8-K 1 fun00c02_10501.txt 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: January 18, 2005 (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) 54-7104733 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 January 18, 2005, 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 January 18, 2005 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: January 18, 2005 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 January 18, 2005 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: January 18, 2005 Record Date: December 31, 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 2005, 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 ~~124~~123,~~804~~541,~~530~~466.8821 1698,~~263,064~~491.6757 ~~721~~714,~~786~~481.2048 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.~~770042~~769652% 18,571,000.00 18,571,000.00 0.00 120,~~247~~241.8784 F 33736XBD0 7.~~840042~~839652% 17,142,000.00 17,142,000.00 0.00 111,~~995~~989.0043 G 33736XAY5 8.~~260042~~259652% 14,285,000.00 14,285,000.00 0.00 98,~~328~~324.9228 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 32,141.25 O 33736XBL2 6.750000% 20,000,332.00 20,000,332.00 0.00 9572,~~804~~143.5725 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,~~080~~078,~~223~~960,~~862~~798.8821 1698,~~263,064~~491.6757 6,~~447~~416,~~323~~341.3406

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,~~984~~412,~~850~~973.8705 ~~123~~122,~~541~~842,~~466~~974.2164 24.8991% A-2 33736XAX7 0.00 0.00 4,122,280.76 686,856,000.00 24.8991% B 33736XAZ2 0.00 0.00 338,038.63 55,713,000.00 19.7374% C 33736XBA6 0.00 0.00 265,272.45 42,855,000.00 15.7677% D 33736XBB4 0.00 0.00 107,515.18 17,143,000.00 14.1718% E 33736XBC2 0.00 0.00 120,~~247~~241.8784 18,571,000.00 12.45% F 33736XBD0 0.00 0.00 111,~~995~~989.0043 17,142,000.00 10.86% G 33736XAY5 0.00 0.00 98,~~328~~324.9228 14,285,000.00 9.5354% H 33736XBE8 0.00 0.00 216,956.25 38,570,000.00 5.96% J 33736XBF5 0.00 0.00 48,211.88 8,571,000.00 5.1617% K 33736XBG3 0.00 0.00 48,217.50 8,572,000.00 4.37% L 33736XBH1 0.00 0.00 88,385.63 15,713,000.00 2.91% M 33736XBJ7 0.00 0.00 32,141.25 5,714,000.00 2.38% N 33736XBK4 0.00 0.00 32,141.25 5,714,000.00 1.85% O 33736XBL2 0.00 0.00 9572,~~804~~143.5725 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,~~710~~114,~~388~~832.0163 1,078,~~960~~262,~~798~~306.2164

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount IO 33736XBN8 1.~~179285~~178632% 1,142,819,332.00 1,~~080~~078,~~223~~960,~~862~~798.8821 1,~~061~~059,~~576~~747.6991

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount IO 33736XBN8 0.00 1,~~061~~059,~~576~~747.6991 1,078,~~960~~262,~~798~~306.2164 (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 ~~665~~659.~~97935368~~23941414 63.~~73993954~~72727625 3.~~85158058~~81260128 0.00000000 0.00000000 ~~659~~655.~~23941414~~51213789 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.~~47503473~~47471003 0.00000000 0.00000000 1,000.00000000 F 33736XBD0 1,000.00000000 0.00000000 6.~~53336834~~53304340 0.00000000 0.00000000 1,000.00000000 G 33736XAY5 1,000.00000000 0.00000000 6.~~88336857~~88304375 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 5.62500000 0.00000000 0.00000000 1,000.00000000 O 33736XBL2 1,000.00000000 0.00000000 43.~~79014898~~60710262 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 ~~945~~944.~~22715239~~12193424 0.~~92891034~~92731010 0.00000000 ~~944~~943.~~12193424~~51073389

Reconciliation Detail Advance Summary P & I Advances Outstanding 3,~~741~~996,~~092~~221.8099 Servicing Advances Outstanding ~~141~~167,~~888~~710.4642 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 45,~~770~~697.5650 Less Delinquent Servicing Fees 2,~~518~~187.4743 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 0521.0050 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4344,~~252~~031.0957

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 ~~721~~714,~~786~~481.2048 0.00 ~~721~~714,~~786~~481.2048 0.00 0.00 ~~721~~714,~~786~~481.2048 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,~~061~~059,~~576~~747.6991 0.00 1,~~061~~059,~~576~~747.6991 0.00 0.00 1,~~061~~059,~~576~~747.6991 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,~~247~~241.8784 0.00 120,~~247~~241.8784 0.00 0.00 120,~~247~~241.8784 0.00 F 111,~~995~~989.0043 0.00 111,~~995~~989.0043 0.00 0.00 111,~~995~~989.0043 0.00 G 98,~~328~~324.9228 0.00 98,~~328~~324.9228 0.00 0.00 98,~~328~~324.9228 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 0.00 0.00 32,141.25 0.00 O 112,501.87 0.00 112,501.87 0.00 1640,~~697~~358.2961 9572,~~804~~143.5725 1,~~853~~893,~~593~~952.8748 Total 7,~~525~~516,~~597~~447.3359 0.00 7,~~525~~516,~~597~~447.3359 0.00 1640,~~697~~358.2961 7,~~508~~476,~~900~~088.0397 1,~~853~~893,~~593~~952.8748

Other Required Information Available Distribution Amount (1) 8,~~771~~174,~~964~~580.7054 Aggregate Number of Outstanding Loans 156 Aggregate Unpaid Principal Balance of Loans 1,~~082~~081,~~244~~563,~~894~~059.7537 Aggregate Stated Principal Balance of Loans 1,~~082~~081,~~114~~416,~~790~~298.2164 Aggregate Amount of Servicing Fee 4344,~~252~~031.0957 Aggregate Amount of Special Servicing Fee 813,~~079~~861.5062 Aggregate Amount of Trustee Fee 2,~~303~~299.1949 Aggregate Trust Fund Expenses 2319,~~832~~846.9399 Interest Reserve Deposit 0252,880.0055 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 1 Aggregate Unpaid Principal Balance 1,~~890~~889,~~333~~187.0667 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount Loan Appraisal Cumulative Current Date Appraisal Number Reduction ASER ASER Reduction Effected Amount Amount Effected 265330833 285,594.92 912,~~726~~392.3138 2,666.07 12/13/2004 265330875 460,137.84 2327,~~995~~751.5014 3,755.64 12/13/2004 265330982 100,876.98 12,~~546~~190.8262 643.80 12/13/2004 Total 846,609.74 3542,~~268~~334.6314 7,065.51

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 7,817,740.61 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 7,817,740.61 Principal: Scheduled Principal 698,491.57 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 698,491.57 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 8,516,232.18 Total Funds Distributed Fees: Master Servicing Fee 45,697.50 Trustee Fee 2,299.49 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 47,996.99 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 7,065.51 Special Servicing Fee 13,861.62 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 19,846.99 Total Additional Trust Fund Expenses 40,774.12 Interest Reserve Deposit 252,880.55 Payments to Certificateholders & Others: Interest Distribution 7,476,088.97 Principal Distribution 698,491.57 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 8,174,580.54 Total Funds Distributed 8,516,232.20

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 48 62,~~073~~034,~~219~~240.7741 5.74 6766 8.6011 17.~~726455~~221834 2,000,001 to 4,000,000 33 94,~~585~~522,~~668~~275.2169 8.74 6867 8.5844 1.~~515403~~492275 4,000,001 to 6,000,000 17 81,~~542~~491,~~230~~417.5733 7.54 6867 8.5028 1.~~528907~~487727 6,000,001 to 8,000,000 13 91,~~975~~926,~~848~~076.1688 8.50 6766 8.~~3971~~3972 1.~~463755~~452523 8,000,001 to 10,000,000 10 88,~~960~~866,~~679~~927.2433 8.22 6867 8.2646 1.~~508723~~560992 10,000,001 to 15,000,000 17 197,~~887~~769,~~910~~730.7017 18.29 6362 8.3373 1.~~307207~~310468 15,000,001 to 20,000,000 6 110,~~219~~153,~~462~~397.9828 10.19 6059 8.3064 1.~~443573~~420686 20,000,001 to 25,000,000 5 113,~~092~~008,~~527~~096.4310 10.45 7170 8.~~5424~~5423 1.~~354717~~331454 25,000,001 to 30,000,000 1 28,~~746~~733,~~992~~522.0026 2.66 6867 8.2900 0.630000 30,000,001 to 35,000,000 3 94,~~303~~238,~~708~~132.5907 8.71 6463 8.1868 1.~~297587~~316918 35,000,001 to 40,000,000 1 36,200,000.00 3.35 6564 8.1000 1.~~150000~~140000 40,000,001 and greater 2 82,~~526~~472,~~542~~483.5612 7.63 6665 8.4443 1.~~509520~~509528 Totals 156 1,~~082~~081,~~114~~416,~~790~~298.2164 100.00 6665 8.3897 1.~~406229~~716855

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 3,~~315~~312,~~033~~849.9616 0.31 7069 8.2400 1.~~460000~~490000 Arizona 6 55,~~918~~876,~~281~~996.0739 5.17 7170 8.0104 1.~~530889~~529465 Arkansas 1 41,~~139~~114,~~429~~665.1916 3.80 6564 8.6900 1.670000 California 25 133,~~754~~646,~~704~~059.9706 12.36 6362 8.~~3922~~3921 13.~~278450~~803685 Colorado 2 5,~~022~~020,~~977~~065.5736 0.46 6665 8.7500 1.~~250381~~250382 Connecticut 4 26,~~103~~087,~~046~~474.2916 2.41 4241 8.5986 1.~~129278~~140963 Florida 12 107,~~821~~772,~~766~~210.0636 9.9697 6665 8.~~2769~~2768 1.~~274532~~266685 Georgia 2 13,~~401~~382,~~399~~692.5272 1.24 6867 7.~~7108~~7111 12.~~627460~~007776 Illinois 4 35,~~821~~801,~~982~~866.3612 3.31 6766 8.6176 1.~~290998~~290994 Indiana 1 21,~~956~~942,~~342~~387.2797 2.03 8887 8.5400 1.270000 Louisiana 3 6,~~450~~445,~~546~~583.3964 0.60 6867 8.~~3690~~3689 1.~~050759~~050755 Maine 1 9,~~720~~714,~~644~~632.1247 0.90 6766 8.5300 1.140000 Maryland 3 25,~~935~~916,~~956~~955.8426 2.40 7978 8.~~3963~~3962 1.~~504637~~522345 Massachusetts 20 123,~~111~~073,~~641~~754.8107 11.38 6059 8.5103 1.~~780718~~733503 Michigan 1 11,~~225~~218,~~751~~308.6687 1.04 7069 8.2200 1.~~310000~~250000 Minnesota 1 8,~~425~~421,~~036~~032.9617 0.78 6867 8.2500 1.~~720000~~700000 Mississippi 1 2,~~857~~854,~~759~~731.4318 0.26 7069 9.0000 2.760000 Missouri 2 15,~~199~~173,~~052~~906.2986 1.40 6665 8.8017 1.~~634529~~635381 Nevada 7 77,~~087~~036,~~651~~648.7695 7.12 6362 8.1075 1.~~202487~~202484 New Hampshire 2 4,~~250~~247,~~250~~862.7200 0.39 6665 8.~~6233~~6232 2.~~720813~~710551 New Jersey 5 53,~~557~~513,~~986~~034.7727 4.95 6665 8.5379 1.~~173182~~121178 New York 4 8,~~838~~832,~~182~~302.4473 0.82 6766 8.3118 1.~~517433~~514905 Ohio 2 44,~~927~~895,~~197~~747.0676 4.15 6665 8.2236 1.342908 Oregon 3 7,~~673~~667,~~783~~097.8257 0.71 6665 8.~~4792~~4791 1.~~161840~~161784 South Carolina 1 ~~830~~829,~~146~~728.2191 0.08 6867 9.1250 1.390000 Tennessee 3 16,~~870~~860,~~529~~085.6400 1.56 6968 8.1075 1.~~748471~~808592 Texas 18 75,~~800~~745,~~835~~745.8032 7.00 6867 8.4969 1.~~377092~~364099 Utah 1 2,~~381~~378,~~466~~942.1257 0.22 7069 9.0000 1.750000 Virginia 16 119,~~321~~252,~~237~~883.4615 11.03 6867 8.3824 1.~~441613~~462906 Washington 3 13,~~090~~082,~~769~~836.2824 1.21 6564 8.6474 0.~~805369~~805370 Wisconsin 1 10,~~303~~297,~~400~~213.3719 0.95 6665 8.6600 1.~~250000~~280000 Totals 156 1,~~082~~081,~~114~~416,~~790~~298.2164 100.00 6665 8.3897 1.~~406229~~716855

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 4140 ~~312~~299,~~536~~660,~~724~~374.4515 2827.8871 6564 8.~~3628~~3640 0.~~957527~~950610 1.20 to 1.24 10 4142,~~431~~011,~~186~~967.4761 3.8388 6867 8.~~4759~~4623 1.~~226133~~226190 1.25 to 1.29 711 ~~112~~125,~~800~~741,~~534~~519.8184 1011.4263 68 8.~~2919~~3180 1.~~269413~~266929 1.30 to 1.34 96 7953,~~791~~290,~~968~~885.6686 74.3793 5547 8.~~4691~~5679 1.~~322531~~327486 1.35 to 1.39 7 85114,~~457~~552,~~618~~817.5483 710.9059 66 8.~~3440~~3055 1.~~351324~~350565 1.40 to 1.44 57 5166,~~005~~930,~~582~~979.7437 46.7119 5360 8.~~2836~~4601 1.~~405680~~416423 1.45 to 1.49 9 5231,~~327~~668,~~007~~626.5011 42.8493 7467 8.~~3912~~4300 1.~~466395~~465684 1.50 to 1.54 76 2319,~~189~~915,~~937~~778.5609 21.1484 6766 8.~~4848~~5480 1.~~515176~~508957 1.55 to 1.59 35 747,~~581~~291,~~628~~736.5473 04.7037 66 8.~~7538~~4755 1.~~571947~~583273 1.60 to 1.64 57 2040,~~379~~275,~~422~~307.0235 13.8872 68 8.~~4000~~4962 1.~~630986~~627692 1.65 to 1.69 74 7759,~~788~~424,~~539~~074.4472 75.1950 6664 8.~~6361~~7328 1.~~668310~~672200 1.70 to 1.74 42 3812,~~098~~383,~~021~~001.6955 31.5215 6766 8.~~4499~~3460 1.~~709058~~712798 1.75 to 1.79 35 2531,~~295~~584,~~585~~198.0750 2.3492 6968 8.~~4510~~4522 1.~~769337~~767918 1.80 to 1.89 64 265,~~231~~393,~~252~~339.9904 20.4250 6967 8.~~5308~~1891 1.~~827759~~849451 1.90 and greater 33 ~~128~~131,~~199~~291,~~779~~691.7389 1112.8514 6968 8.~~2877~~2038 24.~~270903~~854887 Totals 156 1,~~082~~081,~~114~~416,~~790~~298.2164 100.00 6665 8.3897 1.~~406229~~716855

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 4 18,~~684~~673,~~859~~623.8450 1.73 6564 8.6691 1.~~011904~~011901 Industrial 9 61,~~257~~215,~~541~~861.4440 5.66 5251 8.4904 1.~~378047~~376214 Lodging 11 107,~~990~~833,~~655~~546.8132 9.9897 6867 8.5924 1.~~484109~~483981 Mixed Use 3 16,~~955~~954,~~783~~631.8339 1.57 6968 8.6318 1.~~697631~~690012 Mobile Home Park 1 998,~~778~~186.94 0.09 6463 8.7600 1.220000 Multi-Family 41 257,~~996~~898,~~492~~995.7797 23.8485 6665 8.2389 1.~~365614~~337115 Office 37 273,~~205~~049,~~537~~038.2495 25.25 7069 8.~~2936~~2937 1.~~379030~~395620 Retail 40 326,~~305~~094,~~780~~830.9951 30.15 6463 8.4492 12.~~437981~~477514 Self Storage 10 18,~~719~~697,~~359~~583.3566 1.73 6463 8.8174 1.~~592028~~592738 Totals 156 1,~~082~~081,~~114~~416,~~790~~298.2164 100.00 6665 8.3897 1.~~406229~~716855

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 7.249% or less 1 8,~~638~~624,~~467~~807.2655 0.80 6766 7.0000 1.~~400000~~990000 7.250% to 7.999% 6 94,~~420~~371,~~132~~113.2434 8.73 6564 7.~~9223~~9224 1.~~637972~~647039 8.000% to 8.249% 16 ~~193~~192,~~074~~970,~~603~~572.1049 17.84 6867 8.1373 1.~~303779~~313743 8.250% to 8.499% 54 ~~352~~351,~~126~~936,~~505~~809.1850 32.54 6564 8.3579 1.~~404682~~380933 8.500% to 8.749% 39 342,~~320~~070,~~823~~849.9105 31.63 6564 8.5937 12.~~375873~~360463 8.750% to 8.999% 27 58,~~624~~562,~~657~~042.2861 5.42 6665 8.8233 1.~~568656~~562044 9.000% and greater 13 32,~~909~~880,~~601~~104.2410 3.04 6968 9.0242 1.~~386998~~386896 Totals 156 1,~~082~~081,~~114~~416,~~790~~298.2164 100.00 6665 8.3897 1.~~406229~~716855

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 1 19,~~256~~236,~~325~~535.4354 1.78 7473 7.8500 2.100000 49 months and greater 155 1,062,~~858~~179,~~464~~763.7810 98.22 6665 8.3995 1.~~393660~~709916 Totals 156 1,~~082~~081,~~114~~416,~~790~~298.2164 100.00 6665 8.3897 1.~~406229~~716855

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 45 7077,~~640~~664,~~116~~843.9137 67.5318 2931 8.~~2466~~2587 1.~~273304~~279371 61 to 108 months ~~152~~151 1,~~011~~003,~~474~~751,~~673~~455.3027 9392.4782 6867 8.~~3997~~3999 1.~~415513~~750705 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 156 1,~~082~~081,~~114~~416,~~790~~298.2164 100.00 6665 8.3897 1.~~406229~~716855

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 8.0607 6867 8.3974 2.~~174166~~116258 228 months or less 2 15,~~670~~642,~~140~~363.6646 1.45 6665 8.~~7655~~7656 1.~~683446~~692630 229 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 252 months 25 125,~~641~~467,~~206~~582.1034 11.6160 6867 8.5016 1.~~486588~~527803 253 to 288 months 4 50,~~082~~048,~~557~~569.2431 4.63 6968 8.3386 1.~~244136~~304240 289 to 300 months 1 7,~~073~~067,~~543~~680.7916 0.65 6160 8.3800 1.340000 301 to 348 months 107 ~~796~~795,~~397~~940,~~342~~103.4237 73.60 6564 8.3672 1.~~314747~~732641 349 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 156 1,~~082~~081,~~114~~416,~~790~~298.2164 100.00 6665 8.3897 1.~~406229~~716855

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. 1 year or less ~~150~~125 1949,~~063~~349,~~228,393~~614.0590 9887.2579 66 8.~~3863~~3519 1.~~409346~~762880 1 to 2 years 426 5116,~~575~~669,~~542~~068.7789 010.5279 6658 8.~~6434~~6692 1.~~112445~~399618 2 years or greater 25 1315,~~310~~397,~~854~~614.3985 1.2342 6766 8.~~5578~~6018 1.~~280316~~282870 Totals 156 1,~~082~~081,~~114~~416,~~790~~298.2164 100.00 6665 8.3897 1.~~406229~~716855 (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 ~~283~~292,~~074~~239.7501 3829,~~459~~295.6741 8.200% 265330821 2 RT Little Rock AR ~~298~~307,~~167~~848.4763 3424,~~445~~764.1903 8.690% 265330836 3 MF Coral Springs FL ~~244~~252,~~350~~495.00 0.00 8.100% 510000136 4 IN North Andover MA ~~229~~236,~~553~~967.5178 3224,~~797~~214.0775 8.410% 265330534 5 MF Las Vegas NV ~~206~~213,~~332~~026.3532 2620,~~912~~218.6568 7.930% 265330928 6 OF Reston VA ~~208~~214,~~081~~820.6357 2721,~~882~~143.0309 8.210% 265330888 7 OF Belmont CA ~~198~~205,~~731~~213.6460 1913,~~951~~469.7074 8.290% 479000008 8 LO Orlando FL ~~173~~179,~~496~~023.6297 3428,~~491~~963.0267 8.615% 265330887 9 RT Shrewsbury NJ ~~169~~174,~~495~~995.6398 2014,~~426~~925.0065 8.500% 265330896 10 OF Redwood Shores CA ~~156~~161,~~330~~401.3097 1914,~~217~~145.4376 8.420% 379000011 11 OF Indianapolis IN ~~156~~161,~~391~~464.3850 1913,~~027~~954.4230 8.540% 265330878 12 RT Lansing IL ~~150~~155,~~136~~012.6435 1712,~~317~~441.6695 8.640% 479000013 13 LO Piscataway NJ ~~140~~145,~~571~~049.3979 2723,~~945~~467.5111 8.615% 265330959 14 MF Las Vegas NV ~~136~~140,~~417~~839.1844 1713,~~592~~170.4721 8.250% 265330858 15 MF Boston MA ~~129~~133,~~150~~455.00 0.00 8.610% 265330895 16 OF Richmond VA ~~116~~120,~~453~~335.3311 0.00 7.940% 510000135 17 IN North Andover MA ~~114~~118,~~793~~520.4277 139,~~365~~638.8449 8.610% 265330826 18 LO Phoenix AZ ~~126~~130,~~124~~167.3741 2319,~~832~~789.9389 7.850% 265330879 19 LO Columbia MO ~~101~~105,~~909~~103.6360 2623,~~790~~596.9194 8.800% 265330975 20 MF Mesa AZ 9497,~~635~~712.0012 118,~~232~~155.5543 8.000% 265330985 21 MF Lakeland FL 9194,~~353~~398.6072 0.00 7.930% 265330860 22 MU Brookline MA 9296,~~950~~048.0033 0.00 8.580% 265330908 23 RT Baltimore MD 8386,~~580~~289.4791 108,~~778~~069.6218 8.250% 265330852 24 RT Chesapeake VA 8587,~~073~~835.8736 107,~~093~~331.1869 8.550% 265330915 25 RT Orinda CA 8285,~~940~~643.4612 85,~~564~~862.8519 8.410% 510000143 26 RT East Hartford CT 8184,~~786~~440.2062 97,~~888~~234.7634 8.430% 265330941 27 MF Jacksonville Beach FL 7981,~~180~~757.2869 86,~~717~~140.9150 8.250% 265330994 28 RT Ann Arbor MI 7679,~~964~~459.4761 97,~~937~~442.9379 8.220% 265330880 29 RT Gainesville VA 7679,~~864~~357.7796 96,~~378~~885.6748 8.540% 265330897 30 MF Las Vegas NV 7274,~~154~~493.7562 96,~~285~~947.9407 8.290% 265330938 31 RT LasVegas NV 6871,~~812~~040.5911 97,~~625~~398.6412 7.990% 265330728 32 RT Rhinelander WI 7476,~~418~~834.3075 86,~~603~~187.6318 8.660% 265330933 33 OF Houston TX 7274,~~282~~640.8405 74,~~351~~994.4221 8.250% 510000138 34 OF Hartford CT 7375,~~036~~408.5860 86,~~444~~072.6563 8.600% 265330976 35 MF Glendale AZ 6870,~~031~~243.2028 85,~~074~~862.8678 8.000% 510000130 36 RT Augusta ME 6971,~~156~~400.2783 86,~~256~~011.2165 8.530% 265330946 37 OF Phoenix AZ 6769,~~381~~577.2384 74,~~043~~846.5897 8.150% 265330889 38 RT Germantown MD 6770,~~835~~036.7151 86,~~348~~147.0626 8.400% 265330944 40 OF San Francisco CA 6567,~~466~~589.9555 86,~~363~~241.9636 8.280% 265950311 41 LO Santa Cruz CA 5961,~~336~~025.7718 3836,~~552~~863.3796 8.720% 265300037 42 OF Atlanta GA 5052,~~480~~070.0276 1513,~~250~~659.4571 7.000% 265330891 43 RT Orlando FL 5960,~~054~~970.9648 75,~~358~~443.7422 8.360% 265330900 44 RT Ashland VA 5961,~~143~~060.1998 75,~~321~~404.9718 8.510% 265330935 45 OF Minneapolis MN 5759,~~962~~852.6687 54,~~895~~004.0079 8.250% 265330881 46 OF Egg Harbor Township NJ 5759,~~657~~528.4638 65,~~999~~128.7381 8.460% 265330853 47 OF Norfolk VA 5557,~~956~~776.1517 64,~~172~~352.0604 8.500% 265330930 48 OF San Diego CA 5456,~~553~~332.0911 53,~~548~~769.2422 8.250% 265330901 49 OF Libertyville IL 5354,~~219~~956.7873 53,~~114~~377.8590 8.410% 265330953 50 MF Houston TX 4951,~~641~~249.3362 65,~~655~~047.5021 8.100% 265330873 51 MF Boston MA 5254,~~750~~508.0033 0.00 8.440% 265330885 52 OF Fairfax VA 5254,~~538~~251.8125 53,~~289~~576.2480 8.530% 510000137 53 RT Tomball TX 4951,~~449~~043.0048 75,~~458~~863.1163 8.380% 265330893 54 RT Westlake Village CA 5051,~~005~~627.0277 64,~~058~~435.5378 8.450% 265330970 55 OF Nashville TN 4546,~~257~~723.9936 64,~~252~~786.0063 8.030% 265330829 57 HC Richland WA 4647,~~080~~576.37 53,~~371~~875.19 8.650% 265330791 58 RT Schaumburg IL 4647,~~431~~939.7175 53,~~278~~770.4844 8.730% 265330934 59 OF Murfreesboro TN 4445,~~324~~769.3884 43,~~507~~062.9549 8.250% 265330883 60 MF Houston TX 4345,~~886~~311.8516 53,~~278~~853.2695 8.490% 265330862 61 MF Boston MA 4243,~~300~~710.00 0.00 8.460% 265330846 63 LO Irving TX 4042,~~776~~080.0151 75,~~058~~753.1868 9.000% 510000141 64 RT Carlsbad CA 3738,~~195~~400.6545 53,~~026~~822.9717 8.100% 265330845 66 LO Addison TX 3940,~~345~~604.2700 65,~~810~~551.5380 9.000% 265330830 67 HC Tacoma WA 3839,~~400~~646.3097 43,~~476~~229.0033 8.650% 265330841 68 LO Atlanta GA 3536,~~768~~912.4373 65,~~191~~047.3909 9.000% 265330910 69 MF Charlottesville VA 3334,~~790~~886.9492 43,~~212~~116.6769 8.375% 265330937 70 MF Houston TX 3233,~~812~~875.0555 43,~~271~~207.3080 8.220% 265330870 71 MF Worcester MA 3334,~~408~~521.3394 0.00 8.440% 265330898 72 MF Tigard OR 3132,~~570~~594.9609 43,~~114~~091.2007 8.250% 265330914 73 MF Ft. Worth TX 3132,~~614~~640.6709 32,~~935~~909.2179 8.380% 510000132 74 OF Margate FL 3031,830.1813 32,833.4348 8.400% 265330871 75 MF Boston MA 3132,~~650~~705.00 0.00 8.440% 265330932 76 OF Plano TX 3031,686.1181 32,120.8919 8.250% 479000077 77 MF Garland TX 3031,~~091~~068.0822 32,~~526~~549.2915 8.530% 265330920 78 SS Hyattsville MD 3031,~~229~~193.5049 54,~~749~~785.1314 8.820% 265330979 80 MF Ruston LA 2728,~~785~~686.6902 32,~~696~~795.1986 8.125% 265330827 81 HC Lubbock TX 2829,~~270~~188.9428 32,~~399~~482.9157 8.550% 265330931 82 OF San Diego CA 2627,~~594~~461.6390 21,~~704~~837.7750 8.250% 510000147 83 OF Modesto CA 2627,~~395~~252.9035 32,~~246~~390.9247 8.375% 265330833 84 MF Waterbury CT 2829,~~847~~786.5750 21,~~884~~945.1219 9.125% 265330905 85 RT Knoxville TN 2425,~~494~~287.3953 32,~~388~~595.6652 8.000% 510000142 86 IN Solon OH 25,~~096~~911.6245 2,~~968~~153.7289 8.500% 510000139 87 RT Framingham MA 2425,~~730~~533.8966 2,~~950~~147.0023 8.500% 379000088 88 OF Tampa FL 2425,~~455~~248.2350 32,~~021~~228.8154 8.420% 265330793 89 RT Town of Lewisboro NY 2425,~~667~~467.6181 32,~~013~~213.2808 8.500% 265330814 90 RT Temecula CA 2324,~~879~~654.9174 2,~~908~~133.1431 8.450% 265330992 91 IN Anniston AL 2223,~~783~~522.3101 2,~~923~~184.5080 8.240% 510000140 92 RT Pomona CA 2223,~~669~~405.9885 21,~~704~~968.1730 8.500% 265330850 93 HC Charlottesville VA 2223,~~344~~071.7032 21,~~375~~649.8725 8.900% 265330844 94 LO Ridgeland MS 2122,~~461~~147.0664 3,~~714~~028.8325 9.000% 265330803 95 SS Richmond VA 2021,~~669~~328.4557 3,~~930~~271.9785 8.820% 265330984 96 RT Needles CA 19,~~015~~631.8797 21,~~530~~914.1101 8.150% 510000133 97 OF Melbourne FL 18,~~212~~802.2186 21,~~281~~690.1651 8.360% 265330831 98 RT Chantilly VA 1920,~~561~~198.9308 21,~~065~~429.8166 8.950% 265330835 99 RT Richmond VA 1819,~~441~~039.0930 21,~~262~~663.2099 8.470% 265330825 100 RT Avon CO 1819,~~740~~349.8972 21,~~106~~497.6784 8.750% 265330961 101 RT Emporia VA 1718,~~750~~326.3818 21,~~201~~625.5272 8.375% 379000102 102 OF Arvada CO 1718,~~914~~497.9002 1,~~996~~414.4937 8.750% 265330912 103 OF Richmond VA 1718,~~481~~049.8280 21,~~004~~436.8789 8.540% 265330847 104 LO Plano TX 1718,~~884~~456.2136 32,~~095~~523.7055 9.000% 265330848 105 LO Midvale UT 1718,~~884~~456.2136 32,~~095~~523.7055 9.000% 265330834 106 RT Houston TX 1718,~~547~~117.1851 1,~~906~~336.3401 8.875% 265330837 107 RT Roanoke VA 17,~~212~~772.4404 1,~~846~~286.3272 8.900% 265330943 108 MU Nantucket MA 17,~~044~~598.0687 1,~~707~~152.2544 9.060% 265330916 109 RT Mt. Kisco NY 1415,~~692~~168.7827 21,~~087~~612.7021 7.940% 265330863 110 MF Nashua NH 15,~~473~~989.3311 0.00 8.440% 265330923 111 SS Garland TX 15,~~347~~836.5091 2,~~918~~429.8342 8.820% 265330921 112 SS Manchester NH 15,~~090~~571.4465 2,~~869~~388.9372 8.820% 265330810 113 OF San Diego CA 1415,~~583~~057.8021 1,~~710~~237.5716 8.630% 265330772 114 RT Richmond VA 1213,~~783~~176.5520 4,~~572~~180.9126 8.500% 265330950 115 IN Pomona CA 13,~~494~~932.6567 1,~~621~~183.4644 8.450% 265330940 116 OF Las Vegas NV 13,~~479~~917.9058 1,~~583~~145.0739 8.550% 265330877 117 MF Reno NV 13,~~200~~628.3475 1,~~587~~159.6019 8.490% 265330967 118 RT Los Angeles CA 13,~~138~~564.2876 1,~~567~~140.1971 8.500% 265330865 119 MF Framingham MA 13,~~363~~808.3378 0.00 8.440% 265330851 120 IN Anaheim CA 1314,~~654~~097.0398 1,~~463~~019.2227 8.875% 265330817 121 RT Greece NY 13,~~224~~653.4573 1,~~553~~124.5628 8.625% 265330919 122 SS Beaverton OR 1213,~~992~~406.2353 2,~~470~~056.8959 8.820% 265330867 123 MF Lowell MA 13,~~011~~445.6739 0.00 8.440% 265330868 124 MF Danvers MA 13,~~011~~445.6739 0.00 8.440% 265330886 125 OF Carlsbad CA 1213,~~894~~313.0105 1,~~423~~004.5147 8.780% 265330872 126 MF Boston MA 1213,~~660~~082.00 0.00 8.440% 265330899 127 OF Flagstaff AZ 12,~~407~~803.1650 21,~~253~~857.8753 8.875% 265330869 128 MU Newton MA 1112,~~985~~384.0050 0.00 8.460% 265330969 129 RT Los Angeles CA 11,~~012~~369.1325 1,~~389~~032.4432 8.320% 379000130 130 OF Ft. Worth TX 11,~~191~~554.4972 ~~1,341~~978.8057 8.500% 265330951 131 OF Las Vegas NV 1011,~~883~~236.3256 ~~1,317~~964.3915 8.410% 265330864 132 MF Acton MA 10,~~575~~927.0050 0.00 8.460% 265330906 133 MF Ontario CA 910,~~976~~300.4117 ~~1,198~~874.5175 8.510% 265330925 134 SS Shreveport LA 910,~~949~~266.1339 1,~~892~~574.1589 8.820% 265330875 135 MF Seattle WA 910,~~932~~254.4598 ~~1,151~~828.0552 8.625% 265330924 136 SS Kansas City MO 910,~~782~~094.3833 1,~~860~~548.4449 8.820% 265330815 137 OF Cherry Hill Township NJ 9,~~501~~809.6276 ~~1,183~~875.8975 8.420% 265330926 138 SS Eugene OR 910,~~719~~029.8581 1,~~848~~538.5559 8.820% 265330981 139 MF New York NY 8,~~687~~968.1134 ~~1,211~~930.3714 8.000% 265330866 140 MF Newton MA 9,~~143~~448.3311 0.00 8.440% 265330796 141 SS Austin TX 89,~~906~~191.9700 1,~~693~~409.9592 8.820% 265330982 142 MF Bay City TX 8,~~663~~944.4977 ~~1,024~~743.8254 8.500% 265330876 143 MF Pasadena TX 89,~~848~~130.1774 1,~~618~~335.0649 8.875% 265330856 144 OF Boston MA 8,~~704~~987.9354 ~~1,017~~734.4483 8.625% 265330947 145 MF Berkeley IL 7,~~665~~914.0554 ~~775~~525.4495 9.000% 265330820 146 MH Sulphur LA 7,~~297~~534.1412 ~~828~~592.9800 8.760% 265330715 147 MF Sanford FL 67,~~903~~127.54 ~~849~~625.20 8.375% 265330861 148 OF Boston MA 7,~~050~~285.00 0.00 8.460% 265330819 149 RT Duarte CA 6,~~744~~962.0971 ~~856~~638.6301 8.375% ~~265330952 150 SS Greeley CO 6,095.14 349,177.46 8.875%~~ 265330936 151 IN Lexington SC 6,~~317~~522.3199 ~~622~~417.9830 9.125% 265330929 152 MF Ft. Pierce FL 56,~~976~~171.9721 ~~662~~468.7854 8.750% 265330874 153 MF Lowell MA 5,~~626~~814.6722 0.00 8.440% 265330902 154 OF Plantation FL 5,~~191~~357.7142 ~~974~~808.3766 8.750% 265330989 155 SS Payson AZ 5,~~051~~213.7713 ~~933~~772.4408 8.750% 265330911 156 RT Los Angeles CA 5,~~305~~478.5215 ~~544~~371.0946 9.000% 265330811 157 OF Jupiter FL 5,~~134~~301.3137 ~~520~~353.4438 9.125% 265330812 158 MF Los Angeles CA 4,~~246~~382.6005 ~~809~~674.5813 8.750% 265330854 159 IN Parsippany NJ 4,~~241~~377.2534 ~~691~~555.2718 8.875% 265330857 160 RT Los Angeles CA 4,~~334~~475.9196 ~~444~~303.5550 9.000% 265330729 161 IN Novato CA 34,~~887~~013.6593 ~~439~~312.2092 8.750% 265330823 162 MF New Haven CT 3,~~525~~639.5993 ~~434~~319.3197 8.500% Totals 7,~~578~~817,~~065~~740.9961 1698,~~263,064~~491.6757

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,~~425~~387,~~573~~113.0437 41,~~387~~357,~~113~~817.3796 1201/01/~~2004~~2005 265330821 05/01/2010 05/01/2030 N 41,~~173~~139,~~874~~429.3819 41,~~139~~114,~~429~~665.1916 1201/01/~~2004~~2005 265330836 N/A 05/01/2010 N 36,200,000.00 36,200,000.00 1201/01/~~2004~~2005 510000136 07/01/2010 07/01/2030 N 32,~~754~~721,~~365~~568.9790 32,~~721~~697,~~568~~354.9015 1201/01/~~2004~~2005 265330534 N/A 07/01/2009 N 31,~~223~~196,~~054~~141.3671 31,~~196~~175,~~141~~923.7103 1201/01/~~2004~~2005 265330928 N/A 09/01/2010 N 30,~~413~~385,~~880~~997.0198 30,~~385~~364,~~997~~854.9889 1201/01/~~2004~~2005 265330888 N/A 08/01/2010 N 28,~~766~~746,~~943~~992.7000 28,~~746~~733,~~992~~522.0026 10/01/2004 479000008 N/A 05/05/2010 N 24,~~166~~132,~~679~~188.2624 24,~~132~~103,~~188~~224.2457 1201/05/~~2004~~2005 265330887 N/A 07/01/2010 N 23,~~928~~908,~~794~~368.57 23,~~908~~893,~~368~~442.5792 1201/01/~~2004~~2005 265330896 N/A 08/01/2010 N 22,~~279~~260,~~852~~634.3390 22,~~260~~246,~~634~~489.9014 1201/01/~~2004~~2005 379000011 04/01/2012 04/01/2030 N 21,~~975~~956,~~369~~342.6927 21,~~956~~942,~~342~~387.2797 1201/01/~~2004~~2005 265330878 N/A 07/01/2010 N 20,~~852~~834,~~311~~993.1145 20,~~834~~822,~~993~~551.4550 1201/01/~~2004~~2005 479000013 N/A 05/05/2010 N 19,~~580~~552,~~460~~515.6211 19,~~552~~529,~~515~~048.1100 1201/05/~~2004~~2005 265330959 N/A 09/01/2010 N 19,~~842~~824,~~498~~905.3285 19,~~824~~811,~~905~~735.8564 1201/01/~~2004~~2005 265330858 N/A 09/01/2010 N 18,000,000.00 18,000,000.00 1201/01/~~2004~~2005 265330895 N/A 07/01/2010 N 17,600,000.00 17,600,000.00 1201/01/~~2004~~2005 510000135 N/A 07/01/2005 N 15,~~999~~985,~~082~~716.4359 15,~~985~~976,~~716~~078.5910 1201/01/~~2004~~2005 265330826 N/A 02/01/2011 N 19,~~280~~256,~~158~~325.3643 19,~~256~~236,~~325~~535.4354 1201/01/~~2004~~2005 265330879 N/A 06/01/2010 N 13,~~896~~869,~~767~~976.3645 13,~~869~~846,~~976~~379.4551 1201/01/~~2004~~2005 265330975 N/A 09/01/2010 N 14,~~195~~184,~~249~~016.5398 14,~~184~~175,~~016~~861.9855 1201/01/~~2004~~2005 265330985 N/A 10/01/2010 N 13,824,000.00 13,824,000.00 1201/01/~~2004~~2005 265330860 N/A 09/01/2010 N 13,000,000.00 13,000,000.00 1201/01/~~2004~~2005 265330908 N/A 09/01/2012 N 12,~~157~~146,~~159~~380.5492 12,~~146~~138,~~380~~311.9274 1201/01/~~2004~~2005 265330852 N/A 07/01/2010 N 11,~~940~~930,~~192~~099.8668 11,~~930~~922,~~099~~767.6899 08/01/2004 265330915 N/A 10/01/2005 N 11,~~834~~825,~~548~~983.6378 11,~~825~~820,~~983~~121.7859 1201/01/~~2004~~2005 510000143 10/01/2005 10/01/2030 N 11,~~642~~632,~~163~~274.5983 11,~~632~~625,~~274~~040.8349 1201/01/~~2004~~2005 265330941 N/A 08/01/2010 N 11,~~517~~508,~~132~~414.1827 11,~~508~~502,~~414~~273.2777 1201/01/~~2004~~2005 265330994 N/A 10/01/2010 N 11,~~235~~225,~~689~~751.5966 11,~~225~~218,~~751~~308.6687 1201/01/~~2004~~2005 265330880 N/A 08/01/2010 N 10,~~800~~791,~~670~~292.6700 10,~~791~~784,~~292~~406.0052 1201/01/~~2004~~2005 265330897 N/A 07/01/2010 N 10,~~444~~435,~~596~~310.3945 10,~~435~~428,~~310~~363.4538 1201/01/~~2004~~2005 265330938 N/A 09/01/2010 N 10,~~334~~325,~~806~~180.4783 10,~~325~~317,~~180~~782.8371 1201/01/~~2004~~2005 265330728 N/A 06/01/2010 N 10,~~312~~303,~~004~~400.0037 10,~~303~~297,~~400~~213.3719 1201/01/~~2004~~2005 265330933 N/A 08/01/2010 N 10,~~513~~506,~~868~~516.0563 10,~~506~~501,~~516~~522.6342 1201/01/~~2004~~2005 510000138 N/A 09/01/2010 N 10,~~191~~182,~~151~~706.0136 10,~~182~~176,~~706~~633.3673 1201/01/~~2004~~2005 265330976 N/A 09/01/2010 N 10,~~204~~196,~~680~~605.3549 10,~~196~~190,~~605~~742.4971 1201/01/~~2004~~2005 510000130 N/A 07/01/2010 N 9,~~728~~720,~~900~~644.3312 9,~~720~~714,~~644~~632.1247 1201/01/~~2004~~2005 265330946 N/A 09/01/2010 N 9,~~921~~914,~~162~~118.5395 9,~~914~~909,~~118~~271.9598 1201/01/~~2004~~2005 265330889 N/A 09/01/2010 N 9,~~690~~682,~~815~~467.4034 9,~~682~~676,~~467~~320.3408 1201/01/~~2004~~2005 265330944 N/A 09/01/2010 N 9,~~487~~479,~~963~~599.7983 9,~~479~~473,~~599~~358.8347 1201/01/~~2004~~2005 265950311 N/A 10/01/2010 N 8,~~165~~127,~~610~~057.3699 8,~~127~~090,~~057~~194.9903 1201/01/~~2004~~2005 265300037 N/A 07/01/2010 N 8,~~653~~638,~~717~~467.7126 8,~~638~~624,~~467~~807.2655 1201/01/~~2004~~2005 265330891 N/A 08/01/2010 N 8,~~476~~469,~~788~~429.5783 8,~~469~~463,~~429~~986.8361 1201/01/~~2004~~2005 265330900 N/A 08/01/2010 N 8,~~339~~332,~~815~~493.6265 8,~~332~~327,~~493~~089.6547 1201/01/~~2004~~2005 265330935 N/A 08/01/2010 N 8,~~430~~425,~~931~~036.96 8,~~425~~421,~~036~~032.9617 1201/01/~~2004~~2005 265330881 N/A 08/01/2010 N 8,~~178~~171,363.0431 8,~~171~~166,~~363~~234.3150 1201/01/~~2004~~2005 265330853 N/A 08/01/2010 N 7,~~899~~893,~~691~~519.1913 7,~~893~~889,~~519~~167.1309 1201/01/~~2004~~2005 265330930 N/A 08/01/2010 N 7,~~934~~929,~~994~~446.7349 7,~~929~~925,~~446~~677.4927 1201/01/~~2004~~2005 265330901 N/A 09/01/2010 N 7,~~593~~588,~~784~~670.9005 7,~~588~~585,~~670~~292.0515 1201/01/~~2004~~2005 265330953 N/A 10/01/2010 N 7,~~354~~347,~~271~~616.6919 7,~~347~~342,~~616~~568.1998 1201/01/~~2004~~2005 265330873 N/A 08/01/2010 N 7,500,000.00 7,500,000.00 1201/01/~~2004~~2005 265330885 N/A 08/01/2010 N 7,~~391~~385,~~157~~868.3713 7,~~385~~382,~~868~~291.1333 1201/01/~~2004~~2005 510000137 N/A 01/01/2010 N 7,~~081~~073,~~001~~543.9079 7,~~073~~067,~~543~~680.7916 1101/01/~~2004~~2005 265330893 09/01/2010 09/01/2030 N 7,~~101~~095,~~304~~246.9744 7,~~095~~090,~~246~~810.4466 1201/01/~~2004~~2005 265330970 N/A 09/01/2010 N 6,~~763~~757,~~335~~083.94 6,~~757~~752,~~083~~297.9431 1201/01/~~2004~~2005 265330829 N/A 05/01/2010 N 6,~~392~~387,~~651~~280.8869 6,~~387~~383,~~280~~405.6950 1201/01/~~2004~~2005 265330791 N/A 05/01/2010 N 6,~~382~~377,~~365~~087.7628 6,~~377~~373,~~087~~316.2884 1201/01/~~2004~~2005 265330934 N/A 08/01/2010 N 6,~~447~~442,~~183~~675.2328 6,~~442~~439,~~675~~612.2879 1201/01/~~2004~~2005 265330883 N/A 08/01/2010 N 6,~~203~~197,~~089~~810.0175 6,~~197~~193,~~810~~956.7580 1201/01/~~2004~~2005 265330862 N/A 08/01/2010 N 6,000,000.00 6,000,000.00 1201/01/~~2004~~2005 265330846 N/A 10/01/2010 N 5,~~436~~429,~~801~~743.2608 5,~~429~~423,~~743~~989.0840 1201/01/~~2004~~2005 510000141 N/A 09/01/2010 N 5,~~510~~505,~~467~~440.3841 5,~~505~~501,~~440~~618.4124 1201/01/~~2004~~2005 265330845 N/A 10/01/2010 N 5,~~246~~239,~~036~~225.1158 5,~~239~~233,~~225~~673.5878 1201/01/~~2004~~2005 265330830 N/A 05/01/2010 N 5,~~327~~322,~~209~~733.88 5,~~322~~319,~~733~~504.8855 1201/01/~~2004~~2005 265330841 N/A 10/01/2010 N 4,~~769~~762,~~123~~932.6526 4,~~762~~757,~~932~~885.2617 1201/01/~~2004~~2005 265330910 N/A 08/01/2010 N 4,~~841~~837,~~686~~473.2457 4,~~837~~834,~~473~~356.5788 1201/01/~~2004~~2005 265330937 N/A 09/01/2010 N 4,~~790~~785,~~080~~809.3909 4,~~785~~782,~~809~~601.0929 1201/01/~~2004~~2005 265330870 N/A 08/01/2010 N 4,750,000.00 4,750,000.00 1201/01/~~2004~~2005 265330898 N/A 07/01/2010 N 4,~~592~~588,~~138~~024.9777 4,~~588~~584,~~024~~933.7770 1201/01/~~2004~~2005 265330914 N/A 08/01/2010 N 4,~~527~~523,~~159~~224.7756 4,~~523~~520,~~224~~314.5677 1201/01/~~2004~~2005 510000132 N/A 07/01/2010 N 4,~~404~~400,~~311~~478.6623 4,~~400~~397,~~478~~644.2375 1201/01/~~2004~~2005 265330871 N/A 08/01/2010 N 4,500,000.00 4,500,000.00 1201/01/~~2004~~2005 265330932 N/A 08/01/2010 N 4,~~463~~460,~~434~~313.5263 4,~~460~~458,~~313~~193.6344 1201/01/~~2004~~2005 479000077 N/A 10/01/2010 N 4,~~233~~229,~~212~~685.1384 4,~~229~~227,~~685~~136.8469 1201/05/~~2004~~2005 265330920 N/A 04/01/2010 N 4,~~112~~107,~~857~~108.7158 4,~~107~~102,~~108~~323.5844 1201/01/~~2004~~2005 265330979 N/A 10/01/2010 N 4,~~103~~100,~~733~~037.2809 4,~~100~~097,~~037~~241.0923 1011/01/2004 265330827 N/A 05/01/2010 N 3,~~967~~964,~~851~~451.8695 3,~~964~~961,~~451~~969.9538 1201/01/~~2004~~2005 265330931 N/A 08/01/2010 N 3,~~868~~865,~~309~~605.9114 3,~~865~~863,~~605~~767.1464 1201/01/~~2004~~2005 510000147 N/A 10/01/2010 N 3,~~782~~778,~~099~~852.2836 3,~~778~~776,~~852~~461.3689 1201/01/~~2004~~2005 265330833 N/A 06/01/2010 N 3,~~793~~790,~~653~~769.6351 3,~~790~~788,~~769~~824.5132 03/01/2004 265330905 N/A 10/01/2010 N 3,~~674~~670,~~159~~770.0842 3,~~670~~668,~~770~~174.4290 1201/01/~~2004~~2005 510000142 N/A 10/01/2010 N 3,~~543~~540,~~052~~083.4169 3,~~540~~537,~~083~~929.6980 1201/01/~~2004~~2005 510000139 N/A 09/01/2010 N 3,~~491~~488,~~419~~469.11 3,~~488~~486,~~469~~321.1188 1201/01/~~2004~~2005 379000088 N/A 07/01/2010 N 3,~~485~~482,~~306~~284.2544 3,~~482~~480,~~284~~055.4490 1201/01/~~2004~~2005 265330793 N/A 05/01/2010 N 3,~~482~~479,~~485~~472.9668 3,~~479~~477,~~472~~259.6860 1201/01/~~2004~~2005 265330814 08/01/2010 08/01/2030 N 3,~~391~~388,~~229~~321.3016 3,~~388~~386,~~321~~187.1685 1201/01/~~2004~~2005 265330992 N/A 10/01/2010 N 3,~~317~~315,~~957~~033.4696 3,~~315~~312,~~033~~849.9616 1201/01/~~2004~~2005 510000140 N/A 09/01/2010 N 3,~~200~~197,~~467~~763.4427 3,~~197~~195,~~763~~794.2797 1201/01/~~2004~~2005 265330850 N/A 07/01/2010 N 3,~~012~~010,~~769~~393.1932 3,~~010~~008,~~393~~744.3207 1201/01/~~2004~~2005 265330844 N/A 10/01/2010 N 2,~~861~~857,~~474~~759.2643 2,~~857~~854,~~759~~731.4318 1201/01/~~2004~~2005 265330803 N/A 04/01/2010 N 2,~~812~~808,~~169~~238.9396 2,~~808~~804,~~238~~967.9611 1201/01/~~2004~~2005 265330984 09/01/2010 09/01/2030 N 2,~~799~~797,~~881~~351.9988 2,~~797~~795,~~351~~437.8887 1201/01/~~2004~~2005 510000133 N/A 08/01/2010 N 2,~~614~~611,~~192~~911.7862 2,~~611~~610,~~911~~221.6211 1201/01/~~2004~~2005 265330831 N/A 06/01/2010 N 2,~~622~~620,~~829~~763.1433 2,~~620~~619,~~763~~333.3367 1201/01/~~2004~~2005 265330835 N/A 06/01/2010 N 2,~~612~~610,~~669~~407.8161 2,~~610~~608,~~407~~743.6162 1201/01/~~2004~~2005 265330825 N/A 06/01/2010 N 2,~~570~~568,~~179~~073.8215 2,~~568~~566,~~073~~575.1531 1201/01/~~2004~~2005 265330961 N/A 09/01/2010 N 2,~~543~~541,~~337~~136.8331 2,~~541~~539,~~136~~510.3159 1201/01/~~2004~~2005 379000102 N/A 07/01/2010 N 2,~~456~~454,~~900~~904.9142 2,~~454~~453,~~904~~490.4205 1201/01/~~2004~~2005 265330912 N/A 07/01/2010 N 2,~~456~~454,~~461~~456.7790 2,~~454~~453,~~456~~020.9001 1201/01/~~2004~~2005 265330847 N/A 10/01/2010 N 2,~~384~~381,~~561~~466.8212 2,~~381~~378,~~466~~942.1257 1201/01/~~2004~~2005 265330848 N/A 10/01/2010 N 2,~~384~~381,~~561~~466.8212 2,~~381~~378,~~466~~942.1257 1201/01/~~2004~~2005 265330834 N/A 05/01/2010 N 2,~~372~~370,~~576~~669.1177 2,~~370~~369,~~669~~333.7776 1201/01/~~2004~~2005 265330837 N/A 06/01/2010 N 2,~~320~~318,~~779~~932.0068 2,~~318~~317,~~932~~645.6896 1201/01/~~2004~~2005 265330943 N/A 09/01/2010 N 2,~~257~~255,~~491~~783.0883 2,~~255~~254,~~783~~631.8339 1201/01/~~2004~~2005 265330916 N/A 09/01/2010 N 2,~~220~~218,~~571~~484.9727 2,~~218~~216,~~484~~872.2706 1201/01/~~2004~~2005 265330863 N/A 08/01/2010 N 2,200,000.00 2,200,000.00 1201/01/~~2004~~2005 265330923 N/A 04/01/2010 N 2,~~088~~085,~~095~~176.1835 2,~~085~~082,~~176~~746.3593 1201/01/~~2004~~2005 265330921 N/A 04/01/2010 N 2,~~053~~050,~~120~~250.6572 2,~~050~~047,~~250~~862.7200 1201/01/~~2004~~2005 265330810 N/A 05/01/2010 N 2,~~027~~026,~~874~~163.3073 2,~~026~~024,~~163~~926.7357 1201/01/~~2004~~2005 265330772 N/A 05/01/2010 N 1,~~804~~800,~~737~~164.1221 1,~~800~~795,~~164~~983.2195 1201/01/~~2004~~2005 265330950 N/A 10/01/2010 N 1,~~916~~914,~~399~~778.9650 1,~~914~~913,~~778~~595.5006 1201/01/~~2004~~2005 265330940 N/A 09/01/2010 N 1,~~891~~890,~~916~~333.1306 1,~~890~~889,~~333~~187.0667 1201/01/~~2004~~2005 265330877 N/A 08/01/2010 N 1,~~865~~864,~~773~~185.0444 1,~~864~~863,~~185~~026.4425 1201/01/~~2004~~2005 265330967 N/A 09/01/2010 N 1,~~854~~853,~~816~~249.5435 1,~~853~~852,~~249~~108.3564 1201/01/~~2004~~2005 265330865 N/A 08/01/2010 N 1,900,000.00 1,900,000.00 1201/01/~~2004~~2005 265330851 N/A 07/01/2010 N 1,~~846~~844,~~178~~715.8765 1,~~844~~843,~~715~~696.6538 1201/01/~~2004~~2005 265330817 N/A 05/01/2010 N 1,~~839~~838,~~923~~369.3680 1,~~838~~837,~~369~~245.8052 1201/01/~~2004~~2005 265330919 N/A 04/01/2010 N 1,~~767~~765,~~649~~178.7384 1,~~765~~763,~~178~~122.8425 1201/01/~~2004~~2005 265330867 N/A 08/01/2010 N 1,850,000.00 1,850,000.00 1201/01/~~2004~~2005 265330868 N/A 08/01/2010 N 1,850,000.00 1,850,000.00 1201/01/~~2004~~2005 265330886 N/A 07/01/2010 N 1,~~762~~760,~~279~~855.2170 1,~~760~~759,~~855~~851.7023 1201/01/~~2004~~2005 265330872 N/A 08/01/2010 N 1,800,000.00 1,800,000.00 1201/01/~~2004~~2005 265330899 N/A 08/01/2010 N 1,~~677~~675,~~587~~333.3043 1,~~675~~673,~~333~~475.4390 1201/01/~~2004~~2005 265330869 N/A 09/01/2010 N 1,700,000.00 1,700,000.00 1201/01/~~2004~~2005 265330969 09/01/2010 09/01/2030 N 1,~~588~~586,~~288~~898.4399 1,~~586~~585,~~898~~866.9967 1201/01/~~2004~~2005 379000130 N/A 08/01/2010 N 1,~~579~~578,~~975~~633.0323 1,~~578~~577,~~633~~654.2366 1201/01/~~2004~~2005 265330951 N/A 11/01/2010 N 1,~~552~~551,~~911~~594.8142 1,~~551~~550,~~594~~630.4227 1201/01/~~2004~~2005 265330864 N/A 09/01/2010 N 1,500,000.00 1,500,000.00 1201/01/~~2004~~2005 265330906 N/A 07/01/2010 N 1,~~406~~405,~~778~~580.9443 1,~~405~~404,~~580~~705.4368 1201/01/~~2004~~2005 265330925 N/A 04/01/2010 N 1,~~353~~351,~~622~~730.5136 1,~~351~~350,~~730~~155.3647 1201/01/~~2004~~2005 265330875 N/A 07/01/2010 N 1,~~381~~380,~~905~~754.7671 1,~~380~~379,~~754~~926.7119 01/01/2003 265330924 N/A 04/01/2010 N 1,~~330~~329,~~936~~075.2884 1,~~329~~327,~~075~~527.8435 1201/01/~~2004~~2005 265330815 N/A 06/01/2010 N 1,~~354~~352,~~150~~966.0617 1,352,~~966~~090.1742 1201/01/~~2004~~2005 265330926 N/A 04/01/2010 N 1,~~322~~320,~~428~~580.7621 1,~~320~~319,~~580~~041.2162 1201/01/~~2004~~2005 265330981 N/A 09/01/2010 N 1,~~303~~301,~~067~~855.0669 1,~~301~~300,~~855~~925.6955 1201/01/~~2004~~2005 265330866 N/A 08/01/2010 N 1,300,000.00 1,300,000.00 1201/01/~~2004~~2005 265330796 N/A 04/01/2010 N 1,~~211~~210,~~832~~138.6570 1,~~210~~208,~~138~~728.7078 1201/01/~~2004~~2005 265330982 N/A 10/01/2010 N 1,~~223~~222,~~081~~056.1028 1,~~222~~221,~~056~~312.2874 05/01/2004 265330876 N/A 07/01/2010 N 1,~~196~~194,~~372~~754.3226 1,~~194~~193,~~754~~418.2677 1201/01/~~2004~~2005 265330856 N/A 06/01/2010 N 1,~~211~~210,~~120~~103.8238 1,~~210~~209,~~103~~368.3855 1201/01/~~2004~~2005 265330947 N/A 10/01/2010 N 1,~~022~~021,~~007~~231.0258 1,~~021~~020,~~231~~705.5863 1112/01/2004 265330820 N/A 04/01/2010 N ~~999~~998,~~607~~778.9294 998,~~778~~186.94 1201/01/~~2004~~2005 265330715 N/A 10/01/2010 N ~~989,164.27~~ 988,315.07 12987,689.87 01/01/~~2004~~2005 265330861 N/A 08/01/2010 N 1,000,000.00 1,000,000.00 1201/01/~~2004~~2005 265330819 N/A 05/01/2010 N ~~966,317.22~~ 965,460.59 ~~12/01/2004 265330952 N/A 10/01/2010 N 824~~964,~~131~~822.6958 ~~0.00 07~~01/01/~~2003~~2005 265330936 N/A 08/01/2010 N 830,~~769~~146.1921 ~~830~~829,~~146~~728.2191 1201/01/~~2004~~2005 265330929 N/A 08/01/2010 N 819,~~699~~036.2345 ~~819~~818,~~036~~567.4591 1201/01/~~2004~~2005 265330874 N/A 08/01/2010 N 800,000.00 800,000.00 1201/01/~~2004~~2005 265330902 N/A 08/01/2010 N ~~712,005.66~~ 711,031.29 12710,222.63 01/01/~~2004~~2005 265330989 N/A 10/01/2010 N ~~692~~691,~~814~~880.2379 691,~~880~~108.7971 1201/01/~~2004~~2005 265330911 N/A 08/01/2010 N ~~707~~706,~~402~~857.0798 706,~~857~~486.9852 1201/01/~~2004~~2005 265330811 N/A 04/01/2010 N ~~675~~674,~~197~~676.0662 674,~~676~~323.6224 1201/01/~~2004~~2005 265330812 N/A 06/01/2010 N ~~582,390.73~~ 581,581.15 12580,907.02 01/01/~~2004~~2005 265330854 N/A 08/01/2010 N ~~573~~572,~~464~~773.8861 572,~~773~~218.6143 1201/01/~~2004~~2005 265330857 N/A 08/01/2010 N 577,~~987~~542.4792 577,~~542~~239.9242 1201/01/~~2004~~2005 265330729 N/A 05/01/2010 N ~~533~~532,~~163~~724.5333 532,~~724~~411.3341 1201/01/~~2004~~2005 265330823 N/A 04/01/2010 N 497,~~729~~295.9059 ~~497~~496,~~295~~975.5962 1201/01/~~2004~~2005 Totals 1,~~083~~082,~~852~~114,~~809~~790.1121 1,~~082~~081,~~114~~416,~~790~~298.2164

Loan Appraisal Appraisal Res. Mod. Number Reduction Reduction Strat. Code Date Amount (2) (3) 265330888 132 265330852 7 265330833 12/13/2004 285,594.92 2 265330940 13 265330875 12/13/2004 460,137.84 2 265330982 12/13/2004 100,876.98 2 ~~265330952 7~~ Totals 846,609.74 (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

Principal Prepayment Detail No Principal Prepayments this Period

~~Principal~~Historical ~~Prepayment~~ Detail ~~Loan~~Delinquencies ~~Number~~Distribution ~~Offering~~30-59 ~~Principal~~Days ~~Prepayment~~60-89 ~~Amount~~Days ~~Prepayment~~90 ~~Penalties~~Days ~~Document~~or ~~Payoff~~More ~~Curtailment~~Date ~~Prepayment~~# ~~Yield~~Balance ~~Maintenance~~# ~~Cross-Reference~~Balance ~~Amount~~# ~~Amount~~Balance ~~Premium~~01/18/2005 ~~Premium~~1 ~~265330952~~$4,097,241.23 ~~150~~1 ~~348~~$28,~~087~~733,522.4526 3 $6,390,063.25 12/17/2004 2 $32,847,029.09 0 $0.00 3 $6,393,580.50 11/18/2004 0 $0.00 0 $0.00 ~~Totals~~3 ~~348~~$6,~~087~~398,640.4549 10/18/2004 0 $0.00 0 $0.00 3 $6,402,092.65 09/17/2004 0 $0.00 0 $0.00 3 $6,407,090.10 08/17/2004 0 $0.00 1 $1,225,542.28 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

~~Historical Detail Delinquencies~~ Distribution ~~30-59~~Foreclosure ~~Days~~REO ~~60-89~~Modifications ~~Days 90 Days or More~~ Date # Balance # Balance # Balance 1201/1718/~~2004~~2005 20 $320.00 1 $11,~~847~~922,~~029~~767.0999 0 $0.00 312/17/2004 0 $60.00 2 $11,~~393~~930,~~580~~099.5068 0 $0.00 11/18/2004 0 $0.00 02 $012,764,324.0055 30 $~~6,398,640~~0.4900 10/18/2004 0 $0.00 02 $012,772,409.00 30 $~~6,402,092~~0.6500 09/17/2004 0 $0.00 02 $012,783,455.0035 30 $~~6,407,090~~0.1000 08/17/2004 0 $0.00 12 $112,~~225~~791,~~542~~399.2844 20 $~~5,184,935~~0.8500 07/16/2004 ~~1 $1,226,255.08~~ 0 $0.00 2 $512,~~187~~799,~~585~~285.3823 0 $0.00 06/17/2004 0 $0.00 1 $3828,~~804,933~~866.8134 20 $~~13,367,841~~0.8100 05/17/2004 12 $313,~~806~~375,~~753~~525.4146 01 $0829,710.0054 0 $0.00 04/16/2004 02 $013,386,311.0076 01 $0830,751.0059 0 $0.00 03/17/2004 02 $013,393,860.0029 01 $0831,581.0049 0 $0.00 02/18/2004 02 $013,407,681.0041 01 $0832,812.0061 0 $0.00 ~~01/16/2004 0 $0.00 0 $0.00 0 $0.00~~

Prepayments Rate and Maturities Distribution ~~Foreclosure~~Curtailments ~~REO~~Payoff ~~Modifications~~Next Weighted Avg. WAM Date # ~~Balance~~Amount # ~~Balance~~Amount #Coupon ~~Balance~~Remit 1201/1718/~~2004~~2005 0 $0.00 20 $~~11,930,099~~0.6800 8.389721% 8.285852% 65 12/17/2004 0 $0.00 1 $348,087.45 8.389744% 8.273541% 66 11/18/2004 0 $0.00 2 $129,~~764~~692,~~324~~326.5516 08.390142% $08.00280835% 67 10/18/2004 0 $0.00 20 $~~12,772,409~~0.00 08.391050% $08.00281459% 68 09/17/2004 0 $0.00 ~~2 $12,783,455.35~~ 0 $0.00 8.391078% 8.282207% 69 08/17/2004 0 $0.00 ~~2 $12,791,399.44~~ 0 $0.00 8.391100% 8.282197% 70 07/16/2004 0 $0.00 ~~2 $12,799,285.23~~ 0 $0.00 8.391122% 8.275348% 71 06/17/2004 0 $0.00 1 $~~828~~5,~~866~~755,287.3453 08.391150% $08.00275340% 72 05/17/2004 20 $~~13,375,525~~0.4600 ~~1 $829,710.54~~ 0 $0.00 8.393596% 8.272344% 73 04/16/2004 20 $~~13,386,311~~0.7600 ~~1 $830,751.59~~ 0 $0.00 8.393603% 8.272275% 74 03/17/2004 20 $~~13,393,860~~0.2900 ~~1 $831,581.49~~ 0 $0.00 8.393623% 8.272265% 75 02/18/2004 20 $~~13,407,681~~0.4100 ~~1 $832,812.61~~ 0 $0.00 ~~01/16/2004~~8.393655% ~~2 $13,415,073~~8.62272262% 176 ~~$833,626.88~~Note: 0Foreclosure $0and REO Totals are excluded from the delinquencies aging categories.00

~~Prepayments~~Delinquency ~~Rate~~Loan ~~and~~Detail ~~Maturities~~Offering ~~Distribution~~# ~~Curtailments~~of ~~Payoff~~Paid ~~Next~~Through ~~Weighted~~Current ~~Avg.~~Outstanding ~~WAM~~Status ~~Date~~of #Loan ~~Amount~~Number #Document ~~Amount~~Months ~~Coupon~~Date ~~Remit~~P ~~12/17/2004~~& 0I ~~$0.00~~P 1& ~~$348,087.45~~I ~~8.389744%~~Mortgage 8Cross- Delinq.~~273541%~~ 66Advances ~~11/18/2004~~Advances 0** ~~$0.00~~Loan 2(1) ~~$9,692,326.16~~Reference ~~8.390142%~~265330888 ~~8.280835%~~7 672 10/1801/2004 ~~0 $0~~217,485.0055 ~~0 $0~~652,454.0042 ~~8.391050%~~2 ~~8.281459%~~265330852 6824 ~~09/17/2004~~4 ~~0 $0.00 0 $0.00 8.391078% 8.282207% 69~~ 08/1701/2004 ~~0 $0~~94,669.0096 ~~0 $0~~473,346.0013 ~~8.391100%~~9 ~~8.282197%~~265330979 7080 071 11/1601/2004 ~~0 $0~~31,311.0005 ~~0 $0~~62,621.0094 ~~8.391122%~~1 ~~8.275348%~~265330833 7184 069 03/1701/2004 ~~0 $0~~28,907.0067 ~~1 $5~~303,~~755,287~~340.5368 ~~8.391150%~~3 ~~8.275340%~~265330875 72135 0523 01/1701/~~2004~~2003 ~~0 $0~~7,270.0033 ~~0 $0~~233,458.0021 ~~8.393596%~~3 ~~8.272344%~~265330982 73142 047 05/1601/2004 ~~0 $0.00 0 $0.00~~ 8,993.~~393603%~~59 ~~8.272275%~~ 74 ~~03/17/2004 0 $0~~,907.0048 03 ~~$0.00~~265330947 ~~8.393623%~~145 ~~8.272265% 75 02/18/2004~~ 0 ~~$0.00 0 $0.00 8.393655% 8.272262% 76~~ 12/01/~~16/~~2004 ~~0 $0.00 0 $0.00~~ 8,385.~~393675%~~17 8,385.~~272251%~~17 77B ~~Note: Foreclosure and REO~~ Totals ~~are~~7 ~~excluded~~397,023.32 ~~from the delinquencies aging categories~~1,808,514.03

~~Delinquency~~Resolution ~~Loan~~Servicing ~~Detail~~Actual ~~Offering~~Outstanding #Loan ofStrategy ~~Paid~~Transfer ~~Through~~Foreclosure ~~Current~~Principal ~~Outstanding~~Servicing ~~Status~~Bankruptcy ofREO ~~Loan~~ Number ~~Document~~Code ~~Months~~(2) Date PDate &Balance ~~I P & I Mortgage Cross- Delinq.~~ Advances ~~Advances~~Date **Date ~~Loan (1) Reference~~ 265330888 72 ~~1 10~~11/0129/2004 ~~217~~28,~~484~~780,176.7255 ~~434,968~~0.8800 1 265330852 247 ~~3 08~~09/0113/~~2004~~2002 9411,~~669~~964,446.5481 ~~378~~52,~~676~~778.1614 ~~9 510000137 53 0 11~~06/0117/2004 ~~56,612.07 56,612.07 B~~ 265330979 ~~80 1 10/01/2004 31~~4,~~310~~103,733.8928 ~~62,621~~0.6800 1 265330833 842 ~~8 03~~06/0107/2004 293,~~184~~811,300.7976 ~~274~~5,~~433~~606.00 3 265330875 ~~135~~2 ~~22 01~~02/0111/~~2003~~2002 71,~~335~~402,221.4135 ~~226~~96,~~187~~222.8952 3 265330982 ~~142~~2 ~~6 05~~07/0130/2004 91,~~044~~227,950.7376 6513,~~913~~103.8976 3 265330947 ~~145 0 11/01/2004 8~~1,~~385~~021,231.1358 ~~8,385~~0.1300 B Totals ~~8 454~~52,~~027~~311,061.2809 1167,~~507,798~~710.7042

~~Resolution~~Current ~~Servicing~~Outstanding Actual Outstanding ~~Loan~~P ~~Strategy~~& ~~Transfer~~I ~~Foreclosure~~P & I Principal Servicing ~~Bankruptcy~~Advances ~~REO~~Advances** ~~Number~~Balance Advances Totals By Delinquency Code: ~~(2)~~Total ~~Date~~for ~~Date~~Status ~~Balance~~Code ~~Advances~~= ~~Date~~1 ~~Date~~(1 ~~265330888~~loan) 1331,311.05 ~~11/29/2004~~62,621.94 284,~~780~~103,~~176~~733.5528 0.00 ~~265330852~~Total 7for ~~09/13/2002~~Status ~~11,964,446.81~~Code ~~33,331.49~~= ~~06/17/2004~~2 ~~510000137~~(1 7loan) 217,~~081,001~~485.9055 0652,454.0042 ~~265330979 4~~28,~~106~~780,~~484~~176.0355 0.00 ~~265330833~~Total 2for ~~06/07/2004~~Status Code = 3 (3 loans) 45,~~811~~171.59 611,~~300~~706.7637 16,~~086~~441,472.0087 ~~265330875~~114,932.28 2Total ~~02/11/2002~~for Status Code = 9 (1 loan) 94,~~402~~669.96 473,~~221~~346.3513 9611,~~222~~964,446.81 52,778.14 ~~265330982~~Total 2for ~~07/30/2004~~Status Code = B (1 loan) 8,~~227,950~~385.7617 118,~~248~~385.4517 ~~265330947~~ 1,~~022~~021,~~007~~231.0258 0.00 ~~Totals~~(1) ~~59,395,589.18~~Status ~~141,888~~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.46

~~Current~~Specially ~~Outstanding~~Serviced ~~Actual~~Loan ~~Outstanding~~Detail P- &Part I1 POffering ~~& I Principal~~ Servicing ~~Advances~~Resolution Advances**Scheduled ~~Balance~~Property ~~Advances~~Interest ~~Totals~~Actual ByLoan ~~Delinquency~~Document ~~Code:~~Transfer ~~Total~~Strategy ~~for~~Balance ~~Status~~Type ~~Code = 1~~ (2 ~~loans~~) ~~248,795.61~~State ~~497,590.56~~Rate ~~32,886,660.58~~Balance ~~0.00~~Number ~~Total~~Cross ~~for~~Date ~~Status~~ Code =(1) 3Reference (3265330888 ~~loans)~~7 ~~45,564.93~~11/29/2004 ~~566,534.78~~2 628,~~441~~733,~~472~~522.8726 ~~108,556.97~~OF ~~Total~~CA ~~for~~8.290% ~~Status~~28,780,176.55 ~~Code~~265330852 =24 909/13/2002 (17 ~~loan) 94~~11,~~669~~922,767.5499 ~~378,676~~RT VA 8.16550% 11,964,446.81 ~~33,331.49~~265330833 ~~Total~~84 ~~for~~06/07/2004 ~~Status Code = B (~~2 ~~loans) 64~~3,~~997~~788,824.2032 ~~64,997~~MF CT 9.20125% 83,~~103~~811,~~008~~300.9276 ~~0.00~~265330940 ~~(1)~~116 ~~Status~~11/29/2004 of13 ~~Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than~~ 1,889,187.67 ~~Month~~OF ~~Delinquent~~NV 08.550% ~~- Current~~ 1,889,187.67 -265330875 ~~One~~135 ~~Month~~02/11/2002 ~~Delinquent~~ 2 -1,379,926.19 ~~Two~~MF ~~Months~~WA ~~Delinquent~~8.625% 31,402,221.35 -265330982 ~~Three~~142 or07/30/2004 ~~More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (~~2) ~~Resolution Strategy Code~~ 1,221,312.74 -MF ~~Modification~~TX ~~2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO~~ 8.500% - 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 advance1,227,950.76

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 309 265330852 1,472,008.16 12/31/2001 1.29 08/01/2000 07/01/2010 305 265330833 (22,166.94) 12/31/2003 (0.06) 07/01/2000 06/01/2010 304 265330940 289,146.55 12/31/2003 1.60 10/01/2000 09/01/2010 307 265330875 160,342.04 12/31/2000 1.21 08/01/2000 07/01/2010 305 265330982 95,704.65 12/31/2003 0.82 11/01/2000 10/01/2010 308 (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 2 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 10/18/2004 1,000,000.00

Loan Number Comments from Special Servicer 265330888 Loan in monetary default due to largest tenant (Oracle) vacating. Counsel has been retained in preparation for possible foreclosure. 265330852 Dominion Paving and Sealing was awarded the contract for repair, sealing and restripe the entire parking lot ($263,000). Work is about 85% completed. Remaining sealcoating and stripping to be done at beginning of March approximately. 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 Landlord and Salvation Army (15,000 SF). 265330833 Legal counsel is proceeding with the foreclosure. The borrower has promised a written workout proposal, but has not provided it. 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 We have terminated the debtor's right to use cash collateral, and counsel is filing an objection to the debtor's unauthorized use of cash collateral combined with a motion to convert or dismiss. Hearing date would be Jan. 28th. 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. The foreclosure sale was rescheduled for 02/01/2005. (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

Specially Serviced Loan Detail - Part 1 Offering Servicing Resolution Scheduled Property Interest Actual Loan Document Transfer Strategy Balance Type (2) State Rate Balance Number Cross Date Code (1) Reference 265330888 7 11/29/2004 13 28,746,992.00 OF CA 8.290% 28,780,176.55 265330852 24 09/13/2002 7 11,930,099.68 RT VA 8.550% 11,964,446.81 265330833 84 06/07/2004 2 3,790,769.51 MF CT 9.125% 3,811,300.76 265330940 116 11/29/2004 13 1,890,333.06 OF NV 8.550% 1,890,333.06 265330875 135 02/11/2002 2 1,380,754.71 MF WA 8.625% 1,402,221.35 265330982 142 07/30/2004 2 1,222,056.28 MF TX 8.500% 1,227,950.76 265330952 150 07/18/2003 7 0.00 SS CO 8.875% 0.00

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 ~~800,000~~0.00 ~~838,784~~0.4700 ~~624,900~~0.3600 Cumulative Total 8,350,000.00 6,676,839.32 6,721,631.38

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 ~~137,861~~0.4500 ~~487,038~~0.9100 ~~474,954~~0.2300 Cumulative Total 307,315.54 6,414,315.84 551,245.77 * 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