~~331~~330,~~393~~812.6534 13,~~330~~327,~~812~~234.3496 0910/01/2002 850200320 N/A 07/01/2010 N 12,~~792~~785,~~935~~478.5636 12,~~785~~775,~~478~~164.3673 0910/01/2002 310900170 N/A 08/01/2010 N 12,~~669~~656,~~388~~052.1005 12,~~656~~639,~~052~~855.0524 0910/01/2002 850200277 N/A 08/01/2010 N 12,~~305~~294,~~808~~102.3842 12,~~294~~279,~~102~~460.4274 0910/01/2002 850200319 N/A 07/01/2007 N 11,~~846~~840,~~064~~899.6647 11,~~840~~832,~~899~~821.4703 0910/01/2002 310900086 N/A 06/01/2020 N 9,~~880~~864,~~631~~220.4082 9,~~864~~845,~~220~~264.8255 0910/01/2002 310900112 N/A 06/01/2010 N 9,~~828~~822,~~899~~943.4773 9,~~822~~814,~~943~~817.7318 0910/01/2002 310900190 N/A 09/01/2010 N 9,~~637~~628,~~935~~077.2283 9,~~628~~616,~~077~~018.8348 0910/01/2002 850200298 N/A 01/01/2010 N 9,~~333~~328,~~713~~885.0183 9,~~328~~321,~~885~~829.8335 0910/01/2002 850200322 N/A 07/01/2010 N 2,~~266~~265,~~275~~090.8703 2,~~265~~263,~~090~~377.0396 0910/01/2002 850200325 N/A 07/01/2010 N 2,~~660~~659,~~410~~018.9386 2,~~659~~657,~~018~~009.8605 0910/01/2002 850200326 N/A 07/01/2010 N 2,~~118~~117,~~475~~366.4899 2,~~117~~115,~~366~~766.9959 0910/01/2002 850200327 N/A 07/01/2010 N 2,~~118~~117,~~475~~366.4899 2,~~117~~115,~~366~~766.9959 0910/01/2002 310900040 N/A 05/01/2015 N 8,~~136~~107,~~772~~973.0599 8,~~107~~077,~~973~~187.9902 0910/01/2002 850200265 N/A 07/01/2010 N 8,~~636~~633,~~873~~065.2877 8,~~633~~627,~~065~~140.7798 0910/01/2002 310900044 N/A 05/01/2010 N 8,~~592~~588,~~610~~527.9362 8,~~588~~582,~~527~~372.6205 0910/01/2002 600870590 N/A 08/01/2015 N 8,~~389~~381,~~794~~366.5142 8,~~381~~370,~~366~~993.4273 0910/01/2002 310851554 N/A 03/01/2010 N 8,~~370~~366,~~291~~415.98 8,~~366~~360,~~415~~492.9860 0910/01/2002 850200312 N/A 06/01/2011 N 8,000,000.00 8,000,000.00 0910/01/2002 850200286 N/A 09/01/2015 N 7,~~227~~216,~~964~~132.32 7,~~216~~202,~~132~~459.3236 0910/01/2002 700200252 N/A 04/01/2010 N 7,~~377~~373,~~648~~790.3156 7,~~373~~368,~~790~~201.5601 0910/01/2002 850200297 N/A 11/01/2009 N 6,~~735~~727,~~399~~293.8574 6,~~727~~717,~~293~~714.7437 0910/01/2002 850200309 N/A 06/01/2010 N 6,~~890~~887,~~941~~245.3097 6,~~887~~881,~~245~~957.9773 0910/01/2002 850200303 N/A 04/01/2010 N 6,950,000.00 6,950,000.00 0910/01/2002 850200305 N/A 04/01/2010 N 6,~~687~~684,~~652~~096.9354 6,~~684~~678,~~096~~979.5434 0910/01/2002 310900090 N/A 05/01/2010 N 6,~~238~~235,~~570~~223.2103 6,~~235~~230,~~223~~430.0321 0910/01/2002 700200330 N/A 08/01/2009 N 5,~~438~~434,~~729~~640.7660 5,~~434~~429,~~640~~415.6068 0910/01/2002 310900055 N/A 01/01/2020 N 5,~~114~~104,~~141~~532.2616 5,~~104~~093,~~532~~674.1650 0910/01/2002 310900073 N/A 05/01/2020 N 5,~~126~~115,~~192~~718.4895 5,~~115~~104,~~718~~122.9559 0910/01/2002 850200316 N/A 07/01/2010 N 5,~~286~~283,~~427~~896.9356 5,~~283~~280,~~896~~101.5631 0910/01/2002 700200329 N/A 08/01/2009 N 5,~~207~~203,~~212~~998.9419 5,~~203~~199,~~998~~600.1943 0910/01/2002 850200307 N/A 05/01/2010 N 4,~~988~~983,~~272~~337.6483 4,~~983~~977,~~337~~136.8306 0910/01/2002 310851629 N/A 08/01/2009 N 4,~~798~~793,~~730~~005.5493 4,~~793~~786,~~005~~208.9352 0910/01/2002 310900123 N/A 06/01/2010 N 4,~~878~~875,~~069~~867.8451 4,~~875~~872,~~867~~473.51 09 10/01/2002 310900009 N/A 03/01/2010 N 4,~~763~~761,~~537~~225.5435 4,~~761~~757,~~225~~764.3568 0910/01/2002 310900176 N/A 09/01/2010 N 4,~~679~~674,~~971~~947.0962 4,~~674~~668,~~947~~884.6221 0910/01/2002 310900082 N/A 05/01/2010 N 4,~~665~~662,~~628~~765.9124 4,~~662~~658,~~765~~873.2439 0910/01/2002 310900056 N/A 03/01/2010 N 4,~~563~~558,~~420~~774.6893 4,~~558~~553,~~774~~052.9377 0910/01/2002 310900158 N/A 07/01/2010 N 4,~~493~~489,~~170~~079.9017 4,~~489~~483,~~079~~887.1732 0910/01/2002 850200318 N/A 07/01/2010 N 4,~~378~~374,~~896~~154.3808 4,~~374~~368,~~154~~434.0871 0910/01/2002 850200274 N/A 08/01/2010 N 4,~~389~~387,~~577~~426.4494 4,~~387~~384,~~426~~237.9415 0910/01/2002 310900074 N/A 04/01/2010 N 4,~~386~~384,~~212~~291.3378 4,~~384~~381,~~291~~283.7811 0910/01/2002 850200302 N/A 04/01/2010 N 4,~~110~~099,~~865~~990.5697 4,~~099~~088,~~990~~085.9737 0910/01/2002 310851537 N/A 04/01/2009 N 4,~~012~~007,~~750~~882.6959 4,~~007~~002,~~882~~106.5949 0910/01/2002 850200317 N/A 07/01/2015 N 4,~~063~~060,~~118~~927.1400 4,~~060~~057,~~927~~802.0028 0910/01/2002 850200292 N/A 09/01/2010 N 3,~~967~~963,~~133~~794.7924 3,~~963~~959,~~794~~454.2480 0809/01/2002 850200283 N/A 08/01/2010 N 3,~~823~~816,~~830~~357.3909 3,~~816~~808,~~357~~033.0914 0910/01/2002 310900084 N/A 05/01/2010 N 3,~~739~~732,~~628~~552.9074 3,~~732~~724,~~552~~599.7447 0910/01/2002 310900106 N/A 05/01/2010 N 3,~~720~~713,~~099~~040.1226 3,~~713~~705,~~040~~110.2693 0910/01/2002 850200280 N/A 08/01/2010 N 3,~~638~~636,~~481~~726.5160 3,~~636~~634,~~726~~087.6035 0910/01/2002 700200269 N/A 07/01/2010 N 3,~~592~~591,~~939~~355.2229 3,~~591~~588,~~355~~890.2957 0910/01/2002 310900057 N/A 03/01/2010 N 3,~~513~~511,~~862~~967.0836 3,~~511~~509,~~967~~254.36 0910/01/2002 850200328 N/A 08/01/2010 N 3,~~505~~504,~~710~~185.8140 3,~~504~~501,~~185~~799.4025 0910/01/2002 850200267 N/A 07/01/2015 N 3,~~456~~454,~~199~~744.6147 3,~~454~~452,~~744~~430.4789 0910/01/2002 850200281 N/A 08/01/2010 N 3,~~452~~450,~~476~~785.7130 3,~~450~~448,~~785~~276.3048 0910/01/2002 850200233 N/A 03/01/2010 N 3,~~322~~318,~~423~~920.3765 3,~~318~~314,~~920~~649.6512 0910/01/2002 700200249 N/A 04/01/2010 N 3,~~395~~393,~~321~~797.1071 3,~~393~~391,~~797~~469.7151 0910/01/2002 850200323 N/A 07/01/2010 N 3,~~351~~349,~~033~~321.3627 3,~~349~~346,~~321~~824.2774 0910/01/2002 850200291 N/A 09/01/2010 N 3,~~317~~313,~~205~~755.9727 3,~~313~~309,~~755~~553.2791 0910/01/2002 850200308 N/A 05/01/2015 N 3,~~064~~052,~~058~~846.2296 3,~~052~~040,~~846~~920.9620 0910/01/2002 850200321 N/A 07/01/2015 N 3,~~048~~037,~~521~~935.8975 3,~~037~~026,~~935~~608.7513 0910/01/2002 310900045 N/A 03/01/2010 N 3,~~241~~239,~~672~~848.7135 3,~~239~~237,~~848~~280.3546 0910/01/2002 850200311 N/A 06/01/2010 N 2,~~958~~956,~~140~~775.5414 2,~~956~~954,~~775~~691.1462 0910/01/2002 850200313 N/A 06/01/2010 N 2,~~916~~913,~~459~~316.6492 2,~~913~~909,~~316~~517.9269 0910/01/2002 310900065 N/A 05/01/2010 N 2,~~916~~913,~~928~~910.4206 2,~~913,~~910,216.0669 0910/01/2002 310900094 N/A 06/01/2010 N 2,~~954~~953,~~711~~192.4637 2,~~953~~950,~~192~~980.3730 0910/01/2002 700200336 N/A 07/01/2010 N 2,~~760~~758,~~191~~804.0697 2,~~758~~756,~~804~~769.9702 0910/01/2002 310900053 N/A 03/01/2010 N 2,~~531~~529,~~462~~164.4066 2,~~529~~526,~~164~~234.6616 0910/01/2002 310900147 N/A 08/01/2010 N 2,~~461~~459,~~215~~775.9044 2,~~459~~457,~~775~~787.4483 0910/01/2002 310900097 N/A 06/01/2015 N 2,~~218~~211,~~747~~378.0847 2,~~211~~203,~~378~~430.4740 0910/01/2002 310900118 N/A 06/01/2010 N 2,~~364~~362,~~044~~841.6568 2,~~362~~361,~~841~~082.6834 0910/01/2002 310900153 N/A 08/01/2010 N 2,~~369~~368,~~169~~094.1556 2,~~368~~366,~~094~~445.5636 0910/01/2002 310900120 N/A 06/01/2010 N 2,~~318~~317,~~149~~122.2807 2,~~317~~315,~~122~~525.0723 0910/01/2002 310900126 N/A 06/01/2010 N 2,~~241~~239,~~825~~668.5420 2,~~239~~236,~~668~~973.2095 0910/01/2002 310851628 N/A 08/01/2009 N 2,~~130~~128,~~733~~348.3486 2,~~128~~125,~~348~~469.8648 0910/01/2002 310900039 N/A 01/01/2010 N 2,~~093~~090,~~934~~384.8133 2,~~090~~086,~~384~~281.3329 0910/01/2002 310900067 N/A 04/01/2010 N 2,~~145~~143,~~021~~138.6759 2,~~143~~140,~~138~~713.59 09 10/01/2002 310900111 N/A 07/01/2010 N 2,~~167~~166,~~411~~262.9950 2,~~166~~164,~~262~~612.5008 0910/01/2002 850200290 N/A 09/01/2010 N 2,~~097~~096,~~284~~273.1910 2,~~096~~094,~~273~~764.1008 0910/01/2002 850200314 N/A 06/01/2010 N 2,~~070~~069,~~544~~581.1644 2,~~069~~068,~~581~~117.4419 0910/01/2002 850200258 N/A 05/01/2010 N 1,~~993~~992,~~095~~047.9694 1,~~992~~990,~~047~~534.9484 0910/01/2002 850200300 N/A 02/01/2010 N 1,~~920~~916,~~507~~900.7484 1,~~916~~912,~~900~~828.8447 0910/01/2002 850200296 N/A 10/01/2014 N 1,~~954~~953,~~570~~309.1082 1,~~953~~951,~~309~~616.8220 0910/01/2002 850200289 N/A 09/01/2010 N 1,~~962~~961,~~540~~063.6168 1,~~961~~959,~~063~~067.6876 0910/01/2002 850200306 N/A 05/01/2015 N 1,~~829~~823,~~860~~187.1298 1,~~823~~816,~~187~~086.9844 0910/01/2002 850200276 N/A 08/01/2010 N 1,~~951~~949,~~336~~386.6997 1,~~949~~946,~~386~~983.9764 0910/01/2002 310900062 N/A 03/01/2010 N 1,~~905~~902,~~415~~035.1412 1,~~902~~898,~~035~~176.1281 0910/01/2002 310900113 N/A 06/01/2010 N 1,~~968~~966,~~053~~962.4874 1,~~966~~965,~~962~~422.7438 0910/01/2002 310900121 N/A 06/01/2010 N 1,~~969~~968,~~845~~834.7573 1,~~968~~967,~~834~~361.7345 0910/01/2002 850200278 N/A 08/01/2010 N 1,~~946~~945,~~470~~433.52 1,~~945~~943,~~433~~948.5254 0910/01/2002 310900116 N/A 06/01/2010 N 1,~~871~~867,~~111~~610.0561 1,~~867~~863,~~610~~670.6148 0910/01/2002 310900042 N/A 01/01/2010 N 1,~~919~~918,~~098~~062.0436 1,~~918~~916,~~062~~576.3624 0910/01/2002 310900131 N/A 07/01/2010 N 1,~~892~~891,~~205~~232.8242 1,~~891~~889,~~232~~817.42 09 10/01/2002 310900119 N/A 06/01/2020 N 1,~~828~~825,~~132~~336.4278 1,~~825~~822,~~336~~042.7896 0910/01/2002 310900069 N/A 03/01/2015 N 1,~~577~~572,~~667~~224.3071 1,~~572~~566,~~224~~371.7155 0910/01/2002 310900096 N/A 06/01/2010 N 1,~~655~~654,~~961~~321.0360 1,~~654~~652,~~321~~291.6041 0910/01/2002 310900114 N/A 06/01/2010 N 1,~~670~~669,~~779~~761.4005 1,~~669~~668,~~761~~374.0555 0910/01/2002 310900127 N/A 06/01/2010 N 1,~~623~~622,~~839~~948.9072 1,~~622~~621,~~948~~685.7224 0910/01/2002 310900066 N/A 03/01/2010 N 1,~~578~~577,~~984~~425.6802 1,~~577~~575,~~425~~486.0291 0910/01/2002 310900080 N/A 05/01/2015 N 1,~~504~~500,~~902~~814.8272 1,~~500~~496,~~814~~364.7204 0910/01/2002 310900091 N/A 05/01/2010 N 1,~~572~~571,~~743~~827.3598 1,~~571~~570,~~827~~558.9879 0910/01/2002 310900138 N/A 07/01/2010 N 1,575,~~997~~147.3748 1,~~575~~573,~~147~~935.4847 0910/01/2002 310851150 N/A 09/01/2018 N 1,~~408~~405,~~748~~222.8595 1,~~405~~401,~~222~~672.9587 0910/01/2002 310900048 N/A 02/01/2010 N 1,~~453~~451,~~060~~521.1904 1,~~451~~449,~~521~~644.0414 0910/01/2002 310900085 N/A 04/01/2010 N 1,~~457~~456,~~797~~323.4332 1,~~456~~454,~~323~~505.3262 0910/01/2002 310900122 N/A 07/01/2010 N 1,~~477~~476,~~154~~342.6714 1,~~476~~475,~~342~~192.1460 0910/01/2002 310900132 N/A 06/01/2010 N 1,~~428~~426,~~966~~163.0870 1,~~426~~423,~~163~~038.7096 0910/01/2002 310900152 N/A 08/01/2015 N 1,~~395~~390,~~232~~657.3645 1,~~390~~385,~~657~~722.4584 0910/01/2002 310900161 N/A 08/01/2010 N 1,~~467~~466,~~443~~165.3957 1,~~466~~464,~~165~~522.5718 0910/01/2002 310900107 N/A 05/01/2010 N 1,~~364~~363,~~370~~008.1276 1,~~363~~361,~~008~~325.7638 0910/01/2002 310900060 N/A 02/01/2010 N 1,~~331~~330,~~826~~598.9250 1,~~330~~329,~~598~~037.5041 0910/01/2002 310900092 N/A 05/01/2010 N 1,~~301~~300,~~750~~963.6793 1,~~300~~299,~~963~~888.9356 0910/01/2002 310900144 N/A 08/01/2010 N 1,~~307~~306,~~055~~416.0899 1,~~306~~305,~~416~~469.99 09 10/01/2002 850200304 N/A 04/01/2010 N 1,~~281~~280,~~113~~542.7913 1,~~280~~279,~~542~~654.1338 0910/01/2002 310900070 N/A 03/01/2010 N 1,~~264~~262,~~002~~786.8065 1,~~262~~261,~~786~~263.6544 0910/01/2002 310900095 N/A 05/01/2010 N 1,~~149~~143,~~400~~182.4862 1,~~143~~136,~~182~~647.6210 0910/01/2002 310900093 N/A 06/01/2010 N 1,~~171~~170,~~463~~416.8299 1,~~170~~169,~~416~~079.9914 0910/01/2002 310900108 N/A 06/01/2010 N 1,~~169~~168,~~760~~639.1846 1,~~168~~167,~~639~~237.4695 0910/01/2002 850200299 N/A 01/01/2015 N 1,~~065~~061,~~246~~435.2473 1,~~061~~057,~~435~~351.7396 0910/01/2002 310900081 N/A 04/01/2010 N ~~924,233.08~~ 917,393.58 09910,282.24 10/01/2002 310900148 N/A 08/01/2015 N 1,~~026~~023,~~467~~254.3100 1,~~023~~019,~~254~~761.0053 0910/01/2002 310900157 N/A 08/01/2010 N 1,~~084~~083,~~307~~739.6558 1,~~083~~082,~~739~~920.5849 0910/01/2002 310900143 N/A 07/01/2010 N 1,~~049~~048,~~101~~103.4132 1,~~048~~046,~~103~~853.3290 0910/01/2002 310900117 N/A 07/01/2010 N 1,~~005~~004,~~272~~756.1982 1,004,~~756~~006.8240 0910/01/2002 310900087 N/A 04/01/2010 N ~~972,552.94~~ 971,597.77 09970,409.81 10/01/2002 310900100 N/A 06/01/2020 N ~~954,590.40~~ 952,802.07 09950,789.68 10/01/2002 310900104 N/A 07/01/2015 N ~~925,960.45~~ 922,840.46 09919,486.39 10/01/2002 310900136 N/A 07/01/2010 N ~~984~~983,~~500~~946.5754 983,~~946~~169.5476 0910/01/2002 310900159 N/A 09/01/2015 N ~~931,153.65~~ 928,036.33 09924,688.18 10/01/2002 310900110 N/A 06/01/2015 N ~~815,252.15~~ 812,617.86 08809,763.73 09/01/2002 310900103 N/A 06/01/2020 N ~~727,697.13~~ 726,429.46 09724,980.79 10/01/2002 310900134 N/A 07/01/2010 N 742,~~781~~125.5800 ~~742~~741,~~125~~283.0094 0910/01/2002 310900150 N/A 08/01/2015 N ~~670,936.31~~ 668,835.97 09666,553.16 10/01/2002 310900179 N/A 09/01/2010 N ~~671~~670,~~231~~912.3286 670,~~912~~434.8623 0910/01/2002 310900101 N/A 06/01/2020 N ~~573,958.68~~ 572,935.48 09571,772.04 10/01/2002 Totals ~~817,390,467.68~~ 816,713,771.11 815,860,886.00

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 0910/1615/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0809/1516/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0708/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0607/1715/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0506/1517/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0405/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0304/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0203/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0102/15/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 1201/1715/~~2001~~2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 1112/1517/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 1011/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 ~~09/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00~~

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

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 0810/15/2002 8.247161% 8.193880% 98 09/16/2002 8.247131% 8.193848% 99 08/15/2002 8.247097% 8.193812% 100 07/15/2002 8.247746% 8.194459% 101 06/17/2002 8.247723% 8.194433% 102 05/15/2002 8.247689% 8.194397% 103 04/15/2002 8.247660% 8.194366% 104 03/15/2002 8.247626% 8.194330% 105 02/15/2002 8.247606% 8.194309% 106 01/15/2002 8.248206% 8.194906% 107 12/17/2001 8.248172% 8.194870% 108 11/15/2001 8.248245% 8.194955% 109 ~~10/15/2001 8.248212% 8.194920% 110 09/17/2001 8.248184% 8.194890% 111~~ Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan (1) 850200292 56 0 0809/01/2002 33,~~401~~407.6227 33,~~401~~407.6227 B 310900110 140 0 0809/01/2002 8,~~777~~779.0048 8,~~777~~779.0048 B Totals 2 42,~~178~~186.6275 42,~~178~~186.6275

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (2) Transfer Date Date Balance Advances 850200292 3,~~967~~963,~~133~~794.7924 0.00 310900110 ~~815~~812,~~252~~617.1586 0.00 Totals 4,~~782~~776,~~385~~412.9410 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = B (2 loans) 42,~~178~~186.6275 42,~~178~~186.6275 4,~~782~~776,~~385~~412.9410 0.00 (1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10- Deed In Lieu Of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD ** Outstanding P & I Advances include the current period advance.

Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · COMMERCIAL MORTGAGE PASS THRU CERTIFICATES SERIES 2000 WF2