8-K 1 fun00c02_dec.txt DECEMBER 8K UNITED STATES 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: December 17, 2004 (Date of earliest event reported) Commission File No.: 333-30294-02 First Union Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2000-C2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-7104733 52-2267452 52-2267453 52-2267454 52-2267455 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 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) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 17, 2004, a distribution was made to holders of First Union Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series 2000-C2. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2000-C2, relating to the December 17, 2004 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 Trust Commercial Mortgage Pass-Through Certificates Series 2000-C2 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: December 17, 2004 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2000-C2, relating to the December 17, 2004 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 First Union Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2000-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: December 17, 2004 Record Date: November 30, 2004 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 - 22 Modified Loan Detail 23 Liquidated Loan Detail 24 Depositor First Union Commercial Mortgage Services Charlotte Plaza, Floor 23 NC-1075 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, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, 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, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2004, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 33736XAW9 6.940000% 187,400,000.00 ~~136~~124,~~104~~804,~~269~~530.9188 ~~913~~1,~~736~~263,064.0067 ~~787~~721,~~136~~786.3620 A-2 33736XAX7 7.202000% 686,856,000.00 686,856,000.00 0.00 4,122,280.76 B 33736XAZ2 7.281000% 55,713,000.00 55,713,000.00 0.00 338,038.63 C 33736XBA6 7.428000% 42,855,000.00 42,855,000.00 0.00 265,272.45 D 33736XBB4 7.526000% 17,143,000.00 17,143,000.00 0.00 107,515.18 E 33736XBC2 7.~~770796~~770042% 18,571,000.00 18,571,000.00 0.00 120,~~259~~247.5487 F 33736XBD0 7.~~840796~~840042% 17,142,000.00 17,142,000.00 0.00 ~~112~~111,~~005~~995.7700 G 33736XAY5 8.~~260796~~260042% 14,285,000.00 14,285,000.00 0.00 98,~~337~~328.8992 H 33736XBE8 6.750000% 38,570,000.00 38,570,000.00 0.00 216,956.25 J 33736XBF5 6.750000% 8,571,000.00 8,571,000.00 0.00 48,211.88 K 33736XBG3 6.750000% 8,572,000.00 8,572,000.00 0.00 48,217.50 L 33736XBH1 6.750000% 15,713,000.00 15,713,000.00 0.00 88,385.63 M 33736XBJ7 6.750000% 5,714,000.00 5,714,000.00 0.00 32,141.25 N 33736XBK4 6.750000% 5,714,000.00 5,714,000.00 0.00 4432,~~842~~141.3525 O 33736XBL2 6.750000% 20,000,332.00 20,000,332.00 0.00 6195,~~872~~804.4157 R-I N/A 0.000000% 0.00 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 0.00 R-III N/A 0.000000% 0.00 0.00 0.00 0.00 R-IV N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 1,142,819,332.00 1,~~091~~080,~~523~~223,~~601~~862.9188 ~~913~~1,~~736~~263,064.0067 6,~~491~~447,~~473~~323.8534

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 33736XAW9 0.00 0.00 1,~~700~~984,~~872~~850.3687 ~~135~~123,~~190~~541,~~533~~466.9121 24.6389% A-2 33736XAX7 0.00 0.00 4,122,280.76 686,856,000.00 24.6389% B 33736XAZ2 0.00 0.00 338,038.63 55,713,000.00 19.5273% C 33736XBA6 0.00 0.00 265,272.45 42,855,000.00 15.5976% D 33736XBB4 0.00 0.00 107,515.18 17,143,000.00 14.0217% E 33736XBC2 0.00 0.00 120,~~259~~247.5487 18,571,000.00 12.3145% F 33736XBD0 0.00 0.00 ~~112~~111,~~005~~995.7700 17,142,000.00 10.7486% G 33736XAY5 0.00 0.00 98,~~337~~328.8992 14,285,000.00 9.4353% H 33736XBE8 0.00 0.00 216,956.25 38,570,000.00 5.8996% J 33736XBF5 0.00 0.00 48,211.88 8,571,000.00 5.1116% K 33736XBG3 0.00 0.00 48,217.50 8,572,000.00 4.3237% L 33736XBH1 0.00 0.00 88,385.63 15,713,000.00 2.8891% M 33736XBJ7 0.00 0.00 32,141.25 5,714,000.00 2.3638% N 33736XBK4 0.00 0.00 4432,~~842~~141.3525 5,714,000.00 1.8385% O 33736XBL2 0.00 0.00 6195,~~872~~804.4157 20,000,332.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00% R-IV N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 7,~~405~~710,~~209~~388.8501 1,~~090~~078,~~609~~960,~~865~~798.9121

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount IO 33736XBN8 1.~~182497~~179285% 1,142,819,332.00 1,~~091~~080,~~523~~223,~~601~~862.9188 1,~~075~~061,~~602~~576.8769

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount IO 33736XBN8 0.00 1,~~075~~061,~~602~~576.8769 1,~~090~~078,~~609~~960,~~865~~798.9121 (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 Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 33736XAW9 ~~726~~665.~~27678714~~97935368 46.~~87585912~~73993954 43.~~20030075~~85158058 0.00000000 0.00000000 ~~721~~659.~~40092801~~23941414 A-2 33736XAX7 1,000.00000000 0.00000000 6.00166667 0.00000000 0.00000000 1,000.00000000 B 33736XAZ2 1,000.00000000 0.00000000 6.06750004 0.00000000 0.00000000 1,000.00000000 C 33736XBA6 1,000.00000000 0.00000000 6.19000000 0.00000000 0.00000000 1,000.00000000 D 33736XBB4 1,000.00000000 0.00000000 6.27166657 0.00000000 0.00000000 1,000.00000000 E 33736XBC2 1,000.00000000 0.00000000 6.~~47566313~~47503473 0.00000000 0.00000000 1,000.00000000 F 33736XBD0 1,000.00000000 0.00000000 6.~~53399662~~53336834 0.00000000 0.00000000 1,000.00000000 G 33736XAY5 1,000.00000000 0.00000000 6.~~88399650~~88336857 0.00000000 0.00000000 1,000.00000000 H 33736XBE8 1,000.00000000 0.00000000 5.62500000 0.00000000 0.00000000 1,000.00000000 J 33736XBF5 1,000.00000000 0.00000000 5.62500058 0.00000000 0.00000000 1,000.00000000 K 33736XBG3 1,000.00000000 0.00000000 5.62500000 0.00000000 0.00000000 1,000.00000000 L 33736XBH1 1,000.00000000 0.00000000 5.62500032 0.00000000 0.00000000 1,000.00000000 M 33736XBJ7 1,000.00000000 0.00000000 5.62500000 0.00000000 0.00000000 1,000.00000000 N 33736XBK4 1,000.00000000 0.00000000 75.~~84780364~~62500000 0.00000000 0.00000000 1,000.00000000 O 33736XBL2 1,000.00000000 0.00000000 34.~~09356915~~79014898 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-IV N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount IO 33736XBN8 ~~955~~945.~~11475117~~22715239 0.~~94118365~~92891034 0.00000000 ~~954~~944.~~31520571~~12193424

Reconciliation Detail Advance Summary P & I Advances Outstanding 3,~~333~~741,~~448~~092.3780 Servicing Advances Outstanding ~~129~~141,~~539~~888.8046 Reimbursement for Interest on Advances 0.00 paid from general collections Reimbursement for Interest on Servicing 0.00 Advances paid from general collections Aggregate amount of Nonrecoverable Advances 0.00

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 4645,~~242~~770.5256 Less Delinquent Servicing Fees 12,~~955~~518.1547 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 340.9900 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4443,~~322~~252.3609

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Fund Distribution Distributable Interest Interest Interest Interest Expenses Certificate Shortfall Adjustment Interest A-1 ~~787~~721,~~136~~786.3620 0.00 ~~787~~721,~~136~~786.3620 0.00 0.00 ~~787~~721,~~136~~786.3620 0.00 A-2 4,122,280.76 0.00 4,122,280.76 0.00 0.00 4,122,280.76 0.00 IO 1,~~075~~061,~~602~~576.8769 0.00 1,~~075~~061,~~602~~576.8769 0.00 0.00 1,~~075~~061,~~602~~576.8769 0.00 B 338,038.63 0.00 338,038.63 0.00 0.00 338,038.63 0.00 C 265,272.45 0.00 265,272.45 0.00 0.00 265,272.45 0.00 D 107,515.18 0.00 107,515.18 0.00 0.00 107,515.18 0.00 E 120,~~259~~247.5487 0.00 120,~~259~~247.5487 0.00 0.00 120,~~259~~247.5487 0.00 F ~~112~~111,~~005~~995.7700 0.00 ~~112~~111,~~005~~995.7700 0.00 0.00 ~~112~~111,~~005~~995.7700 0.00 G 98,~~337~~328.8992 0.00 98,~~337~~328.8992 0.00 0.00 98,~~337~~328.8992 0.00 H 216,956.25 0.00 216,956.25 0.00 0.00 216,956.25 0.00 J 48,211.88 0.00 48,211.88 0.00 0.00 48,211.88 0.00 K 48,217.50 0.00 48,217.50 0.00 0.00 48,217.50 0.00 L 88,385.63 0.00 88,385.63 0.00 0.00 88,385.63 0.00 M 32,141.25 0.00 32,141.25 0.00 0.00 32,141.25 0.00 N 32,141.25 0.00 32,141.25 ~~12,701~~0.1000 0.00 4432,~~842~~141.3525 0.00 O 112,501.87 0.00 112,501.87 0.00 5016,~~629~~697.4529 6195,~~872~~804.4157 1,~~806~~853,~~002~~593.5687 Total 7,~~605~~525,~~005~~597.0833 0.00 7,~~605~~525,~~005~~597.0833 ~~12,701~~0.1000 5016,~~629~~697.4529 7,~~567~~508,~~076~~900.7203 1,~~806~~853,~~002~~593.5687

Other Required Information Available Distribution Amount (1) 8,~~480~~771,~~812~~964.7270 Aggregate Number of Outstanding Loans ~~159~~156 Aggregate Unpaid Principal Balance of Loans 1,~~094~~082,~~332~~244,~~449~~894.7475 Aggregate Stated Principal Balance of Loans 1,~~094~~082,~~238~~114,~~812~~790.1421 Aggregate Amount of Servicing Fee 4443,~~322~~252.3609 Aggregate Amount of Special Servicing Fee 78,~~731~~079.2850 Aggregate Amount of Trustee Fee 2,~~327~~303.2019 Aggregate Trust Fund Expenses 2523,~~083~~832.5793 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Excess Liquidation Proceeds Account Balance 0.00 PPIE Reserve Account Balance 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 01 Aggregate Unpaid Principal Balance 01,890,333.0006 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount Loan Appraisal Cumulative Date Appraisal Number Reduction ASER Reduction Effected Amount Effected 265330833 ~~228~~285,~~326~~594.0792 59,~~185~~726.31 1012/1413/2004 265330875 ~~440~~460,~~906~~137.84 1623,~~630~~995.7350 1012/1413/2004 265330982 76100,~~762~~876.1198 ~~450.31 10/14/2004 265330952 204~~1,~~352~~546.7782 ~~15,669.98 10~~12/1413/2004 Total ~~950~~846,~~347~~609.7974 3735,~~936~~268.3363

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 7,578,065.99 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 7,578,065.99 Principal: Scheduled Principal 914,977.22 Unscheduled Principal 348,087.45 Principal Prepayments 348,087.45 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 1,263,064.67 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 8,841,130.66 Total Funds Distributed Fees: Master Servicing Fee 45,770.56 Trustee Fee 2,303.19 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 48,073.75 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount (10,820.19) Special Servicing Fee 8,079.50 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 23,832.93 Total Additional Trust Fund Expenses 21,092.24 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 7,508,900.03 Principal Distribution 1,263,064.67 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 8,771,964.70 Total Funds Distributed 8,841,130.69

Current Mortgage Loan and Property Stratification Tables Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 2,000,000 4948 62,~~986~~073,~~784~~219.4177 5.7674 6967 8.~~6048~~6011 1.~~712488~~726455 2,000,001 to 4,000,000 33 94,~~732~~585,~~793~~668.1121 8.6674 7068 8.5844 1.~~526815~~515403 4,000,001 to 6,000,000 1917 9181,~~356~~542,~~453~~230.7457 87.3554 7068 8.~~5016~~5028 1.~~490407~~528907 6,000,001 to 8,000,000 13 9291,~~093~~975,~~752~~848.2616 8.4250 6967 8.3971 1.~~455215~~463755 8,000,001 to 10,000,000 10 8988,~~166~~960,~~349~~679.8924 8.1522 7068 8.~~2647~~2646 1.~~515825~~508723 10,000,001 to 15,000,000 17 ~~198~~197,~~160~~887,~~885~~910.9670 18.1129 6563 8.~~3374~~3373 1.~~293363~~307207 15,000,001 to 20,000,000 6 110,~~367~~219,~~207~~462.6498 10.0919 6260 8.3064 1.~~491148~~443573 20,000,001 to 25,000,000 5 113,~~286~~092,~~013~~527.4443 10.3545 7371 8.5424 1.~~243670~~354717 25,000,001 to 30,000,000 1 28,~~780~~746,~~176~~992.5500 2.6366 7068 8.2900 0.630000 30,000,001 to 35,000,000 3 94,~~455~~303,~~803~~708.1359 8.6371 6664 8.1868 1.~~297591~~297587 35,000,001 to 40,000,000 1 36,200,000.00 3.3135 6765 8.1000 1.150000 40,000,001 and greater 2 82,~~652~~526,~~592~~542.0156 7.5563 6866 8.~~4442~~4443 1.~~509504~~509520 Totals ~~159~~156 1,~~094~~082,~~238~~114,~~812~~790.1421 100.00 6866 8.~~3911~~3897 1.~~395205~~406229

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 3,~~320~~315,~~106~~033.2796 0.3031 7270 8.2400 1.460000 Arizona 6 5655,~~012~~918,~~289~~281.2807 5.1217 7371 8.0104 1.~~523560~~530889 Arkansas 1 41,~~198~~139,~~198~~429.6319 3.7780 6765 8.6900 1.670000 California 25 ~~134~~133,~~000~~754,~~402~~704.9197 12.2536 6563 8.~~3923~~3922 1.~~274522~~278450 Colorado 32 5,~~854~~022,~~952~~977.2857 0.5446 6966 8.~~7676~~7500 1.~~175645~~250381 Connecticut 4 26,~~139~~103,~~997~~046.0029 2.3941 4442 8.5986 1.~~148816~~129278 Florida 12 107,~~933~~821,~~215~~766.8106 9.8696 6866 8.~~2772~~2769 1.~~158103~~274532 Georgia 2 13,~~441~~401,~~288~~399.52 1.2324 7068 7.~~7104~~7108 1.~~627316~~627460 Illinois 4 35,~~870~~821,~~226~~982.6636 3.2831 6967 8.6176 1.~~290721~~290998 Indiana 1 21,~~989~~956,~~083~~342.2227 2.0103 9088 8.5400 1.270000 Louisiana 3 6,~~461~~450,~~844~~546.5739 0.5960 7068 8.3690 01.~~860117~~050759 Maine 1 9,~~734~~720,~~807~~644.9412 0.8990 6967 8.5300 1.140000 Maryland 3 25,~~979~~935,~~517~~956.7784 2.3740 8179 8.3963 1.~~504656~~504637 Massachusetts 20 123,~~200~~111,~~715~~641.8581 11.2638 6260 8.5103 1.~~786998~~780718 Michigan 1 11,~~243~~225,~~010~~751.2266 1.0304 7270 8.2200 1.310000 Minnesota 1 8,~~434~~425,~~866~~036.9296 0.7778 7068 8.2500 1.~~840000~~720000 Mississippi 1 2,~~864~~857,~~450~~759.6643 0.26 7270 9.0000 2.760000 Missouri 2 15,~~252~~199,~~444~~052.4129 1.3940 6866 8.8017 1.~~634573~~634529 Nevada 7 77,~~205~~087,~~735~~651.0176 7.0612 6563 8.1075 1.~~202492~~202487 New Hampshire 2 4,~~255~~250,~~469~~250.7372 0.39 6866 8.~~6235~~6233 2.~~720604~~720813 New Jersey 5 53,~~659~~557,~~438~~986.2177 4.9095 6866 8.5379 1.~~263875~~173182 New York 4 8,~~851~~838,~~830~~182.5744 0.8182 6967 8.3118 1.~~517466~~517433 Ohio 2 44,~~999~~927,~~562~~197.4606 4.1115 6866 8.2236 1.~~342910~~342908 Oregon 3 7,~~688~~673,~~793~~783.2282 0.7071 6866 8.~~4793~~4792 1.~~305388~~161840 South Carolina 1 ~~831~~830,~~178~~146.3821 0.08 7068 9.1250 1.390000 Tennessee 3 16,~~894~~870,~~952~~529.7564 1.5456 7169 8.1075 1.~~736927~~748471 Texas 2018 8575,~~625~~800,~~702~~835.80 7.8300 7068 8.~~4962~~4969 1.~~324594~~377092 Utah 1 2,~~387~~381,~~042~~466.1512 0.22 7270 9.0000 1.750000 Virginia 16 119,~~480~~321,~~045~~237.6046 1011.9203 7068 8.~~3825~~3824 1.~~441468~~441613 Washington 3 13,~~109~~090,~~560~~769.6428 1.2021 6765 8.6474 0.805369 Wisconsin 1 10,~~318~~303,~~081~~400.7037 0.9495 6866 8.6600 1.250000 Totals ~~159~~156 1,~~094~~082,~~238~~114,~~812~~790.1421 100.00 6866 8.~~3911~~3897 1.~~395205~~406229

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 4241 ~~341~~312,~~856~~536,~~244~~724.6445 3128.2488 6765 8.~~3784~~3628 0.~~964661~~957527 1.20 to 1.24 1210 4441,~~128~~431,~~235~~186.1447 43.0383 7068 8.~~4328~~4759 1.~~225916~~226133 1.25 to 1.29 87 ~~123~~112,~~168~~800,~~009~~534.7581 1110.2642 7068 8.~~3174~~2919 1.~~270290~~269413 1.30 to 1.34 89 7379,~~704~~791,~~579~~968.5166 67.7437 5655 8.~~4674~~4691 1.~~322745~~322531 1.35 to 1.39 87 8785,~~277~~457,~~015~~618.3554 7.9890 6866 8.~~3542~~3440 1.~~351299~~351324 1.40 to 1.44 65 4051,~~642~~005,~~304~~582.7274 34.71 53 8.~~1497~~2836 1.~~406633~~405680 1.45 to 1.49 89 3652,~~071~~327,~~042~~007.2850 34.3084 7874 8.~~4486~~3912 1.~~465066~~466395 1.50 to 1.54 7 2523,~~021~~189,~~970~~937.1456 2.2914 7067 8.~~4486~~4848 1.~~517189~~515176 1.55 to 1.59 3 7,~~595~~581,~~302~~628.9054 0.6970 6866 8.7538 1.~~571937~~571947 1.60 to 1.64 5 2620,~~678~~379,~~433~~422.6602 21.4488 7068 8.~~3256~~4000 1.~~635618~~630986 1.65 to 1.69 67 6977,~~989~~788,~~298~~539.7644 67.4019 6866 8.~~6799~~6361 1.~~670392~~668310 1.70 to 1.74 4 3138,~~311~~098,~~912~~021.0969 23.8652 6967 8.~~4972~~4499 1.~~705650~~709058 1.75 to 1.79 3 25,~~312~~295,~~968~~585.7907 2.3134 7169 8.4510 1.~~769328~~769337 1.80 to 1.89 76 3426,~~677~~231,~~280~~252.8399 32.1742 7169 8.~~4625~~5308 1.~~830749~~827759 1.90 and greater 3233 ~~126~~128,~~804~~199,~~213~~779.5873 11.5985 7169 8.~~2876~~2877 2.~~277396~~270903 Totals ~~159~~156 1,~~094~~082,~~238~~114,~~812~~790.1421 100.00 6866 8.~~3911~~3897 1.~~395205~~406229

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 4 18,~~711~~684,~~520~~859.2284 1.7173 6765 8.6691 1.~~011909~~011904 Industrial 9 61,~~355~~257,~~400~~541.0344 5.6166 5452 8.4904 1.~~378041~~378047 Lodging 11 ~~108~~107,~~326~~990,~~846~~655.2781 9.9098 7068 8.~~5926~~5924 1.~~417077~~484109 Mixed Use 3 16,~~958~~955,~~621~~783.3883 1.5557 7169 8.~~6319~~6318 1.~~700175~~697631 Mobile Home Park 1 1998,~~000,189~~778.2894 0.09 6664 8.7600 1.220000 Multi-Family 4341 ~~267~~257,~~922~~996,~~337~~492.8577 2423.4884 6866 8.~~2480~~2389 1.~~361264~~365614 Office 37 273,~~573~~205,~~267~~537.7024 25.0025 7270 8.2936 1.~~373181~~379030 Retail 40 326,~~798~~305,~~675~~780.6099 2930.8715 6664 8.4492 1.~~433731~~437981 Self Storage 1110 1918,~~591~~719,~~953~~359.8135 1.7973 6664 8.~~8198~~8174 1.~~568112~~592028 Totals ~~159~~156 1,~~094~~082,~~238~~114,~~812~~790.1421 100.00 6866 8.~~3911~~3897 1.~~395205~~406229

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 7.249% or less 1 8,~~667~~638,~~204~~467.2026 0.7980 6967 7.0000 1.400000 7.250% to 7.999% 6 94,~~530~~420,~~856~~132.0424 8.6473 6765 7.9223 1.~~638013~~637972 8.000% to 8.249% 16 193,~~315~~074,~~529~~603.3010 17.6784 7068 8.1373 1.~~293745~~303779 8.250% to 8.499% 5654 ~~362~~352,~~272~~126,~~948~~505.1618 3332.1154 6765 8.~~3614~~3579 1.~~403054~~404682 8.500% to 8.749% 39 342,~~888~~320,~~569~~823.1691 31.3463 6765 8.5937 1.~~350583~~375873 8.750% to 8.999% 2827 5958,~~587~~624,657.5228 5.4542 6866 8.~~8240~~8233 1.~~551373~~568656 9.000% and greater 13 32,~~976~~909,~~047~~601.7624 3.0104 7169 9.0242 1.~~388259~~386998 Totals ~~159~~156 1,~~094~~082,~~238~~114,~~812~~790.1421 100.00 6866 8.~~3911~~3897 1.~~395205~~406229

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 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 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 271 ~~168~~19,~~661~~256,~~680~~325.3143 151.4178 6174 87.~~2818~~8500 12.~~430464~~100000 49 months and greater ~~132~~155 ~~925~~1,~~577~~062,~~131~~858,464.8378 8498.5922 6966 8.~~4110~~3995 1.~~388780~~393660 Totals ~~159~~156 1,~~094~~082,~~238~~114,~~812~~790.1421 100.00 6866 8.~~3911~~3897 1.~~395205~~406229

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 4 70,~~741~~640,~~086~~116.6191 6.4653 3129 8.2466 1.~~273309~~273304 61 to 108 months ~~155~~152 1,~~023~~011,~~497~~474,~~725~~673.5330 93.5447 7068 8.~~4010~~3997 1.~~403630~~415513 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 ~~159~~156 1,~~094~~082,~~238~~114,~~812~~790.1421 100.00 6866 8.~~3911~~3897 1.~~395205~~406229

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 17 87,250,000.00 78.9706 7068 8.3974 2.~~182974~~174166 228 months or less 2 15,~~728~~670,~~839~~140.1266 1.4445 6866 8.7655 1.~~683450~~683446 229 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 252 months 2625 ~~126~~125,~~838~~641,~~972~~206.7310 11.5961 7068 8.~~5041~~5016 1.~~422993~~486588 253 to 288 months 4 50,~~161~~082,~~254~~557.1824 4.5863 7169 8.3386 1.~~244139~~244136 289 to 300 months 01 07,073,543.0079 0.0065 061 08.~~0000~~3800 01.~~000000~~340000 301 to 348 months ~~110~~107 ~~814~~796,~~259~~397,~~746~~342.1142 7473.4160 6765 8.~~3688~~3672 1.~~310203~~314747 349 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals ~~159~~156 1,~~094~~082,~~238~~114,~~812~~790.1421 100.00 6866 8.~~3911~~3897 1.~~395205~~406229

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Underwriter's Information~~ 1 ~~1,022,522.96 0.09 72 9.0000 1.220000 1~~ year or less ~~152~~150 1,~~074~~063,~~500~~228,~~169~~393.8105 98.2025 6866 8.~~3873~~3863 1.~~398628~~409346 1 to 2 years 4 5,~~386~~575,~~002~~542.4877 0.4952 6866 8.~~6111~~6434 1.~~030013~~112445 2 years or greater 2 13,~~330~~310,~~116~~854.8939 1.2223 6967 8.5578 1.280316 Totals ~~159~~156 1,~~094~~082,~~238~~114,~~812~~790.1421 100.00 6866 8.~~3911~~3897 1.~~395205~~406229 (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 ommission 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 265330828 1 RT Columbus OH ~~285~~283,~~341~~074.2575 3938,~~788~~459.5167 8.200% 265330821 2 RT Little Rock AR 298,~~590~~167.0047 34,~~022~~445.6619 8.690% 265330836 3 MF Coral Springs FL 244,350.00 0.00 8.100% 510000136 4 IN North Andover MA 229,~~947~~553.4451 32,~~403~~797.1407 8.410% 265330534 5 MF Las Vegas NV ~~204~~206,~~842~~332.0035 26,~~605~~912.3365 7.930% 265330928 6 OF Reston VA 208,~~412~~081.4263 27,~~551~~882.2403 8.210% 265330888 7 OF Belmont CA 198,~~959~~731.3164 19,~~724~~951.0370 8.290% 479000008 8 LO Orlando FL 173,~~945~~496.5962 34,~~042~~491.0502 8.615% 265330887 9 RT Shrewsbury NJ 169,~~742~~495.4763 20,~~179~~426.1600 8.500% 265330896 10 OF Redwood Shores CA 156,~~561~~330.0930 1819,~~986~~217.6443 8.420% 379000011 11 OF Indianapolis IN 156,~~622~~391.7438 1819,~~796~~027.0642 8.540% 265330878 12 RT Lansing IL 150,~~347~~136.8164 17,~~106~~317.4966 8.640% 479000013 13 LO Piscataway NJ 140,~~935~~571.1639 27,~~581~~945.7451 8.615% 265330959 14 MF Las Vegas NV 136,~~625~~417.7418 17,~~383~~592.9147 8.250% 265330858 15 MF Boston MA 129,150.00 0.00 8.610% 265330895 16 OF Richmond VA 116,453.33 0.00 7.940% 510000135 17 IN North Andover MA 114,~~956~~793.0942 13,~~203~~365.1784 8.610% 265330826 18 LO Phoenix AZ 126,~~405~~124.9837 23,~~551~~832.3293 7.850% 265330879 19 LO Columbia MO ~~102~~101,~~273~~909.6963 26,~~426~~790.8591 8.800% 265330975 20 MF Mesa AZ 94,~~762~~635.5200 11,~~105~~232.0355 8.000% 265330985 21 MF Lakeland FL 91,353.60 0.00 7.930% 265330860 22 MU Brookline MA 92,950.00 0.00 8.580% 265330908 23 RT Baltimore MD 83,~~708~~580.2647 10,~~650~~778.8362 8.250% 265330852 24 RT Chesapeake VA 85,~~196~~073.2587 910,~~970~~093.8018 8.550% 265330915 25 RT Orinda CA 8382,~~040~~940.1546 8,~~465~~564.1685 8.410% 510000143 26 RT East Hartford CT 81,~~904~~786.7920 9,~~770~~888.1776 8.430% 265330941 27 MF Jacksonville Beach FL 79,~~281~~180.0228 8,~~617~~717.1791 8.250% 265330994 28 RT Ann Arbor MI 7776,~~081~~964.8947 9,~~820~~937.5193 8.220% 265330880 29 RT Gainesville VA 76,~~978~~864.8677 9,~~264~~378.5867 8.540% 265330897 30 MF Las Vegas NV 72,~~265~~154.3475 9,~~175~~285.3594 8.290% 265330938 31 RT LasVegas NV 68,~~924~~812.4259 9,~~513~~625.8164 7.990% 265330728 32 RT Rhinelander WI 74,~~523~~418.4930 8,~~498~~603.4463 8.660% 265330933 33 OF Houston TX 72,~~366~~282.5484 7,~~267~~351.7242 8.250% 510000138 34 OF Hartford CT 73,~~139~~036.1258 8,~~342~~444.1165 8.600% 265330976 35 MF Glendale AZ 68,~~122~~031.8720 78,~~983~~074.1986 8.000% 510000130 36 RT Augusta ME 69,~~256~~156.2427 8,~~156~~256.2421 8.530% 265330946 37 OF Phoenix AZ 67,~~460~~381.8823 67,~~963~~043.9358 8.150% 265330889 38 RT Germantown MD 67,~~935~~835.7571 8,~~248~~348.0206 8.400% 265330944 40 OF San Francisco CA 65,~~566~~466.3395 8,~~264~~363.5896 8.280% 265950311 41 LO Santa Cruz CA 59,~~876~~336.7977 38,~~012~~552.3537 8.720% 265300037 42 OF Atlanta GA 50,~~646~~480.6802 15,~~083~~250.7945 7.000% 265330891 43 RT Orlando FL 59,~~142~~054.9096 7,~~270~~358.8074 8.360% 265330900 44 RT Ashland VA 59,~~232~~143.1519 7,~~233~~321.0197 8.510% 265330935 45 OF Minneapolis MN 5857,~~029~~962.7866 5,~~827~~895.8800 8.250% 265330881 46 OF Egg Harbor Township NJ 57,~~741~~657.7546 6,~~915~~999.4473 8.460% 265330853 47 OF Norfolk VA 5655,~~029~~956.6315 6,~~098~~172.5806 8.500% 265330930 48 OF San Diego CA 54,~~616~~553.2609 5,~~485~~548.0724 8.250% 265330901 49 OF Libertyville IL 53,~~278~~219.4678 5,~~056~~114.1785 8.410% 265330953 50 MF Houston TX 49,~~719~~641.2533 6,~~577~~655.5850 8.100% 265330873 51 MF Boston MA 52,750.00 0.00 8.440% 265330885 52 OF Fairfax VA 52,~~600~~538.9381 5,~~227~~289.1224 8.530% 510000137 53 RT Tomball TX 49,~~540~~449.7200 7,~~366~~458.3911 8.380% 265330893 54 RT Westlake Village CA 50,~~077~~005.8702 56,~~985~~058.6853 8.450% 265330970 55 OF Nashville TN 45,~~330~~257.8699 6,~~179~~252.1300 8.030% 265330829 57 HC Richland WA 46,~~146~~080.0537 5,~~305~~371.5119 8.650% 265330791 58 RT Schaumburg IL 46,~~496~~431.5871 5,~~213~~278.6148 8.730% 265330934 59 OF Murfreesboro TN 44,~~375~~324.7138 4,~~456~~507.6295 8.250% 265330883 60 MF Houston TX 43,~~950~~886.5585 5,~~214~~278.5626 8.490% 265330862 61 MF Boston MA 42,300.00 0.00 8.460% 265330846 63 LO Irving TX 40,~~870~~776.6501 67,~~963~~058.5418 9.000% 510000141 64 RT Carlsbad CA 37,~~254~~195.5865 45,~~968~~026.0497 8.100% ~~265330884 65 MF Houston TX 39,143.45 4,644.23 8.490%~~ 265330845 66 LO Addison TX 39,~~436~~345.5927 6,~~719~~810.2153 9.000% 265330830 67 HC Tacoma WA 38,~~455~~400.0430 4,~~421~~476.2600 8.650% 265330841 68 LO Atlanta GA 35,~~851~~768.4543 6,~~108~~191.3739 9.000% 265330910 69 MF Charlottesville VA 33,~~841~~790.3794 4,~~162~~212.2467 8.375% 265330937 70 MF Houston TX 32,~~862~~812.5805 4,~~220~~271.7730 8.220% 265330870 71 MF Worcester MA 33,408.33 0.00 8.440% 265330898 72 MF Tigard OR 31,~~619~~570.8196 4,~~065~~114.3520 8.250% 265330914 73 MF Ft. Worth TX 31,~~661~~614.8067 3,~~888~~935.0821 8.380% 510000132 74 OF Margate FL 30,~~876~~830.1918 3,~~787~~833.4243 8.400% 265330871 75 MF Boston MA 31,650.00 0.00 8.440% 265330932 76 OF Plano TX 30,~~721~~686.6511 3,~~085~~120.3589 8.250% 479000077 77 MF Garland TX 30,~~133~~091.6508 3,~~483~~526.7229 8.530% 265330920 78 SS Hyattsville MD 30,~~305~~229.7950 5,~~672~~749.8413 8.820% ~~265330882 79 MF Houston TX 29,529.27 3,503.54 8.490%~~ 265330979 80 MF Ruston LA 27,~~829~~785.0569 3,~~652~~696.8319 8.125% 265330827 81 HC Lubbock TX 28,~~312~~270.2694 3,~~358~~399.5991 8.550% 265330931 82 OF San Diego CA 26,~~625~~594.4363 2,~~673~~704.9777 8.250% 510000147 83 OF Modesto CA 26,~~434~~395.6990 3,~~208~~246.1392 8.375% 265330833 84 MF Waterbury CT 28,~~883~~847.7457 2,~~847~~884.9512 9.125% 265330905 85 RT Knoxville TN 24,~~533~~494.7539 3,~~349~~388.3066 8.000% 510000142 86 IN Solon OH 25,~~132~~096.3962 2,~~932~~968.9572 8.500% 510000139 87 RT Framingham MA 24,~~766~~730.4889 2,~~914~~950.4100 8.500% 379000088 88 OF Tampa FL 24,~~491~~455.5523 23,~~985~~021.4981 8.420% 265330793 89 RT Town of Lewisboro NY 24,~~704~~667.1061 23,~~976~~013.7928 8.500% 265330814 90 RT Temecula CA 23,~~914~~879.9091 2,~~873~~908.1514 8.450% 265330992 91 IN Anniston AL 22,~~817~~783.9031 2,~~888~~923.9150 8.240% 510000140 92 RT Pomona CA 22,~~702~~669.6098 2,~~671~~704.5517 8.500% 265330850 93 HC Charlottesville VA 22,~~374~~344.1170 2,~~346~~375.4687 8.900% 265330844 94 LO Ridgeland MS 21,~~510~~461.8706 3,~~665~~714.0283 9.000% 265330803 95 SS Richmond VA 20,~~721~~669.6145 3,~~878~~930.8197 8.820% 265330984 96 RT Needles CA 19,~~045~~015.6487 2,~~500~~530.3411 8.150% 510000133 97 OF Melbourne FL 18,~~239~~212.4921 2,~~253~~281.8816 8.360% 265330831 98 RT Chantilly VA 19,~~587~~561.6193 2,~~040~~065.1381 8.950% 265330835 99 RT Richmond VA 18,~~468~~441.4109 2,~~234~~262.8820 8.470% 265330825 100 RT Avon CO 18,~~766~~740.7989 2,~~080~~106.7767 8.750% 265330961 101 RT Emporia VA 17,~~776~~750.7138 2,~~175~~201.1952 8.375% 379000102 102 OF Arvada CO 17,~~939~~914.4190 1,~~971~~996.9849 8.750% 265330912 103 OF Richmond VA 17,~~505~~481.9682 12,~~980~~004.7387 8.540% 265330847 104 LO Plano TX 17,~~925~~884.7221 3,~~054~~095.1970 9.000% 265330848 105 LO Midvale UT 17,~~925~~884.7221 3,~~054~~095.1970 9.000% 265330834 106 RT Houston TX 17,~~570~~547.8018 1,~~882~~906.7234 8.875% 265330837 107 RT Roanoke VA 17,~~235~~212.3344 1,~~823~~846.4332 8.900% 265330943 108 MU Nantucket MA 17,~~065~~044.3206 1,~~685~~707.9925 9.060% 265330916 109 RT Mt. Kisco NY 14,~~716~~692.9478 2,~~063~~087.5470 7.940% 265330863 110 MF Nashua NH 15,473.33 0.00 8.440% 265330923 111 SS Garland TX 15,~~386~~347.2350 2,~~880~~918.1083 8.820% 265330921 112 SS Manchester NH 15,~~128~~090.5244 2,~~831~~869.8593 8.820% 265330810 113 OF San Diego CA 14,~~604~~583.6980 1,~~689~~710.6857 8.630% 265330772 114 RT Richmond VA 12,~~844~~783.6755 4,~~511~~572.7991 8.500% 265330950 115 IN Pomona CA 13,~~514~~494.1265 1,~~601~~621.9946 8.450% 265330940 116 OF Las Vegas NV 13,~~499~~479.0690 1,~~563~~583.9107 8.550% 265330877 117 MF Reno NV 13,~~219~~200.5034 1,~~568~~587.4460 8.490% 265330967 118 RT Los Angeles CA 13,~~157~~138.1928 1,~~548~~567.2819 8.500% 265330865 119 MF Framingham MA 13,363.33 0.00 8.440% 265330851 120 IN Anaheim CA 13,~~672~~654.1203 1,~~445~~463.1322 8.875% 265330817 121 RT Greece NY 13,~~243~~224.4245 1,~~534~~553.5956 8.625% 265330919 122 SS Beaverton OR 1312,~~025~~992.0123 2,~~438~~470.1189 8.820% 265330867 123 MF Lowell MA 13,011.67 0.00 8.440% 265330868 124 MF Danvers MA 13,011.67 0.00 8.440% 265330886 125 OF Carlsbad CA 12,~~911~~894.5101 1,~~406~~423.0151 8.780% 265330872 126 MF Boston MA 12,660.00 0.00 8.440% 265330899 127 OF Flagstaff AZ 12,~~437~~407.1116 2,~~223~~253.9287 8.875% 265330869 128 MU Newton MA 11,985.00 0.00 8.460% 265330969 129 RT Los Angeles CA 11,~~028~~012.6913 1,~~372~~389.8844 8.320% 379000130 130 OF Ft. Worth TX 11,~~207~~191.6949 1,~~325~~341.6080 8.500% 265330951 131 OF Las Vegas NV 10,~~899~~883.0932 1,~~301~~317.6239 8.410% 265330864 132 MF Acton MA 10,575.00 0.00 8.460% 265330906 133 MF Ontario CA 9,~~990~~976.9041 1,~~184~~198.0251 8.510% 265330925 134 SS Shreveport LA 9,~~974~~949.2313 1,~~867~~892.0515 8.820% 265330875 135 MF Seattle WA 9,~~946~~932.4745 1,~~137~~151.0305 8.625% 265330924 136 SS Kansas City MO 9,~~807~~782.0738 1,~~835~~860.7544 8.820% 265330815 137 OF Cherry Hill Township NJ 9,~~515~~501.8762 1,~~169~~183.6489 8.420% 265330926 138 SS Eugene OR 9,~~744~~719.3885 1,~~824~~848.0255 8.820% 265330981 139 MF New York NY 8,~~701~~687.2011 1,~~197~~211.2837 8.000% 265330866 140 MF Newton MA 9,143.33 0.00 8.440% 265330796 141 SS Austin TX 8,~~929~~906.4597 1,~~671~~693.4795 8.820% 265330982 142 MF Bay City TX 8,~~675~~663.8449 1,~~012~~024.4782 8.500% 265330876 143 MF Pasadena TX 8,~~869~~848.6917 1,~~596~~618.5406 8.875% 265330856 144 OF Boston MA 8,~~717~~704.3493 1,~~005~~017.0344 8.625% 265330947 145 MF Berkeley IL 7,~~674~~665.6705 ~~765~~775.8244 9.000% 265330820 146 MH Sulphur LA 7,~~307~~297.3614 ~~818~~828.7698 8.760% 265330715 147 MF Sanford FL 6,~~913~~903.6954 ~~839~~849.0520 8.375% 265330861 148 OF Boston MA 7,050.00 0.00 8.460% 265330819 149 RT Duarte CA 6,~~754~~744.3709 ~~846~~856.3563 8.375% 265330952 150 SS Greeley CO 6,~~109~~095.6014 1349,~~075~~177.5546 8.875% 265330936 151 IN Lexington SC 6,~~325~~317.1031 ~~615~~622.1998 9.125% 265330929 152 MF Ft. Pierce FL 5,~~985~~976.1097 ~~654~~662.6578 8.750% 265330874 153 MF Lowell MA 5,626.67 0.00 8.440% 265330902 154 OF Plantation FL 5,~~204~~191.5271 ~~961~~974.5637 8.750% 265330989 155 SS Payson AZ 5,~~064~~051.0277 ~~921~~933.1944 8.750% 265330911 156 RT Los Angeles CA 5,~~312~~305.2852 ~~537~~544.3309 9.000% 265330811 157 OF Jupiter FL 5,~~140~~134.8531 ~~513~~520.9044 9.125% 265330812 158 MF Los Angeles CA 4,~~257~~246.2660 ~~798~~809.9258 8.750% 265330854 159 IN Parsippany NJ 4,~~250~~241.3325 ~~682~~691.1927 8.875% 265330857 160 RT Los Angeles CA 4,~~340~~334.4391 ~~439~~444.0355 9.000% 265330729 161 IN Novato CA 3,~~893~~887.0565 ~~433~~439.8020 8.750% 265330823 162 MF New Haven CT 3,~~530~~525.8559 ~~429~~434.0531 8.500% Totals 7,~~657~~578,~~925~~065.3799 ~~913~~1,~~736~~263,064.0067

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 265330828 06/01/2010 06/01/2030 N 41,~~494~~425,~~181~~573.8904 41,~~454~~387,~~393~~113.3837 1012/01/2004 265330821 05/01/2010 05/01/2030 N 41,~~232~~173,~~221~~874.2938 41,~~198~~139,~~198~~429.6319 1012/01/2004 265330836 N/A 05/01/2010 N 36,200,000.00 36,200,000.00 1012/01/2004 510000136 07/01/2010 07/01/2030 N 32,~~810~~754,~~573~~365.9597 32,~~778~~721,~~170~~568.8190 1012/01/2004 265330534 N/A 07/01/2009 N 31,~~269~~223,~~558~~054.7136 31,~~242~~196,~~953~~141.3871 1012/01/2004 265330928 N/A 09/01/2010 N 30,~~462~~413,~~230~~880.1801 30,~~434~~385,~~678~~997.9498 1012/01/2004 265330888 N/A 08/01/2010 N 28,~~799~~766,~~900~~943.5870 28,~~780~~746,~~176~~992.5500 10/01/2004 479000008 N/A 05/05/2010 N 24,~~229~~166,~~217~~679.7126 24,~~195~~132,~~175~~188.6624 1012/05/2004 265330887 N/A 07/01/2010 N 23,~~963~~928,~~642~~794.5157 23,~~943~~908,~~463~~368.3557 1012/01/2004 265330896 N/A 08/01/2010 N 22,~~312~~279,~~744~~852.5733 22,~~293~~260,~~757~~634.9390 1012/01/2004 379000011 04/01/2012 04/01/2030 N 2221,~~007~~975,~~879~~369.2869 21,~~989~~956,~~083~~342.2227 0912/01/2004 265330878 N/A 07/01/2010 N 20,~~881~~852,~~639~~311.7711 20,~~864~~834,~~533~~993.2845 1012/01/2004 479000013 N/A 05/05/2010 N 19,~~631~~580,~~130~~460.8862 19,~~603~~552,~~549~~515.1411 1012/05/2004 265330959 N/A 09/01/2010 N 19,~~872~~842,~~835~~498.4432 19,~~855~~824,~~451~~905.5385 1012/01/2004 265330858 N/A 09/01/2010 N 18,000,000.00 18,000,000.00 1012/01/2004 265330895 N/A 07/01/2010 N 17,600,000.00 17,600,000.00 1012/01/2004 510000135 N/A 07/01/2005 N 1615,~~021~~999,~~754~~082.7943 1615,~~008~~985,~~551~~716.6259 1012/01/2004 265330826 N/A 02/01/2011 N 19,~~323~~280,~~206~~158.6736 19,~~299~~256,~~655~~325.3543 1012/01/2004 265330879 N/A 06/01/2010 N 13,~~946~~896,~~412~~767.1936 13,~~919~~869,~~985~~976.3445 1012/01/2004 265330975 N/A 09/01/2010 N 14,~~214~~195,~~377~~249.3553 14,~~203~~184,~~272~~016.3298 1012/01/2004 265330985 N/A 10/01/2010 N 13,824,000.00 13,824,000.00 1012/01/2004 265330860 N/A 09/01/2010 N 13,000,000.00 13,000,000.00 1012/01/2004 265330908 N/A 09/01/2012 N 12,~~175~~157,~~746~~159.5954 12,~~165~~146,~~095~~380.7692 1012/01/2004 265330852 N/A 07/01/2010 N 11,~~957~~940,~~368~~192.0086 11,~~947~~930,~~397~~099.2068 08/01/2004 265330915 N/A 10/01/2005 N 11,~~848~~834,~~772~~548.2563 11,~~840~~825,~~307~~983.0978 1012/01/2004 510000143 10/01/2005 10/01/2030 N 11,~~659~~642,~~044~~163.6959 11,~~649~~632,274.5283 1012/01/2004 265330941 N/A 08/01/2010 N 11,~~531~~517,~~785~~132.0318 11,~~523~~508,~~167~~414.8627 1012/01/2004 265330994 N/A 10/01/2010 N 11,~~252~~235,~~830~~689.7359 11,~~243~~225,~~010~~751.2266 1012/01/2004 265330880 N/A 08/01/2010 N 10,~~816~~800,~~702~~670.0067 10,~~807~~791,~~437~~292.4200 1012/01/2004 265330897 N/A 07/01/2010 N 10,~~460~~444,~~603~~596.7539 10,~~451~~435,~~428~~310.4045 1012/01/2004 265330938 N/A 09/01/2010 N 10,~~351~~334,~~602~~806.0747 10,~~342~~325,~~088~~180.2683 1012/01/2004 265330728 N/A 06/01/2010 N 10,~~326~~312,~~580~~004.1400 10,~~318~~303,~~081~~400.7037 1012/01/2004 265330933 N/A 08/01/2010 N 10,~~526~~513,~~042~~868.9005 10,~~518~~506,~~775~~516.1863 1012/01/2004 510000138 N/A 09/01/2010 N 10,~~205~~191,~~459~~151.0301 10,~~197~~182,~~116~~706.9236 1012/01/2004 265330976 N/A 09/01/2010 N 10,~~218~~204,~~430~~680.9635 10,~~210~~196,~~447~~605.7749 1012/01/2004 510000130 N/A 07/01/2010 N 9,~~742~~728,~~964~~900.1833 9,~~734~~720,~~807~~644.9412 1012/01/2004 265330946 N/A 09/01/2010 N 9,~~932~~921,~~890~~162.5753 9,~~925~~914,~~926~~118.6495 1012/01/2004 265330889 N/A 09/01/2010 N 9,~~705~~690,~~106~~815.5840 9,~~696~~682,~~858~~467.5634 1012/01/2004 265330944 N/A 09/01/2010 N 9,~~502~~487,~~366~~963.3379 9,~~494~~479,~~101~~599.7583 1012/01/2004 265950311 N/A 10/01/2010 N 8,~~239~~165,~~924~~610.6036 8,~~201~~127,~~912~~057.2599 1012/01/2004 265300037 N/A 07/01/2010 N 8,~~682~~653,~~287~~717.9971 8,~~667~~638,~~204~~467.2026 1012/01/2004 265330891 N/A 08/01/2010 N 8,~~489~~476,~~411~~788.0857 8,~~482~~469,~~140~~429.2883 1012/01/2004 265330900 N/A 08/01/2010 N 8,~~352~~339,~~360~~815.2362 8,~~345~~332,~~127~~493.2265 1012/01/2004 265330935 N/A 08/01/2010 N 8,~~440~~430,~~694~~931.8096 8,~~434~~425,~~866~~036.9296 1012/01/2004 265330881 N/A 08/01/2010 N 8,~~190~~178,~~319~~363.5704 8,~~183~~171,~~404~~363.1331 1012/01/2004 265330853 N/A 08/01/2010 N 7,~~910~~899,~~065~~691.3319 7,~~903~~893,~~966~~519.7513 1012/01/2004 265330930 N/A 08/01/2010 N 7,~~944~~934,~~183~~994.2973 7,~~938~~929,~~698~~446.2249 1012/01/2004 265330901 N/A 09/01/2010 N 7,~~602~~593,~~157~~784.9190 7,~~597~~588,~~101~~670.7405 1012/01/2004 265330953 N/A 10/01/2010 N 7,~~365~~354,~~815~~271.4269 7,~~359~~347,~~237~~616.8419 1012/01/2004 265330873 N/A 08/01/2010 N 7,500,000.00 7,500,000.00 1012/01/2004 265330885 N/A 08/01/2010 N 7,~~399~~391,~~896~~157.6437 7,~~394~~385,~~669~~868.5213 1012/01/2004 510000137 N/A 01/01/2010 N 7,~~094~~081,~~136~~001.4890 7,~~086~~073,~~770~~543.0979 1011/01/2004 265330893 09/01/2010 09/01/2030 N 7,~~111~~101,~~650~~304.6297 7,~~105~~095,~~664~~246.9444 1012/01/2004 265330970 N/A 09/01/2010 N 6,~~774~~763,~~225~~335.9094 6,~~768~~757,~~046~~083.7794 1012/01/2004 265330829 N/A 05/01/2010 N 6,~~401~~392,~~764~~651.2288 6,~~396~~387,~~458~~280.7169 1012/01/2004 265330791 N/A 05/01/2010 N 6,~~391~~382,~~282~~365.2976 6,~~386~~377,~~068~~087.6828 1012/01/2004 265330934 N/A 08/01/2010 N 6,~~454~~447,~~648~~183.9423 6,~~450~~442,~~192~~675.3228 1012/01/2004 265330883 N/A 08/01/2010 N 6,~~212~~203,~~091~~089.2401 6,~~206~~197,~~876~~810.6875 1012/01/2004 265330862 N/A 08/01/2010 N 6,000,000.00 6,000,000.00 1012/01/2004 265330846 N/A 10/01/2010 N 5,~~449~~436,~~419~~801.9526 5,~~442~~429,~~456~~743.4108 1012/01/2004 510000141 N/A 09/01/2010 N 5,~~519~~510,~~196~~467.3038 5,~~514~~505,~~228~~440.2641 1012/01/2004 ~~265330884 N/A 08/01/2010 N 5,532,643.46 5,527,999.23 10/01/2004~~ 265330845 N/A 10/01/2010 N 5,~~258~~246,~~212~~036.0511 5,~~251~~239,~~492~~225.8458 1012/01/2004 265330830 N/A 05/01/2010 N 5,~~334~~327,~~803~~209.5088 5,~~330~~322,~~382~~733.2488 1012/01/2004 265330841 N/A 10/01/2010 N 4,~~780~~769,~~192~~123.6965 4,~~774~~762,~~084~~932.3226 1012/01/2004 265330910 N/A 08/01/2010 N 4,~~848~~841,~~912~~686.6924 4,~~844~~837,~~750~~473.4557 1012/01/2004 265330937 N/A 09/01/2010 N 4,~~797~~790,~~456~~080.39 4,~~793~~785,~~235~~809.6209 1012/01/2004 265330870 N/A 08/01/2010 N 4,750,000.00 4,750,000.00 1012/01/2004 265330898 N/A 07/01/2010 N 4,~~599~~592,~~244~~138.5697 4,~~595~~588,~~179~~024.2177 1012/01/2004 265330914 N/A 08/01/2010 N 4,~~533~~527,~~908~~159.6077 4,~~530~~523,~~020~~224.5256 1012/01/2004 510000132 N/A 07/01/2010 N 4,~~410~~404,~~884~~311.6966 4,~~407~~400,~~097~~478.2723 1012/01/2004 265330871 N/A 08/01/2010 N 4,500,000.00 4,500,000.00 1012/01/2004 265330932 N/A 08/01/2010 N 4,~~468~~463,~~603~~434.0952 4,~~465~~460,~~517~~313.7463 1012/01/2004 479000077 N/A 10/01/2010 N 4,~~239~~233,~~200~~212.7013 4,~~235~~229,~~716~~685.9884 1012/05/2004 265330920 N/A 04/01/2010 N 4,~~123~~112,~~236~~857.~~29 4,117,563.45 10/01/2004 265330882 N/A 08/01/2010 N 4,173,748.~~71 4,~~170~~107,~~245~~108.1758 1012/01/2004 265330979 N/A 10/01/2010 N 4,~~110~~103,~~136~~733.8628 4,~~106~~100,~~484~~037.0309 10/01/2004 265330827 N/A 05/01/2010 N 3,~~973~~967,~~650~~851.0386 3,~~970~~964,~~291~~451.4495 1012/01/2004 265330931 N/A 08/01/2010 N 3,~~872~~868,~~789~~309.3491 3,~~870~~865,~~115~~605.3714 1012/01/2004 510000147 N/A 10/01/2010 N 3,~~787~~782,~~657~~099.5228 3,~~784~~778,~~449~~852.3936 1012/01/2004 265330833 N/A 06/01/2010 N 3,~~798~~793,~~409~~653.1263 3,~~795~~790,~~561~~769.1751 03/01/2004 265330905 N/A 10/01/2010 N 3,~~680~~674,~~062~~159.9608 3,~~676~~670,~~713~~770.6642 1012/01/2004 510000142 N/A 10/01/2010 N 3,~~548~~543,~~102~~052.0341 3,~~545~~540,~~169~~083.0869 1012/01/2004 510000139 N/A 09/01/2010 N 3,~~496~~491,~~443~~419.7211 3,~~493~~488,~~529~~469.3111 1012/01/2004 379000088 N/A 07/01/2010 N 3,~~490~~485,~~482~~306.4925 3,~~487~~482,~~497~~284.0044 1012/01/2004 265330793 N/A 05/01/2010 N 3,~~487~~482,~~637~~485.8696 3,~~484~~479,~~661~~472.0768 1012/01/2004 265330814 08/01/2010 08/01/2030 N 3,~~396~~391,~~199~~229.3430 3,~~393~~388,~~326~~321.1916 1012/01/2004 265330992 N/A 10/01/2010 N 3,~~322~~317,~~995~~957.1846 3,~~320~~315,~~106~~033.2796 1012/01/2004 510000140 N/A 09/01/2010 N 3,~~205~~200,~~073~~467.3444 3,~~202~~197,~~401~~763.7927 1012/01/2004 265330850 N/A 07/01/2010 N 3,~~016~~012,~~734~~769.2919 3,~~014~~010,~~387~~393.8332 1012/01/2004 265330844 N/A 10/01/2010 N 2,~~868~~861,~~115~~474.6826 2,~~864~~857,~~450~~759.6643 1012/01/2004 265330803 N/A 04/01/2010 N 2,~~819~~812,~~266~~169.2993 2,~~815~~808,~~387~~238.4896 1012/01/2004 265330984 09/01/2010 09/01/2030 N 2,~~804~~799,~~265~~881.3799 2,~~801~~797,~~765~~351.0388 0912/01/2004 510000133 N/A 08/01/2010 N 2,~~618~~614,~~108~~192.78 2,~~615~~611,~~854~~911.9062 1012/01/2004 265330831 N/A 06/01/2010 N 2,~~626~~622,~~272~~829.2014 2,~~624~~620,~~232~~763.0733 1012/01/2004 265330835 N/A 06/01/2010 N 2,~~616~~612,~~540~~669.2581 2,~~614~~610,~~305~~407.3761 1012/01/2004 265330825 N/A 06/01/2010 N 2,~~573~~570,~~731~~179.4882 2,~~571~~568,~~650~~073.7115 1012/01/2004 265330961 N/A 09/01/2010 N 2,~~547~~543,~~111~~337.3483 2,~~544~~541,~~936~~136.1531 1012/01/2004 379000102 N/A 07/01/2010 N 2,~~460~~456,~~261~~900.7591 2,~~458~~454,~~289~~904.7742 1012/01/2004 265330912 N/A 07/01/2010 N 2,~~459~~456,~~854~~461.2677 2,~~457~~454,~~873~~456.5390 1012/01/2004 265330847 N/A 10/01/2010 N 2,~~390~~384,~~096~~561.3482 2,~~387~~381,~~042~~466.1512 1012/01/2004 265330848 N/A 10/01/2010 N 2,~~390~~384,~~096~~561.3482 2,~~387~~381,~~042~~466.1512 1012/01/2004 265330834 N/A 05/01/2010 N 2,~~375~~372,~~770~~576.2411 2,~~373~~370,~~887~~669.5277 1012/01/2004 265330837 N/A 06/01/2010 N 2,~~323~~320,~~865~~779.3200 2,~~322~~318,~~041~~932.8968 1012/01/2004 265330943 N/A 09/01/2010 N 2,~~260~~257,~~307~~491.3708 2,~~258~~255,~~621~~783.3883 1012/01/2004 265330916 N/A 09/01/2010 N 2,~~224~~220,~~222~~571.5997 2,~~222~~218,~~159~~484.0527 1012/01/2004 265330863 N/A 08/01/2010 N 2,200,000.00 2,200,000.00 1012/01/2004 265330923 N/A 04/01/2010 N 2,~~093~~088,~~364~~095.3818 2,~~090~~085,~~484~~176.2835 1012/01/2004 265330921 N/A 04/01/2010 N 2,~~058~~053,~~301~~120.5865 2,~~055~~050,~~469~~250.7372 1012/01/2004 265330810 N/A 05/01/2010 N 2,~~030~~027,~~779~~874.4030 2,~~029~~026,~~089~~163.7273 1012/01/2004 265330772 N/A 05/01/2010 N 1,~~813~~804,~~365~~737.5712 1,~~808~~800,~~853~~164.7821 1012/01/2004 265330950 N/A 10/01/2010 N 1,~~919~~916,~~165~~399.1296 1,~~917~~914,~~563~~778.1350 1012/01/2004 265330940 N/A 09/01/2010 N 1,~~894~~891,~~605~~916.4913 1,~~893~~890,~~041~~333.5806 1012/01/2004 265330877 N/A 08/01/2010 N 1,~~868~~865,~~480~~773.7404 1,~~866~~864,~~912~~185.3044 1012/01/2004 265330967 N/A 09/01/2010 N 1,~~857~~854,~~485~~816.8654 1,~~855~~853,~~937~~249.5835 1012/01/2004 265330865 N/A 08/01/2010 N 1,900,000.00 1,900,000.00 1012/01/2004 265330851 N/A 07/01/2010 N 1,~~848~~846,~~624~~178.4487 1,~~847~~844,~~179~~715.3165 1012/01/2004 265330817 N/A 05/01/2010 N 1,~~842~~839,~~562~~923.4936 1,~~841~~838,~~027~~369.9080 1012/01/2004 265330919 N/A 04/01/2010 N 1,~~772~~767,~~110~~649.3073 1,~~769~~765,~~672~~178.1984 1012/01/2004 265330867 N/A 08/01/2010 N 1,850,000.00 1,850,000.00 1012/01/2004 265330868 N/A 08/01/2010 N 1,850,000.00 1,850,000.00 1012/01/2004 265330886 N/A 07/01/2010 N 1,~~764~~762,~~671~~279.4721 1,~~763~~760,~~265~~855.4670 1012/01/2004 265330872 N/A 08/01/2010 N 1,800,000.00 1,800,000.00 1012/01/2004 265330899 N/A 08/01/2010 N 1,~~681~~677,~~637~~587.5630 1,~~679~~675,~~413~~333.6443 1012/01/2004 265330869 N/A 09/01/2010 N 1,700,000.00 1,700,000.00 1012/01/2004 265330969 09/01/2010 09/01/2030 N 1,~~590~~588,~~676~~288.4043 1,~~589~~586,~~303~~898.5299 0912/01/2004 379000130 N/A 08/01/2010 N 1,~~582~~579,~~262~~975.3403 1,~~580~~578,~~936~~633.7423 1012/01/2004 265330951 N/A 11/01/2010 N 1,~~555~~552,~~161~~911.1881 1,~~553~~551,~~859~~594.5642 1012/01/2004 265330864 N/A 09/01/2010 N 1,500,000.00 1,500,000.00 1012/01/2004 265330906 N/A 07/01/2010 N 1,~~408~~406,~~822~~778.6394 1,~~407~~405,~~638~~580.6143 1012/01/2004 265330925 N/A 04/01/2010 N 1,~~357~~353,~~038~~622.3151 1,~~355~~351,~~171~~730.2636 1012/01/2004 265330875 N/A 07/01/2010 N 1,~~383~~381,~~856~~905.7276 1,~~382~~380,~~719~~754.6971 01/01/2003 265330924 N/A 04/01/2010 N 1,~~334~~330,~~294~~936.8228 1,~~332~~329,~~459~~075.0784 1012/01/2004 265330815 N/A 06/01/2010 N 1,~~356~~354,~~180~~150.6306 1,~~355~~352,~~010~~966.9917 1012/01/2004 265330926 N/A 04/01/2010 N 1,~~325~~322,~~765~~428.8476 1,~~323~~320,~~941~~580.8221 1012/01/2004 265330981 N/A 09/01/2010 N 1,~~305~~303,~~179~~067.8306 1,~~303~~301,~~982~~855.5569 1012/01/2004 265330866 N/A 08/01/2010 N 1,300,000.00 1,300,000.00 1012/01/2004 265330796 N/A 04/01/2010 N 1,~~214~~211,~~890~~832.6465 1,~~213~~210,~~219~~138.1770 1012/01/2004 265330982 N/A 10/01/2010 N 1,~~224~~223,~~824~~081.2610 1,~~223~~222,~~811~~056.7928 05/01/2004 265330876 N/A 07/01/2010 N 1,~~199~~196,~~281~~372.9532 1,~~197~~194,~~685~~754.4126 1012/01/2004 265330856 N/A 06/01/2010 N 1,~~212~~211,~~847~~120.7682 1,~~211~~210,~~842~~103.7338 1012/01/2004 265330947 N/A 10/01/2010 N 1,~~023~~022,~~288~~007.7802 1,~~022~~021,~~522~~231.9658 0911/01/2004 265330820 N/A 04/01/2010 N 1999,~~001,008~~607.0492 1998,~~000,189~~778.2894 1012/01/2004 265330715 N/A 10/01/2010 N ~~990~~989,~~617~~164.9727 ~~989~~988,~~778~~315.9207 1012/01/2004 265330861 N/A 08/01/2010 N 1,000,000.00 1,000,000.00 1012/01/2004 265330819 N/A 05/01/2010 N ~~967~~966,~~790~~317.8722 ~~966~~965,~~944~~460.5259 1012/01/2004 265330952 N/A 10/01/2010 N ~~826~~824,~~087~~131.3569 ~~825,011~~0.8000 07/01/2003 265330936 N/A 08/01/2010 N ~~831~~830,~~793~~769.5719 ~~831~~830,~~178~~146.3821 1012/01/2004 265330929 N/A 08/01/2010 N ~~820~~819,~~813~~699.9623 ~~820~~819,~~159~~036.3145 1012/01/2004 265330874 N/A 08/01/2010 N 800,000.00 800,000.00 1012/01/2004 265330902 N/A 08/01/2010 N ~~713~~712,~~762~~005.5466 ~~712~~711,~~800~~031.9829 1012/01/2004 265330989 N/A 10/01/2010 N ~~694~~692,~~494~~814.7523 ~~693~~691,~~573~~880.5679 1012/01/2004 265330911 N/A 08/01/2010 N ~~708~~707,~~303~~402.8207 ~~707~~706,~~766~~857.4998 1012/01/2004 265330811 N/A 04/01/2010 N ~~676~~675,~~057~~197.5306 ~~675~~674,~~543~~676.6362 1012/01/2004 265330812 N/A 06/01/2010 N ~~583~~582,~~852~~390.6873 ~~583~~581,~~053~~581.7615 1012/01/2004 265330854 N/A 08/01/2010 N ~~574~~573,~~692~~464.7988 ~~574~~572,~~010~~773.6061 1012/01/2004 265330857 N/A 08/01/2010 N ~~578~~577,~~724~~987.2547 ~~578~~577,~~285~~542.2292 1012/01/2004 265330729 N/A 05/01/2010 N 533,~~904~~163.6353 ~~533~~532,~~470~~724.8333 1012/01/2004 265330823 N/A 04/01/2010 N ~~498~~497,~~473~~729.4490 ~~498~~497,~~044~~295.3959 1012/01/2004 Totals 1,~~095~~083,~~152~~852,~~548~~809.1411 1,~~094~~082,~~238~~114,~~812~~790.1421

Loan Appraisal Appraisal Res. Mod. Number Reduction Reduction Strat. Code Date Amount (2) (3) 265330888 13 265330852 7 265330833 1012/1413/2004 ~~228~~285,~~326~~594.0792 2 265330940 13 265330875 1012/1413/2004 ~~440~~460,~~906~~137.84 2 265330982 1012/1413/2004 76100,~~762~~876.1198 2 265330952 ~~10/14/2004 204,352.77~~ 7 Totals ~~950~~846,~~347~~609.7974 (1) Property Type Code MF - Multi-Family RT - Retail HC - Health Care IN - Industrial WH - Warehouse MH - Mobile Home Park OF - Office MU - Mixed Use LO - Lodging SS - Self Storage OT - Other 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

~~Historical~~Principal Prepayment Detail ~~Delinquencies~~Loan ~~Distribution~~Number ~~30-59~~Offering ~~Days~~Principal ~~60-89~~Prepayment ~~Days~~Amount 90Prepayment ~~Days~~Penalties orDocument ~~More~~Payoff ~~Date~~Curtailment #Prepayment ~~Balance~~Yield #Maintenance ~~Balance~~Cross-Reference #Amount ~~Balance~~Amount ~~10/18/2004~~Premium 0Premium ~~$0.00~~265330952 0150 ~~$0.00 3 $6~~348,~~402,092~~087.6545 ~~09/17/2004~~ 0 $0.00 0 $0.00 ~~3 $6,407,090.10 08/17/2004~~ 0 $0.00 1Totals $1348,~~225,542~~087.2845 ~~2 $5,184,935.85 07/16/2004 1 $1,226,255.08~~ 0 $0.00 ~~2 $5,187,585.38 06/17/2004~~ 0 $0.00 ~~1 $3,804,933.81 2 $13,367,841.81 05/17/2004 1 $3,806,753.41~~ 0 $0.00 0 $0.00 04/16/2004 0 $0.00 0 $0.00 0 $0.00 03/17/2004 0 $0.00 0 $0.00 0 $0.00 02/18/2004 0 $0.00 0 $0.00 0 $0.00 01/16/2004 0 $0.00 0 $0.00 0 $0.00 12/17/2003 0 $0.00 0 $0.00 0 $0.00 11/18/2003 0 $0.00 0 $0.00 1 $835,441.35

Historical Detail Delinquencies Distribution ~~Foreclosure~~30-59 ~~REO~~Days ~~Modifications~~60-89 Days 90 Days or More Date # Balance # Balance # Balance 1012/1817/2004 2 $32,847,029.09 0 $0.00 23 $126,~~772~~393,~~409~~580.0050 11/18/2004 0 $0.00 ~~09/17/2004~~ 0 $0.00 23 $126,~~783~~398,~~455~~640.3549 10/18/2004 0 $0.00 ~~08/17/2004~~ 0 $0.00 23 $126,~~791~~402,~~399~~092.4465 09/17/2004 0 $0.00 ~~07/16/2004~~ 0 $0.00 23 $126,~~799~~407,~~285~~090.2310 ~~0 $0.00 06~~08/17/2004 0 $0.00 1 $~~828~~1,~~866~~225,542.3428 02 $05,184,935.0085 0507/1716/2004 21 $131,~~375~~226,~~525~~255.4608 10 $~~829,710~~0.5400 02 $05,187,585.0038 0406/1617/2004 20 $~~13,386,311~~0.7600 1 $~~830~~3,~~751~~804,933.5981 02 $013,367,841.0081 0305/17/2004 21 $133,~~393~~806,~~860~~753.2941 10 $~~831,581~~0.4900 0 $0.00 0204/1816/2004 20 $~~13,407,681~~0.4100 10 $~~832,812~~0.6100 0 $0.00 0103/1617/2004 20 $~~13,415,073~~0.6200 10 $~~833,626~~0.8800 0 $0.00 1202/1718/~~2003~~2004 20 $~~13,422,411~~0.7500 10 $~~834,434~~0.9800 0 $0.00 1101/1816/~~2003~~2004 20 $~~13,432,866~~0.0500 0 $0.00 0 $0.00

~~Prepayments Rate and Maturities~~ Distribution ~~Curtailments~~Foreclosure ~~Payoff~~REO ~~Next~~Modifications ~~Weighted Avg. WAM~~ Date # ~~Amount~~Balance # ~~Amount~~Balance ~~Coupon~~# ~~Remit~~Balance 1012/1817/2004 0 $0.00 02 $011,930,099.~~00 8.391050% 8.281459%~~ 68 ~~09/17/2004~~ 0 $0.00 ~~0 $0.00 8.391078% 8.282207% 69 08~~11/1718/2004 0 $0.00 2 $12,764,324.55 0 $0.00 ~~8.391100% 8.282197% 70 07~~10/1618/2004 0 $0.00 02 $012,772,409.00 ~~8.391122%~~0 8$0.~~275348%~~00 ~~71 06~~09/17/2004 0 $0.00 12 $512,~~755~~783,~~287~~455.5335 ~~8.391150%~~0 8$0.~~275340%~~00 ~~72 05~~08/17/2004 0 $0.00 2 $12,791,399.44 0 $0.00 ~~8.393596% 8.272344% 73 04~~07/16/2004 0 $0.00 2 $12,799,285.23 0 $0.00 ~~8.393603% 8.272275% 74 03~~06/17/2004 0 $0.00 1 $828,866.34 0 $0.00 ~~8.393623% 8.272265% 75 02~~05/1817/2004 02 $013,375,525.0046 1 $829,710.54 0 $0.00 ~~8.393655% 8.272262% 76 01~~04/16/2004 02 $013,386,311.0076 1 $830,751.59 0 $0.00 ~~8.393675% 8.272251% 77 12~~03/17/~~2003~~2004 02 $013,393,860.0029 1 $6831,~~900,000~~581.0049 ~~8.393694%~~0 8$0.~~272240%~~00 ~~78 11~~02/18/~~2003~~2004 02 $013,407,681.0041 1 $832,812.61 0 $0.00 ~~8.395923%~~01/16/2004 82 $13,415,073.~~280111%~~62 781 ~~Note:~~$833,626.88 ~~Foreclosure~~0 ~~and REO Totals are excluded from the delinquencies aging categories~~$0.00

~~Delinquency~~Prepayments ~~Loan~~Rate ~~Detail~~and ~~Offering~~Maturities #Distribution ofCurtailments ~~Paid~~Payoff ~~Through~~Next ~~Current~~Weighted ~~Outstanding~~Avg. ~~Status~~WAM ofDate ~~Loan~~# ~~Number~~Amount ~~Document~~# ~~Months~~Amount ~~Date~~Coupon PRemit &12/17/2004 I0 P$0.00 &1 I$348,087.45 ~~Mortgage~~8.389744% ~~Cross-~~8.273541% ~~Delinq~~66 11/18/2004 0 $0.00 ~~Advances~~2 ~~Advances~~$9,692,326.16 **8.390142% ~~Loan~~8.280835% ~~(1)~~67 ~~Reference~~10/18/2004 ~~379000011~~0 11$0.00 0 $0.00 8.391050% 8.281459% 68 09/0117/2004 ~~174,501.80~~0 ~~174,501~~$0.8000 B0 ~~265330852~~$0.00 248.391078% 18.282207% 69 08/0117/2004 ~~94,668.83~~0 ~~189,337~~$0.3600 90 ~~265330833~~$0.00 848.391100% 68.282197% 0370 07/0116/2004 ~~29,666~~0 $0.00 ~~215,826~~0 $0.8200 38.391122% ~~265330984~~8.275348% 9671 ~~0 09~~06/0117/2004 ~~21,429~~0 $0.1400 211 $5,~~429~~755,287.1453 B8.391150% ~~265330969~~8.275340% ~~129~~72 ~~0 09~~05/0117/2004 ~~12,335.29~~0 ~~12,335~~$0.2900 B0 ~~265330875~~$0.00 ~~135~~8.393596% 208.272344% 0173 04/0116/~~2003~~2004 ~~7,494.56~~0 ~~211,500~~$0.8600 30 ~~265330982~~$0.00 ~~142~~8.393603% 48.272275% 0574 03/0117/2004 ~~9,186.97~~0 ~~47,735~~$0.7400 30 ~~265330947~~$0.00 ~~145~~8.393623% 08.272265% 0975 02/0118/2004 0 $0.00 0 $0.00 8~~,385~~.06393655% 8~~,385~~.06272262% B76 ~~265330952~~01/16/2004 ~~150~~0 14$0.00 ~~07/01/2003~~0 ~~5,373~~$0.3100 ~~91,586~~8.31393675% 98.272251% 77 Note: Foreclosure and REO Totals 9are ~~363,040.95~~excluded ~~972,638~~from the delinquencies aging categories.38

~~Resolution~~Delinquency ~~Servicing~~Loan ~~Actual~~Detail ~~Outstanding~~Offering ~~Loan~~# ~~Strategy~~of ~~Transfer~~Paid ~~Foreclosure~~Through ~~Principal~~Current ~~Servicing~~Outstanding ~~Bankruptcy~~Status ~~REO~~of Loan Number ~~Code~~Document ~~(2)~~Months Date ~~Date~~P ~~Balance~~& ~~Advances~~I ~~Date~~P ~~Date~~& ~~379000011~~I ~~22,007,879.28~~Mortgage 0Cross- Delinq.00 ~~265330852~~Advances Advances ** Loan (1) Reference 265330888 7 091 10/1301/~~2002~~2004 11217,~~964,446~~484.8172 26434,~~915~~968.7188 061 265330852 24 3 08/1701/2004 ~~265330833~~94,669.54 2378,676.16 069 510000137 53 0 11/0701/2004 356,~~811,300~~612.7607 ~~486~~56,612.0007 ~~265330984~~B 2265330979 80 1 10/01/2004 31,~~804,265~~310.3789 062,621.0068 ~~265330969~~ 1 265330833 84 8 03/01/2004 29,~~590,676~~184.4079 0274,433.00 3 265330875 2135 0222 01/1101/~~2002~~2003 17,~~402,221~~335.3541 92226,~~509~~187.5689 3 265330982 2142 076 05/3001/2004 19,~~227,950~~044.7673 465,~~300~~913.2089 3 265330947 ~~1,023,288.78~~145 0~~.00~~ ~~265330952 7 07~~11/1801/~~2003~~2004 ~~838~~8,~~784~~385.4713 58,~~328~~385.3313 ~~11/21/2003~~B Totals 468 454,~~670,813~~027.9828 ~~129~~1,~~539~~507,798.8070

~~Current~~Resolution ~~Outstanding~~Servicing Actual Outstanding PLoan &Strategy ITransfer PForeclosure ~~& I~~ Principal Servicing ~~Advances~~Bankruptcy Advances**REO ~~Balance~~Number ~~Advances Totals By Delinquency~~ Code: ~~Total~~(2) ~~for~~Date ~~Status~~Date ~~Code~~Balance =Advances 3Date (3Date ~~loans)~~265330888 ~~46,347.53~~13 ~~475,063.42~~11/29/2004 628,~~441~~780,~~472~~176.8755 ~~97,295~~0.7600 ~~Total~~265330852 ~~for~~7 ~~Status~~09/13/2002 ~~Code = 9 (2 loans) 100~~11,~~042~~964,446.1481 ~~280~~33,~~923~~331.6749 1206/17/2004 510000137 7,~~803~~081,~~231~~001.2890 ~~32,244~~0.0400 ~~Total~~265330979 ~~for Status Code = B (~~4 ~~loans) 216~~,~~651.29 216~~106,~~651~~484.2903 ~~27,426,109.83~~ 0.00 ~~(1)~~265330833 ~~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 -06/07/2004 ~~Two Months Delinquent~~ 3,811,300.76 -1,086.00 ~~Three~~265330875 ~~or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (~~2) ~~Resolution~~02/11/2002 ~~Strategy Code~~ 1,402,221.35 -96,222.52 ~~Modification~~265330982 2 -07/30/2004 ~~Foreclosure~~1,227,950.76 ~~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~~ 11,248.45 -265330947 ~~Full~~1,022,007.02 ~~Payoff~~0.00 12Totals -59,395,589.18 ~~Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance~~141,888.46

~~Specially~~Current ~~Serviced~~Outstanding ~~Loan~~Actual ~~Detail~~Outstanding -P ~~Part~~& 1I ~~Offering~~P & I Principal Servicing ~~Resolution~~Advances ~~Scheduled~~Advances** ~~Property~~Balance ~~Interest~~Advances ~~Actual~~Totals ~~Loan~~By ~~Document~~Delinquency ~~Transfer~~Code: ~~Strategy~~Total ~~Balance~~for ~~Type~~Status Code = 1 (2 loans) ~~State~~248,795.61 ~~Rate~~497,590.56 ~~Balance~~32,886,660.58 ~~Number~~0.00 ~~Cross~~Total ~~Date~~for Status Code ~~(1)~~= ~~Reference~~3 ~~265330852~~(3 24loans) ~~09/13/2002~~45,564.93 7566,534.78 116,~~947~~441,~~397~~472.2087 RT108,556.97 VATotal 8for Status Code = 9 (1 loan) 94,669.~~550%~~54 378,676.16 11,964,446.81 ~~265330833~~33,331.49 84Total ~~06/07/2004~~for Status Code = B (2 3loans) 64,~~795,561~~997.1720 ~~MF CT 9~~64,997.~~125%~~20 38,~~811~~103,~~300~~008.7692 ~~265330875~~0.00 ~~135~~(1) ~~02/11/2002~~Status 2of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1~~,382,719.69~~ MFMonth WADelinquent ~~8.625%~~0 - Current 1~~,402,221.35~~ ~~265330982~~- ~~142~~One ~~07/30/2004~~Month Delinquent 2 ~~1,223,811.79~~- MFTwo TXMonths ~~8.500%~~Delinquent ~~1,227,950.76~~3 ~~265330952~~- ~~150~~Three ~~07/18/2003~~or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 ~~825,011.80~~- SSForeclosure CO9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8~~.875%~~ ~~838,784~~- 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.47

Net Remaining Loan Operating DSCR Note Maturity Amortization Number Income Date DSCR Date Date Term 265330888 831,429.40 06/30/2004 0.63 09/01/2000 08/01/2010 310 265330852 1,472,008.16 12/31/2001 1.29 08/01/2000 07/01/2010 306 265330833 (22,166.94) 12/31/2003 (0.06) 07/01/2000 06/01/2010 305 265330940 289,146.55 12/31/2003 1.60 10/01/2000 09/01/2010 308 265330875 160,342.04 12/31/2000 1.21 08/01/2000 07/01/2010 306 265330982 95,704.65 12/31/2003 0.82 11/01/2000 10/01/2010 309 265330952 31,145.44 06/30/2003 0.72 11/01/2000 10/01/2010 249 (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 Document Resolution Site Other REO Loan Cross Strategy Inspection Phase 1 Appraisal Appraisal Property Number Reference Code (1) Date Date Date Value Revenue 265330888 7 13 06/28/2000 48,000,000.00 265330852 24 7 11/01/2003 9,750,000.00 265330833 84 2 03/15/2000 5,050,000.00 265330940 116 13 08/01/2000 2,600,000.00 265330875 135 2 06/24/2004 1,575,000.00 265330982 142 2 08/08/2000 1,600,000.00 265330952 150 7 10/24/2003 800,000.00

Loan Number Comments from Special Servicer 265330888 Bwr is requesting debt relief due to cash flow problems resulting from the largest tenant's (Oracle Corp) lease expiring 265330852 Dominion Paving and Sealing was awarded the contract for repair, sealing and restripe the entire parking lot ($263,000). Work is about 60% completed. A prospect lease for the vacant 40,000 SF still under negotiation with Ollie's, a retailer of closeout merchandise. Owner received no objection from TJX tenant for Ollie's. A lease renewal at $4.50 psf for three years was executed by Salvation Army (15,000 SF). 265330833 Loan is delinquent. Have not received requested information from borrower. Legal counsel has been retained and the pre-foreclosure work is being completed. The title report has been received. The complaint is being filed. 265330940 The loan was transferred to Lennar for monitoring after the Borrower requested debt relief because the Property is having cash flow problems. The loan is current and the Borrower is paying on time. 265330875 The judge denied our motion for relief from stay, stating that there was a small amount of equity. A valuation hearing has been set for 1/11/05. 265330982 The loan was transferred to Lennar due to monetary default after the Borrower failed to make the June 1st payment. Legal counsel was retained to initiate a foreclosure action. 265330952 No comments available. (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 Loan Modification Description Number 265330826 These modifications were based on rulings by the Bankruptcy courts due to the borrower filing BK, while this loan was at the Special Servicer. 265950311 10/10/01: Loan has been corrected and was returned to Master Servicer effective 9/28/01.

Liquidated Loan Detail Loan Final Offering Appraisal Appraisal Actual Gross Gross Proceeds Number Recovery Document Date Value Balance Proceeds as a % of Determination Cross Actual Balance Date Reference 265330855 05/19/2004 62 08/01/2000 7,550,000.00 5,838,054.85 6,096,731.02 104.431% 265330952 12/09/2004 150 10/24/2003 800,000.00 838,784.47 624,900.36 74.501% Current Total 0800,000.00 0838,784.0047 0624,900.0036 Cumulative Total 78,~~550~~350,000.00 56,~~838~~676,~~054~~839.8532 6,~~096~~721,~~731~~631.0238

Liquidated Loan Detail Loan Aggregate Net Net Proceeds Realized Repurchased Number Liquidation Liquidation as a % of Loss by Seller Expenses * Proceeds Actual Balance (Y/N) 265330855 169,454.09 5,927,276.93 101.528% 76,291.54 N 265330952 137,861.45 487,038.91 58.065% 474,954.23 N Current Total 0137,861.0045 0487,038.0091 0474,954.0023 Cumulative Total ~~169~~307,~~454~~315.0954 56,~~927~~414,~~276~~315.9384 76551,~~291~~245.5477 * Aggregate liquidation expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

Filing Compare · FIRST UNION COMM MORT TRUST COMM MOR PAS THR CER SER 2000-C2