8-K 1 fun01c4.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 17, 2003 (Date of earliest event reported) Commission File No.: 333-68246-01 First Union Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2001-C4 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 22-3844543 22-3844544 22-3844545 22-6910887 (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 17, 2003 a distribution was made to holders of First Union Commercial Mortgage Securities, Inc.,Commercial Mortgage Pass-Through Certificates, Series 2001-C4. 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 2001-C4, relating to the November 17, 2003 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. First Union Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2001-C4 By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: November 17, 2003 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-C4, relating to the November 17, 2003 distribution. EX-99.1 Wells Fargo Bank Minnesota, N.A. Corporate Trust Services 9062 Old Annapolis Rd Columbia, MD 21045-1951 First Union Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2001-C4 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 11/17/2003 Record Date: 10/31/2003 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 10 Mortgage Loan Detail 11 - 15 Principal Prepayment Detail 16 Historical Detail 17 Delinquency Loan Detail 18 Specially Serviced Loan Detail 19 - 21 Modified Loan Detail 22 Liquidated Loan Detail 23 Depositor First Union Commercial Mortgage Securities, Inc. 201 South College Street Charlotte, NC 28288-1016 Contact: Tim Steward Phone Number: (704) 593-7822 Master Servicer First Union National Bank Charlotte Plaza, Floor 23 NC-1075 201 South College Street Charlotte, NC 28288 Contact: Timothy S.Ryan Phone Number: (704) 593-7878 Special Servicer Lennar Partners, Inc. 760 N.W.107th Avenue Miami, FL 33172 Contact: Steve Bruha Phone Number: (305) 229-6614 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 2003, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 33736XEA3 5.673000% 286,136,000.00 ~~264~~263,~~428~~533,~~715~~920.3570 ~~894~~3,~~794~~022,989.6529 A-2 33736XEB1 6.223000% 469,800,000.00 469,800,000.00 0.00 B 33736XEC9 6.417000% 36,696,000.00 36,696,000.00 0.00 C 33736XED7 6.538000% 12,232,000.00 12,232,000.00 0.00 D 33736XEE5 6.617000% 12,232,000.00 12,232,000.00 0.00 E 33736XEF2 6.667000% 17,125,000.00 17,125,000.00 0.00 F 33736XEJ4 6.790000% 12,232,000.00 12,232,000.00 0.00 G 33736XEK1 6.937000% 12,232,000.00 12,232,000.00 0.00 H 33736XEL9 7.036000% 17,125,000.00 17,125,000.00 0.00 J 33736XEM7 7.~~224468~~449317% 14,678,000.00 14,678,000.00 0.00 K 33736XEN5 6.000000% 14,679,000.00 14,679,000.00 0.00 L 33736XEP0 6.000000% 22,017,000.00 22,017,000.00 0.00 M 33736XEQ8 6.000000% 7,339,000.00 7,339,000.00 0.00 N 33736XER6 6.000000% 7,029,000.00 7,029,000.00 0.00 O 33736XES4 6.000000% 6,938,000.00 6,938,000.00 0.00 P 33736XET2 6.000000% 4,626,000.00 4,626,000.00 0.00 Q 33736XEU9 6.000000% 25,443,069.00 25,443,069.00 0.00 Z-I 33736XEX3 0.000000% 0.00 0.00 0.00 Z-II 33736XEY1 0.000000% 0.00 0.00 0.00 R 33736XEW5 0.000000% 0.00 0.00 0.00 Totals 978,559,069.00 955,956,~~851,784~~989.3570 ~~894~~3,~~794~~022,989.6529

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level(1) A-1 33736XEA3 1,~~250~~245,~~086~~856.7561 0.00 0.00 24,~~144~~268,~~881~~845.4090 ~~263~~260,~~533~~510,~~920~~931.7041 23.2936% A-2 33736XEB1 2,436,304.50 0.00 0.00 2,436,304.50 469,800,000.00 23.2936% B 33736XEC9 196,231.86 0.00 0.00 196,231.86 36,696,000.00 19.4551% C 33736XED7 66,644.01 0.00 0.00 66,644.01 12,232,000.00 18.1723% D 33736XEE5 67,449.29 0.00 0.00 67,449.29 12,232,000.00 16.8994% E 33736XEF2 95,143.65 0.00 0.00 95,143.65 17,125,000.00 15.1015% F 33736XEJ4 69,212.73 0.00 0.00 69,212.73 12,232,000.00 13.8286% G 33736XEK1 70,711.15 0.00 0.00 70,711.15 12,232,000.00 12.5458% H 33736XEL9 100,409.58 0.00 0.00 100,409.58 17,125,000.00 10.7578% J 33736XEM7 8891,~~367~~117.2856 0.00 0.00 8891,~~367~~117.2856 14,678,000.00 9.2124% K 33736XEN5 73,395.00 0.00 0.00 73,395.00 14,679,000.00 7.6870% L 33736XEP0 110,085.00 0.00 0.00 110,085.00 22,017,000.00 5.3739% M 33736XEQ8 36,695.00 0.00 0.00 36,695.00 7,339,000.00 4.6162% N 33736XER6 35,145.00 0.00 0.00 35,145.00 7,029,000.00 3.8788% O 33736XES4 34,690.00 0.00 0.00 34,690.00 6,938,000.00 3.1516% P 33736XET2 23,130.00 0.00 0.00 23,130.00 4,626,000.00 2.6667% Q 33736XEU9 ~~115~~118,~~577~~174.1078 0.00 0.00 ~~115~~118,~~577~~174.1078 25,443,069.00 0.00% Z-I 33736XEX3 0.00 0.00 0.00 0.00 0.00 0.00% Z-II 33736XEY1 0.00 0.00 0.00 0.00 0.00 0.00% R 33736XEW5 0.00 0.00 0.00 0.00 0.00 0.00% Totals 4,~~869~~870,~~277~~395.9072 0.00 0.00 57,~~764~~893,~~072~~385.5501 ~~955~~952,~~956~~934,~~989~~000.7041

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount IO-I 33736XEG0 0.~~613798~~759608% 978,559,069.00 955,956,~~851,784~~989.3570 IO-II 33736XEH8 01.~~870708~~003488% 537,874,000.00 537,874,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount IO-I 33736XEG0 ~~489~~605,~~428~~127.4435 0.00 ~~489~~605,~~428~~127.4435 ~~955~~952,~~956~~934,~~989~~000.7041 IO-II 33736XEH8 ~~390~~449,~~276~~791.1793 0.00 ~~390~~449,~~276~~791.1793 537,874,000.00 (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 Realized Loss/ Beginning Principal Interest Prepayment Additional Trust Ending Class CUSIP Balance Distribution Distribution Penalties Fund Expenses Balance A-1 33736XEA3 ~~924~~921.~~13647828~~00931270 310.~~12716558~~56486877 4.~~36885519~~35407153 0.00000000 0.00000000 ~~921~~910.~~00931270~~44444394 A-2 33736XEB1 1,000.00000000 0.00000000 5.18583333 0.00000000 0.00000000 1,000.00000000 B 33736XEC9 1,000.00000000 0.00000000 5.34750000 0.00000000 0.00000000 1,000.00000000 C 33736XED7 1,000.00000000 0.00000000 5.44833306 0.00000000 0.00000000 1,000.00000000 D 33736XEE5 1,000.00000000 0.00000000 5.51416694 0.00000000 0.00000000 1,000.00000000 E 33736XEF2 1,000.00000000 0.00000000 5.55583358 0.00000000 0.00000000 1,000.00000000 F 33736XEJ4 1,000.00000000 0.00000000 5.65833306 0.00000000 0.00000000 1,000.00000000 G 33736XEK1 1,000.00000000 0.00000000 5.78083306 0.00000000 0.00000000 1,000.00000000 H 33736XEL9 1,000.00000000 0.00000000 5.86333314 0.00000000 0.00000000 1,000.00000000 J 33736XEM7 1,000.00000000 0.00000000 6.~~02038970~~20776400 0.00000000 0.00000000 1,000.00000000 K 33736XEN5 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 33736XEP0 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 33736XEQ8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 33736XER6 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 O 33736XES4 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 P 33736XET2 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 Q 33736XEU9 1,000.00000000 0.00000000 4.~~54257700~~64467474 0.00000000 0.00000000 1,000.00000000 Z-I 33736XEX3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z-II 33736XEY1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 33736XEW5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount IO-I 33736XEG0 ~~977~~976.~~81709318~~90269293 0.~~50015217~~61838612 0.00000000 ~~976~~973.~~90269293~~81346778 IO-II 33736XEH8 1,000.00000000 0.~~72559032~~83624033 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~771~~611,~~775~~420.3175 Servicing Advances Outstanding 8140,~~851~~763.7767 Reimbursement for Interest on P&I Advances 0.00 paid from general collections Reimbursement for Interest on Servicing Advances 0.00 paid from general collections Aggregate amount of Nonrecoverable Advances 0.00 Current Period Accrued Servicing Fees 46,~~983~~944.6088 Less Delinquent Servicing Fees 21,~~827~~354.7105 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 2,~~938~~317.4514 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 47,~~094~~907.3497

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Interest Certificate Certificate Trust Distribution Distributable Interest Interest Shortfall Amount Interest Interest Fund Certificate Adjustment Expenses Interest A-1 1,~~250~~245,~~086~~856.7561 0.00 0.00 1,~~250~~245,~~086~~856.7561 0.00 0.00 1,~~250~~245,~~086~~856.7561 0.00 A-2 2,436,304.50 0.00 0.00 2,436,304.50 0.00 0.00 2,436,304.50 0.00 IO-I ~~489~~605,~~428~~127.4435 0.00 0.00 ~~489~~605,~~428~~127.4435 0.00 0.00 ~~489~~605,~~428~~127.4435 0.00 IO-II ~~390~~449,~~276~~791.1793 0.00 0.00 ~~390~~449,~~276~~791.1793 0.00 0.00 ~~390~~449,~~276~~791.1793 0.00 B 196,231.86 0.00 0.00 196,231.86 0.00 0.00 196,231.86 0.00 C 66,644.01 0.00 0.00 66,644.01 0.00 0.00 66,644.01 0.00 D 67,449.29 0.00 0.00 67,449.29 0.00 0.00 67,449.29 0.00 E 95,143.65 0.00 0.00 95,143.65 0.00 0.00 95,143.65 0.00 F 69,212.73 0.00 0.00 69,212.73 0.00 0.00 69,212.73 0.00 G 70,711.15 0.00 0.00 70,711.15 0.00 0.00 70,711.15 0.00 H 100,409.58 0.00 0.00 100,409.58 0.00 0.00 100,409.58 0.00 J 8891,~~367~~117.2856 0.00 0.00 8891,~~367~~117.2856 0.00 0.00 8891,~~367~~117.2856 0.00 K 73,395.00 0.00 0.00 73,395.00 0.00 0.00 73,395.00 0.00 L 110,085.00 0.00 0.00 110,085.00 0.00 0.00 110,085.00 0.00 M 36,695.00 0.00 0.00 36,695.00 0.00 0.00 36,695.00 0.00 N 35,145.00 0.00 0.00 35,145.00 0.00 0.00 35,145.00 0.00 O 34,690.00 0.00 0.00 34,690.00 0.00 0.00 34,690.00 0.00 P 23,130.00 0.00 0.00 23,130.00 0.00 0.00 23,130.00 0.00 Q 127,215.35 0.00 0.00 127,215.35 0.00 119,~~638~~040.2557 ~~115~~118,~~577~~174.1078 7281,~~712~~752.0966 Z-I 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Z-II 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total 5,~~760~~934,~~620~~355.7657 0.00 0.00 5,~~760~~934,~~620~~355.7657 0.00 119,~~638~~040.2557 5,~~748~~925,~~982~~315.5100 7281,~~712~~752.0966

Other Required Information Available Distribution Amount (1) 68,~~643~~948,~~777~~304.1629 Aggregate Number of Outstanding Loans 137 Aggregate Stated Principal Balance of Loans Before Distribution 955,956,~~851,784~~989.4984 Aggregate Stated Principal Balance of Loans After Distribution ~~955~~952,~~956~~934,~~989~~000.8455 Aggregate Unpaid Principal Balance of Loans ~~956~~953,~~061~~013,~~248~~543.5783 Aggregate Amount of Servicing Fee 47,~~094~~907.3497 Aggregate Amount of Special Servicing Fee 4,~~333~~472.6633 Aggregate Amount of Trustee Fee 1,~~833~~832.9725 Aggregate Trust Fund Expenses 0(1,613.0053) Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.

Original Subordination Level Class A-1 22.750000% Class H 10.500000% Class A-2 22.750000% Class J 9.000000% Class B 19.000000% Class K 7.500000% Class C 17.750000% Class L 5.250000% Class D 16.500000% Class M 4.500000% Class E 14.750000% Class N 3.780000% Class F 13.500000% Class O 3.070000% Class G 12.250000% Class P 2.600000% Class Q 0.000000% Appraisal Reduction Amount Appraisal Cumulative Date Appraisal Loan Reduction ASER Reduction Number Amount Amount Effected 502694601 ~~887~~873,~~734~~498.6058 2329,~~217~~399.4623 5/12/03 Total ~~887~~873,~~734~~498.6058 2329,~~217~~399.4623

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 5,~~809~~983,~~438~~132.3068 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 5,~~809~~983,~~438~~132.3068 Principal: Scheduled Principal ~~894~~3,~~794~~022,989.6529 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected ~~894~~3,~~794~~022,989.6529 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 69,~~704~~006,~~232~~121.9597 Total Funds Distributed Fees: Master Servicing Fee 46,~~983~~944.6088 Trustee Fee 1,~~833~~832.9725 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 48,~~817~~777.5613 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount ~~887~~6,~~734~~181.6077 Special Servicing Fee 4,~~333~~472.6633 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0(1,613.0053) Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses ~~892~~9,~~068~~040.2657 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 5,~~748~~925,~~982~~315.5100 Principal Distribution ~~894~~3,~~794~~022,989.6529 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 68,~~643~~948,~~777~~304.1629 Total Funds Distributed 79,~~584~~006,~~662~~121.9899

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 1,000,000 7 5,~~705~~698,~~268~~515.0538 0.60 9695 7.7382 1.~~709150~~826296 1,000,001 to 2,000,000 16 23,~~560~~530,~~726~~525.5197 2.4647 9897 7.~~6365~~6364 1.~~520159~~529044 2,000,001 to 3,000,000 17 43,~~422~~389,~~834~~638.2302 4.5455 9089 7.4616 1.~~310954~~301984 3,000,001 to 4,000,000 15 52,~~443~~401,~~756~~090.7093 5.4950 ~~102~~101 7.4023 1.~~398990~~410859 4,000,001 to 5,000,000 19 86,~~383~~311,~~428~~133.4220 9.0406 8786 7.~~4346~~4345 1.~~306517~~310935 5,000,001 to 6,000,000 7 39,~~495~~459,~~060~~649.3709 4.1314 8382 7.4363 1.~~409431~~418758 6,000,001 to 7,000,000 12 76,~~741~~671,~~943~~391.9604 8.0305 9594 7.3741 1.~~405820~~430581 7,000,001 to 8,000,000 6 44,~~843~~811,~~294~~960.8430 4.6970 9594 7.3080 1.~~333349~~360960 8,000,001 to 9,000,000 4 33,~~070~~046,~~732~~900.6254 3.4647 8382 7.2802 1.~~328419~~349270 9,000,001 to 10,000,000 7 66,~~153~~103,~~569~~464.7432 6.9294 7372 7.1651 1.~~264914~~276051 10,000,001 to 15,000,000 13 161,~~559~~432,~~833~~755.9925 16.9094 8584 7.2960 1.~~351029~~346678 15,000,001 to 20,000,000 8 135,~~481~~386,~~266~~922.1730 14.1721 9594 7.~~2479~~2480 1.~~421716~~482798 20,000,001 to 25,000,000 2 4443,~~023~~990,~~155~~461.4573 4.6162 9897 7.0000 1.477500 25,000,001 or greater 4 ~~143~~140,~~072~~699,~~118~~592.7948 14.9776 87 7.~~0966~~1030 1.~~556183~~431040 Totals 137 ~~955~~952,~~956~~934,~~989~~000.8455 100.00 8988 7.~~2856~~2870 1.~~399910~~395738

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alaska 1 1,~~839~~838,~~724~~603.8399 0.19 9190 7.8700 1.~~530000~~560000 Arizona 3 7,~~967~~961,~~723~~571.9836 0.8384 9291 7.~~4222~~4221 1.~~171970~~171932 Arkansas 2 6,~~131~~126,~~633~~957.7932 0.64 9695 6.9496 1.~~605599~~637598 California 34 176,~~516~~384,~~932~~362.3518 18.4651 8786 7.~~3353~~3352 1.~~363050~~364237 Colorado 2 10,~~668~~661,~~919~~610.3371 1.12 9594 7.3821 1.~~298501~~295647 Connecticut 3 31,~~142~~120,~~802~~905.3962 3.2627 9695 7.2557 1.~~370772~~361152 Florida 13 55,~~261~~219,~~231~~717.8948 5.7879 8887 7.4669 1.~~358175~~368044 Georgia 3 16,~~144~~132,~~698~~495.0414 1.69 9594 7.2778 1.~~411506~~473628 Illinois 5 55,~~906~~861,~~769~~900.1597 5.8586 9493 7.3888 1.~~036236~~042786 Indiana 1 2,~~912~~910,~~844~~911.6633 0.3031 9392 7.5300 1.280000 Maine 1 19,~~181~~167,~~517~~272.6654 2.01 9897 7.0000 1.350000 Maryland 6 14,~~858~~844,~~338~~660.3621 1.5556 9695 7.2121 1.~~394633~~465501 Massachusetts 1 22,~~404~~388,~~641~~002.6184 2.3435 9897 7.0000 1.340000 Michigan 7 8380,~~241~~915,~~874~~551.3975 8.7149 7978 7.~~2942~~3108 1.~~604572~~606133 Minnesota 1 1,~~212~~210,~~430~~884.9766 0.13 9695 6.9200 1.780000 Missouri 1 ~~974~~973,~~519~~483.0435 0.10 9291 8.0000 1.360000 Nevada 7 60,~~402~~356,~~035~~524.6630 6.3233 8584 7.1918 1.~~329067~~329082 New Jersey 9 71,~~481~~430,~~447~~509.3040 7.4850 9594 7.2346 1.~~679197~~474169 New Mexico 1 6,~~782~~778,~~219~~123.1119 0.71 9493 7.8200 1.500000 New York 6 36,~~147~~111,~~761~~763.4935 3.7879 8887 7.1515 1.~~267405~~261716 North Carolina 4 37,~~419~~393,~~084~~815.3024 3.91 92 91 7.3464 1.~~332685~~449820 North Dakota 1 4,~~900~~897,~~869~~390.2897 0.51 9594 7.2500 1.~~270000~~200000 Oklahoma 1 1,~~011~~009,~~315~~702.3923 0.11 5857 7.4000 1.060000 Pennsylvania 5 50,~~419~~373,~~840~~463.5565 5.2729 8382 7.0376 1.~~476066~~470003 Texas 9 38,~~325~~284,~~930~~699.6189 4.0102 7776 7.~~4480~~4479 1.~~545924~~569435 Utah 3 17,~~936~~921,~~322~~656.9212 1.88 ~~106~~105 8.~~1622~~1623 1.~~311711~~311720 Virginia 10 8180,~~018~~943,~~014~~432.5556 8.4849 9392 7.1658 1.~~472634~~494477 Washington 2 20,~~478~~463,~~594~~153.8336 2.1415 9695 7.0000 1.~~341186~~404180 Washington,DC 1 9,~~422~~416,~~495~~415.9863 0.99 9392 7.6250 1.200000 West Virginia 3 13,~~844~~834,~~455~~459.4321 1.45 9796 7.1361 1.~~240549~~271432 Totals 146 ~~955~~952,~~956~~934,~~989~~000.8455 100.00 8988 7.~~2856~~2870 1.~~399910~~395738

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 or less 2524 ~~164~~163,~~679~~084,~~386~~953.1405 17.2311 8487 7.~~2890~~2948 1.~~044585~~043727 1.20 to 1.24 1312 4856,~~942~~641,~~951~~692.4869 5.1294 9795 7.~~5154~~3475 1.~~212088~~214433 1.25 to 1.29 17 9496,~~601~~241,~~123~~321.0235 910.9010 8783 7.~~4970~~5321 1.~~275459~~277228 1.30 to 1.34 1615 ~~127~~111,~~252~~597,~~099~~745.4297 1311.3171 9593 7.~~2949~~2444 1.~~322437~~322714 1.35 to 1.39 910 83117,~~218~~021,~~328~~881.3602 812.7128 88 7.~~2036~~2996 1.~~365098~~369825 1.40 to 1.44 137 ~~110~~57,~~320~~030,~~543~~101.6095 115.5498 9085 7.~~1189~~0699 1.~~424218~~413852 1.45 to 1.49 27 2337,~~734~~562,~~780~~941.6428 23.4894 8891 7.~~9586~~2844 1.~~476442~~472363 1.50 to 1.54 8 4654,~~383~~814,~~256~~537.0050 45.8575 84 7.~~6049~~5247 1.~~511332~~518388 1.55 to 1.59 7 4657,~~908~~772,~~164~~140.9154 46.9106 9390 7.~~2669~~4763 1.~~564215~~560372 1.60 to 1.64 75 6947,~~563~~962,~~208~~186.8969 75.2803 9594 7.~~0500~~0725 1.~~614119~~615152 1.65 to 1.69 69 2653,~~490~~596,~~979~~194.0594 25.7762 9294 7.~~3466~~3715 1.~~673631~~679648 1.70 or greater 1416 ~~113~~99,~~862~~608,~~168~~303.3357 1110.9145 8685 76.~~0848~~9787 1.~~862842~~841272 Totals 137 ~~955~~952,~~956~~934,~~989~~000.8455 100.00 8988 7.~~2856~~2870 1.~~399910~~395738

Property Type Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 12 54,~~323~~270,~~263~~689.4215 5.6870 8584 7.4880 1.~~424117~~435423 Mixed Use 5 17,~~276~~264,~~821~~909.1378 1.81 9594 7.3483 1.~~537052~~559227 Multi-Family 57 326,~~647~~380,~~604~~488.8600 34.1725 8786 7.1397 1.~~317035~~341927 Office 27 ~~255~~253,~~753~~293,~~531~~221.2035 26.7558 8584 7.~~3372~~3429 1.~~574124~~518829 Retail 42 289,~~729~~512,~~877~~509.3849 30.3138 9796 7.~~3644~~3643 1.~~328841~~336585 Self Storage 3 12,~~225~~212,~~891~~182.8478 1.28 9796 7.2538 1.~~352591~~275676 Totals 146 ~~955~~952,~~956~~934,~~989~~000.8455 100.00 8988 7.~~2856~~2870 1.~~399910~~395738

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.749% or less 3 6158,~~068~~757,~~118~~137.5812 6.3917 78 6.~~6730~~6719 1.~~627387~~620695 6.750% to 6.999% 11 110,~~524~~440,~~017~~469.7580 11.5659 8988 6.9104 1.~~446283~~425152 7.000% to 7.249% 32 287,~~657~~436,~~420~~858.4348 30.0916 9291 7.0533 1.~~374137~~400386 7.250% to 7.499% 38 ~~214~~213,~~106~~930,~~691~~923.4814 22.4045 9190 7.3476 1.~~473133~~401005 7.500% to 7.749% 29 190,~~275~~123,~~726~~302.2817 19.9095 8887 7.5663 1.~~253028~~284662 7.500% to 7.999% 9 34,~~104~~075,~~174~~068.1343 3.5758 8483 7.8190 1.~~338816~~363676 8.000% to 8.249% 5 8,~~641~~628,~~152~~081.6803 0.9091 ~~133~~132 8.0969 1.~~414641~~414664 8.250% or greater 10 49,~~579~~542,~~688~~160.5138 5.1920 8180 8.~~3717~~3718 1.~~452835~~458680 Totals 137 ~~955~~952,~~956~~934,~~989~~000.8455 100.00 8988 7.~~2856~~2870 1.~~399910~~395738

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 5128 ~~408~~272,~~149~~472,~~257~~820.9073 4228.7059 9293 76.~~0494~~9762 1.~~448561~~481276 25 to 36 months 7796 ~~522~~628,~~265~~938,~~033~~190.2053 5466.6300 8887 7.~~4209~~3368 1.~~359345~~350879 37 to 48 months 26 1440,~~490~~485,~~936~~853.9174 14.5225 7981 8.~~4537~~3871 1.~~285554~~442155 49 months and greater 7 11,~~051~~037,~~761~~135.8355 1.16 7473 8.~~0892~~0893 1.~~670113~~670050 Totals 137 ~~955~~952,~~956~~934,~~989~~000.8455 100.00 8988 7.~~2856~~2870 1.~~399910~~395738

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) 60 months or less 13 81,~~932~~865,~~677~~734.9215 8.5759 4443 7.3271 1.~~267044~~275093 61 to 84 months 10 49,~~221~~183,~~588~~465.7991 5.1516 8079 8.3638 1.~~477694~~483571 85 to 108 months 110 771,~~859~~252,~~578~~542.9788 80.7493 9594 7.~~2442~~2441 1.~~386125~~380799 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months or greater 1 3,~~182~~177,~~925~~154.7103 0.33 ~~215~~214 8.1700 1.245876 Totals 134 ~~906~~905,~~196~~478,~~771~~896.3997 9495.7902 9089 7.3157 1.~~379840~~376351

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 120 months or less 1 4745,~~456~~157,~~940~~334.0031 4.9674 7372 6.7000 1.760000 120 to 192 months 1 ~~655~~653,~~665~~721.9591 0.07 ~~182~~181 7.5000 1.970000 193 to 264 months 1 1,~~647~~644,~~612~~047.5036 0.17 ~~210~~209 7.5300 1.840000 265 to 336 months 0 0.00 0.00 0 0.0000 0.000000 337 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 3 4947,~~760~~455,~~218~~103.4558 54.2198 7978 6.~~7380~~7398 1.~~765416~~765664

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 6 68,~~225~~186,~~948~~361.7430 7.1416 9291 7.1224 1.~~519015~~533242 120 months or less 1 1,~~031~~024,~~565~~080.6174 0.11 9695 7.8750 21.~~100000~~760000 120 to 192 months 0 0.00 0.00 0 0.0000 0.000000 193 to 264 months 13 47,~~847~~769,~~535~~211.4064 5.01 9493 7.~~8423~~8424 1.~~379851~~331285 265 to 336 months ~~102~~114 ~~636~~788,~~614~~499,~~915~~243.7129 6682.5974 8788 7.~~3776~~2998 1.~~354450~~365015 337 months or greater 120 ~~152,476,805~~0.9300 150.9500 980 60.~~9749~~0000 10.~~418697~~000000 Totals 134 ~~906~~905,~~196~~478,~~771~~896.3997 9495.7902 9089 7.3157 1.~~379840~~376351

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 5 14,~~673~~658,~~124~~672.6236 1.5354 7675 7.6100 1.~~304112~~304115 1 year or less ~~129~~130 ~~920~~922,~~746~~647,~~360~~852.1107 96.3282 9089 7.~~2816~~2836 1.~~408408~~402855 1 to 2 years 32 2015,~~537~~627,~~505~~476.1112 21.1564 6556 7.~~2372~~1862 1.~~087356~~061491 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 137 ~~955~~952,~~956~~934,~~989~~000.8455 100.00 8988 7.~~2856~~2870 1.~~399910~~395738 (1)The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the omission of credit lease loans in the calculation of DSCR. (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 the related mortgage loan as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 502717405 1 OF Detroit MI 264,967.92 2,299,605.69 6.700% 510000176 2 OF Little Falls NJ 217,913.71 23,822.59 7.375% 265950581 3 RT Orland Park IL 217,183.36 21,948.03 7.560% 502708001 4 OF Berwyn PA 160,074.71 27,150.00 6.875% 502709418 5 RT Sturbridge MA 135,050.20 16,638.77 7.000% 510000202 6 Various Various NJ 130,311.60 16,054.95 7.000% 502709417 7 RT Augusta ME 115,621.93 14,245.12 7.000% 502694905 8 MF Yorktown VA 106,337.18 13,417.27 7.000% 502700407 9 MF Summerlin NV 105,701.17 12,857.28 7.067% 502705804 10 OF Durham NC 113,652.65 9,420.22 7.530% 502713101 11 MF Pasedena CA 99,214.51 12,223.66 7.000% 502709419 12 RT Lisbon CT 99,036.81 12,201.77 7.000% 502707905 13 MF Richmond VA 96,079.09 11,418.03 7.160% 528000014 14 OF Troy MI 109,932.73 8,560.52 8.350% 502682901 15 RT Marlton NJ 90,966.05 10,649.17 7.180% 265950628 16 MF Carrboro NC 87,580.71 11,628.24 6.990% 502700406 17 MF Henderson NV 86,005.46 10,457.60 7.068% 510000190 18 RT Redmond WA 77,760.07 9,727.21 7.000% 265950625 19 MF Fredericksburg VA 75,577.26 10,034.53 6.990% 502715603 20 OF Dallas TX 80,529.21 13,610.56 7.625% 510000177 21 RT Wethersfield CT 79,636.26 8,013.48 7.570% 502710308 22 RT Santa Ana CA 70,783.33 0.00 6.850% 528000023 23 OF Clearfield UT 85,921.18 6,688.93 8.450% 510000173 24 IN Antioch CA 77,256.48 7,670.51 7.624% 628000025 25 MF Oviedo FL 76,468.03 8,096.05 7.580% 502701001 26 MF Midlothian VA 67,756.05 22,346.81 7.250% 502696703 27 MF Chicago IL 58,786.94 8,155.65 6.770% 502694601 28 MF Las Vegas NV 60,357.03 9,263.03 7.125% 510000199 29 RT Modesto CA 61,352.02 6,865.61 7.250% 502700901 30 OF Washington DC 61,867.85 6,080.35 7.625% 528000031 31 MF Cecil Township PA 55,374.01 7,530.88 6.850% 510000198 32 MF New York NY 53,248.26 7,774.78 6.610% 510000178 33 MF Hollis NY 57,539.25 6,585.32 7.250% 510000201 34 IN San Diego CA 58,425.07 6,005.45 7.450% 502704402 35 MF Reno NV 52,726.98 5,940.18 7.250% 265950627 36 MF Virginia Beach VA 50,236.65 6,670.01 6.990% 510000170 37 OF Placentia CA 52,201.56 5,762.71 7.390% 265950659 38 MF Azusa CA 52,156.10 5,459.18 7.500% 528000039 39 MF Mount Lebanon PA 50,193.18 5,361.02 7.430% 510000180 40 MF Colorado Springs CO 48,409.09 5,256.37 7.375% 510000192 41 OF Federal Way WA 45,680.35 5,714.26 7.000% 502693202 42 OF Henderson NV 47,551.99 4,837.75 7.490% 502676401 43 RT Dalton GA 45,650.52 5,081.73 7.300% 510000183 44 MF Athens GA 44,715.46 5,083.41 7.250% 528000045 45 IN Los Angeles CA 44,769.38 13,097.81 7.650% 502683801 46 RT Loxahatchee FL 45,522.00 4,324.87 7.688% 510000181 47 RT Santa Fe NM 45,670.71 4,095.92 7.820% 510000197 48 RT Hyde Park NY 42,721.84 7,529.56 7.500% 510000175 49 RT Davison MI 42,763.33 4,433.65 7.500% 502700408 50 OF Rancho Cucamonga CA 37,808.78 4,770.58 7.000% 502708301 51 OF Kensington MD 37,287.67 7,769.50 7.000% 510000206 52 RT Houston TX 38,835.95 7,226.06 7.290% 510000210 53 MF Parkersburg WV 36,906.84 4,566.14 6.990% 628000054 54 RT Manteca CA 39,293.69 4,150.72 7.440% 510000209 55 MF South Charleston WV 36,764.89 4,548.57 6.990% 628000056 56 RT San Diego CA 38,962.15 4,039.54 7.500% 502704503 57 MU Palm Beach FL 36,752.43 4,178.15 7.250% 510000184 58 RT Beekman NY 37,488.03 6,734.42 7.470% 510000200 59 SS Los Angeles CA 36,442.82 6,047.33 7.290% 628000060 60 MF Glendale CA 34,896.01 4,199.24 7.130% 528000061 61 RT Pleasant Hill CA 39,311.24 6,813.10 8.250% 502681201 62 RT South Gate CA 35,229.99 3,696.20 7.440% 502693511 63 RT Buffalo Grove IL 32,785.46 3,742.84 7.240% 528000064 64 MF Fargo ND 30,596.40 3,478.31 7.250% 510000171 65 RT Plantation FL 31,190.23 3,428.76 7.400% 502695901 66 IN Bedford Park IL 30,789.66 9,490.00 7.500% 528000067 67 OF Troy MI 34,820.95 5,148.98 8.350% 502664903 68 MF Blacksburg VA 28,953.54 3,384.95 7.125% 502684301 69 RT North Lauderdale FL 29,025.49 3,426.47 7.160% 502699109 70 OF San Diego CA 30,703.14 3,089.53 7.570% 628000071 71 OF San Diego CA 28,135.46 3,466.41 7.000% 528000072 72 OF Troy MI 32,938.47 4,870.63 8.350% 528000073 73 MF Cottonwood AZ 27,942.26 3,338.59 7.110% 528000074 74 RT Van Nuys CA 31,102.34 2,875.82 7.900% 510000203 75 SS Farmingdale NY 27,375.86 5,430.02 7.100% 502707510 76 MF Roanoke VA 27,896.25 3,265.75 7.180% 502701003 77 MF Tampa FL 30,147.85 2,807.11 7.750% 502697001 78 IN Houston TX 27,564.32 3,133.61 7.250% 510000205 79 MF Various CA 23,859.31 3,600.99 6.510% 628000080 80 MF Glendale CA 25,269.53 3,040.82 7.130% 502675902 81 MF Harrisonburg VA 27,526.30 2,563.01 7.750% 502700409 82 MU Los Angeles CA 27,188.14 2,455.46 7.820% 502705801 83 MF Tallahassee FL 25,594.38 4,650.94 7.480% 510000194 84 OF Gaithersburg MD 25,395.94 2,572.64 7.500% 628000085 85 MF Fayetteville AR 23,653.25 2,958.85 7.000% 502702614 86 MF El Cajon CA 23,630.49 2,981.61 7.000% 502709701 87 MF Panama City FL 23,350.82 2,860.80 7.050% 502706203 88 RT Greenville NC 25,729.94 2,345.48 7.880% 528000089 89 IN Rancho Cordova CA 22,201.40 2,663.79 7.100% 502694903 90 RT West Palm Beach FL 22,796.74 3,357.19 7.770% 510000185 91 RT West Jordan UT 22,392.77 5,771.68 8.170% 502701701 92 IN Houston TX 21,310.35 2,080.90 7.640% 510000186 93 OF Coral Gables FL 20,612.50 1,834.44 7.375% 528000094 94 MF Grand Rapids MI 19,173.35 2,310.10 7.090% 528000095 95 IN Brea CA 20,034.57 2,143.42 7.410% 528000096 96 RT Englewood CO 19,411.53 2,052.25 7.400% 502692006 97 RT Plano TX 18,999.63 2,081.68 7.300% 502708803 98 RT Odessa TX 19,058.92 1,917.52 7.500% 502707505 99 MF Provo UT 17,752.89 2,206.19 7.000% 502695608 100 RT Huntington IN 18,887.37 1,933.33 7.530% 502689301 101 OF Havertown PA 18,041.77 1,958.17 7.360% 502672306 102 RT Abilene TX 17,391.97 2,065.02 7.125% 502706201 103 RT Lynchburg VA 19,566.71 1,481.63 8.470% 628000104 104 RT Vacaville CA 16,532.05 1,647.53 7.500% 502703401 105 RT Cypress CA 16,507.36 1,672.22 7.500% 510000193 106 MF Waterbury CT 15,904.93 1,681.52 7.400% 502713603 107 MF Lebanon PA 16,534.17 4,376.83 8.000% 265950568 108 RT Kewanee IL 16,166.86 1,531.66 7.710% 528000109 109 MF Atwater CA 14,487.62 1,812.30 7.000% 502698105 110 MU McAllen TX 15,118.37 1,630.50 7.375% 502695609 111 RT Casa Grande AZ 15,000.48 1,535.46 7.530% 265950602 112 RT Palm Desert CA 15,154.07 1,479.08 7.625% 502711512 113 MF Pine Bluff AR 13,040.73 1,717.62 6.860% 502704601 114 MF Homestead FL 13,858.76 2,549.63 7.350% 502682401 115 IN Las Vegas NV 12,669.37 1,301.23 7.490% 502702501 116 SS Hesperia CA 12,548.11 2,231.71 7.500% 528000117 117 OF Juneau AK 12,467.71 1,120.84 7.870% 528000118 118 MF Atlanta GA 10,813.00 2,037.76 7.300% 528000119 119 RT Moreno Valley CA 10,683.39 3,565.14 7.530% 502711509 120 MF Baltimore MD 10,061.73 1,125.96 7.250% 528000121 121 RT Summersville WV 11,401.70 881.51 8.250% 528000122 122 MF Charlotte NC 9,751.72 1,875.12 7.310% 528000123 123 MF Carlsbad CA 8,869.43 919.58 7.500% 502711508 124 MU Baltimore MD 8,544.94 971.42 7.250% 528000125 125 OF Troy MI 9,420.89 1,393.07 8.350% 528000126 126 MF Fernley NV 9,053.46 854.29 8.200% 528000127 127 MF St. Cloud MN 7,224.74 1,546.31 6.920% 502695001 128 RT Houston TX 6,995.30 7,484.87 7.875% 528000129 129 IN Tucson AZ 7,981.55 1,278.57 8.500% 528000130 130 MF Oklahoma City OK 6,444.33 1,613.16 7.400% 265950478 131 MF Lee`s Summit MO 6,713.35 1,035.69 8.000% 501711510 132 MF Baltimore MD 5,791.63 648.11 7.250% 265950586 133 MF Lakewood NJ 6,124.58 411.19 8.500% 502711507 134 MF Baltimore MD 5,194.34 590.52 7.250% 528000135 135 IN Fresno CA 5,555.46 1,033.16 8.050% 528000136 136 OF Los Angeles CA 4,402.67 1,089.96 7.550% 528000137 137 OF Smithtown NY 4,097.91 1,944.04 7.500% Totals 5,983,132.68 3,022,989.29

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 502717405 N/A 11/01/2009 N 47,456,940.00 4745,~~456~~157,~~940~~334.0031 1011/01/2003 510000176 N/A 07/01/2011 N 34,~~344~~313,~~030~~367.9332 34,~~313~~289,~~367~~544.3273 1011/01/2003 265950581 N/A 07/01/2011 N 33,~~390~~361,~~271~~499.8820 33,~~361~~339,~~499~~551.2017 1011/01/2003 502708001 N/A 12/01/2011 N 27,~~967~~940,~~307~~312.6127 27,~~940~~913,~~312~~162.27 1011/01/2003 502709418 N/A 12/01/2011 N 22,~~425~~404,~~515~~641.0861 22,~~404~~388,~~641~~002.6184 1011/01/2003 510000202 N/A 12/01/2011 N 21,~~638~~618,~~654~~513.9084 21,~~618~~602,~~513~~458.8489 0911/01/2003 502709417 N/A 12/01/2011 N 19,~~199~~181,~~388~~517.2866 19,~~181~~167,~~517~~272.6654 1011/01/2003 502694905 N/A 09/01/2011 N 17,~~657~~641,~~941~~191.6384 17,~~641~~627,~~191~~774.8457 1011/01/2003 502700407 N/A 10/01/2011 N 17,~~385~~368,~~108~~936.6085 17,~~368~~356,~~936~~079.8557 1011/01/2003 502705804 N/A 08/01/2011 N 17,~~540~~527,~~724~~719.2643 17,~~527~~518,~~719~~299.4321 1011/01/2003 502713101 N/A 12/01/2011 N 16,~~474~~459,~~884~~550.9528 16,~~459~~447,~~550~~326.2862 1011/01/2003 502709419 N/A 12/01/2011 N 16,~~445~~430,~~377~~070.6544 16,~~430~~417,~~070~~868.4467 1011/01/2003 502707905 N/A 08/01/2011 N 15,~~597~~583,~~631~~200.4621 15,~~583~~571,~~200~~782.2118 1011/01/2003 528000014 N/A 10/01/2010 N 15,~~301~~289,~~102~~079.5446 15,~~289~~280,~~079~~518.4694 1011/01/2003 502682901 N/A 09/01/2011 N 14,~~726~~712,~~314~~811.5780 14,~~712~~702,~~811~~162.8063 1011/01/2003 265950628 N/A 04/01/2011 N 14,~~564~~550,~~675~~305.1139 14,~~550~~538,~~305~~677.3915 1011/01/2003 502700406 N/A 10/01/2011 N 14,~~143~~130,~~869~~715.7122 14,~~130~~120,~~715~~257.2262 1011/01/2003 510000190 N/A 10/01/2011 N 12,~~912~~900,~~452~~288.9834 12,~~900~~890,~~288~~561.3413 1011/01/2003 265950625 N/A 04/01/2011 N 12,~~568~~556,~~501~~100.2699 12,~~556~~546,~~100~~066.9946 1011/01/2003 502715603 10/01/2006 10/01/2011 N 12,~~280~~264,~~734~~628.2329 12,~~264~~251,~~628~~017.2973 1011/01/2003 510000177 N/A 07/01/2011 N 12,~~227~~216,~~268~~752.8176 12,~~216~~208,~~752~~739.7628 1011/01/2003 502710308 N/A 11/01/2011 N 12,000,000.00 12,000,000.00 1011/01/2003 528000023 N/A 05/01/2010 N 11,~~817~~808,~~612~~217.2381 11,~~808~~801,~~217~~528.8188 1011/01/2003 510000173 N/A 06/01/2008 N 11,~~777~~767,~~832~~733.3585 11,~~767~~760,~~733~~063.8534 1011/01/2003 628000025 N/A 01/01/2011 N 11,~~725~~715,~~744~~248.8640 11,~~715~~707,~~248~~152.4035 1011/01/2003 502701001 N/A 09/01/2011 N 10,~~877~~853,~~412~~027.6650 10,~~853~~830,~~027~~680.5069 1011/01/2003 502696703 N/A 09/01/2011 N 10,~~093~~084,~~999~~003.2564 10,~~084~~075,~~003~~847.6499 1011/01/2003 502694601 N/A 08/01/2006 N 9,~~848~~837,~~622~~478.3144 9,~~837~~828,~~478~~215.4441 07/01/2003 510000199 11/01/2011 11/01/2031 N 9,~~836~~827,~~033~~241.3171 9,~~827~~820,~~241~~376.71 10 11/01/2003 502700901 N/A 07/01/2011 N 9,~~430~~422,~~521~~495.0898 9,~~422~~416,~~495~~415.9863 1011/01/2003 528000031 N/A 07/01/2006 N 9,~~396~~387,~~899~~634.0680 9,~~387~~380,~~634~~103.8092 1011/01/2003 510000198 N/A 11/01/2011 N 9,~~364~~355,~~460~~020.9952 9,~~355~~347,~~020~~245.5274 1011/01/2003 510000178 N/A 08/01/2008 N 9,~~224~~216,~~911~~520.5885 9,~~216~~209,~~520~~935.8553 1011/01/2003 510000201 N/A 11/01/2011 N 9,~~115~~107,~~018~~177.8844 9,~~107~~101,~~177~~171.4499 1011/01/2003 502704402 N/A 10/01/2011 N 8,~~453~~445,~~296~~701.3418 8,~~445~~439,~~701~~761.1800 1011/01/2003 265950627 N/A 04/01/2011 N 8,~~354~~346,~~356~~114.7320 8,~~346~~339,~~114~~444.2019 1011/01/2003 510000170 N/A 05/01/2008 N 8,~~210~~203,~~535~~134.8075 8,~~203~~197,~~134~~372.7504 1011/01/2003 265950659 N/A 06/01/2011 N 8,~~082~~075,~~879~~782.7749 8,~~075~~070,~~782~~323.4931 1011/01/2003 528000039 N/A 07/01/2011 N 7,~~852~~845,~~005~~068.7858 7,~~845~~839,~~068~~707.5856 1011/01/2003 510000180 N/A 08/01/2011 N 7,~~629~~622,~~421~~645.8757 7,~~622~~617,~~645~~389.5720 1011/01/2003 510000192 N/A 10/01/2011 N 7,~~585~~578,~~452~~306.6349 7,~~578~~572,~~306~~592.4923 1011/01/2003 502693202 N/A 10/01/2011 N 7,~~379~~372,~~050~~718.5134 7,~~372~~367,~~718~~880.3459 0911/01/2003 502676401 N/A 09/01/2011 N 7,~~268~~262,~~638~~124.8313 7,~~262~~257,~~124~~042.1340 0910/01/2003 510000183 N/A 09/01/2011 N 7,~~168~~162,~~918~~431.3873 7,~~162~~157,~~431~~348.7332 1011/01/2003 528000045 N/A 02/01/2011 N 6,~~810~~796,~~559~~110.9508 6,~~796~~783,~~110~~012.0827 1011/01/2003 502683801 N/A 08/01/2011 N 6,~~882~~876,~~408~~651.4096 6,~~876~~872,~~651~~327.9609 1011/01/2003 510000181 N/A 08/01/2011 N 6,~~787~~782,~~752~~219.2211 6,~~782~~778,~~219~~123.1119 1011/01/2003 510000197 10/01/2011 10/01/2026 N 6,~~623~~614,~~846~~994.4105 6,~~614~~607,~~994~~464.0549 1011/01/2003 510000175 N/A 07/01/2011 N 6,~~627~~621,~~196~~419.23 6,~~621~~616,~~419~~985.2358 1011/01/2003 502700408 N/A 09/01/2011 N 6,~~278~~272,~~379~~423.2476 6,~~272~~267,~~423~~653.7618 1011/01/2003 502708301 N/A 10/01/2011 N 6,~~194~~185,~~893~~973.3203 6,~~185~~178,~~973~~203.0353 1011/01/2003 510000206 N/A 12/01/2011 N 6,~~194~~186,~~958~~530.4076 6,~~186~~179,~~530~~304.7670 1011/01/2003 510000210 N/A 12/01/2011 N 6,~~137~~131,~~276~~553.5925 6,~~131~~126,~~553~~987.2511 1011/01/2003 628000054 N/A 08/01/2011 N 6,~~138~~133,~~634~~249.3951 6,~~133~~129,~~249~~098.5179 1011/01/2003 510000209 N/A 12/01/2011 N 6,~~113~~107,~~671~~970.8452 6,~~107~~103,~~970~~421.5295 1011/01/2003 628000056 N/A 07/01/2011 N 6,~~038~~032,~~112~~848.1970 6,~~032~~028,~~848~~809.7016 1011/01/2003 502704503 N/A 09/01/2011 N 5,~~892~~886,~~261~~930.6515 5,~~886~~882,~~930~~752.1500 1011/01/2003 510000184 09/01/2011 09/01/2026 N 5,~~835~~827,~~804~~909.4588 5,~~827~~821,~~909~~175.8846 1011/01/2003 510000200 N/A 11/01/2011 N 5,~~812~~805,~~487~~308.3304 5,~~805~~799,~~308~~260.0471 1011/01/2003 628000060 N/A 08/01/2006 N 5,~~688~~683,~~940~~647.6519 5,~~683~~679,~~647~~447.1995 1011/01/2003 528000061 N/A 08/01/2009 N 5,~~541~~533,~~572~~546.3128 5,~~533~~526,~~546~~733.2818 1011/01/2003 502681201 N/A 09/01/2011 N 5,~~503~~498,~~760~~957.1325 5,~~498~~495,~~957~~261.2505 1011/01/2003 502693511 N/A 09/01/2011 N 5,~~263~~258,~~533~~761.2358 5,~~258~~255,~~761~~018.5874 1011/01/2003 528000064 N/A 09/01/2011 N 4,~~905~~900,~~307~~869.7628 4,~~900~~897,~~869~~390.2897 1011/01/2003 510000171 N/A 05/01/2011 N 4,~~899~~894,~~126~~718.3463 4,~~894~~891,~~718~~289.6387 1011/01/2003 502695901 N/A 09/01/2011 N 4,~~777~~767,~~849~~431.4030 4,~~767~~757,~~431~~941.30 1011/01/2003 528000067 N/A 10/01/2010 N 4,~~849~~842,~~010~~781.8090 4,~~842~~837,~~781~~632.9092 1011/01/2003 502664903 N/A 12/01/2011 N 4,~~723~~719,~~377~~083.0056 4,~~719~~715,~~083~~698.5661 1011/01/2003 502684301 N/A 09/01/2011 N 4,~~712~~707,~~021~~684.2838 4,~~707~~704,~~684~~257.3891 1011/01/2003 502699109 N/A 07/01/2011 N 4,~~714~~710,~~127~~073.7537 4,~~710~~706,~~073~~983.3784 1011/01/2003 628000071 N/A 12/01/2011 N 4,~~671~~667,~~982~~633.2763 4,~~667~~664,~~633~~167.6322 1011/01/2003 528000072 N/A 10/01/2010 N 4,~~586~~580,~~865~~973.6145 4,~~580~~576,~~973~~102.4582 1011/01/2003 528000073 N/A 10/01/2011 N 4,~~568~~563,~~079~~864.1517 4,~~563~~560,~~864~~525.1758 1011/01/2003 528000074 N/A 01/01/2011 N 4,~~575~~572,~~860~~006.1439 4,~~572~~569,~~006~~130.3957 1011/01/2003 510000203 N/A 12/01/2011 N 4,~~483~~477,~~926~~650.2224 4,~~477~~472,~~650~~220.2422 0911/01/2003 502707510 N/A 09/01/2011 N 4,~~516~~511,~~069~~928.8499 4,~~511~~508,~~928~~663.9924 1011/01/2003 502701003 N/A 07/01/2006 N 4,~~521~~517,~~227~~471.1073 4,~~517~~514,~~471~~664.7362 0910/01/2003 502697001 N/A 09/01/2011 N 4,~~419~~415,~~196~~197.3876 4,~~415~~412,~~197~~064.7615 1011/01/2003 510000205 N/A 12/01/2011 N 4,~~260~~256,~~505~~158.1206 4,~~256~~252,~~158~~557.0607 1011/01/2003 628000080 N/A 08/01/2006 N 4,~~119~~115,~~577~~744.8162 4,~~115~~112,~~744~~703.6280 1011/01/2003 502675902 N/A 07/01/2011 N 4,~~128~~124,~~076~~648.9716 4,~~124~~122,~~648~~085.1615 1011/01/2003 502700409 N/A 07/01/2011 N 4,~~040~~037,~~819~~508.7280 4,~~037~~035,~~508~~053.8034 1011/01/2003 502705801 N/A 07/01/2011 N 3,~~979~~973,~~040~~597.1450 3,~~973~~968,~~597~~946.5056 1011/01/2003 510000194 N/A 10/01/2011 N 3,~~935~~932,~~646~~275.0829 3,~~932~~929,~~275~~702.2965 1011/01/2003 628000085 N/A 10/01/2011 N 3,~~927~~924,~~742~~042.3407 3,~~924~~921,~~042~~083.0722 1011/01/2003 502702614 N/A 09/01/2011 N 3,~~923~~920,~~987~~264.0587 3,~~920~~917,~~264~~283.8726 1011/01/2003 502709701 N/A 10/01/2011 N 3,~~849~~846,~~987~~394.5662 3,~~846~~843,~~394~~533.6282 1011/01/2003 502706203 N/A 03/01/2011 N 3,~~795~~791,~~024~~869.7296 3,~~791~~789,~~869~~524.9648 0911/01/2003 528000089 N/A 10/01/2011 N 3,~~634~~631,~~666~~306.2618 3,~~631~~628,~~306~~642.1839 1011/01/2003 502694903 N/A 07/01/2011 N 3,~~411~~407,~~225~~159.7854 3,~~407~~403,~~159~~802.5435 1011/01/2003 510000185 N/A 09/01/2021 N 3,~~189~~182,~~375~~925.8371 3,~~182~~177,~~925~~154.7103 0910/01/2003 502701701 07/01/2011 07/01/2021 N 3,~~241~~239,~~953~~202.1129 3,~~239~~237,~~202~~121.2939 1011/01/2003 510000186 N/A 08/01/2011 N 3,~~248~~245,~~192~~708.8273 3,~~245~~243,~~708~~874.7329 1011/01/2003 528000094 N/A 10/01/2011 N 3,~~143~~140,~~365~~454.9757 3,~~140~~138,~~454~~144.5747 1011/01/2003 528000095 N/A 08/01/2011 N 3,~~142~~139,~~577~~804.1860 3,~~139~~137,~~804~~661.6018 1011/01/2003 528000096 N/A 10/01/2011 N 3,~~048~~046,~~935~~273.7776 3,~~046~~044,~~273~~221.7651 1011/01/2003 502692006 N/A 11/01/2011 N 3,~~025~~022,~~155~~477.2901 3,~~022~~020,~~477~~395.0133 1011/01/2003 502708803 N/A 11/01/2011 N 2,~~953~~951,~~574~~057.5898 2,~~951~~949,~~057~~140.9846 1011/01/2003 502707505 N/A 11/01/2011 N 2,~~947~~945,~~942~~179.1540 2,~~945~~942,~~179~~973.4021 1011/01/2003 502695608 N/A 07/01/2011 N 2,~~915~~912,~~371~~844.4066 2,~~912~~910,~~844~~911.6633 1011/01/2003 502689301 N/A 09/01/2008 N 2,~~849~~846,~~227~~703.9325 2,~~846~~844,~~703~~745.2508 1011/01/2003 502672306 N/A 10/01/2011 N 2,~~837~~834,~~295~~684.5499 2,~~834~~832,~~684~~619.9997 1011/01/2003 502706201 N/A 07/01/2010 N 2,~~684~~682,~~817~~719.1110 2,~~682~~681,~~719~~237.1047 1011/01/2003 628000104 N/A 12/01/2011 N 2,~~561~~559,~~968~~800.0981 2,~~559~~558,~~800~~153.8128 1011/01/2003 502703401 N/A 10/01/2011 N 2,~~558~~555,~~169~~978.9088 2,~~555~~554,~~978~~306.8866 1011/01/2003 510000193 N/A 10/01/2011 N 2,~~498~~495,~~160~~979.3219 2,~~495~~494,~~979~~297.1967 0910/01/2003 502713603 N/A 11/01/2011 N 2,~~404~~400,~~999~~121.3265 2,~~400~~395,~~121~~744.6582 04/01/2003 265950568 N/A 07/01/2011 N 2,~~437~~435,~~113~~073.5043 2,~~435~~433,~~073~~541.4377 1011/01/2003 528000109 N/A 10/01/2008 N 2,~~405~~403,~~741~~475.9956 2,~~403~~401,~~475~~663.5626 1011/01/2003 502698105 N/A 09/01/2011 N 2,~~382~~380,~~691~~585.1792 2,~~380~~378,~~585~~955.9242 1011/01/2003 502695609 N/A 07/01/2011 N 2,~~315~~313,~~407~~401.8408 2,~~313~~311,~~401~~865.0862 1011/01/2003 265950602 N/A 08/01/2011 N 2,~~309~~307,~~925~~970.8636 2,~~307~~306,~~970~~491.3628 1011/01/2003 502711512 N/A 11/01/2011 N 2,~~209~~207,~~717~~591.8572 2,~~207~~205,~~591~~874.72 10 11/01/2003 502704601 N/A 11/01/2011 N 2,~~192~~189,~~644~~666.6925 2,~~189~~187,~~666~~116.2562 1011/01/2003 502682401 N/A 09/01/2011 N 1,~~966~~964,~~027~~327.0978 1,~~964~~963,~~327~~026.7855 10/01/2003 502702501 N/A 09/01/2011 N 1,~~945~~942,~~553~~933.6756 1,~~942~~940,~~933~~701.5685 1011/01/2003 528000117 N/A 05/01/2011 N 1,~~841~~839,~~237~~724.9383 1,~~839~~838,~~724~~603.8399 1011/01/2003 528000118 N/A 10/01/2011 N 1,~~722~~720,~~514~~142.3118 1,~~720~~718,~~142~~104.1842 1011/01/2003 528000119 N/A 04/01/2021 N 1,~~651~~647,~~497~~612.8850 1,~~647~~644,~~612~~047.5036 1011/01/2003 502711509 N/A 11/01/2011 N 1,~~613~~611,~~109~~667.4967 1,~~611~~610,~~667~~541.6771 1011/01/2003 528000121 N/A 03/01/2011 N 1,~~606~~604,~~172~~931.4366 1,604,~~931~~050.6615 1011/01/2003 528000122 N/A 07/01/2011 N 1,~~551~~549,~~365~~189.9652 1,~~549~~547,~~189~~314.5240 1011/01/2003 528000123 N/A 07/01/2011 N 1,~~374~~373,~~529~~331.4020 1,~~373~~372,~~331~~411.2062 1011/01/2003 502711508 N/A 09/01/2011 N 1,~~369~~368,~~950~~711.8528 1,~~368~~367,~~711~~739.2886 1011/01/2003 528000125 N/A 10/01/2010 N 1,~~311~~310,~~911~~225.0378 1,~~310~~308,~~225~~832.7871 1011/01/2003 528000126 N/A 08/01/2009 N 1,~~283~~282,~~296~~157.4185 1,~~282~~281,~~157~~303.8556 1011/01/2003 528000127 N/A 10/01/2011 N 1,~~214~~212,~~200~~430.1397 1,~~212~~210,~~430~~884.9766 1011/01/2003 502695001 N/A 10/01/2011 N 1,~~039~~031,~~225~~565.8661 1,~~031~~024,~~565~~080.6174 1011/01/2003 528000129 N/A 08/01/2009 N 1,~~091~~090,~~983~~458.9673 1,~~090~~089,~~458~~180.7316 1011/01/2003 528000130 N/A 08/01/2008 N 1,~~013~~011,~~125~~315.2739 1,~~011~~009,~~315~~702.3923 1011/01/2003 265950478 N/A 06/01/2011 N ~~975,762.99~~ 974,519.04 10973,483.35 11/01/2003 501711510 N/A 11/01/2011 N ~~928~~927,~~521~~691.6775 927,~~691~~043.7564 1011/01/2003 265950586 N/A 06/01/2011 N ~~837~~836,~~358~~754.8234 836,~~754~~343.3415 0910/01/2003 502711507 N/A 09/01/2011 N 832,~~772~~019.8634 ~~832~~831,~~019~~428.3482 1011/01/2003 528000135 N/A 07/01/2009 N ~~802,632.72~~ 801,428.43 10800,395.27 11/01/2003 528000136 N/A 04/01/2008 N ~~678,413.48~~ 677,189.20 10676,099.24 11/01/2003 528000137 N/A 12/01/2018 N ~~657,597.91~~ 655,665.95 10653,721.91 11/01/2003 Totals ~~956,851,784.49~~ 955,956,989.84 952,934,000.55

Appraisal Appraisal Res Mod Loan Number Reduction Reduction Strat. Code Date Amount (2) (3) 502694601 5/12/2003 ~~887~~873,~~734~~498.6058 13 502701003 13 510000185 13 502713603 13 265950586 13 Totals ~~887~~873,~~734~~498.6058 (1) Property Type Code SS- Self Storage MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office LO- Lodging MU- Mixed Use OT- Other IW- Industrial/Warehouse (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 11/17/2003 0 $0.00 0 $0.00 2 $12,223,960.23 0 $0.00 0 $0.00 0 $0.00 10/15/2003 0 0.00 1 $9,837,478.44 1 2,400,121.65 0 $0.00 0 $0.00 0 $0.00 09/1412/2003 0 0.00 1 $9,848,622.31 1 2,404,999.32 0 $0.00 0 $0.00 0 $0.00 08/14/2003 1 $9,857,760.90 0 0.00 1 2,409,312.83.00 0 $0.00 0 $0.00 0 $0.00 07/14/2003 0 $0.00 1 $2,413,596.83 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/13/2003 0 $0.00 0 $0.00 1 $2,418,385.26 0 $0.00 0 $0.00 0 $0.00 05/14/2003 1 $4,533,134.49 0 $0.00 1 $2,422,607.19 0 $0.00 0 $0.00 0 $0.00 04/14/2003 0 $0.00 0 $0.00 1 $2,427,335.95 0 $0.00 0 $0.00 0 $0.00 03/14/2003 0 $0.00 1 $9,906,467.53 1 $2,431,496.64 0 $0.00 0 $0.00 0 $0.00 02/14/2003 0 $0.00 1 $9,921,108.12 1 $2,437,242.58 0 $0.00 0 $0.00 0 $0.00 01/14/2003 0 $0.00 0 $0.00 2 $12,371,140.18 0 $0.00 0 $0.00 0 $0.00 12/13/2002 0 $0.00 1 $2,445,400.40 1 $9,938,448.23 0 $0.00 0 $0.00 0 $0.00 11/15/2002 1 $2,449,978.21 0 $0.00 1 $9,948,996.13 0 $0.00 0 $0.00 0 $0.00 10/15/2002 1 $2,453,983.99 1 $9,957,522.64 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/13/2002 3 $15,403,579.81 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 1011/1517/2003 0 $0.00 0 $0.00 0910/1415/2003 0 $0.00 0 $0.00 0809/1412/2003 0 $0.00 0 $0.00 0708/14/2003 0 $0.00 0 $0.00 0607/1314/2003 0 $0.00 0 $0.00 0506/1413/2003 0 $0.00 0 $0.00 0405/14/2003 0 $0.00 0 $0.00 0304/14/2003 0 $0.00 0 $0.00 0203/14/2003 0 $0.00 0 $0.00 0102/14/2003 0 $0.00 0 $0.00 1201/1314/~~2002~~2003 0 $0.00 0 $0.00 1112/~~15/2002 0 $0.00 0 $0.00 10/15/2002 0 $0.00 0 $0.00 09/~~13/2002 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/17/2003 7.287031% 7.215224% 88 10/15/2003 7.285648% 7.213553% 89 09/1412/2003 7.285691% 7.213598% 90 08/14/2003 7.285720% 7.213629% 91 07/14/2003 7,285746% 7,213657% 92 06/13/2003 7.285784% 7.214135% 93 05/14/2003 7.285810% 7.218197% 94 04/14/2003 7.284544% 7.216657% 95 03/14/2003 7.284570% 7.216686% 96 02/14/2003 7.284632% 7.216754% 97 01/14/2003 7.284657% 7.216782% 98 12/13/2002 7.284682% 7.218076% 99 ~~11/15/2002 7.284719% 7.218117% 100 10/15/2002 7.283540% 7.221819% 101 09/13/2002 7.283577% 7.221862% 102~~ Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) ~~510000202 6 0 09/01/2003 145,464.93 145,464.93 B~~ 502694601 28 23 07/01/2003 6263,~~934~~028.2940 ~~253~~316,~~618~~647.9837 23 ~~502693202 42 0 09/01/2003 52,082.28 52,082.28 B~~ 502676401 43 0 0910/01/2003 50,429.3967 50,429.3967 B ~~510000203 75 0 09/01/2003 32,619.04 32,619.04 B~~ 502701003 77 0 0910/01/2003 32,766.5874 32,766.5874 B ~~502706203 88 0 09/01/2003 27,917.30 27,917.30 B~~ 510000185 91 0 0910/01/2003 28,031.5583 28,031.5583 B 510000193 106 0 0910/01/2003 17,482.3545 17,482.3545 B 502713603 107 56 04/01/2003 20,810.7999 ~~124~~145,~~862~~673.02 3 502682401 115 0 10/01/2003 13,888.76 13,888.76 B 265950586 133 0 0910/01/2003 6,500.8991 6,500.8991 B Totals 118 ~~477~~232,~~039~~939.3975 ~~771~~611,~~775~~420.3175

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code(2) Transfer Date Date Balance Advances Date Date ~~510000202 21,638,654.90 0.00~~ 502694601 13 10/04/2002 9,859,113.10 12,~~037~~276.2777 ~~502693202 7,379,050.51 0.00~~ 502676401 7,~~268~~262,~~638~~124.8313 0.00 ~~510000203 4,483,926.22 0.00~~ 502701003 13 05/30/2003 4,~~521~~517,~~227~~471.1073 498,~~447~~120.7515 ~~502706203 3,795,024.72 0.00~~ 510000185 13 04/18/2003 3,~~189~~182,~~375~~925.8371 0.00 510000193 2,~~498~~495,~~160~~979.3219 0.00 502713603 13 12/27/2002 2,427,335.95 20,366.75 502682401 1,964,327.78 0.00 265950586 13 06/26/2003 ~~837~~836,~~358~~754.8234 0.00 Totals 6732,~~897~~546,~~866~~031.3093 8140,~~851~~763.7767

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Delinquency Code: Total for Status Code = 3 (2 Loans) 83,839.39 462,320.39 12,286,449.05 32,643.52 Total for Status Code = B (6 Loans) 149,100.36 149,100.36 20,259,582.88 8,120.15

(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 Loan Document Transfer Strategy Scheduled Property State Interest Actual Number Cross-Reference Date Code (1) Balance Type (2) Rate Balance 502694601 28 10/04/2002 13 9,~~837~~828,~~478~~215.4441 MF NV 7.125% 9,859,113.10 502701003 77 05/30/2003 13 4,~~517~~514,~~471~~664.7362 MF FL 7.750% 4,~~521~~517,~~227~~471.1073 510000185 91 04/18/2003 13 3,~~182~~177,~~925~~154.7103 RT UT 8.170% 3,~~189~~182,~~375~~925.8371 502713603 107 12/27/2002 13 2,~~400~~395,~~121~~744.6582 MF PA 8.000% 2,427,335.95 265950586 133 06/26/2003 13 836,~~754~~343.3415 MF NJ 8.500% ~~837~~836,~~358~~754.8234

Net Remaining Loan Operating DSCR DSCR Note Maturity Amortization Number Income Date Date Date Term 502694601 803,246.00 12/31/2001 0.99 09/01/2001 08/01/2006 ~~333~~332 502701003 1.21 08/01/2001 07/01/2006 ~~332~~331 510000185 421,072.80 12/31/2002 1.25 10/01/2001 09/01/2021 ~~214~~213 502713603 1.29 12/01/2001 11/01/2011 ~~216~~215 265950586 1.29 07/01/2001 06/01/2011 ~~331~~330 (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- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other

Specially Serviced Loan Detail - Part 2 Offering Resolution Site Loan Document Strategy Inspection Phase 1 Date Appraisal Appraisal Other REO Number Cross-Reference Code (1) Date Date Value Property Revenue 502694601 28 13 01/13/2003 20,500,000.00 502701003 77 13 6,100,000.00 510000185 91 13 5,325,000.00 502713603 107 13 4,600,000.00 265950586 133 13 Comments from Special Servicer Loan Number 502694601 Foreclosure sale has been set for 1112/72/03. 502701003 The Borrower has failed to comply with all requests for information and continues to make only the principal and interest portions of the payment. Lender's legal counsel has commenced the foreclosure process. ~~510000185~~Foreclosure ~~The~~expected MSto ~~advised~~be ~~that~~filed ~~this~~no ~~location~~later isth onan the ~~closing~~week ~~list~~of toNovember ~~be rejected~~10th. ~~Store~~A isreceiver ~~already dark. Attorney tracking bankruptcy. Borrower~~ has ~~brought~~been ~~loan~~identified ~~current~~and ~~with~~a ~~exception~~motion ofto ~~default~~appoint ~~interest~~will ~~and~~be ~~some~~filed ~~legal~~with ~~and~~the ~~title costs~~foreclosure. ~~Borrower~~510000185 isFleming's ~~trying~~Lease towas firejected ndas ~~replacement~~of ~~tenant to keep property~~9/30/03. ~~Will~~Proof ~~continue~~of toclaim ~~monitor~~filed. ~~until~~Moving ~~Borrower~~forward ~~can~~with ~~either~~a ~~stabilize~~foreclosure ~~property~~while orsimultaneously ~~fails~~trying to ~~make~~document ~~payments.~~a ~~Fleming Lease has not been rejected yet~~deed-in-lieu. 502713603 Payment default. Received Confession of Judgment. Forbearance agreement executed. Lender ~~receiving~~section ~~cash~~8, ~~flow~~HUD payments. ~~Section~~Property 8under ~~payments~~contract ~~being~~for ~~received~~sale. 265950586 Borrower is ~~trying~~now toselling ~~get~~ the ~~prepayment premium waived~~property. HeAn ~~claims~~assumption ~~tenants~~will ~~may~~be ~~move out due to some natural radiation in the area~~processed. ~~No proof has been submitted. Information has been requested.~~ (1) Resolution Strategy Code 1 - Modification 6 - DPO 10 - Deed in Lieu Of 2 - Foreclosure 7 - REO Foreclosure 3 - Bankruptcy 8 - Resolved 11 - Full Payoff 4 - Extension 9 - Pending Return 12 - Reps and Warranties 5 - Note Sale to Master Servicer 13 - Other or TBD

Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans

Filing Compare · FIRST UNION NATIONAL BANK COM MORT PAS THR CERT SER 2001 C4