8-K 1 fun01c2.txt JANUARY 8-K 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 : January 14, 2004 (Date of earliest event reported) Commission File No.: 333-53266-02 First Union Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2001-C2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2316405 52-2316406 52-7184008 52-2316404 (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 January 14, 2004 2003 a distribution was made to holders of First Union Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates, Series 2001-C2. 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-C2, relating to the January 14, 2004 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-C2 By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: January 15, 2004 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-C2, relating to the January 14, 2004 distribution. EX-99.1 Wells Fargo Bank Minnesota, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 First Union Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2001-C2 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 01/14/2004 Record Date: 12/31/2003 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 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 Underwriter First Union Securities, Inc 201 South College Street Charlotte, NC 28288 Contact: William J. Cohane Phone Number: (704) 383-4984 Underwriter Merrill Lynch, Pierce, Fenner & Smith Inc. World Financial Center, North Tower 250 Vesey Street New York, NY 10281 Contact: John E. Gluszak Phone Number: (212) 449-1000 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 33736XBY4 6.204000% 190,553,000.00 ~~166~~165,~~919~~067,~~539~~064.9430 ~~841~~853,~~267~~277.5725 A-2 33736XBZ1 6.663000% 590,647,000.00 590,647,000.00 0.00 B 33736XCA5 6.819000% 42,565,000.00 42,565,000.00 0.00 C 33736XCB3 6.922000% 12,520,000.00 12,520,000.00 0.00 D 33736XCC1 6.951000% 12,519,000.00 12,519,000.00 0.00 E 33736XCD9 7.003000% 20,031,000.00 20,031,000.00 0.00 F 33736XCE7 7.123000% 10,015,000.00 10,015,000.00 0.00 G 33736XCF4 7.388000% 15,023,000.00 15,023,000.00 0.00 H 33736XCG2 7.487000% 17,527,000.00 17,527,000.00 0.00 J 33736XCH0 7.~~855202~~855449% 12,519,000.00 12,519,000.00 0.00 K 33736XCJ6 6.460000% 15,023,000.00 15,023,000.00 0.00 L 33736XCK3 6.460000% 20,031,000.00 20,031,000.00 0.00 M 33736XCL1 6.460000% 5,008,000.00 5,008,000.00 0.00 N 33736XCM9 6.460000% 6,048,000.00 6,048,000.00 0.00 O 33736XCN7 6.460000% 5,908,000.00 5,908,000.00 0.00 P 33736XCP2 6.460000% 3,939,000.00 3,939,000.00 0.00 Q 33736XCQ0 6.460000% 21,663,038.00 21,663,038.00 0.00 V 33736XCS6 6.828000% 1,175 ,111 .70 1,~~377~~393,~~446~~166.8175 (7,~~837~~927.6712) Z-I N/A 0.000000% 0.00 0.00 0.00 Z-II N/A 0.000000% 0.00 0.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 Totals 1,002,714 ,149.70 ~~979~~977,~~283~~446,~~024~~269.7505 ~~833~~845,~~429~~350.9013

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level(1) A-1 33736XBY4 ~~862~~853,~~974~~396.0272 0.00 0.00 1,~~704~~706,~~241~~673.5997 ~~166~~164,~~078~~213,~~272~~787.3705 22.6671% A-2 33736XBZ1 3,279,567.47 0.00 0.00 3,279,567.47 590,647,000.00 22.6671% B 33736XCA5 241,875.61 0.00 0.00 241,875.61 42,565,000.00 18.3135% C 33736XCB3 72,219.53 0.00 0.00 72,219.53 12,520,000.00 17.0306% D 33736XCC1 72,516.31 0.00 0.00 72,516.31 12,519,000.00 15.7578% E 33736XCD9 116,897.58 0.00 0.00 116,897.58 20,031,000.00 13.7073% F 33736XCE7 59,447.37 0.00 0.00 59,447.37 10,015,000.00 12.6871% G 33736XCF4 92,491.60 0.00 0.00 92,491.60 15,023,000.00 11.1517% H 33736XCG2 109,353.87 0.00 0.00 109,353.87 17,527,000.00 9.3537% J 33736XCH0 81,~~949~~951.3997 0.00 0.00 81,~~949~~951.3997 12,519,000.00 8.0709% K 33736XCJ6 80,873.82 0.00 0.00 80,873.82 15,023,000.00 6.5455% L 33736XCK3 107,833.55 0.00 0.00 107,833.55 20,031,000.00 4.4950% M 33736XCL1 26,959.73 0.00 0.00 26,959.73 5,008,000.00 3.9899% N 33736XCM9 32,558.40 0.00 0.00 32,558.40 6,048,000.00 3.3637% O 33736XCN7 31,804.73 0.00 0.00 31,804.73 5,908,000.00 2.7677% P 33736XCP2 21,204.95 0.00 0.00 21,204.95 3,939,000.00 2.36% Q 33736XCQ0 113,~~877~~135.0925 0.00 0.00 113,~~877~~135.0925 21,663,038.00 0.14% V 33736XCS6 7,~~837~~927.6712 0.00 0.00 0.00 1,~~385~~401,~~284~~093.4887 0.00% Z-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% Z-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 5,~~412~~ 402,~~242~~015.6958 0.00 0.00 6,~~245~~247,~~672~~365.5971 ~~978~~976,~~449~~600,~~594~~918.8592

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount IO 33736XCR8 1.~~220025~~219450% 1,001,539,038.00 ~~977~~976,~~905~~053,~~577~~102.9430

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount IO 33736XCR8 ~~994~~991,~~224~~873.0466 0.00 ~~994~~991,~~224~~873.0466 ~~977~~975,~~064~~199,~~310~~825.3705 (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 33736XBY4 ~~875~~866.~~97434803~~25277115 4.~~41487444~~47789985 4.~~52878737~~47852681 0.00000000 0.00000000 ~~871~~861.~~55947358~~77487130 A-2 33736XBZ1 1,000.00000000 0.00000000 5.55250000 0.00000000 0.00000000 1,000.00000000 B 33736XCA5 1,000.00000000 0.00000000 5.68249994 0.00000000 0.00000000 1,000.00000000 C 33736XCB3 1,000.00000000 0.00000000 5.76833307 0.00000000 0.00000000 1,000.00000000 D 33736XCC1 1,000.00000000 0.00000000 5.79250020 0.00000000 0.00000000 1,000.00000000 E 33736XCD9 1,000.00000000 0.00000000 5.83583346 0.00000000 0.00000000 1,000.00000000 F 33736XCE7 1,000.00000000 0.00000000 5.93583325 0.00000000 0.00000000 1,000.00000000 G 33736XCF4 1,000.00000000 0.00000000 6.15666644 0.00000000 0.00000000 1,000.00000000 H 33736XCG2 1,000.00000000 0.00000000 6.23916643 0.00000000 0.00000000 1,000.00000000 J 33736XCH0 1,000.00000000 0.00000000 6.~~54600128~~54620736 0.00000000 0.00000000 1,000.00000000 K 33736XCJ6 1,000.00000000 0.00000000 5.38333356 0.00000000 0.00000000 1,000.00000000 L 33736XCK3 1,000.00000000 0.00000000 5.38333333 0.00000000 0.00000000 1,000.00000000 M 33736XCL1 1,000.00000000 0.00000000 5.38333267 0.00000000 0.00000000 1,000.00000000 N 33736XCM9 1,000.00000000 0.00000000 5.38333333 0.00000000 0.00000000 1,000.00000000 O 33736XCN7 1,000.00000000 0.00000000 5.38333277 0.00000000 0.00000000 1,000.00000000 P 33736XCP2 1,000.00000000 0.00000000 5.38333333 0.00000000 0.00000000 1,000.00000000 Q 33736XCQ0 1,000.00000000 0.00000000 5.~~25674608~~22250157 0.00000000 0.00000000 1,000.00000000 V 33736XCS6 1,~~165~~178.~~51400178~~81528199 (-6.~~66972340)~~74584382 6.~~66972340~~74584382 0.00000000 0.00000000 1,~~178~~192.~~85344857~~30696963 Z-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount IO 33736XCR8 ~~976~~974.~~40285684~~55322785 0.~~99269624~~99034947 0.00000000 ~~975~~973.~~56288202~~70126181

Reconciliation Detail Advance Summary P & I Advances Outstanding 92361,~~618~~090.8530 Servicing Advances Outstanding 5967,~~938~~397.5058 Reimbursement for Interest on P&I Advances 720.1500 paid from general collections Reimbursement for Interest on Servicing Advances 0.00 paid from general collections Aggregate amount of Nonrecoverable Advances 0.00

Servicing Fee Summary Current Period Accrued Servicing Fees 43,~~720~~639.8972 Less Delinquent Servicing Fees ~~275~~1,464.7891 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 1,~~713~~840.7873 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4544,~~158~~015.8954

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 ~~862~~853,~~974~~396.0272 0.00 0.00 ~~862~~853,~~974~~396.0272 0.00 0.00 ~~862~~853,~~974~~396.0272 0.00 A-2 3,279,567.47 0.00 0.00 3,279,567.47 0.00 0.00 3,279,567.47 0.00 IO ~~994~~991,~~224~~873.0466 0.00 0.00 ~~994~~991,~~224~~873.0466 0.00 0.00 ~~994~~991,~~224~~873.0466 0.00 B 241,875.61 0.00 0.00 241,875.61 0.00 0.00 241,875.61 0.00 C 72,219.53 0.00 0.00 72,219.53 0.00 0.00 72,219.53 0.00 D 72,516.31 0.00 0.00 72,516.31 0.00 0.00 72,516.31 0.00 E 116,897.58 0.00 0.00 116,897.58 0.00 0.00 116,897.58 0.00 F 59,447.37 0.00 0.00 59,447.37 0.00 0.00 59,447.37 0.00 G 92,491.60 0.00 0.00 92,491.60 0.00 0.00 92,491.60 0.00 H 109,353.87 0.00 0.00 109,353.87 0.00 0.00 109,353.87 0.00 J 81,~~949~~951.3997 0.00 0.00 81,~~949~~951.3997 0.00 0.00 81,~~949~~951.3997 0.00 K 80,873.82 0.00 0.00 80,873.82 0.00 0.00 80,873.82 0.00 L 107,833.55 0.00 0.00 107,833.55 0.00 0.00 107,833.55 0.00 M 26,959.73 0.00 0.00 26,959.73 0.00 0.00 26,959.73 0.00 N 32,558.40 0.00 0.00 32,558.40 0.00 0.00 32,558.40 0.00 O 31,804.73 0.00 0.00 31,804.73 0.00 0.00 31,804.73 0.00 P 21,204.95 0.00 0.00 21,204.95 0.00 0.00 21,204.95 0.00 Q 116,619.35 0.00 0.00 116,619.35 0.00 23,~~742~~484.2610 113,~~877~~135.0925 ~~4,749~~11533.9852 V 7,~~837~~927.6712 0.00 7,~~837~~927.6712 7,~~837~~927.6712 0.00 0.00 7,~~837~~927.6712 ~~209,539~~226631.8230 Total 6,~~409~~ 397,~~208~~373.9934 0.00 7,~~837~~927.6712 6,~~409~~397,~~208~~373.9934 0.00 23,~~742~~484.2610 6,~~406~~393,~~466~~889.7324 ~~214,289~~238164.8082

Other Required Information Available Distribution Amount (1) 7,239,~~896~~239.6337 Aggregate Number of Outstanding Loans 108 Aggregate Stated Principal Balance of Loans Before Distribution ~~979~~977,~~283~~446,~~024~~269.7505 Aggregate Stated Principal Balance of Loans After Distribution ~~978~~976,~~449~~600,~~594~~918.8592 Aggregate Unpaid Principal Balance of Loans ~~978~~976,~~465~~658,~~262~~207.87 Aggregate Amount of Servicing Fee 4544,~~158~~015.8954 Aggregate Amount of Special Servicing Fee ~~655~~654.0618 Aggregate Amount of Trustee Fee 1,~~792~~789.8343 Aggregate Trust Fund Expenses 720.1500 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.

Appraisal Reduction Amount Appraisal Cumulative Date Appraisal Loan Reduction ASER Reduction Number Amount Amount Effected 265950372 0372,066.0061 27,~~015~~489.0571 01/08/2004 Total 0372,066.0061 27,~~015~~489.0571

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 6,~~454~~442,~~722~~802.7754 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest ~~7,837~~0.6700 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 6,~~446~~442,~~885~~802.1054 Principal: Scheduled Principal ~~833~~845,~~429~~350.9013 Unscheduled Principal ~~7,837~~0.6700 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 ~~841~~845,~~267~~350.5713 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 7,288,152.67 Total Funds Distributed Fees: Master Servicing Fee 43,~~720~~639.8972 Trustee Fee 1,~~792~~789.8343 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 45,~~513~~429.7215 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 720.1500 ASER Amount 2,~~015~~829.0592 Special Servicing Fee ~~655~~654.0618 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 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 23,~~742~~484.2610 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 6,~~406~~393,~~466~~889.7324 Principal Distribution ~~833~~845,~~429~~350.9013 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 7,239,~~896~~239.6337 Total Funds Distributed 7,288,152.6162 Ratings Detail Original Ratings Current Ratings (1) Class CUSIP Fitch Moody's S&P Fitch Moody's S&P A-1 33736XBY4 X Aaa AAA X Aaa AAA A-2 33736XBZ1 X Aaa AAA X Aaa AAA IO 33736XCR8 X Aaa AAA X Aaa AAA B 33736XCA5 X Aa2 AA X Aa2 AA C 33736XCB3 X Aa3 AA- X Aa3 AA- D 33736XCC1 X A1 A+ X A1 A+ E 33736XCD9 X A2 A X A2 A F 33736XCE7 X A3 A- X A3 A- G 33736XCF4 X Baa1 BBB+ X Baa1 BBB+ H 33736XCG2 X Baa2 BBB X Baa2 BBB J 33736XCH0 X Baa3 BBB- X Baa3 BBB- K 33736XCJ6 X Ba1 BB+ X Ba1 BB+ L 33736XCK3 X Ba2 BB X Ba2 BB M 33736XCL1 X Ba3 BB- X Ba3 BB- N 33736XCM9 X B1 B+ X B1 B+ O 33736XCN7 X B2 B X B2 B P 33736XCP2 X B3 B- X B3 B- Q 33736XCQ0 X NR NR X NR NR V 33736XCS6 X NR NR X NR NR NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

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 2,000,000 20 26,~~425~~320,~~696~~964.8615 2.70 9088 7.~~7560~~7578 1.~~263372~~248105 2,000,001 to 4,000,000 20 5655,~~210~~942,~~722~~535.4846 5.7473 8684 7.~~6646~~6663 1.~~332811~~305560 4,000,001 to 6,000,000 22 111,~~460~~132,~~463~~656.5854 11.3938 8785 7.~~7377~~7384 1.~~426972~~417814 6,000,001 to 8,000,000 9 62,~~703~~541,~~215~~228.1714 6.4140 8684 7.~~8134~~8141 1.~~744000~~676531 8,000,001 to 10,000,000 8 74,~~289~~168,~~928~~445.7212 7.59 8684 7.~~6296~~6298 1.~~431365~~396435 10,000,001 to 15,000,000 9 118,~~306~~170,~~054~~978.8192 12.0910 8583 7.6260 1.~~447713~~421594 15,000,001 to 20,000,000 7 ~~120~~119,~~026~~778,~~023~~629.9745 12.2726 8886 7.~~4670~~4669 1.~~256318~~253354 20,000,001 to 25,000,000 5 112,~~606~~485,~~281~~267.2198 11.5152 8684 7.~~7389~~7388 2.~~099770~~003051 25,000,001 to 30,000,000 2 53,~~978~~905,~~559~~065.5569 5.52 6462 8.3627 1.~~080126~~133179 30,000,001 to 35,000,000 3 95,~~766~~618,~~438~~057.0993 9.79 8886 7.~~6842~~6843 1.~~116991~~095441 35,000,001 to 40,000,000 0 0.00 0.00 0 0.0000 0.000000 40,000,001 to 45,000,000 1 44,000,000.00 4.5051 8684 6.7940 2.100000 45,000,001 to 50,000,000 1 50,000,000.00 5.1112 8684 7.7500 0.960000 50,000,001 or greater 1 52,~~676~~537,~~210~~089.4154 5.38 8785 7.5800 1.530000 Totals 108 ~~978~~976,~~449~~600,~~594~~918.8592 100.00 8583 7.~~6630~~6632 1.~~459273~~435506

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 3 9,~~462~~306,~~937~~204.1449 0.9795 9088 7.2200 1.~~296638~~316552 Arizona 1 1,~~522~~518,~~604~~778.4176 0.16 8785 7.8750 1.540000 Arkansas 1 ~~889~~887,~~674~~439.8245 0.09 8785 7.8750 1.430000 California 27 224,~~830~~515,~~482~~276.2804 22.9899 8583 7.~~9620~~9622 1.~~522768~~474205 Connecticut 4 12,~~813~~804,~~701~~012.3703 1.31 8684 7.~~8007~~8006 1.~~200103~~199821 Delaware 2 11,~~425~~396,~~522~~439.8934 1.17 8785 7.~~3258~~3259 1.~~418510~~390232 Florida 14 96,~~299~~149,~~058~~450.5800 9.8485 7674 7.7826 1.~~127157~~112773 Georgia 3 18,~~120~~105,~~768~~284.5845 1.85 8785 7.7313 1.~~257124~~256923 Hawaii 1 20,~~231~~181,~~297~~194.7600 2.07 8684 8.0000 1.790000 Idaho 1 ~~865~~864,~~926~~671.1969 0.09 8785 8.0000 1.~~610000~~220000 Illinois 2 7,~~425~~413,~~329~~201.0940 0.76 8785 7.4876 0.~~898604~~767436 Indiana 1 12,~~353~~336,~~638~~928.9725 1.26 9088 7.4400 1.720000 Maine 1 9,~~221~~205,~~111~~681.8790 0.94 8987 7.3000 1.~~300000~~070000 Maryland 2 24,~~163~~130,~~744~~763.3538 2.47 8482 8.3300 1.~~670000~~590000 Massachusetts 3 7,~~274~~261,~~016~~376.0444 0.74 8785 7.~~8440~~8439 1.~~647519~~647929 Michigan 3 4,~~984~~947,~~716~~385.9377 0.51 ~~103~~101 7.~~2222~~2243 1.~~409243~~440325 Missouri 1 2,~~418~~412,~~598~~521.5565 0.25 8785 7.8750 1.540000 Nevada 4 48,~~244~~201,~~725~~117.2563 4.9394 8785 7.3350 1.~~168775~~184979 New Jersey 5 33,~~293~~209,~~468~~902.4232 3.40 8684 7.~~5204~~5206 1.~~374102~~374189 New Mexico 1 1,~~666~~664,~~814~~770.7760 0.17 8482 8.7500 1.300000 New York 7 80,~~186~~071,~~511~~603.9078 8.20 8785 7.~~8243~~8244 1.~~515474~~536962 North Carolina 2 26,~~722~~676,~~086~~114.8453 2.73 8987 7.1773 1.368904 Oklahoma 1 7,~~213~~204,~~927~~169.3913 0.74 9088 7.4400 21.~~110000~~690000 Pennsylvania 6 8382,~~018~~956,~~508~~821.1107 8.4849 8684 7.~~2017~~2014 1.~~697069~~675508 South Carolina 1 11,~~623~~603,~~432~~938.9385 1.19 8987 7.2900 1.330000 Tennessee 4 9,~~758~~744,~~824~~792.2955 1.00 8785 8.0249 1.~~260416~~260425 Texas 26 ~~119~~118,~~184~~962,~~175~~916.1866 12.18 8482 7.~~5501~~5503 1.~~496573~~483060 Virginia 6 37,~~746~~526,~~221~~730.0066 3.8684 8987 7.~~3304~~3310 1.~~493764~~493841 Washington,DC 1 52,~~676~~537,~~210~~089.4154 5.38 8785 7.5800 1.530000 Wisconsin 1 2,~~811~~804,~~558~~342.5557 0.29 8785 7.7500 10.~~580000~~980000 Totals 135 ~~978~~976,~~449~~600,~~594~~918.8592 100.00 8583 7.~~6630~~6632 1.~~459273~~435506

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Unknown 1 1,~~385~~401,~~284~~093.4887 0.14 ~~115~~113 6.8280 NAP 1.04 or less 18 157,~~161~~423,~~252~~843.6965 16.0612 8179 7.~~8408~~8452 0.~~891074~~896092 1.05 to 1.14 812 93147,~~769~~398,~~590~~936.7677 915.5809 8885 7.~~3707~~3981 1.~~087372~~085494 1.15 to 1.19 85 ~~105~~38,~~205~~214,~~409~~441.1538 103.7591 8678 7.~~5515~~5838 1.~~178893~~169777 1.20 to 1.24 3 98,~~598~~738,~~669~~029.2320 0.9889 8784 7.~~6567~~7761 1.~~230580~~233562 1.25 to 1.29 2 2039,~~034~~965,~~922~~101.1585 24.0509 8588 87.~~0611~~8036 1.~~274214~~257902 1.30 to 1.34 710 4270,~~023~~128,~~578~~606.0386 47.2918 8782 78.~~6785~~0919 1.~~312658~~320243 1.35 to 1.39 1210 ~~110~~79,~~862~~379,~~342~~357.0069 118.3313 8687 7.~~6286~~2979 1.~~361758~~362935 1.40 to 1.44 56 4756,~~228~~624,~~230~~503.1337 45.80 83 ~~84 8~~7.~~0811~~9588 1.~~421976~~423325 1.45 to 1.49 56 2721,~~132~~302,~~612~~550.3919 2.7718 8785 7.~~3679~~4786 1.~~478130~~475229 1.50 to 1.54 4 78,~~711~~373,~~701~~062.7236 8.0403 8785 7.~~5982~~5988 1.~~529763~~529796 1.55 to 1.59 34 2156,~~169~~707,~~371~~910.6298 25.1681 8884 7.~~3819~~7591 1.~~571328~~583536 1.60 to 1.64 65 1621,~~624~~569,~~037~~977.1497 12.7021 8775 7.~~6586~~9958 1.~~614240~~619867 1.65 to 1.69 42 4712,~~891~~226,~~387~~667.4000 41.8925 8186 7.~~9078~~9576 1.~~674954~~685892 1.70 to 1.74 5 47,~~742~~937,~~282~~525.3823 4.8891 8685 7.~~9132~~8126 1.~~716391~~717463 1.75 to 1.79 24 2234,~~431~~878,~~648~~279.3881 23.2957 8684 7.~~9902~~7607 1.~~786076~~780312 1.80 to 1.89 93 399,~~790~~971,~~519~~810.0725 41.0702 8582 78.~~9335~~1683 1.~~848645~~840535 1.90 to 1.94 12 49,~~786~~529,~~725~~280.3170 0.4998 8785 7.~~7000~~5255 1.~~910000~~919969 1.95 to 1.99 01 02,245,830.0085 0.0023 086 07.~~0000~~6400 01.~~000000~~970000 2.00 or greater 5 8482,~~900~~584,~~030~~108.8294 8.6846 8683 7.~~2514~~2853 2.~~893105~~803849 Totals 108 ~~978~~976,~~449~~600,~~594~~918.8592 100.00 8583 7.~~6630~~6632 1.~~459273~~435506

Property Type Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 7 49,~~202~~129,~~375~~582.3184 5.03 8684 8.~~0948~~0949 1.~~344833~~303466 Lodging 8 61,~~406~~381,~~698~~309.3029 6.2829 8684 7.~~9265~~9261 1.~~111771~~087287 Mixed Use 3 36,~~565~~546,~~584~~696.3906 3.74 8482 7.8705 3.~~424682~~215342 Mobile Home Park 1 ~~882~~881,~~397~~261.3902 0.09 2624 8.5000 1.170000 Multi-Family 40 328,~~478~~056,~~496~~984.5061 33.5759 8381 7.5036 1.~~256206~~235675 Office 29 ~~283~~282,~~299~~468,~~033~~237.1499 28.9592 8684 7.~~7248~~7255 1.~~591274~~570003 Retail 27 ~~184~~183,~~273~~881,~~342~~466.9201 18.83 8987 7.~~5644~~5647 1.~~371671~~375643 Self Storage 20 34,~~341~~255,~~666~~381.9010 3.51 8785 7.8750 1.482822 Totals 135 ~~978~~976,~~449~~600,~~594~~918.8592 100.00 8583 7.~~6630~~6632 1.~~459273~~435506

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.999% or less 7 54,~~591~~493,~~943~~877.9369 5.58 9290 6.~~8089~~8087 1.~~864105~~864644 7.000% to 7.249% 14 ~~132~~131,~~286~~633,~~270~~055.7326 13.5248 8886 7.~~1765~~1764 1.~~304468~~278701 7.250% to 7.499% 22 ~~225~~224,~~158~~891,~~935~~672.9531 23.0103 8684 7.~~3438~~3439 1.~~410566~~383591 7.500% to 7.749% 14 120,~~322~~079,~~245~~791.7851 12.30 8785 7.~~6057~~6058 1.~~400610~~384536 7.750% to 7.999% 18 191,~~323~~117,~~944~~871.9655 19.5557 8785 7.8028 1.~~713420~~665188 8.000% to 8.249% 15 130,~~798~~589,~~946~~725.6258 13.37 7876 8.0486 1.~~150744~~164383 8.250% to 8.499% 8 44,~~856~~795,~~889~~885.2881 4.5859 8078 8.3466 1.~~587905~~536714 8.500% to 8.749% 8 62,~~866~~775,~~438~~090.2979 6.43 8179 8.6570 1.~~514844~~479624 8.750% or greater 2 16,~~243~~223,~~979~~948.3142 1.66 8078 8.8577 1.389739 Totals 108 ~~978~~976,~~449~~600,~~594~~918.8592 100.00 8583 7.~~6630~~6632 1.~~459273~~435506

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 ~~100~~86 ~~904~~773,~~979~~109,~~188~~619.1337 9279.4916 8684 7.~~5880~~5585 1.~~469030~~387170 37 to 48 months 822 73203,~~470~~491,~~406~~299.7255 720.5184 8180 8.~~5870~~0611 1.~~339090~~619146 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 108 ~~978~~976,~~449~~600,~~594~~918.8592 100.00 8583 7.~~6630~~6632 1.~~459273~~435506

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 3 32,~~124~~078,~~289~~366.8276 3.28 4745 8.0865 01.~~924742~~033090 61 to 84 months 1748 ~~142~~460,~~067~~587,~~592~~218.5275 1447.5216 8182 87.~~3943~~8461 1.~~391936~~439354 85 to 108 months 7342 ~~741~~421,~~363~~612,~~802~~390.7812 7543.7717 8786 7.~~5285~~4728 1.~~409266~~327421 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 93 ~~915~~914,~~555~~277,~~685~~975.1263 93.5762 8583 7.6824 1.~~389576~~373483

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 108 months or less 9 5251,~~301~~829,~~965~~065.8060 5.3531 8785 7.~~4834~~4858 2.~~795794~~642528 109 to 120 months 6 10,~~591~~493,~~943~~877.9369 1.0807 ~~115~~113 6.~~8707~~8705 0.~~884174~~877816 121 to 144 months 0 0.00 0.00 0 0.0000 0.000000 145 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 to 348 months 0 0.00 0.00 0 0.0000 0.000000 349 to 360 months 0 0.00 0.00 0 0.0000 0.000000 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 15 62,~~893~~322,~~909~~943.7329 6.4338 9290 7.~~3802~~3822 2.~~473859~~345388

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 7 61,250,000.00 6.2627 8684 7.3500 1.~~662327~~639429 108 months or less 0 0.00 0.00 0 0.0000 0.000000 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 144 months 0 0.00 0.00 0 0.0000 0.000000 145 to 300 months 12 ~~249~~248,~~053~~651,~~231~~430.4789 25.4546 8684 7.~~5588~~5586 1.~~512378~~499628 301 to 348 months 73 ~~597~~596,~~316~~444,~~350~~307.2219 61.0507 8482 7.7655 1.~~283295~~266234 349 to 360 months 0 0.00 0.00 0 0.0000 0.000000 361 months or greater 1 7,~~936~~932,~~103~~237.4355 0.81 8583 7.8800 3.430000 Totals 93 ~~915~~914,~~555~~277,~~685~~975.1263 93.5762 8583 7.6824 1.~~389576~~373483

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 1 3,~~902~~896,~~833~~583.0480 0.40 8684 7.6000 1.230000 Unknown 1 1,~~385~~401,~~284~~093.4887 0.14 ~~115~~113 6.8280 NAP 1 year or less ~~102~~91 ~~958~~933,~~524~~658,~~388~~866.3530 9795.9660 8583 7.~~6586~~6532 1.~~460874~~443227 1 to 2 years 415 1437,~~637~~644,~~088~~374.9895 13.5085 8687 87.~~0452~~9494 1.~~553680~~318699 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 108 ~~978~~976,~~449~~600,~~594~~918.8592 100.00 8583 7.~~6630~~6632 1.~~459273~~435506 (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 265950394 1 OF Washington DC 343,340.69 64,259.12 7.580% 265950357 2 LO Various Various 333,680.56 0.00 7.750% 510000162 3 OF Philadelphia PA 257,417.11 0.00 6.794% 265950334 4 MF La Jolla CA 231,099.26 20,563.84 8.030% 510000172 5 RT Islip NY 214,713.14 20,364.66 7.770% 603000006 6 MF Tallahassee FL 187,315.82 23,318.42 7.210% 603000007 7 MF Various FL 194,032.26 17,117.04 8.050% 603000008 8 OF Anaheim CA 194,368.81 13,514.44 8.700% 510000146 9 OF Gaithersburg MD 173,190.03 13,763.80 8.330% 265950525 10 MU Sacramento CA 154,375.00 0.00 7.800% 265950455 11 MF Las Vegas NV 142,793.75 0.00 7.370% 265950554 12 OF New York NY 135,273.25 16,845.32 7.160% 510000160 13 RT Kaneohe HI 139,183.74 22,897.67 8.000% 265950520 14 MF Las Vegas NV 121,902.23 15,726.12 7.090% 510000165 15 SS Various Various 120,885.24 20,555.50 7.875% 265950445 16 IN Lake Forest CA 116,081.64 11,538.23 7.700% 265950532 17 RT Asheboro NC 103,981.02 12,853.15 7.178% 510000166 18 SS Various Various 111,677.23 18,989.76 7.875% 265950489 19 MF Riverside CA 99,446.62 11,836.14 7.320% 265950448 20 MF Neptune City NJ 96,906.29 20,188.42 7.250% 265950378 21 MF Irving TX 94,937.50 0.00 7.350% 510000129 22 OF New York NY 111,259.10 7,238.58 8.870% 503000023 23 MF Moon Township PA 89,772.36 10,424.95 7.380% 265950381 24 MF Irving TX 90,190.63 0.00 7.350% 265950457 25 RT Woodbridge VA 78,467.22 9,285.86 7.300% 265950614 26 MF Bloomington IN 79,084.14 7,109.57 7.440% 265950322 27 OF Bensalem Township PA 84,942.58 7,257.32 8.140% 265950611 28 RT Los Angeles CA 74,841.02 8,326.43 7.410% 503000029 29 RT Bluffton SC 72,897.74 8,604.35 7.290% 265950533 30 RT Randleman NC 61,014.63 7,548.25 7.176% 510000153 31 IN Santa Cruz CA 71,386.68 4,816.20 8.650% 265950386 32 MF Dallas TX 60,127.08 0.00 7.350% 265950400 33 RT Chesapeake VA 59,774.08 6,651.30 7.500% 265950450 34 MF Wilmington DE 56,827.76 11,838.89 7.250% 510000169 35 RT Bangor ME 57,910.73 6,807.17 7.300% 265950449 36 MF Matawan NJ 55,631.39 11,589.65 7.250% 510000128 37 IN Sunnyvale CA 64,969.74 4,807.34 8.590% 265330988 38 MU Santa Monica CA 54,013.42 5,083.06 7.940% 510000151 39 OF New York NY 53,831.93 1,073.85 7.880% 265950566 40 OF Richmond VA 37,720.86 50,213.27 7.220% 265330998 41 OF Los Angeles CA 52,389.78 4,219.06 8.300% 265330995 42 OF San Francisco CA 50,378.62 4,653.72 8.000% 265950562 43 OF Houston TX 36,714.97 48,874.25 7.220% 265950619 44 MF Norman OK 46,181.31 4,151.65 7.440% 265330972 45 LO Sabal Park FL 47,685.68 6,351.78 8.700% 265950561 46 OF Birmingham AL 32,691.41 43,518.17 7.220% 265950377 47 MF Richardson TX 39,557.29 0.00 7.350% 265950384 48 MF Bedford TX 39,557.29 0.00 7.350% 510000168 49 RT Jacksonville FL 37,227.80 4,233.16 7.380% 510000148 50 OF Parsippany NJ 42,057.21 3,148.33 8.480% 510000144 51 RT Los Angeles CA 40,952.16 2,997.16 8.530% 265950348 52 OF Austin TX 35,161.16 3,525.10 7.750% 265950458 53 MF Safety Harbor FL 35,016.64 3,457.16 7.770% 265950395 54 IN Augusta GA 34,744.67 3,404.28 7.750% 265950387 55 MF Dallas TX 33,228.13 0.00 7.350% 510000163 56 MF Joliet IL 33,055.47 3,653.29 7.500% 265950456 57 OF Alexandria VA 32,515.12 3,630.63 7.440% 265330973 58 LO Tallahassee FL 37,664.47 5,016.93 8.700% 265950321 59 MU Las Vegas NV 34,211.30 2,974.23 8.100% 510000156 60 MF Lafayette Hills PA 29,883.60 3,852.96 7.140% 265950435 61 RT Morrow GA 32,070.07 3,288.39 7.680% 510000152 62 MF Monterey CA 31,688.08 3,347.71 7.625% 265950390 63 RT Cupertino CA 31,710.67 3,224.38 7.700% 265950444 64 OF San Clemente CA 31,581.99 3,139.17 7.700% 265950382 65 MF San Antonio TX 30,063.54 0.00 7.350% 510000159 66 RT Austin TX 31,635.32 2,851.61 8.000% 265950349 67 OF Austin TX 29,300.97 2,937.58 7.750% 265950565 68 OF Richmond VA 21,123.68 28,119.43 7.220% 510000145 69 RT Jacksonville FL 28,360.52 2,434.82 8.170% 503000070 70 OF Pittsburgh PA 27,070.43 2,546.89 7.900% 603000071 71 MF Patton Township PA 25,518.80 2,724.19 7.600% 265950317 72 IN Memphis TN 25,313.53 2,093.63 8.140% 825999645 73 RT Galt CA 16,349.27 17,577.31 6.942% 265950370 74 MF Pasadena TX 23,022.42 1,862.24 8.290% 510000164 75 MF Farmers Branch TX 20,462.91 2,261.56 7.500% 265950372 76 MF Arlington TX 22,118.35 1,764.89 8.180% 265950560 77 OF Birmingham AL 15,088.34 20,085.31 7.220% 265950563 78 OF Houston TX 15,088.34 20,085.31 7.220% 265950459 79 RT Palm Beach Garden FL 18,813.92 1,969.92 7.630% 265950422 80 IN Green Bay WI 18,737.24 3,318.36 7.750% 510000161 81 OF Healdsburg CA 19,194.20 1,718.09 8.000% 825999649 82 RT Palm Desert CA 12,802.74 14,077.26 6.828% 265950365 83 MF Newark DE 15,149.75 1,589.57 7.625% 265950328 84 RT Sterling IL 14,776.54 1,660.33 7.460% 265950481 85 MF Detroit MI 14,785.06 1,517.94 7.640% 265950431 86 RT Stamford CT 14,955.79 1,397.33 7.900% 510000158 87 MF Johnson Ciy TN 14,538.79 1,310.52 8.000% 265330960 88 MF Clarksville TN 14,235.35 1,353.64 7.875% 265950559 89 OF Birmingham AL 10,561.84 14,059.72 7.220% 265950369 90 MF Woburn MA 13,131.94 0.00 7.625% 265330945 91 OF San Francisco CA 13,057.71 1,270.53 7.750% 510000157 92 MF Johnson Ciy TN 13,293.57 1,198.28 8.000% 825999532 93 RT Portage MI 8,491.64 9,044.19 6.990% 510000154 94 IN Plano TX 11,442.56 1,031.44 8.000% 510000149 95 RT Albuquerque NM 12,549.79 824.12 8.750% 825999737 96 RT Roanoke VA 7,701.92 8,482.10 6.820% 825999799 97 RT Warren MI 7,091.59 7,919.63 6.750% 265950312 98 OF Encino CA 10,504.87 789.92 8.470% 265950564 99 OF San Antonio TX 7,041.23 9,373.14 7.220% 265950440 100 MF Naples FL 8,480.10 800.79 7.875% 265950353 101 OF White Plains NY 8,766.79 721.71 8.250% 265950367 102 MF Stuart FL 8,537.54 650.22 8.400% 265330909 103 MH Roanoke TX 6,453.76 466.46 8.500% 265950423 104 RT Meridian ID 5,960.30 533.52 8.000% 265950429 105 MF Carson City NV 5,664.85 567.94 7.750% 265950409 106 RT Long Beach CA 4,770.90 342.37 8.500% 265950428 107 MF Brookline MA 3,677.55 274.26 8.415% 825999649 108 RT Palm Desert CA 7,927.12 -7,927.12 6.828% Totals 6,442,802.54 845,350.13

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 265950394 N/A 02/01/2011 N 52,~~739~~601,~~567~~348.3466 52,~~676~~537,~~210~~089.4154 1101/01/~~2003~~2004 265950357 N/A 01/01/2011 N 50,000,000.00 50,000,000.00 1101/01/~~2003~~2004 510000162 01/31/2011 01/01/2029 N 44,000,000.00 44,000,000.00 1101/01/~~2003~~2004 265950334 N/A 01/01/2011 N 33,~~469~~421,~~400~~336.5565 33,~~449~~400,~~169~~772.0681 1101/01/~~2003~~2004 510000172 06/01/2011 06/01/2031 N 32,~~137~~090,~~806~~641.2584 32,~~117~~070,~~757~~277.1618 1101/01/~~2003~~2004 603000006 02/01/2011 02/01/2031 N 30,~~222~~170,~~506~~326.3236 30,~~199~~147,~~511~~007.8794 1101/01/~~2003~~2004 603000007 N/A 01/01/2008 N 2827,~~031~~991,~~088~~029.7300 2827,~~014~~973,~~249~~911.3896 1101/01/~~2003~~2004 603000008 07/01/2010 07/01/2030 N 25,~~977~~944,~~578~~668.0617 25,~~964~~931,~~310~~153.1773 1101/01/~~2003~~2004 510000146 11/01/2010 11/01/2030 N 24,~~177~~144,~~273~~527.2618 24,~~163~~130,~~744~~763.3538 1101/01/~~2003~~2004 265950525 N/A 11/10/2010 N 23,750,000.00 23,750,000.00 1101/10/~~2003~~2004 265950455 N/A 01/01/2011 N 22,500,000.00 22,500,000.00 1101/01/~~2003~~2004 265950554 04/01/2011 04/01/2031 N 21,~~977~~940,~~852~~155.0092 21,~~961~~923,~~239~~310.1060 1101/01/~~2003~~2004 510000160 N/A 01/01/2011 N 20,~~253~~204,~~852~~091.6367 20,~~231~~181,~~297~~194.7600 1101/01/~~2003~~2004 265950520 N/A 03/01/2011 N 2019,~~001~~966,~~751~~696.5950 19,~~986~~950,~~239~~970.4938 1101/01/~~2003~~2004 510000165 02/01/2011 02/01/2026 N 17,~~870~~826,~~943~~394.29 17,~~850~~805,~~689~~838.8879 1101/01/~~2003~~2004 265950445 N/A 04/01/2011 N 17,~~533~~507,~~623~~076.9539 17,~~522~~495,~~261~~538.7516 1101/01/~~2003~~2004 265950532 N/A 04/01/2011 N 16,~~851~~822,~~320~~533.0279 16,~~838~~809,~~644~~680.8064 1101/01/~~2003~~2004 510000166 02/01/2011 02/01/2026 N 16,~~509~~468,~~687~~532.6806 16,~~490~~449,~~977~~542.0130 1101/01/~~2003~~2004 265950489 N/A 02/01/2011 N 15,~~803~~776,~~452~~830.1291 15,~~791~~764,~~783~~994.7977 1101/01/~~2003~~2004 265950448 N/A 02/01/2011 N 15,~~565~~522,~~346~~252.6483 15,~~545~~502,~~427~~064.2541 1101/01/~~2003~~2004 265950378 N/A 01/01/2011 N 15,000,000.00 15,000,000.00 1101/01/~~2003~~2004 510000129 N/A 06/01/2010 N 14,~~584~~566,~~266~~416.7840 14,~~577~~559,~~164~~177.5482 1101/01/~~2003~~2004 503000023 N/A 02/01/2011 N 14,~~149~~126,~~770~~255.7481 14,~~139~~115,~~495~~830.2286 1101/01/~~2003~~2004 265950381 N/A 01/01/2011 N 14,250,000.00 14,250,000.00 1101/01/~~2003~~2004 265950457 N/A 03/01/2011 N 12,~~503~~482,~~533~~633.3425 12,~~494~~473,~~378~~347.8639 1112/01/2003 265950614 N/A 05/01/2011 N 12,~~360~~344,~~642~~037.1782 12,~~353~~336,~~638~~928.9725 1101/01/~~2003~~2004 265950322 N/A 12/01/2010 N 12,~~135~~118,~~371~~303.5581 12,~~128~~111,~~233~~046.8649 1101/01/~~2003~~2004 265950611 N/A 11/01/2009 N 11,~~747~~729,~~916~~035.3869 11,~~739~~720,~~710~~709.4326 1101/01/~~2003~~2004 503000029 N/A 04/01/2011 N 11,~~631~~612,~~915~~543.6720 11,~~623~~603,~~432~~938.9385 1101/01/~~2003~~2004 265950533 N/A 04/01/2011 N 9,~~890~~873,~~885~~982.8414 9,~~883~~866,~~442~~433.0489 1101/01/~~2003~~2004 510000153 N/A 01/01/2011 N 9,~~595~~583,~~688~~891.1477 9,~~590~~579,~~959~~075.8157 1101/01/~~2003~~2004 265950386 N/A 01/01/2011 N 9,500,000.00 9,500,000.00 1101/01/~~2003~~2004 265950400 N/A 01/01/2011 N 9,~~270~~255,~~420~~340.9987 9,~~263~~248,~~867~~689.0857 1101/01/~~2003~~2004 265950450 N/A 02/01/2011 N 9,~~127~~102,~~826~~555.7973 9,~~116~~090,~~145~~716.6784 1101/01/~~2003~~2004 510000169 N/A 04/01/2011 N 9,~~227~~212,~~822~~489.6507 9,~~221~~205,~~111~~681.8790 1101/01/~~2003~~2004 265950449 N/A 02/01/2011 N 8,~~935~~910,~~661~~922.8580 8,~~924~~899,~~226~~333.6415 1101/01/~~2003~~2004 510000128 N/A 06/01/2010 N 8,~~794~~783,~~897~~321.3254 8,~~790~~778,~~175~~514.6120 1101/01/~~2003~~2004 265330988 N/A 11/01/2010 N 7,~~911~~899,~~690~~907.7873 7,~~906~~894,~~688~~824.2967 1101/01/~~2003~~2004 510000151 N/A 12/01/2010 N 7,~~937~~933,~~151~~311.2340 7,~~936~~932,~~103~~237.4355 1101/01/~~2003~~2004 265950566 N/A 05/01/2011 N 6,~~167~~067,~~865~~155.4885 6,~~118~~016,~~278~~942.3458 1101/01/~~2003~~2004 265330998 11/01/2010 11/01/2030 N 7,~~340~~330,~~105~~089.3440 7,~~335~~325,~~957~~870.8634 1101/01/~~2003~~2004 265330995 N/A 10/01/2010 N 7,~~323~~313,~~842~~026.6217 7,~~319~~308,~~263~~372.4245 1101/01/~~2003~~2004 265950562 N/A 05/01/2011 N 65,~~003~~905,~~389~~365.0804 5,~~955~~856,~~124~~490.2679 1101/01/~~2003~~2004 265950619 N/A 05/01/2011 N 7,~~218~~208,~~016~~320.9278 7,~~213~~204,~~927~~169.3913 1101/01/~~2003~~2004 265330972 N/A 11/01/2010 N 6,~~379~~365,~~242~~163.7420 6,~~372~~358,~~996~~811.4442 1101/01/~~2003~~2004 265950561 N/A 05/01/2011 N 5,~~345~~258,~~483~~201.4173 5,~~302~~214,~~507~~683.8956 1101/01/~~2003~~2004 265950377 N/A 01/01/2011 N 6,250,000.00 6,250,000.00 1101/01/~~2003~~2004 265950384 N/A 01/01/2011 N 6,250,000.00 6,250,000.00 1101/01/~~2003~~2004 510000168 N/A 04/01/2011 N 5,~~867~~858,~~606~~033.5337 5,~~863~~853,~~434~~800.21 1101/01/~~2003~~2004 510000148 N/A 10/01/2010 N 5,~~767~~759,~~074~~508.8234 5,~~763~~756,~~981~~360.7401 1101/01/~~2003~~2004 510000144 N/A 10/01/2010 N 5,~~582~~575,~~535~~304.9923 5,~~579~~572,~~591~~307.9507 1101/01/~~2003~~2004 265950348 N/A 01/01/2011 N 5,~~276~~268,~~786~~686.9750 5,~~273~~265,~~315~~161.9340 1101/01/~~2003~~2004 265950458 N/A 02/01/2011 N 5,~~241~~233,~~485~~524.2715 5,~~238~~230,~~081~~066.3799 1101/01/~~2003~~2004 265950395 N/A 03/01/2011 N 5,~~214~~206,~~125~~277.7480 5,~~210~~202,~~773~~873.8452 1101/01/~~2003~~2004 265950387 N/A 01/01/2011 N 5,250,000.00 5,250,000.00 1101/01/~~2003~~2004 510000163 N/A 02/01/2011 N 5,~~126~~118,~~556~~266.8683 5,~~122~~114,~~957~~613.1154 1101/01/~~2003~~2004 265950456 N/A 03/01/2011 N 5,~~083~~075,~~428~~200.6606 5,~~079~~071,~~850~~569.7443 1101/01/~~2003~~2004 265330973 N/A 11/01/2010 N 5,~~038~~027,~~635~~514.4880 5,~~033~~022,~~701~~497.8687 1101/01/~~2003~~2004 265950321 N/A 12/01/2010 N 4,~~911~~904,~~821~~845.6762 4,~~908~~901,~~896~~871.1039 1101/01/~~2003~~2004 510000156 N/A 01/01/2011 N 4,~~869~~860,~~027~~439.7817 4,~~865~~856,~~227~~586.6321 1112/01/2003 265950435 N/A 02/01/2011 N 4,~~856~~849,~~838~~304.5556 4,~~853~~846,~~599~~016.9817 1101/01/~~2003~~2004 510000152 N/A 01/01/2011 N 4,~~833~~826,~~745~~105.7184 4,~~830~~822,~~448~~758.1613 1101/01/~~2003~~2004 265950390 N/A 02/01/2011 N 4,~~789~~782,~~900~~505.6608 4,~~786~~779,~~725~~280.3170 1101/01/~~2003~~2004 265950444 N/A 04/01/2011 N 4,~~770~~763,~~321~~098.1847 4,~~767~~759,~~229~~959.9030 1101/01/~~2003~~2004 265950382 N/A 01/01/2011 N 4,750,000.00 4,750,000.00 1101/01/~~2003~~2004 510000159 N/A 01/01/2011 N 4,~~598~~592,~~876~~224.7551 4,~~596~~589,~~070~~372.9790 1101/01/~~2003~~2004 265950349 N/A 01/01/2011 N 4,~~397~~390,~~322~~572.4809 4,~~394~~387,~~429~~634.9551 1101/01/~~2003~~2004 265950565 N/A 05/01/2011 N 3,~~454~~397,~~004~~607.7537 3,~~426~~369,~~235~~487.9694 1101/01/~~2003~~2004 510000145 10/01/2010 10/01/2030 N 4,~~036~~031,~~909~~187.2466 4,~~034~~028,~~514~~752.6884 1101/01/~~2003~~2004 503000070 N/A 01/01/2011 N 3,~~985~~979,~~225~~320.0860 3,~~982~~976,~~718~~773.3671 1101/01/~~2003~~2004 603000071 N/A 01/01/2011 N 3,~~905~~899,~~516~~307.5999 3,~~902~~896,~~833~~583.0480 1101/01/~~2003~~2004 265950317 N/A 03/01/2011 N 3,~~616~~611,~~296~~346.2069 3,~~614~~609,~~237~~253.2706 1101/01/~~2003~~2004 825999645 N/A 06/01/2013 N 2,~~861~~826,~~000~~148.0616 2,~~843~~808,~~624~~570.3785 1112/01/2003 265950370 N/A 11/01/2005 N 3,~~229~~225,~~473~~056.7502 3,~~227~~223,~~643~~193.0578 1101/01/~~2003~~2004 510000164 N/A 02/01/2011 N 3,~~173~~168,~~582~~450.8493 3,~~171~~166,~~354~~189.4337 1112/01/2003 265950372 N/A 11/01/2010 N 3,~~144~~140,~~273~~077.9503 3,~~142~~138,~~538~~312.6314 09/01/2003 265950560 N/A 05/01/2011 N 2,~~467~~426,~~146~~862.2743 2,~~447~~406,~~311~~777.4212 1101/01/~~2003~~2004 265950563 N/A 05/01/2011 N 2,~~467~~426,~~146~~862.2743 2,~~447~~406,~~311~~777.4212 1101/01/~~2003~~2004 265950459 N/A 02/01/2011 N 2,~~867~~863,~~990~~489.6880 2,~~866~~861,~~050~~519.3488 1101/01/~~2003~~2004 265950422 N/A 02/01/2011 N 2,~~814~~807,~~829~~660.0893 2,~~811~~804,~~558~~342.5557 1101/01/~~2003~~2004 510000161 N/A 02/01/2011 N 2,~~790~~786,~~266~~254.6744 2,~~788~~784,~~576~~536.2235 1101/01/~~2003~~2004 825999649 N/A 06/01/2013 N 2,~~277~~250,~~957~~041.6056 2,~~264~~235,~~039~~964.1830 1101/01/~~2003~~2004 265950365 N/A 02/01/2011 N 2,~~310~~307,~~942~~312.9507 2,~~309~~305,~~377~~722.2250 1101/01/~~2003~~2004 265950328 N/A 02/01/2011 N 2,~~304~~300,~~008~~248.1619 2,~~302~~298,~~371~~587.9886 1101/01/~~2003~~2004 265950481 N/A 03/01/2011 N 2,~~250~~247,~~826~~348.1279 2,~~249~~245,~~331~~830.0585 1101/01/~~2003~~2004 265950431 N/A 02/01/2011 N 2,~~201~~198,~~725~~483.8914 2,~~200~~197,~~350~~085.6281 1101/01/~~2003~~2004 510000158 N/A 01/01/2011 N 2,~~113~~110,~~526~~469.4122 2,~~112~~109,~~236~~158.9570 1101/01/~~2003~~2004 265330960 N/A 01/01/2011 N 2,~~102~~099,~~354~~221.8239 2,~~101~~097,~~022~~867.4275 09/01/2003 265950559 N/A 05/01/2011 N 1,~~727~~698,~~002~~803.2353 1,~~713~~684,~~117~~743.8381 1101/01/~~2003~~2004 265950369 N/A 01/01/2011 N 2,000,000.00 2,000,000.00 1101/01/~~2003~~2004 265330945 N/A 04/01/2011 N 1,~~959~~956,~~550~~618.5469 1,~~958~~955,~~299~~348.5816 1101/01/~~2003~~2004 510000157 N/A 01/01/2011 N 1,~~932~~929,~~506~~711.6832 1,~~931~~928,~~327~~513.6504 1101/01/~~2003~~2004 825999532 N/A 06/01/2013 N 1,~~475~~457,~~723~~791.4893 1,~~466~~448,~~783~~747.74 1101/01/~~2003~~2004 510000154 N/A 01/01/2011 N 1,~~663~~661,~~423~~017.3420 1,~~662~~659,~~408~~985.4876 1101/01/~~2003~~2004 510000149 N/A 11/01/2010 N 1,~~667~~665,~~623~~594.6072 1,~~666~~664,~~814~~770.7760 1112/01/2003 825999737 N/A 06/01/2013 N 1,~~371~~355,~~996~~175.5385 1,~~363~~346,~~610~~693.0275 1012/01/2003 825999799 N/A 06/01/2013 N 1,~~276~~260,~~433~~726.4281 1,~~268~~252,~~602~~807.1418 1101/01/~~2003~~2004 265950312 N/A 10/01/2010 N 1,~~442~~440,~~180~~283.6973 1,~~441~~439,~~404~~493.6181 1101/01/~~2003~~2004 265950564 N/A 05/01/2011 N 1,~~151~~132,~~334~~535.9482 1,~~142~~123,~~078~~162.68 1101/01/~~2003~~2004 265950440 N/A 02/01/2011 N 1,~~252~~250,~~377~~521.1257 1,~~251~~249,~~588~~720.9178 1101/01/~~2003~~2004 265950353 N/A 11/01/2010 N 1,~~235~~234,~~742~~035.7552 1,~~235~~233,~~033~~313.1781 1101/01/~~2003~~2004 265950367 N/A 12/01/2010 N 1,~~181~~180,~~862~~304.5440 1,~~181~~179,~~223~~654.5918 1101/01/~~2003~~2004 265330909 N/A 01/01/2006 N ~~882~~881,~~855~~727.6048 ~~882~~881,~~397~~261.3902 1101/01/~~2003~~2004 265950423 N/A 02/01/2011 N ~~866~~865,~~451~~205.1221 ~~865~~864,~~926~~671.1969 1101/01/~~2003~~2004 265950429 N/A 01/01/2011 N ~~850~~848,~~148~~843.8980 ~~849~~848,~~589~~275.6686 1101/01/~~2003~~2004 265950409 N/A 02/01/2011 N ~~652~~651,~~641~~812.3628 ~~652~~651,~~305~~469.0691 1112/01/2003 265950428 N/A 02/01/2011 N ~~508~~507,~~170~~510.3976 507,~~900~~236.9150 1101/01/~~2003~~2004 825999649 N/A 06/01/2013 YN 1,~~377~~393,~~446~~166.8175 1,~~385~~401,~~284~~093.4887 1101/01/~~2003~~2004 Totals ~~979~~977,~~283~~446,~~024~~269.7505 ~~978~~976,~~449~~600,~~594~~918.8592

Appraisal Appraisal Res Mod Loan Number Reduction Reduction Strat. Code Date Amount (2) (3) 265950372 01/08/2004 372,066.61 7 Totals 372,066.61 (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 1101/1714/~~2003~~2004 ~~1 $2,101,022.42~~ 0 $0.00 0 $0.00 1$2,097,867.75 0 $0.00 1 $3,~~142~~138,~~538~~312.6314 0 $0.00 1012/1512/2003 0 $0.00 01 $02,099,221.0039 0 $0.00 0 $0.00 1 $3,~~144~~140,~~273~~077.9503 0 $0.00 0911/1217/2003 1 $32,~~146~~101,~~707~~022.1442 0 $0.00 0 $0.00 0 $0.00 01 $03,142,538.0063 0 $0.00 0810/1415/2003 10 $~~3,148,413~~0.3100 0 $0.00 0 $0.00 0 $0.00 01 $03,144,273.0095 0 $0.00 0709/1412/2003 1 $3,~~150~~146,~~107~~707.5414 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0608/1314/2003 01 $03,148,413.0031 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0507/14/2003 01 $03,150,107.0054 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0406/1413/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0305/14/2003 10 $~~3,158,170~~0.5200 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0204/14/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0103/14/2003 1 $3,~~163~~158,~~536~~170.4652 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 1202/1314/~~2002~~2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 1101/1714/~~2003~~2004 0 $0.00 0 $0.00 1012/1512/2003 0 $0.00 0 $0.00 0911/1217/2003 0 $0.00 0 $0.00 0810/1415/2003 0 $0.00 0 $0.00 0709/1412/2003 0 $0.00 0 $0.00 0608/1314/2003 0 $0.00 0 $0.00 0507/14/2003 0 $0.00 0 $0.00 0406/1413/2003 0 $0.00 0 $0.00 0305/14/2003 0 $0.00 0 $0.00 0204/14/2003 0 $0.00 0 $0.00 0103/14/2003 0 $0.00 0 $0.00 1202/1314/~~2002~~2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 01/14/2004 7.663227% 7.606650% 83 12/12/2003 7.663108% 7.606532% 84 11/17/2003 7.663010% 7.606435% 85 10/15/2003 7.662893% 7.606319% 86 09/12/2003 7.662796% 7.606222% 87 08/14/2003 7.662681% 7.606108% 88 07/12/2003 7.662566% 7.606796% 89 06/13/2003 7.662471% 7.606701% 90 05/14/2003 7.662358% 7.606589% 91 04/14/2003 7.662268% 7.606499% 92 03/14/2003 7.662158% 7.606390% 93 02/14/2003 7.662109% 7.606341% 94 ~~01/14/2003 7.662001% 7.606233% 95 12/13/2002 7.661893% 7.606125% 96~~ 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) 265950457 25 0 12/01/2003 87,232.98 87,232.98 B 510000156 60 0 12/01/2003 33,473.29 33,473.29 B 825999645 73 0 12/01/2003 33,808.82 33,808.82 B 510000164 75 0 12/01/2003 22,552.84 22,552.84 B 265950372 76 13 09/01/2003 2120,~~737~~922.1848 4587,~~489~~519.2933 9 265330960 88 13 09/01/2003 15,501.3952 3162,~~002~~005.7068 13 510000149 95 0 12/01/2003 13,283.69 13,283.69 B 825999737 96 0 1012/01/2003 16,~~126~~127.8656 16,~~126~~127.8656 B 265950409 106 0 12/01/2003 5,086.11 5,086.11 B Totals 39 53247,~~365~~989.4330 92361,~~618~~090.8530

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code(2) Transfer Date Date Balance Advances Date Date 265950457 12,482,633.25 0.00 510000156 4,860,439.17 0.00 825999645 2,826,148.16 0.00 510000164 3,168,450.93 0.00 265950372 7 08/01/2003 3,146,707.14 5967,~~938~~397.5058 ~~10/07/2003~~ 265330960 2,104,135.42 0.00 510000149 1,665,594.72 0.00 825999737 1,~~371~~355,~~996~~175.5385 0.00 265950409 651,812.28 0.00 Totals 632,~~622~~261,~~839~~096.0992 5967,~~938~~397.5058

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Delinquency Code: Total for Status Code = 3 (1 Loan) 15,501.52 62,005.68 2,104,135.42 0.00 Total for Status Code = 9 (1 Loan) 20,922.48 87,519.33 3,146,707.14 67,397.58 Total for Status Code = B (7 Loan) 211,565.29 211,565.29 27,010,254.36 0.00

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

Specially Serviced Loan Detail - Part 1 Offering Servicing Resolution Scheduled Property State Interest Documnet Transfer Strategy Balance Type Rate Loan Number Cross-Reference Date Code 265950372 76 08/01/2003 7 3,~~142~~138,~~538~~312.6314 MF TX 8.180%

Specially Serviced Loan Detail - Part 1 Net DSCR DSCR Note Maturity Remaining Actual Operating Date Date Date Amoritization Loan Number Balance Income Term 265950372 3,146,707.14 175,179.79 12/31/2002 0.61 12/01/2000 11/01/2010 ~~329~~327

(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 OU - Office MU - Mixed Use LO - Lodging SS - Self Storage OT - Other Specially Serviced Loan Detail - Part 2 Offering Resolution Site Other REO Documnet Strategy Inspection Phase 1 Date Appraisal Appraisal Property Loan Number Cross-Reference Code Date Date Value REvenue 265950372 76 7 09/23/2003 3,250,000.00 Comments from Special Servicer 265950372 Foreclosure October 7, 2003. (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

Filing Compare · FIRST UNION COMMERCIAL MORTGAGE PASS THR CER SER 2001-C2