8-K 1 bsc00wf1.txt NOVEMBER 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 : November 15, 2002 (Date of earliest event reported) Commission File No.: 033-65816-01 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2000-WF1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2222357 52-2222359 52-2222360 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On November 15, 2002 distribution was made to holders of Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates, Series 2000-WF1. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2000-WF1, relating to the November 15, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2000-WF1 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: November 15, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2000-WF1, relating to the November 15, 2002 distribution. Wells Fargo Bank MN, N.A. Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc., 9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates Columbia, MD 21045 Series 2000-WF1 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date:11/15/2002 Record Date: 10/31/2002 DISTRIBUTION DATE STATEMENT Table of Contents Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 15 Principal Prepayment Detail 16 Historical Detail 17 Delinquency Loan Detail 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 Underwriter Bear, Stearns & Co., Inc. 245 Park Avenue New York, NY 10019 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 07383FCU0 7.640000% 260,078,000.00 ~~232~~231,~~156~~050,~~467~~434.5785 1974,~~106,032~~037.7290 A-2 07383FCV8 7.780000% 454,979,000.00 454,979,000.00 0.00 B 07383FCW6 78.~~774435~~014174% 31,089,000.00 31,089,000.00 0.00 C 07383FCX4 78.~~894435~~134174% 35,531,000.00 35,531,000.00 0.00 D 07383FCY2 78.~~904435~~144174% 8,882,000.00 8,882,000.00 0.00 E 07383FCZ9 78.~~904435~~144174% 26,648,000.00 26,648,000.00 0.00 F 07383FDA3 78.~~904435~~144174% 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 ~~860~~859,~~348~~242,~~219~~186.5785 1974,~~106,032~~037.7290

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FCU0 1,471,021.10 0.00 0.00 2,445,059.00 230,076,396.95 20.18% A-2 07383FCV8 2,949,780.52 0.00 0.00 2,949,780.52 454,979,000.00 20.18% B 07383FCW6 207,627.20 0.00 0.00 207,627.20 31,089,000.00 16.56% C 07383FCX4 ~~233~~240,~~747~~846.6310 0.00 0.00 ~~233~~240,~~747~~846.6310 35,531,000.00 12.4142% D 07383FCY2 5860,~~505~~280.9946 0.00 0.00 5860,~~505~~280.9946 8,882,000.00 11.3738% E 07383FCZ9 ~~175~~180,~~531~~854.1595 0.00 0.00 ~~175~~180,~~531~~854.1595 26,648,000.00 8.2728% F 07383FDA3 5860,~~505~~280.9946 0.00 0.00 5860,~~505~~280.9946 8,882,000.00 7.24% G 07383FDC9 84,202.08 0.00 0.00 84,202.08 15,545,000.00 5.43% H 07383FDD7 72,171.67 0.00 0.00 72,171.67 13,324,000.00 3.88% I 07383FDE5 36,085.83 0.00 0.00 36,085.83 6,662,000.00 3.1011% J 07383FDF2 30,073.33 0.00 0.00 30,073.33 5,552,000.00 2.46% 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 1.0304% M 07383FDJ4 27,~~196~~179.5562 0.00 0.00 27,~~196~~179.5562 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,~~471~~486,~~433~~557.5007 0.00 0.00 6,~~577~~460,~~466~~594.2297 ~~859~~858,~~242~~268,~~186~~148.8595

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 07383FDB1 0.~~243775~~452508% 888,269,752.00 ~~860~~859,~~348~~242,~~219~~186.5785

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 07383FDB1 ~~174~~324,~~775~~011.9242 0.00 ~~174~~324,~~775~~011.9242 ~~859~~858,~~242~~268,~~186~~148.8595 (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 ~~892~~888.~~64169814~~38900195 43.~~25269619~~74517606 5.~~68315213~~65607664 0.00000000 0.00000000 ~~888~~884.~~38900195~~64382589 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.~~47869568~~67847792 0.00000000 0.00000000 1,000.00000000 C 07383FCX4 1,000.00000000 0.00000000 6.~~57869551~~77847795 0.00000000 0.00000000 1,000.00000000 D 07383FCY2 1,000.00000000 0.00000000 6.~~58702882~~78681153 0.00000000 0.00000000 1,000.00000000 E 07383FCZ9 1,000.00000000 0.00000000 6.~~58702905~~78681139 0.00000000 0.00000000 1,000.00000000 F 07383FDA3 1,000.00000000 0.00000000 6.~~58702882~~78681153 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.~~06103648~~05913097 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 ~~968~~967.~~56638159~~32122749 0.~~19675996~~36476692 0.00000000 ~~967~~966.~~32122749~~22467107

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~412~~453,~~633~~458.6775 Services Advances Outstanding 7663,~~350~~272.0740 Reimbursement for Interest on Advances 0.00 paid from general collections Advances from 99-C1 servicer (Loan #47) 32,~~873~~866.9759

Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 3738,~~743~~831.8929 Less Delinquent Master Servicing Fees 2,~~094~~416.3158 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received ~~757~~2,097.2338 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3638,~~406~~512.8109

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,~~478~~471,~~062~~021.8410 0.00 1,~~478~~471,~~062~~021.8410 0.00 0.00 1,~~478~~471,~~062~~021.8410 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 ~~174~~324,~~775~~011.9242 0.00 ~~174~~324,~~775~~011.9242 0.00 0.00 ~~174~~324,~~775~~011.9242 0.00 B ~~201~~207,~~416~~627.1720 0.00 ~~201~~207,~~416~~627.1720 0.00 0.00 ~~201~~207,~~416~~627.1720 0.00 C ~~233~~240,~~747~~846.6310 0.00 ~~233~~240,~~747~~846.6310 0.00 0.00 ~~233~~240,~~747~~846.6310 0.00 D 5860,~~505~~280.9946 0.00 5860,~~505~~280.9946 0.00 0.00 5860,~~505~~280.9946 0.00 E ~~175~~180,~~531~~854.1595 0.00 ~~175~~180,~~531~~854.1595 0.00 0.00 ~~175~~180,~~531~~854.1595 0.00 F 5860,~~505~~280.9946 0.00 5860,~~505~~280.9946 0.00 0.00 5860,~~505~~280.9946 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,~~929~~946.1912 27,~~196~~179.5562 ~~175~~196,~~019~~913.2034 Total 5,~~667~~831,~~138~~514.61 0.00 5,~~667~~831,~~138~~514.61 0.00 20,~~929~~946.1912 5,~~646~~810,~~209~~568.4249 ~~175~~196,~~019~~913.2034

Other Required Information Available Distribution Amount (1) 6,~~752~~784,~~242~~606.1439 Principal Distribution Amount 1974,~~106,032~~037.7290 (a) Principal portion of Scheduled Payments 1974,~~106,032~~037.7290 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 ~~859~~858,~~327~~345,~~174~~593.0464 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~859~~858,~~242~~268,~~186~~148.8595 Total Servicing and Special Servicing Fee Paid 3739,~~220~~351.2290 Servicing Fee paid 3638,~~406~~512.8109 Special Servicing Fee paid ~~813~~839.4181 Trustee Fee paid ~~860~~885.3526 Paying Agent Fee paid 1,~~433~~475.9143 (1) The Available Distribution Amount includes any Prepayment Premiums.

Expense Losses (Additional Trust Fund Expenses) ~~813~~839.4181 (i) Special Servicing and Liquidation Fees ~~813~~839.4181 (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 Appraisal Reduction Amount Appraisal Cumulative Date Appraisal Loan Reduction ASER Reduction Number Amount Amount Effected 600870450 2,718,873.07 ~~160~~181,~~901~~007.1647 02/18/2002 Total 2,718,873.07 ~~160~~181,~~901~~007.1647

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,~~229~~213,~~024~~811.6831 0.72 ~~115~~114 8.~~1196~~1200 1.~~590026~~590160 1,000,000 to 1,999,999 53 8483,~~001~~866,~~698~~787.9575 9.7877 9594 8.~~0142~~0143 1.~~913607~~913635 2,000,000 to 3,999,999 64 188,~~243~~033,~~475~~912.5371 21.91 8786 7.~~9561~~9563 1.~~869005~~868924 4,000,000 to 5,999,999 29 ~~141~~140,~~154~~971,~~708~~361.4406 16.43 8786 8.~~0228~~0229 1.~~751393~~751377 6,000,000 to 7,999,999 11 75,~~569~~502,~~267~~843.4309 8.7980 6261 8.~~0370~~0371 1.~~807833~~807857 8,000,000 to 9,999,999 5 43,~~582~~487,~~613~~771.6116 5.07 ~~106~~105 7.8271 1.~~604080~~604131 10,000,000 to 11,999,999 2 20,~~296~~284,~~277~~074.2014 2.36 8685 8.~~1001~~1002 1.~~429501~~429510 12,000,000 to 13,999,999 2 26,~~822~~797,~~917~~335.0602 3.12 8382 7.~~7518~~7519 2.~~077058~~077235 14,000,000 to 15,999,999 2 31,~~082~~057,~~521~~805.6752 3.62 8786 8.~~0354~~0355 1.~~820738~~820749 16,000,000 to 17,999,999 1 16,~~656~~646,~~733~~987.9758 1.94 8887 8.1000 1.840000 18,000,000 to 19,999,999 3 56,~~719~~666,~~682~~847.4810 6.60 9190 8.0658 2.~~384941~~384866 20,000,000 to 24,999,999 1 20,~~691~~661,~~148~~115.8318 2.41 6968 7.4000 2.140000 25,000,000 or Greater 3 148,~~192~~077,~~117~~497.0033 17.25 6665 7.8942 2.~~180650~~180730 Totals 183 ~~859~~858,~~242~~268,~~186~~148.8595 100.00 8382 7.9604 1.~~921342~~921380

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 2 3,~~221~~212,~~062~~198.1764 0.37 ~~117~~116 7.~~7293~~7294 1.~~557555~~557726 California 75 295,~~631~~252,~~691~~497.9416 34.4140 9089 7.~~8191~~8193 2.~~141482~~141582 Colorado 5 15,~~341~~327,~~738~~852.7566 1.79 9089 8.~~4693~~4698 1.~~023865~~023497 Connecticut 4 8,~~630~~625,~~451~~267.5000 1.00 8180 8.~~2530~~2531 1.~~534239~~534213 Delaware 3 16,~~123~~081,~~319~~753.9259 1.8887 ~~120~~119 8.~~0514~~0512 1.~~321529~~321569 Florida 17 50,~~882~~826,~~266~~132.4950 5.92 7574 8.~~1394~~1396 1.~~746568~~746566 Georgia 1 1,~~894~~893,~~039~~189.7837 0.22 8382 9.0000 1.310000 Idaho 1 7,~~734~~726,~~751~~531.2270 0.90 2827 8.1800 2.170000 Illinois 1 2,~~457~~455,~~014~~915.5330 0.29 8685 8.9200 1.580000 Kansas 1 1,~~203~~201,~~084~~684.6078 0.14 8685 7.8100 1.790000 Maryland 3 7,~~827~~820,~~933~~553.9639 0.91 8483 7.9946 2.~~015923~~015850 Massachusetts 2 10,~~123~~117,~~603~~480.7248 1.18 8685 8.0592 1.~~549932~~549942 Michigan 3 8,~~603~~597,~~760~~951.4257 1.00 8079 7.~~9032~~9033 1.~~480239~~480216 Minnesota 2 3,~~025~~022,~~671~~039.6799 0.35 8483 8.~~1806~~1807 1.~~680997~~681112 Mississippi 1 3,~~825~~820,~~376~~932.3088 0.45 7978 8.1200 1.730000 Missouri 1 3,~~245~~242,~~350~~739.3078 0.38 8786 9.4550 1.250000 Montana 2 6,~~109~~101,~~704~~641.1384 0.71 8281 7.3300 1.590000 Nebraska 1 5,~~925~~917,~~490~~631.9117 0.69 8483 7.2150 1.900000 Nevada 4 22,~~999~~986,~~067~~523.3708 2.68 8786 8.3640 1.~~629054~~629047 New Hampshire 1 8,~~320~~316,~~718~~297.3185 0.97 7271 8.5300 1.430000 New Jersey 6 22,~~321~~298,~~085~~675.1565 2.60 7271 7.~~8545~~8547 1.~~614042~~614104 New Mexico 1 3,~~901~~898,~~076~~645.7965 0.45 8180 8.0800 1.420000 New York 14 61,~~584~~497,~~071~~715.7956 7.17 9190 8.~~2448~~2449 2.~~461528~~461676 North Carolina 4 80,~~117~~070,~~915~~864.3254 9.3233 4645 7.7527 1.~~919231~~919248 North Dakota 2 9,~~201~~189,~~597~~889.3802 1.07 8281 7.~~5490~~5491 1.~~530457~~530446 Ohio 2 8,~~114~~109,~~022~~041.2274 0.94 8584 8.0211 2.~~164316~~164317 Oregon 3 9,~~242~~212,~~651~~158.8439 1.0807 ~~111~~110 7.~~6512~~6513 1.~~612764~~613087 Pennsylvania 8 3130,~~027~~983,~~395~~802.8142 3.61 8483 7.~~9371~~9372 1.~~603653~~603618 Rhode Island 1 ~~870~~869,~~321~~336.3944 0.10 7877 8.3000 1.900000 Texas 31 85,~~585~~483,~~867~~988.9886 9.96 8281 8.0745 1.~~678169~~678177 Virginia 3 25,~~675~~658,~~767~~379.5597 2.99 8786 7.9154 1.~~899275~~899271 Washington 5 29,~~888~~869,~~912~~633.3521 3.48 8483 8.1856 2.~~159838~~159869 Wisconsin 1 8,~~585~~579,~~403~~202.2978 1.00 8786 7.4150 1.890000 Totals 211 ~~859~~858,~~242~~268,~~186~~148.8595 100.00 8382 7.9604 1.~~921342~~921380

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,~~326~~318,~~227~~046.8710 1.55 8584 8.~~5400~~5402 0.~~430058~~429915 1.20 to 1.24 1 2,~~892~~891,~~555~~024.6248 0.34 8685 8.4500 1.210000 1.25 to 1.29 4 9,~~058~~050,~~183~~992.0188 1.05 9291 8.~~6942~~6941 1.~~254719~~254717 1.30 to 1.34 12 4645,~~065~~945,~~577~~723.9014 5.3635 ~~114~~113 8.~~0921~~0924 1.~~318821~~318828 1.35 to 1.39 7 28,~~723~~698,~~070~~645.4065 3.34 8685 7.7398 1.~~369737~~369738 1.40 to 1.44 11 86,~~142~~059,~~661~~783.3803 10.03 8483 8.~~2054~~2055 1.~~422150~~422151 1.45 to 1.49 6 13,~~487~~460,~~157~~076.0371 1.57 ~~108~~107 8.~~0803~~0808 1.~~462707~~462716 1.50 to 1.59 25 110,~~719~~604,~~100~~233.3934 12.89 8584 7.~~9346~~9347 1.~~552284~~552280 1.60 to 1.69 14 41,~~535~~493,~~310~~108.4738 4.83 7069 8.~~0121~~0123 1.~~646303~~646310 1.70 to 1.79 17 63,~~468~~407,~~958~~857.7544 7.39 8281 8.0061 1.~~753019~~753015 1.80 to 1.89 20 84,~~818~~711,~~691~~128.9665 9.87 9796 7.~~9552~~9554 1.~~846428~~846434 1.90 to 1.99 12 45,~~084~~039,~~418~~506.2616 5.25 8685 7.~~8410~~8412 1.~~935333~~935340 2.00 to 2.49 29 ~~180~~179,~~010~~805,~~091~~158.2973 20.95 6362 7.~~7581~~7582 2.~~147475~~147464 2.50 to 2.99 7 81,~~326~~260,~~748~~795.3142 9.4647 8786 7.9224 2.~~736823~~736821 3.00 and Greater 14 52,~~583~~522,~~434~~068.2184 6.12 8786 8.~~0527~~0528 3.~~488779~~488834 Totals 183 ~~859~~858,~~242~~268,~~186~~148.8595 100.00 8382 7.9604 1.~~921342~~921380

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 44 118,~~659~~438,~~835~~382.7505 13.8180 ~~101~~100 7.8873 1.~~755501~~755520 Lodging 9 65,~~689~~598,~~145~~503.1962 7.6564 8180 8.~~1199~~1201 2.~~393302~~393531 Mixed Use 9 18,~~744~~722,~~058~~430.7700 2.18 8887 8.~~1532~~1534 2.~~082514~~082779 Mobile Home Park 9 26,~~518~~487,~~376~~673.6901 3.09 8584 7.~~7395~~7396 1.~~952442~~952446 Multi-Family 37 129,~~582~~432,~~132~~191.2813 15.08 8685 7.~~6066~~6068 1.~~731569~~731572 Office 20 219,~~338~~167,~~460~~740.8711 25.5354 7372 7.9256 2.~~248562~~248532 Other 4 12,~~411~~401,~~839~~187.1821 1.44 8988 8.~~1603~~1602 1.~~667461~~667418 Retail 45 178,~~711~~539,~~921~~507.4355 20.80 8079 8.~~2261~~2262 1.~~616508~~616492 Self Storage 34 89,~~586~~480,~~416~~534.6928 10.43 8382 8.0042 1.~~868632~~868598 Totals 211 ~~859~~858,~~242~~268,~~186~~148.8595 100.00 8382 7.9604 1.~~921342~~921380

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.25% or Less 1 3,~~048~~044,~~006~~652.2467 0.35 7372 6.1500 2.090000 6.2501% to 6.75% 1 2,~~819~~815,~~706~~254.5897 0.33 7877 6.5400 3.500000 6.7501% to 7.00% 3 5,~~647~~636,~~408~~564.9105 0.66 8685 6.~~8085~~8084 2.~~450650~~451269 7.0001% to 7.25% 7 17,~~507~~472,~~315~~953.9863 2.04 9594 7.~~1670~~1669 2.~~286001~~286448 7.2501% to 7.50% 20 ~~113~~112,~~041~~896,~~534~~234.0207 13.1615 8079 7.3856 1.~~876359~~876272 7.5001% to 7.75% 19 ~~117~~116,~~001~~828,~~914~~829.2058 13.6261 7574 7.6614 1.~~966135~~966404 7.7501% to 8.00% 37 198,~~748~~530,~~771~~910.9730 23.13 8685 7.8828 2.~~017127~~017183 8.0001% to 8.50% 75 315,~~499~~188,~~770~~408.8818 36.72 8382 8.~~1974~~1975 1.~~795807~~795863 8.5001% to 9.00% 17 72,~~913~~848,~~041~~104.0887 8.49 8887 8.~~6831~~6832 2.~~190771~~190658 9.0001% and Greater 3 13,~~014~~006,~~716~~236.9963 1.5152 8685 9.3260 0.~~878624~~878373 Totals 183 ~~859~~858,~~242~~268,~~186~~148.8595 100.00 8382 7.9604 1.~~921342~~921380

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 8565 ~~533~~381,~~529~~893,~~528~~099.0510 6244.0950 8082 8.~~0196~~0876 1.~~984751~~995039 37 to 48 months 95115 ~~299~~450,~~428~~126,~~737~~732.1883 3452.8545 8983 7.~~9045~~8856 1.~~792563~~848397 49 months and Greater 3 26,~~283~~248,~~921~~317.6202 3.06 7069 7.3948 2.~~101282~~101272 Totals 183 ~~859~~858,~~242~~268,~~186~~148.8595 100.00 8382 7.9604 1.~~921342~~921380

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 1011 ~~115~~120,~~924~~396,~~633~~817.6420 1314.4903 3637 7.~~8373~~8229 2.~~047420~~044851 71 to 100 months ~~147~~146 ~~672~~667,~~429~~250,~~921~~828.7141 7877.2674 8483 7.~~9882~~9919 1.~~917324~~916872 101 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 140 months 01 04,100,538.0087 0.0048 0140 08.~~0000~~5400 01.~~000000~~810000 141 to 180 months 32 62,~~208~~097,~~823~~162.33 0.7224 ~~143~~145 8.~~4597~~3026 24.~~657254~~315911 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 160 ~~794~~793,~~563~~845,~~378~~346.6881 92.4749 7877 7.~~9698~~9699 1.~~942086~~942068

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 79 1522,~~657~~337,~~252~~787.9840 12.8260 139 7.~~4695~~5779 1.~~702117~~866705 141 to 180 months 1412 4538,~~530~~600,~~278~~972.5772 54.3050 ~~144~~143 7.~~9605~~9837 1.~~662534~~560320 181 months or greater 2 3,~~491~~484,~~276~~042.6202 0.41 ~~203~~202 8.0012 1.~~558448~~558440 Totals 23 64,~~678~~422,~~808~~802.1714 7.5351 ~~146~~145 7.~~8439~~8440 1.~~666497~~666453

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~~120,~~006~~933,~~898~~142.3593 14.0809 6362 7.8428 2.~~408122~~408075 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,~~339~~333,~~013~~986.0511 0.16 8584 8.2950 2.640000 181 to 240 months 11 34,~~716~~643,~~665~~460.4248 4.04 9392 7.8287 1.~~697557~~697544 241 to 300 months 66 306,~~947~~584,~~960~~956.7829 35.72 7877 7.~~9365~~9366 2.~~026881~~026890 301 months or greater 79 330,~~552~~349,~~841~~801.0800 38.4749 8180 8.~~0607~~0608 1.~~715598~~715578 Totals 160 ~~794~~793,~~563~~845,~~378~~346.6881 92.4749 7877 7.~~9698~~9699 1.~~942086~~942068

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 ~~859~~858,~~242~~268,~~186~~148.8595 100.00 8382 7.9604 1.~~921342~~921380 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 ~~859~~858,~~242~~268,~~186~~148.8595 100.00 8382 7.9604 1.~~921342~~921380 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~~379,~~241~~961.9222 4243,~~909~~189.0070 7.850% 310900024 2 OF Raleigh NC ~~301~~311,~~426~~474.6722 023,487.0035 7.696% 310851624 3 SS Various Various ~~293~~303,~~889~~282.9489 5747,~~335~~942.5762 8.170% 700200213 4 LO San Diego CA ~~127~~131,~~805~~848.5660 3430,~~076~~033.6965 7.400% 850200205 5.1 RT Raleigh-Durham NC 2728,~~551~~433.2318 54,~~171~~289.5055 8.180% 850200206 5.2 RT Boise ID 5254,~~792~~482.7773 98,~~909~~219.4852 8.180% 850200202 5.3 RT Pompano Beach FL 5254,~~792~~482.7773 98,~~909~~219.4852 8.180% 850200144 6 LO New York NY ~~138~~143,~~755~~208.6821 2318,~~369~~916.3986 8.580% 310900004 7 IN Charlotte NC ~~125~~129,~~529~~605.5517 1511,~~818~~742.0139 7.980% 310900032 8 OF Santa Clara CA ~~117~~121,~~393~~136.7795 2522,~~919~~176.3113 7.614% 600870452 9 OF Richmond VA ~~112~~116,~~523~~180.4372 139,~~403~~746.6839 8.100% 310900041 10 RT Vacaville CA ~~109~~113,~~548~~124.3729 107,~~654~~078.2937 8.250% 310900020 11 SS Various Various 98101,~~794~~947.2859 2017,~~791~~637.0978 7.810% 850200152 12 MF Various Various 8184,~~697~~293.5115 2017,~~218~~622.1450 7.330% 850200161 13 OF Seattle WA 9194,~~771~~753.6674 107,~~941~~959.6254 8.170% 850200187 14 IN Dover DE 6567,~~749~~668.4249 3836,~~649~~730.1104 8.190% 850200184 15 MF Durham NC 6365,~~298~~347.8455 97,~~580~~531.2049 7.425% 850200207 16 OF Las Vegas NV 7376,~~814~~221.6458 74,~~078~~671.5157 8.785% 310900011 17 IN Fremont CA 5758,~~323~~986.4399 3735,~~577~~914.6408 7.640% 850200136 18 MF Greenfield WI 5354,~~099~~818.5899 76,~~919~~200.9251 7.415% 700200214 19 RT East Brunswick NJ 4951,~~584~~154.2923 1311,~~147~~577.3036 7.320% 700200098 20 RT Manchester NH 5961,~~191~~117.5699 64,~~346~~420.8946 8.530% 310851607 21 RT Tracy CA 5051,~~135~~736.9070 108,~~143~~542.3959 8.060% 850200140 22 MF San Antonio TX 4849,~~341~~910.1657 64,~~169~~599.2584 7.900% 850200130 23 RT Las Vegas NV 4648,~~996~~523.4031 54,~~717~~190.2029 8.050% 850200201 24 RT Tustin CA 4850,~~721~~308.0455 43,~~921~~334.9140 8.620% 850200168 25 MF Arlington VA 4042,~~733~~051.7983 64,~~255~~937.2925 7.380% 850200175 26 OF Jersey City NJ 4547,~~703~~189.8969 53,~~310~~824.5575 8.235% 850200181 27 MH Tampa FL 3738,~~614~~776.7903 1413,~~470~~309.9066 7.430% 850200171 28 OF New York NY 4142,~~368~~712.7177 43,~~993~~649.6256 8.115% 850200162 29 OF Seattle WA 4142,~~472~~819.1375 43,~~944~~596.5896 8.170% 850200193 30 MF Lincoln NE 3536,~~681~~814.0958 87,~~993~~859.2374 7.215% 310851270 31 IN Petaluma CA 3637,~~025~~189.8992 54,~~888~~724.0603 7.265% 850200146 32 OF New York NY 3435,~~619~~621.2587 2221,~~304~~302.9937 7.880% 850200138 33 RT Houston TX 3940,~~253~~512.0840 75,~~115~~856.5321 8.015% 700200217 34 MH Quakertown PA 3839,~~520~~769.9672 53,~~170~~922.7600 7.920% 850200183 35 RT Dallas TX 3940,~~155~~428.3852 43,~~533~~260.9884 8.205% 850200197 36 OT Salem MA 3637,~~257~~433.4783 43,~~794~~618.8852 7.805% 310851529 37 MF King City OR 3132,~~353~~256.82 21 20,~~810~~907.3192 7.600% 700200231 38 RT Chula Vista CA 32,~~499~~448.7079 8,~~144~~195.8172 7.500% 850200200 39 RT Aspen CO 4243,~~312~~695.1359 31,~~321~~938.9145 9.420% 850200180 40 LO Erie PA 3334,~~249~~279.4624 1110,~~669~~640.7901 7.815% 850200163 41 MF Ithaca NY 3536,~~111~~250.0587 43,~~444~~304.5068 7.982% 850200188 42 OF Cleveland OH 3435,~~384~~500.1326 43,~~376~~260.1502 7.965% 310851505 43 MF Escondido CA 3233,~~697~~737.1273 76,~~246~~205.5089 7.900% 850200170 44 SS Glendale NY 3233,~~524~~564.6330 65,~~381~~341.3770 8.095% 850200131 45 MF Colorado Springs CO 3334,~~757~~855.3123 32,~~841~~743.1826 8.260% 850200177 46 LO Erie PA 3031,~~221~~158.70 109,~~288~~351.08 7.945% 850200213 47 OF Various Various 2829,~~416~~333.0517 43,~~686~~769.6250 7.455% 850200167 48 RT Norwood MA 3132,~~788~~822.1323 32,~~538~~504.8272 8.370% 850200179 49 LO Erie PA 2728,~~936~~802.8812 98,~~805~~939.1995 7.815% 850200194 50 OF Seattle WA 3031,~~664~~661.4965 32,~~518~~520.1498 8.250% 850200165 51 LO Ft. Lauderdale FL 3334,~~327~~399.5722 53,~~003~~931.0439 9.115% 850200145 52 RT Woodbury NY 28,~~097~~922.3373 1514,~~611~~785.3696 8.270% 310851522 53 IN Various TX 2930,~~303~~214.6734 8,~~992~~081.0235 8.540% 310851643 54 IN San Diego CA 2526,~~923~~749.8424 5,~~964~~139.7535 7.540% 700200100 55 RT Ft. Lauderdale FL 2829,~~397~~320.8558 32,~~396~~473.5784 8.160% 310851609 56 RT La Mirada CA 2324,~~954~~649.4324 1514,~~555~~860.1029 7.740% 850200189 57 RT Fresno CA 2728,~~664~~563.4585 32,~~195~~295.1575 8.270% 700200215 58 RT Middle Island NY 2627,~~568~~416.7358 54,~~402~~554.3550 8.120% 310851557 59 OT Austin TX 2829,~~690~~610.9931 4,~~933~~014.3705 8.720% 310851562 60 MU San Francisco CA 2829,~~418~~342.3285 32,~~107~~182.1360 8.500% 310851622 61 IN Los Angeles CA 2627,~~310~~150.3639 54,~~361~~521.2724 8.010% 850200185 62 OF New York NY 2526,~~771~~595.8913 54,~~180~~357.2905 8.030% 600870450 63 RT Farmington NM 2627,~~289~~142.3783 32,~~284~~431.6014 8.080% 700200216 64 RT Meridian MS 2526,~~920~~747.7188 54,~~270~~443.5942 8.120% 310900033 65 RT Elk Grove CA 25,~~083~~886.2705 43,~~725~~922.6385 8.190% 850200149 66 IN Wyoming MI 2425,~~571~~368.6291 32,~~179~~381.1081 7.950% 850200147 67 MF Escondido CA 2223,~~776~~513.2541 32,~~418~~681.6246 7.490% 850200132 68 MF Philadelphia PA 2526,~~349~~174.8840 2,~~875~~050.3684 8.270% 850200172 69 MF Newark DE 23,~~058~~806.8524 32,~~218~~471.6627 7.660% 310851641 70 MU Farmington CT 2526,~~544~~375.6372 21,~~800~~969.3425 8.460% 850200133 71 MF Philadelphia PA 2324,~~411~~172.6106 2,~~893~~133.8540 8.000% 850200158 72 OF Las Vegas NV 2324,~~407~~167.4377 2,~~839~~079.8046 8.140% 850200190 73 OF San Diego CA 2324,~~268~~024.1707 2,~~805~~049.0414 8.160% 850200169 74 OF Coral Springs FL 2122,~~931~~642.34 32,~~022~~311.27 7.700% 850200174 75 IN Seattle WA 2324,~~404~~165.8557 21,~~754~~993.2755 8.195% 310851432 76 SS Encinitas CA 1819,~~566~~151.1483 5,~~682~~096.1142 6.780% 310851547 77 IN Chatsworth CA 19,~~653~~567.0621 13,~~291~~377.5944 7.750% 310851612 78 SS Escondido CA 23,~~147~~887.9089 43,~~447~~707.8586 8.250% 310851598 79 MF Concord CA 22,~~084~~800.0103 2,~~991~~275.5856 7.810% 850200164 80 RT Sunnyvale CA 2324,~~475~~238.0471 21,~~605~~842.8013 8.395% 850200135 81 LO Kansas City MO 2526,~~597~~423.7301 32,~~435~~610.8052 9.455% 850200166 82 MH Salinas CA 21,~~043~~726.1112 2,~~691~~008.0504 7.950% 850200173 83 RT Baltimore MD 2122,~~802~~510.2598 21,~~545~~836.4168 8.220% 310851571 84 IN Mountain View CA 22,~~300~~271.1220 4,~~045~~074.2113 8.580% 310900012 85 RT Los Angeles CA 1920,~~849~~482.9956 43,~~432~~799.0952 7.625% 310851414 86 MF Rocklin CA 1516,~~640~~141.7973 3,~~854~~353.5157 6.150% 310851482 87 IN Stanton CA 19,~~205~~814.0090 4,~~630~~020.3747 7.590% 850200153 88 MF Killeen TX 1718,~~618~~187.5736 32,~~057~~489.8809 7.025% 310851633 89 MH San Diego CA 1920,~~607~~242.3287 2,~~687~~051.2166 7.790% 850200134 90 MF Newark DE 1920,~~676~~311.29 32,~~000~~365.02 8.080% 850200209 91 RT Canton OH 1920,~~897~~543.2695 21,~~367~~720.1546 8.120% 700200221 92 MU New York NY 19,~~350~~978.6076 21,~~474~~846.4125 7.910% 310851495 93 MF La Habra CA 15,~~394~~879.3165 4,~~936~~451.9561 6.540% 310851627 94 MH Ukiah CA 1920,~~881~~527.9064 21,~~424~~778.5379 8.140% 310851644 95 IN Watsonville CA 1819,~~906~~510.6728 3,~~940~~337.6302 7.845% 850200182 96 RT Madison NJ 2021,~~383~~047.8736 21,~~194~~531.6314 8.450% 310851549 97 MF Clovis CA 14,~~703~~635.1460 11,~~334~~402.5105 7.150% 310851448 98 IN Durham OR 1516,~~771~~255.3168 6,~~585~~101.6932 7.290% 850200148 99 MF San Marcos CA 17,~~006~~556.2768 2,~~552~~002.5716 7.490% 850200139 100 RT Ulster NY 2021,~~632~~306.8821 1,~~866~~193.3401 8.985% 310900021 101 MF Fresno CA 1819,~~618~~224.4263 1,~~969~~363.4726 8.490% 700200222 102 SS Puyallup WA 1617,~~746~~277.1096 3,~~739~~208.9711 8.180% 850200176 103 RT Las Vegas NV 16,~~207~~733.7057 21,~~128~~602.8497 7.850% 850200196 104 RT Naperville IL 18,~~276~~872.4160 1,~~695~~099.4223 8.920% 310851521 105 IN Santa Clara CA 13,~~122~~498.2155 9,~~741~~365.6632 7.280% 310851632 106 IN Sterling VA 16,~~254~~773.6899 32,~~223~~703.2594 8.110% 310851489 107 SS Chula Vista CA 14,~~360~~824.7247 21,~~385~~922.8510 7.270% 700200223 108 SS Oxon Hill MD 1516,~~541~~037.0824 32,~~175~~679.4630 8.000% 700200224 109 SS Laurel MD 1415,~~867~~340.3383 32,~~338~~864.0959 7.680% 700200219 110 MF St. Petersburg FL 15,~~161~~653.4110 21,~~000~~508.2253 7.950% 850200157 111 MF Austin TX 15,~~417~~919.9701 1,~~820~~319.7672 8.225% 310851588 112 IN San Jose CA 13,~~462~~890.8149 32,~~325~~897.0941 7.360% 310851634 113 IN Houston TX 1213,~~902~~277.6309 87,~~286~~912.9246 7.795% 600870451 114 RT Stockton CA 14,~~365~~810.2886 4,~~692~~247.8830 8.230% 850200186 115 MF Tenafly NJ 13,~~207~~627.7192 32,~~133~~713.6746 7.430% 310851541 116 SS Chula Vista CA 1213,~~915~~325.2638 32,~~199~~789.7260 7.400% 310851614 117 IN Santa Clara CA 1213,~~655~~022.9786 87,~~153~~786.0415 7.830% 850200178 118 LO Erie PA 13,~~421~~837.9161 4,~~710~~295.7808 7.815% 850200156 119 RT Rocky Hill CT 1415,~~825~~307.1546 1,~~630~~148.3605 8.450% 310851616 120 MH Lake Worth FL 12,~~171~~546.6957 4,~~899~~524.6476 7.310% 850200142 121 IN South Fayette Town PA 13,~~441~~870.0567 2,~~690~~261.6503 7.945% 850200150 122 LO Fort Lauderdale FL 1415,~~871~~348.1142 21,~~400~~923.3403 8.900% 310851631 123 IN Corona CA 12,~~761~~709.5986 7,~~416~~467.2396 8.370% 850200137 124 RT Sarasota FL 1314,~~899~~352.8808 1,~~558~~106.7757 8.290% 850200203 125 RT Sterling Heights MI 14,~~196~~658.1234 1,~~508~~046.5331 8.460% 700200218 126 MF Naples FL 1213,~~988~~402.5557 2,~~765~~351.8482 7.950% 310851533 127 RT Minot ND 1314,~~650~~086.0847 2,~~584~~148.5415 8.360% 310851640 128 MU Scottsdale AZ 11,~~424~~755.4359 7,~~508~~177.4428 7.680% 850200191 129 MF San Marcos TX 11,~~552~~919.1014 2,~~891~~524.1511 7.240% 310851496 130 IN Culver City CA 11,~~404~~765.0645 32,~~013~~652.4405 7.220% 310851576 131 IN San Diego CA 12,~~467~~871.7456 1,~~777~~373.6785 7.690% 310900031 132 OT Stockton CA 1213,~~975~~397.9229 1,~~629~~208.7235 7.950% 310900036 133 SS Westlake Village CA 1213,~~790~~199.4307 2,~~586~~177.3268 7.955% 310851621 134 SS Canoga Park CA 13,~~397~~826.8856 2,~~478~~050.9022 8.390% 700200088 135 RT Katy TX 13,~~510~~949.4479 1,~~521~~082.9055 8.390% 850200160 136 RT Morrow GA 14,~~215~~678.1581 ~~1,314~~850.0741 9.000% 850200192 137 RT Long Beach CA 13,~~176~~605.6550 ~~1,419~~990.2439 8.490% 310851546 138 MU Santa Monica CA 11,~~186~~541.1642 2,~~755~~400.9569 7.420% 310851572 139 IN Stockton CA 1112,~~923~~303.1007 2,~~578~~198.1619 7.870% 700200225 140 Various New York NY 11,~~306~~673.9201 1,~~666~~300.5748 7.530% 310851596 141 MU Oregon City OR 12,~~011~~383.0067 3,~~856~~484.8821 8.340% 310851604 142 RT Santa Monica CA 10,~~609~~564.3022 6,~~899~~944.8189 7.840% 310851517 143 IN Glendale CA 1213,~~869~~282.5456 21,~~088~~675.3634 8.880% 310851527 144 IN San Diego CA 11,~~167~~529.4706 1,~~616~~254.1859 7.660% 850200198 145 RT Delray Beach FL 13,~~153~~582.4671 ~~1,189~~760.7954 8.985% 850200159 146 RT Naples FL 1112,~~701~~081.9598 1,~~440~~060.1108 8.095% 700200081 147 OF Minneapolis MN 1112,~~917~~305.6518 ~~1,352~~965.7421 8.350% 310851587 148 MF San Marcos TX 910,~~777~~059.4794 6,~~594~~312.7730 7.650% 310851611 149 MU Sacramento CA 12,~~042~~428.6354 21,~~086~~700.2534 8.635% 310851613 150 SS Poway CA 11,~~192~~550.7549 21,~~171~~813.1743 8.215% 310851490 151 IN Various CA 10,~~539~~874.0594 21,~~228~~892.7384 8.030% 850200151 152 MF Hampton NJ 1011,~~824~~176.8347 ~~1,303~~951.3874 8.180% 310900030 153 OF New York NY 9,~~695~~656.4664 5,~~764~~803.9981 8.080% 310851608 154 SS Santa Maria CA 10,~~359~~690.0228 1,~~955~~624.3206 8.340% 310851497 155 MH Rancho Cucamong CA 8,~~129~~390.1069 1,~~609~~348.8425 6.760% 310851558 156 MF Davis CA 78,~~826~~050.2863 5,~~858~~633.2186 7.240% 310851575 157 IN San Diego CA 10,~~332~~668.7986 ~~1,147~~811.8073 8.450% 310900006 158 MF Brownsville TX 89,~~966~~243.4277 32,~~264~~987.6530 7.660% 310900018 159 IN Phoenix AZ 9,~~383~~683.6410 1,~~985~~686.7125 7.790% 310900022 160 SS Placerville CA 9,~~292~~564.5646 5,~~298~~026.8494 8.295% 310900037 161 MF Lancaster CA 910,~~866~~187.6418 ~~1,202~~882.6309 8.060% 310851601 162 IN Salinas CA 9,~~023~~310.2796 1,~~938~~651.6900 7.840% 310851568 163 IN Rancho Cordova CA 89,~~738~~016.0241 1,~~910~~631.2283 7.830% 310900029 164 IN Minneapolis MN 89,~~737~~008.7386 2,~~937~~666.6047 7.960% 310900035 165 IN Los Angeles CA 8,~~617~~897.4549 ~~1,030~~750.4642 8.120% 850200155 166 RT Groton CT 8,~~565~~844.9354 ~~957~~678.0443 8.400% 700200228 167 MF Houston TX 8,~~176~~442.6627 ~~983~~717.3372 8.200% 850200195 168 MH Cypress CA 78,~~984~~239.1169 1,~~485~~229.3173 8.260% 310851646 169 IN Sunnyvale CA 7,~~686~~656.9896 4,~~193~~223.2931 8.590% 310851625 170 IN San Jose CA 67,~~979~~201.5482 1,~~571~~349.4214 7.670% 310851257 171 IN Engelwood CO 5,~~414~~567.4150 4,~~553~~400.2819 6.985% 310851321 172 IN Los Angeles CA 5,~~997~~987.6416 1,~~790~~801.9745 7.020% 700200229 173 MF Tomball TX 7,~~630~~875.9024 1,~~330~~086.4713 8.750% 310851600 174 IN City of Industry CA 67,~~929~~151.8016 1,~~385~~164.4206 8.080% 310851544 175 IN Livermore CA 67,~~813~~030.1154 1,~~381~~164.5916 8.130% 850200199 176 OT Old Bridge NJ 6,~~571~~775.1063 21,~~015~~811.5805 8.355% 310851583 177 IN Torrance CA 5,~~824~~993.6928 3,~~720~~551.2970 7.980% 310851599 178 IN Simi Valley CA 6,~~087~~282.8632 1,~~217~~022.1064 8.080% 310851626 179 MH Kellseyville CA 6,~~308~~513.2528 ~~735~~530.8279 8.280% 700200230 180 RT Coventry RI 6,~~027~~220.8738 ~~1,177~~984.4695 8.300% 310900002 181 RT Houston TX 6,~~023~~200.3729 32,~~088~~912.9705 8.970% Totals 5,~~707~~872,~~176~~706.8456 1974,~~106,032~~037.7290

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,~~126~~083,~~153~~244.19 58,~~083~~040,~~244~~054.1949 1011/01/2002 310900024 N/A 10/01/2004 N 47,000,000.00 4746,~~000~~976,~~000~~512.0065 1011/01/2002 310851624 N/A 09/01/2009 N 43,~~166~~108,~~208~~872.3881 43,~~108~~060,~~872~~930.8119 1011/01/2002 700200213 07/01/2008 07/01/2023 N 20,~~725~~691,~~225~~148.5283 20,~~691~~661,~~148~~115.8318 1011/01/2002 850200205 02/01/2005 02/01/2025 N 4,~~041~~036,~~745~~573.0353 4,~~036~~032,~~573~~283.5398 1011/01/2002 850200206 02/01/2005 02/01/2025 N 7,~~744~~734,~~660~~751.7022 7,~~734~~726,~~751~~531.2270 1011/01/2002 850200202 02/01/2005 02/01/2025 N 7,~~744~~734,~~660~~751.7022 7,~~734~~726,~~751~~531.2270 1011/01/2002 850200144 N/A 02/01/2010 N 19,~~406~~383,~~389~~020.4102 19,~~383~~364,~~020~~103.0216 1011/01/2002 310900004 N/A 11/01/2009 N 18,~~876~~860,~~624~~806.0302 18,~~860~~849,~~806~~063.0263 0910/01/2002 310900032 N/A 01/01/2011 N 18,~~501~~475,~~775~~856.7544 18,~~475~~453,~~856~~680.4431 1011/01/2002 600870452 N/A 02/01/2010 N 16,~~670~~656,~~137~~733.6597 16,~~656~~646,~~733~~987.9758 1011/01/2002 310900041 N/A 02/01/2010 N 15,~~934~~923,~~308~~654.4516 15,~~923~~916,~~654~~575.1679 1011/01/2002 310900020 N/A 12/01/2009 N 15,~~179~~158,~~658~~867.6051 15,~~158~~141,~~867~~229.5173 1011/01/2002 850200152 N/A 08/01/2009 N 13,~~374~~354,~~763~~545.1905 13,~~354~~336,~~545~~922.0555 1011/01/2002 850200161 N/A 10/01/2009 N 13,~~479~~468,~~313~~372.6301 13,~~468~~460,~~372~~412.0147 1011/01/2002 850200187 N/A 10/01/2014 N 9,~~633~~594,~~614~~965.4635 9,~~594~~558,~~965~~235.3531 1011/01/2002 850200184 N/A 10/01/2009 N 10,~~230~~220,~~115~~535.9777 10,~~220~~213,~~535~~004.7728 1011/01/2002 850200207 N/A 02/01/2010 N 10,~~082~~075,~~819~~741.9443 10,~~075~~071,~~741~~069.4386 1011/01/2002 310900011 N/A 10/01/2014 N 98,~~003~~966,~~679~~102.6905 8,~~966~~930,~~102~~187.0597 1011/01/2002 850200136 N/A 01/01/2010 N 8,~~593~~585,~~323~~403.2129 8,~~585~~579,~~403~~202.2978 1011/01/2002 700200214 N/A 11/01/2008 N 8,~~128~~115,~~571~~424.9161 8,~~115~~103,~~424~~847.6125 1011/01/2002 700200098 N/A 10/01/2008 N 8,~~327~~320,~~065~~718.2031 8,~~320~~316,~~718~~297.3185 1011/01/2002 310851607 N/A 08/01/2009 N 7,~~464~~454,~~401~~258.9051 7,~~454~~445,~~258~~715.5192 1011/01/2002 850200140 N/A 01/01/2005 N 7,~~342~~336,~~961~~792.4217 7,~~336~~332,~~792~~192.1733 1011/01/2002 850200130 N/A 01/01/2010 N 76,~~005~~999,~~674~~957.2707 6,~~999~~995,~~957~~766.0778 1011/01/2002 850200201 N/A 02/01/2010 N 6,~~782~~777,~~512~~590.0615 6,~~777~~774,~~590~~255.1575 1011/01/2002 850200168 N/A 10/01/2009 N 6,~~623~~617,~~380~~125.5223 6,~~617~~612,~~125~~187.2398 0911/01/2002 850200175 N/A 11/01/2006 N 6,~~659~~654,~~947~~636.2166 6,~~654~~650,~~636~~811.6691 1011/01/2002 850200181 N/A 11/01/2009 N 6,~~075~~060,~~066~~596.9606 6,~~060~~047,~~596~~286.0640 1011/01/2002 850200171 N/A 11/01/2006 N 6,~~117~~112,~~369~~376.6705 6,~~112~~108,~~376~~726.0549 10/01/2002 850200162 N/A 10/01/2009 N 6,~~091~~086,~~377~~433.6709 6,~~086~~082,~~433~~836.0913 1011/01/2002 850200193 N/A 10/01/2009 N 5,~~934~~925,~~484~~490.1491 5,~~925~~917,~~490~~631.9117 1011/01/2002 310851270 N/A 06/01/2009 N 5,~~950~~944,~~594~~706.2519 5,~~944~~939,~~706~~982.1916 1011/01/2002 850200146 N/A 07/01/2014 N 5,~~271~~249,~~966~~661.8081 5,~~249~~228,~~661~~359.8144 0910/01/2002 850200138 N/A 01/01/2005 N 5,~~876~~869,~~942~~826.0552 5,~~869~~863,~~826~~970.5231 1011/01/2002 700200217 N/A 04/01/2009 N 5,~~836~~831,~~508~~337.4872 5,~~831~~827,~~337~~415.72 1011/01/2002 850200183 N/A 01/01/2010 N 5,~~726~~722,~~563~~029.1820 5,~~722~~718,~~029~~768.2036 1011/01/2002 850200197 N/A 12/01/2009 N 5,~~574~~569,~~499~~704.1325 5,~~569~~566,~~704~~085.2573 1011/01/2002 310851529 N/A 05/01/2014 N 4,~~950~~928,~~603~~792.2796 4,~~928~~907,~~792~~885.9604 1011/01/2002 700200231 N/A 03/01/2009 N 5,~~199~~191,~~951~~806.5372 5,~~191~~183,~~806~~611.7200 1011/01/2002 850200200 N/A 02/01/2010 N 5,~~390~~386,~~080~~758.2029 5,~~386~~384,~~758~~819.2984 10/01/2002 850200180 N/A 11/01/2009 N 5,~~105~~093,~~483~~813.6081 5,~~093~~083,~~813~~173.8180 1011/01/2002 850200163 N/A 10/01/2009 N 5,~~278~~274,~~534~~089.0353 5,~~274~~270,~~089~~784.5385 1011/01/2002 850200188 N/A 10/01/2009 N 5,~~180~~175,~~283~~907.7964 5,~~175~~172,~~907~~647.6462 1011/01/2002 310851505 N/A 03/01/2009 N 4,~~966~~959,~~651~~404.2171 4,~~959~~953,~~404~~198.7182 1011/01/2002 850200170 N/A 11/01/2009 N 4,~~821~~815,~~439~~057.3295 4,~~815~~809,~~057~~716.9525 1011/01/2002 850200131 N/A 01/01/2010 N 4,~~904~~900,~~209~~368.9476 4,~~900~~897,~~368~~625.7650 1011/01/2002 850200177 N/A 11/01/2009 N 4,~~564~~554,~~636~~348.4941 4,~~554~~544,~~348~~997.4133 1011/01/2002 850200213 N/A 09/01/2008 N 4,~~574~~569,~~012~~326.6402 4,~~569~~565,~~326~~556.0252 0910/01/2002 850200167 N/A 11/01/2009 N 4,~~557~~553,~~438~~899.2947 4,~~553~~551,~~899~~394.4775 1011/01/2002 850200179 N/A 11/01/2009 N 4,~~289~~279,~~731~~926.3819 4,~~279~~270,~~926~~986.1924 1011/01/2002 850200194 N/A 12/01/2009 N 4,~~460~~456,~~290~~771.0894 4,~~456~~454,~~771~~250.9496 1011/01/2002 850200165 N/A 10/01/2009 N 4,~~387~~382,~~611~~608.4440 4,~~382~~378,~~608~~677.4001 1011/01/2002 850200145 N/A 02/01/2015 N 4,~~077~~061,~~000~~388.3296 4,~~061~~046,~~388~~603.9600 1011/01/2002 310851522 N/A 07/01/2014 N 4,~~117~~108,~~612~~620.2422 4,~~108~~100,~~620~~538.2287 1011/01/2002 310851643 N/A 10/01/2009 N 4,~~125~~119,~~810~~845.1136 4,~~119~~114,~~845~~706.3601 1011/01/2002 700200100 N/A 10/01/2009 N 4,~~176~~172,~~154~~758.9841 4,~~172~~170,~~758~~284.4157 1011/01/2002 310851609 N/A 09/01/2014 N 3,~~713~~698,~~865~~310.2414 3,~~698~~683,~~310~~449.1485 1011/01/2002 850200189 N/A 10/01/2009 N 4,~~014~~010,~~188~~993.9984 4,~~010~~008,~~993~~698.8409 1011/01/2002 700200215 N/A 05/01/2009 N 3,~~926~~921,~~413~~010.2186 3,~~921~~916,~~010~~456.8636 1011/01/2002 310851557 N/A 06/01/2009 N 3,~~948~~943,~~300~~367.6932 3,~~943~~939,~~367~~353.3227 1011/01/2002 310851562 N/A 07/01/2009 N 4,~~011~~008,~~997~~890.8572 4,~~008~~006,~~890~~708.7212 1011/01/2002 310851622 N/A 09/01/2009 N 3,~~941~~936,~~626~~265.6134 3,~~936~~931,~~265~~744.34 10 11/01/2002 850200185 N/A 10/01/2009 N 3,~~851~~846,~~340~~160.8758 3,~~846~~841,~~160~~803.5853 0910/01/2002 600870450 N/A 07/01/2009 N 3,~~904~~901,~~361~~076.3979 3,~~901~~898,~~076~~645.7965 1112/01/2001 700200216 N/A 05/01/2009 N 3,~~830~~825,~~646~~376.8930 3,~~825~~820,~~376~~932.3088 1011/01/2002 310900033 N/A 01/01/2010 N 3,~~675~~670,~~204~~478.5087 3,~~670~~666,~~478~~556.8702 1011/01/2002 850200149 N/A 08/01/2009 N 3,~~708~~705,~~923~~744.3121 3,~~705~~703,~~744~~362.2140 1011/01/2002 850200147 N/A 08/01/2009 N 3,~~649~~645,~~066~~647.1553 3,~~645~~642,~~647~~966.5307 1011/01/2002 850200132 N/A 01/01/2010 N 3,~~678~~675,~~338~~462.1983 3,~~675~~673,~~462~~411.8399 1011/01/2002 850200172 N/A 11/01/2009 N 3,~~612~~609,~~351~~133.8115 3,~~609~~606,~~133~~661.1588 1011/01/2002 310851641 N/A 09/01/2009 N 3,~~623~~620,~~351~~551.9965 3,~~620~~618,~~551~~582.6540 1011/01/2002 850200133 N/A 01/01/2010 N 3,~~511~~508,~~741~~847.8196 3,~~508~~506,~~847~~714.9656 1011/01/2002 850200158 N/A 09/01/2009 N 3,~~450~~447,~~727~~887.0929 3,~~447~~445,~~887~~807.2983 1011/01/2002 850200190 N/A 09/01/2009 N 3,~~421~~418,~~789~~984.9288 3,~~418~~416,~~984~~935.8874 1011/01/2002 850200169 N/A 11/01/2009 N 3,~~417~~414,~~871~~848.0679 3,~~414~~412,~~848~~537.7952 1011/01/2002 850200174 N/A 11/01/2009 N 3,~~427~~424,~~189~~435.3306 3,~~424~~422,~~435~~441.0651 1011/01/2002 310851432 N/A 03/01/2009 N 3,~~286~~280,~~041~~359.8170 3,~~280~~275,~~359~~263.7028 1011/01/2002 310851547 N/A 06/01/2014 N 3,~~043~~029,~~053~~762.9132 3,~~029~~016,~~762~~384.3288 1011/01/2002 310851612 N/A 08/01/2009 N 3,~~366~~362,~~966~~518.7489 3,~~362~~358,~~518~~811.8903 1011/01/2002 310851598 N/A 08/01/2009 N 3,~~393~~390,~~190~~198.3678 3,~~390~~387,~~198~~923.7822 1011/01/2002 850200164 N/A 10/01/2009 N 3,~~355~~352,~~575~~969.1232 3,~~352~~351,~~969~~127.3219 1011/01/2002 850200135 N/A 01/01/2010 N 3,~~248~~245,~~786~~350.1030 3,~~245~~242,~~350~~739.3078 1011/01/2002 850200166 N/A 10/01/2009 N 3,~~176~~173,~~318~~626.0499 3,~~173~~171,~~626~~618.9995 1011/01/2002 850200173 N/A 11/01/2009 N 3,~~182~~180,~~810~~265.8746 3,~~180~~178,~~265~~428.4678 1011/01/2002 310851571 N/A 08/01/2009 N 3,~~118~~114,~~897~~852.9170 3,~~114~~110,~~852~~778.7057 1011/01/2002 310900012 N/A 11/01/2009 N 3,~~123~~119,~~932~~500.8879 3,~~119~~115,~~500~~701.7927 1011/01/2002 310851414 N/A 11/01/2008 N 3,~~051~~048,~~860~~006.7524 3,~~048~~044,~~006~~652.2467 1011/01/2002 310851482 N/A 03/01/2009 N 3,~~036~~031,~~362~~732.9760 3,~~031~~027,~~732~~712.6013 1011/01/2002 850200153 N/A 09/01/2009 N 3,~~009~~006,~~578~~520.1022 3,~~006~~004,~~520~~031.2213 1011/01/2002 310851633 N/A 07/01/2009 N 3,~~020~~017,~~383~~696.4524 3,~~017~~015,~~696~~644.2458 1011/01/2002 850200134 N/A 01/01/2010 N 2,~~922~~919,221.4442 2,~~919~~916,~~221~~856.4240 1011/01/2002 850200209 N/A 01/01/2010 N 2,~~940~~938,~~481~~114.7358 2,~~938~~936,~~114~~394.5812 1011/01/2002 700200221 N/A 12/01/2009 N 2,~~935~~933,~~615~~140.1271 2,~~933~~931,~~140~~294.7146 1011/01/2002 310851495 N/A 04/01/2009 N 2,~~824~~819,~~643~~706.5358 2,~~819~~815,~~706~~254.5897 1011/01/2002 310851627 N/A 08/01/2009 N 2,~~930~~928,~~993~~568.0148 2,~~928~~926,~~568~~789.4869 1011/01/2002 310851644 N/A 12/01/2009 N 2,~~892~~888,~~034~~093.3774 2,~~888~~884,~~093~~756.7472 1011/01/2002 850200182 N/A 12/01/2009 N 2,~~894~~892,~~750~~555.2562 2,~~892~~891,~~555~~024.6248 1011/01/2002 310851549 N/A 05/01/2014 N 2,~~467~~456,~~659~~325.6312 2,~~456~~444,~~325~~923.1207 1011/01/2002 310851448 N/A 05/01/2009 N 2,~~596~~589,~~100~~514.3869 2,~~589~~583,~~514~~413.6937 1011/01/2002 850200148 N/A 08/01/2009 N 2,~~724~~722,~~635~~083.9033 2,~~722~~720,~~083~~081.3317 1011/01/2002 850200139 N/A 01/01/2007 N 2,~~755~~753,~~643~~777.7844 2,~~753~~752,~~777~~584.4443 1011/01/2002 310900021 N/A 01/01/2010 N 2,~~631~~629,~~578~~608.3285 2,~~629~~628,~~608~~245.8559 1011/01/2002 700200222 N/A 03/01/2009 N 2,~~456~~452,~~640~~900.2225 2,~~452~~449,~~900~~692.2514 1011/01/2002 850200176 N/A 11/01/2009 N 2,~~477~~475,~~610~~481.4258 2,~~475~~473,~~481~~878.5861 1011/01/2002 850200196 N/A 12/01/2009 N 2,~~458~~457,~~709~~014.9553 2,~~457~~455,~~014~~915.5330 1011/01/2002 310851521 N/A 05/01/2014 N 2,~~163~~153,~~002~~260.3872 2,~~153~~143,~~260~~895.7240 1011/01/2002 310851632 N/A 09/01/2009 N 2,~~405~~401,~~131~~908.6035 2,~~401~~399,~~908~~204.3541 1011/01/2002 310851489 N/A 03/01/2009 N 2,~~370~~368,~~407~~021.3954 2,~~368~~366,~~021~~099.5444 1011/01/2002 700200223 N/A 09/01/2009 N 2,~~331~~327,~~162~~986.1569 2,~~327~~325,~~986~~307.6939 1011/01/2002 700200224 N/A 08/01/2009 N 2,~~323~~319,~~019~~681.9081 2,~~319~~316,~~681~~817.8122 1011/01/2002 700200219 N/A 05/01/2009 N 2,~~288~~286,514.6846 2,~~286~~285,~~514~~005.4693 1011/01/2002 850200157 N/A 09/01/2009 N 2,~~249~~247,~~430~~609.3862 2,~~247~~246,~~609~~289.6290 1011/01/2002 310851588 N/A 07/01/2009 N 2,~~195~~191,~~023~~697.0899 2,~~191~~188,~~697~~800.9958 1011/01/2002 310851634 N/A 09/01/2014 N 1,~~986~~978,~~292~~005.8795 1,~~978~~970,~~005~~093.9549 1011/01/2002 600870451 N/A 08/01/2019 N 2,~~094~~089,~~572~~880.9103 2,~~089~~085,~~880~~632.0373 1011/01/2002 850200186 N/A 10/01/2009 N 2,~~133~~130,~~142~~008.5689 2,~~130~~127,~~008~~295.8943 1011/01/2002 310851541 N/A 05/01/2009 N 2,~~094~~091,~~366~~166.5583 2,~~091~~088,~~166~~377.8323 1011/01/2002 310851614 N/A 08/01/2014 N 1,~~939~~931,~~611~~458.9591 1,~~931~~923,~~458~~672.9176 1011/01/2002 850200178 N/A 11/01/2009 N 2,~~060~~056,~~946~~235.4870 2,~~056~~051,~~235~~940.7062 1011/01/2002 850200156 N/A 09/01/2009 N 2,~~105~~103,~~346~~716.8448 2,~~103~~102,~~716~~568.4843 1011/01/2002 310851616 N/A 09/01/2009 N 1,~~998~~993,~~088~~188.4884 1,~~993~~988,~~188~~664.8408 1011/01/2002 850200142 N/A 02/01/2010 N 2,~~030~~027,~~113~~423.8419 2,~~027~~025,~~423~~162.1916 1011/01/2002 850200150 N/A 08/01/2009 N 2,~~005~~002,~~093~~693.8753 2,~~002~~000,~~693~~770.5350 1011/01/2002 310851631 N/A 09/01/2014 N 1,~~829~~822,~~619~~202.0178 1,~~822~~814,~~202~~734.7882 1011/01/2002 850200137 N/A 02/01/2010 N 2,~~012~~010,~~045~~486.5679 2,~~010~~009,~~486~~380.7922 1011/01/2002 850200203 N/A 02/01/2010 N 2,~~013~~012,~~634~~125.4289 2,~~012~~011,~~125~~079.8958 1011/01/2002 700200218 N/A 05/01/2009 N 1,~~960~~957,~~536~~770.3248 1,~~957~~955,~~770~~418.4866 1011/01/2002 310851533 N/A 06/01/2009 N 1,~~959~~956,~~341~~756.0046 1,~~956~~954,~~756~~608.4631 1011/01/2002 310851640 N/A 09/01/2014 N 1,~~785~~777,~~066~~558.8036 1,~~777~~770,~~558~~381.3608 1011/01/2002 850200191 N/A 10/01/2009 N 1,~~914~~911,~~711~~820.9075 1,~~911~~909,~~820~~296.7564 1011/01/2002 310851496 N/A 04/01/2009 N 1,~~895~~892,~~410~~397.8137 1,~~892~~889,~~397~~745.3732 1011/01/2002 310851576 N/A 06/01/2009 N 1,~~945~~943,~~550~~772.5487 1,~~943~~942,~~772~~399.8702 1011/01/2002 310900031 N/A 01/01/2010 N 1,~~958~~956,~~628~~998.7199 1,~~956~~955,~~998~~790.9964 1011/01/2002 310900036 N/A 12/01/2009 N 1,~~929~~926,~~418~~831.0674 1,~~926~~924,~~831~~654.7406 1011/01/2002 310851621 N/A 08/01/2009 N 1,~~916~~913,~~263~~784.6272 1,~~913~~911,~~784~~734.7250 1011/01/2002 700200088 N/A 08/01/2009 N 1,~~932~~930,~~362~~840.7080 1,~~930~~929,~~840~~758.8025 1011/01/2002 850200160 N/A 09/01/2009 N 1,~~895~~894,~~353~~039.8578 1,~~894~~893,~~039~~189.7837 1112/01/2002 850200192 N/A 10/01/2009 N 1,~~862~~861,~~424~~005.4117 1,~~861~~860,~~005~~014.1778 1011/01/2002 310851546 N/A 05/01/2009 N 1,~~809~~806,~~081~~325.8489 1,~~806~~803,~~325~~925.8920 1011/01/2002 310851572 N/A 06/01/2009 N 1,~~818~~815,~~007~~429.7458 1,~~815~~813,~~429~~231.5839 1011/01/2002 700200225 N/A 09/01/2009 N 1,~~801~~800,~~899~~232.3578 1,~~800~~798,~~232~~932.7830 1011/01/2002 310851596 N/A 07/01/2009 N 1,~~728~~724,~~201~~344.0719 1,~~724~~720,~~344~~859.1998 1011/01/2002 310851604 N/A 08/01/2014 N 1,~~623~~616,~~872~~972.7594 1,~~616~~610,~~972~~028.9405 1011/01/2002 310851517 N/A 08/01/2009 N 1,~~739~~737,~~127~~038.1579 1,~~737~~735,~~038~~363.7945 1011/01/2002 310851527 N/A 05/01/2009 N 1,~~749~~747,~~473~~857.5739 1,~~747~~746,~~857~~602.3980 1011/01/2002 850200198 N/A 01/01/2010 N 1,~~756~~755,~~723~~533.0324 1,~~755~~754,~~533~~772.2470 1011/01/2002 850200159 N/A 09/01/2009 N 1,~~734~~733,~~693~~253.2312 1,~~733~~732,~~253~~193.1204 1011/01/2002 700200081 N/A 09/01/2009 N 1,~~712~~711,~~715~~362.7298 1,~~711~~710,~~362~~397.9877 1011/01/2002 310851587 N/A 07/01/2014 N 1,~~533~~527,~~720~~125.5376 1,~~527~~520,~~125~~813.7646 1011/01/2002 310851611 N/A 08/01/2009 N 1,~~673~~671,~~556~~470.4823 1,~~671~~669,~~470~~769.2389 1011/01/2002 310851613 N/A 08/01/2009 N 1,~~634~~632,~~973~~802.3417 1,~~632~~630,~~802~~988.1774 1011/01/2002 310851490 N/A 03/01/2009 N 1,~~574~~572,~~951~~722.4370 1,~~572~~570,~~722~~829.7086 1011/01/2002 850200151 N/A 08/01/2009 N 1,~~587~~586,~~994~~690.1375 1,~~586~~585,~~690~~739.7501 1011/01/2002 310900030 N/A 12/01/2014 N 1,~~439~~434,~~920~~155.0910 1,~~434~~428,~~155~~351.1029 1011/01/2002 310851608 N/A 07/01/2009 N 1,~~490~~488,~~506~~551.3503 1,~~488~~486,~~551~~926.0397 1011/01/2002 310851497 N/A 03/01/2009 N 1,~~443~~441,~~034~~424.6985 1,~~441~~440,~~424~~076.8560 1011/01/2002 310851558 N/A 05/01/2014 N 1,~~297~~291,~~173~~314.0584 1,~~291~~285,~~314~~680.8498 1011/01/2002 310851575 N/A 07/01/2009 N 1,~~467~~466,~~378~~230.4666 1,~~466~~465,~~230~~418.6693 1011/01/2002 310900006 N/A 11/01/2019 N 1,~~404~~401,~~661~~396.2459 1,~~401~~398,~~396~~409.5929 1011/01/2002 310900018 N/A 12/01/2009 N 1,~~445~~443,~~489~~503.5281 1,~~443~~441,~~503~~817.8156 1011/01/2002 310900022 N/A 11/01/2009 N 1,~~344~~339,~~311~~013.8905 1,~~339~~333,~~013~~986.0511 1011/01/2002 310900037 N/A 12/01/2009 N 1,~~468~~467,~~978~~775.1956 1,~~467~~466,~~775~~893.5647 1011/01/2002 310851601 N/A 08/01/2009 N 1,~~381~~379,~~113~~174.0536 1,~~379~~377,~~174~~523.36 1011/01/2002 310851568 N/A 06/01/2009 N 1,~~339~~337,~~159~~249.8765 1,~~337~~335,~~249~~617.6582 1011/01/2002 310900029 N/A 12/01/2009 N 1,~~317~~314,~~246~~308.2969 1,~~314~~311,~~308~~642.6922 1011/01/2002 310900035 N/A 12/01/2009 N 1,~~273~~272,~~514~~483.1670 1,~~272~~271,~~483~~733.7028 1011/01/2002 850200155 N/A 09/01/2009 N 1,~~223~~222,~~704~~747.7167 1,222,~~747~~069.6724 1011/01/2002 700200228 N/A 07/01/2009 N 1,~~196~~195,~~584~~601.5926 1,~~195~~194,~~601~~883.2654 1011/01/2002 850200195 N/A 12/01/2014 N 1,~~159~~158,~~919~~434.8049 1,~~158~~157,~~434~~204.4976 1011/01/2002 310851646 N/A 11/01/2014 N 1,~~073~~069,~~850~~657.3102 1,~~069~~065,~~657~~433.0271 1011/01/2002 310851625 N/A 08/01/2009 N 1,~~091~~090,~~975~~404.4604 1,~~090~~089,~~404~~054.0490 1011/01/2002 310851257 N/A 11/01/2013 N ~~930,177.64~~ 925,624.36 10921,224.17 11/01/2002 310851321 N/A 03/01/2009 N 1,~~025~~023,~~237~~446.7477 1,~~023~~021,~~446~~645.7732 1011/01/2002 700200229 N/A 03/01/2009 N 1,~~046~~045,~~523~~192.4093 1,~~045~~044,~~192~~106.9380 10/01/2002 310851600 N/A 09/01/2009 N 1,~~029~~027,~~178~~793.7533 1,~~027~~026,~~793~~629.3327 1011/01/2002 310851544 N/A 05/01/2009 N 1,~~005~~004,~~624~~243.6607 1,~~004~~003,~~243~~078.0791 1011/01/2002 850200199 N/A 12/01/2014 N ~~943,784.20~~ 941,768.62 10939,957.57 11/01/2002 310851583 N/A 06/01/2014 N ~~875,892.95~~ 872,172.66 10868,620.96 11/01/2002 310851599 N/A 09/01/2009 N ~~904,138.29~~ 902,921.19 10901,898.55 11/01/2002 310851626 N/A 08/01/2009 N ~~914,238.84~~ 913,503.02 10912,972.23 11/01/2002 700200230 N/A 04/01/2009 N ~~871,498.85~~ 870,321.39 10869,336.44 11/01/2002 310900002 N/A 09/01/2014 N ~~805,~~802~~.41 802~~,713.44 10799,801.39 11/01/2002 Totals ~~860,348,219.57~~ 859,242,186.85 858,268,148.95

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 11/15/2002 0 $0.00 1 $0.00 1 $3,898,645.65 0 $0.00 0 $0.00 0 $0.00 10/15/2002 0 $0.00 0 $0.00 1 $3,901,076.79 0 $0.00 0 $0.00 0 $0.00 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~~

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 1011/15/2002 0 $0.00 0 $0.00 0910/1615/2002 0 $0.00 0 $0.00 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

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 0911/1615/2002 7.960444% 7.903462% 82 10/15/2002 7.960352% 7.903372% 83 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~~ 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 310900004 7 0 0910/01/2002 140,~~561~~535.0450 140,~~561~~535.0450 A ~~850200168~~850200171 2528 0 0910/01/2002 46,~~713~~099.1117 46,~~713~~099.1117 B 850200146 32 0 0910/01/2002 56,~~704~~698.5821 56,~~704~~698.5821 A 850200200 39 0 10/01/2002 45,402.12 45,402.12 B 850200213 47 0 0910/01/2002 32,~~873~~866.9759 32,~~873~~866.9759 B 850200185 62 0 0910/01/2002 30,~~791~~786.7158 30,~~791~~786.7158 A 600870450 63 10 1112/01/2001 9,~~035~~030.2196 ~~137~~125,~~863~~020.2380 3 700200229 173 0 10/01/2002 8,916.37 8,916.37 B Totals 68 ~~316~~370,~~679~~335.6250 ~~445~~486,~~507~~325.6434

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date 310900004 18,~~876~~860,~~624~~806.0302 0.00 ~~850200168~~850200171 6,~~623~~112,~~380~~376.5205 0.00 850200146 5,~~271~~249,~~966~~661.8081 0.00 850200200 5,386,758.29 0.00 850200213 4,~~574~~569,~~012~~326.6402 0.00 850200185 3,~~851~~846,~~340~~160.8758 0.00 600870450 1 09/04/2001 3,~~932~~929,~~669~~575.19 45,~~283~~333.6075 700200229 1,045,192.93 309.49 Totals 4348,~~129~~999,~~994~~856.0589 45,~~283~~643.6024

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) 9,030.96 125,020.80 3,929,575.19 5,333.75 Total for Status Code = A (3 loans) 228,020.29 228,020.29 27,956,628.41 0.00 Total for Status Code = B (4 loans) 133,284.25 133,284.25 17,113,653.29 309.49

(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,~~901~~898,~~076~~645.7965 RT NM 8.080% 3,~~932~~929,~~669~~575.19 505,433.00

Remaining Loan DSCR DSCR Note Maturity Amortization Number Date Date Date Term 600870450 12/31/2001 1.42 08/01/1999 07/01/2009 ~~320~~319

(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 Borrower continues to make payments according to the Forbearance Agreement. The subject loan was transferred to Special Servicing due to the bankruptcy and departure of the sole tenant, Furrs Supermarket. The property was generating no revenue and the borrower was unable to make the 9/1/01 payment. A forbearance agreement was executed calling for partial payments until 11/1/02. An appraisal was completed 12/01 and concluded that there was no demand for another supermarket and that the property was w orth $1,540,000 as-is and $2,450,000 stabilized, assuming an alternative use. The subject collateral is a 55,684sf free-standing grocery store in Farmington, New Mexico which was built-to-suit in 1999 for Furrs Supermarkets. The lease was rejected on 8/31/01 following Furrs bankruptcy. The borrower is working with a potential national grocer to lease the property, and has listed the property with First Commercial for sale or for lease.

(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