8-K 1 fun00c02_10502.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: February 17, 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 February 17, 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 February 17, 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: February 17, 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 February 17, 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: February 17, 2005 Record Date: January 31, 2005 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 Wachovia Bank, National Association 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 ~~123~~122,~~541~~842,~~466~~974.2164 ~~698~~703,~~491~~559.5770 ~~714~~710,~~481~~441.4887 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.~~769652~~769620% 18,571,000.00 18,571,000.00 0.00 120,241.8434 F 33736XBD0 7.~~839652~~839620% 17,142,000.00 17,142,000.00 0.00 111,~~989~~988.4397 G 33736XAY5 8.~~259652~~259620% 14,285,000.00 14,285,000.00 0.00 98,~~324~~323.2889 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 7224,~~143~~991.2539 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 1,078,~~960~~262,~~798~~306.2164 ~~698~~703,~~491~~559.5770 6,~~416~~365,~~341~~148.0624

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,~~412~~414,~~973~~001.0557 122,~~842~~139,~~974~~414.6494 24.9192% A-2 33736XAX7 0.00 0.00 4,122,280.76 686,856,000.00 24.9192% B 33736XAZ2 0.00 0.00 338,038.63 55,713,000.00 19.7475% C 33736XBA6 0.00 0.00 265,272.45 42,855,000.00 15.7778% D 33736XBB4 0.00 0.00 107,515.18 17,143,000.00 14.1819% E 33736XBC2 0.00 0.00 120,241.8434 18,571,000.00 12.4546% F 33736XBD0 0.00 0.00 111,~~989~~988.4397 17,142,000.00 10.8687% G 33736XAY5 0.00 0.00 98,~~324~~323.2889 14,285,000.00 9.5455% H 33736XBE8 0.00 0.00 216,956.25 38,570,000.00 5.9697% J 33736XBF5 0.00 0.00 48,211.88 8,571,000.00 5.17% 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 2.9192% M 33736XBJ7 0.00 0.00 32,141.25 5,714,000.00 2.3839% N 33736XBK4 0.00 0.00 32,141.25 5,714,000.00 1.8586% O 33736XBL2 0.00 0.00 7224,~~143~~991.2539 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,~~114~~068,~~832~~707.6394 1,~~078~~077,~~262~~558,~~306~~746.6494

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount IO 33736XBN8 1.~~178632~~178445% 1,142,819,332.00 1,078,~~960~~262,~~798~~306.2164 1,~~059~~058,~~747~~893.9193

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount IO 33736XBN8 0.00 1,~~059~~058,~~747~~893.9193 1,~~078~~077,~~262~~558,~~306~~746.6494 (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 ~~659~~655.~~23941414~~51213789 3.~~72727625~~75432070 3.~~81260128~~79104520 0.00000000 0.00000000 ~~655~~651.~~51213789~~75781718 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.~~47471003~~47468311 0.00000000 0.00000000 1,000.00000000 F 33736XBD0 1,000.00000000 0.00000000 6.~~53304340~~53301657 0.00000000 0.00000000 1,000.00000000 G 33736XAY5 1,000.00000000 0.00000000 6.~~88304375~~88301645 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 31.~~60710262~~24954876 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 ~~944~~943.~~12193424~~51073389 0.~~92731010~~92656284 0.00000000 ~~943~~942.~~51073389~~89509879

Reconciliation Detail Advance Summary P & I Advances Outstanding 34,~~996~~279,~~221~~888.9973 Servicing Advances Outstanding ~~167~~365,~~710~~166.4222 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,~~697~~667.5089 Less Delinquent Servicing Fees 2,~~187~~264.4399 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~521~~55.5032 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4443,~~031~~458.5722

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 ~~714~~710,~~481~~441.4887 0.00 ~~714~~710,~~481~~441.4887 0.00 0.00 ~~714~~710,~~481~~441.4887 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,~~059~~058,~~747~~893.9193 0.00 1,~~059~~058,~~747~~893.9193 0.00 0.00 1,~~059~~058,~~747~~893.9193 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 120,241.8434 0.00 120,241.8434 0.00 0.00 120,241.8434 0.00 F 111,~~989~~988.4397 0.00 111,~~989~~988.4397 0.00 0.00 111,~~989~~988.4397 0.00 G 98,~~324~~323.2889 0.00 98,~~324~~323.2889 0.00 0.00 98,~~324~~323.2889 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 4087,~~358~~510.6148 7224,~~143~~991.2539 1,~~893~~981,~~952~~462.4896 Total 7,~~516~~511,~~447~~552.5965 0.00 7,~~516~~511,~~447~~552.5965 0.00 4087,~~358~~510.6148 7,~~476~~424,~~088~~042.9717 1,~~893~~981,~~952~~462.4896

Other Required Information Available Distribution Amount (1) 8,~~174~~127,~~580~~601.5487 Aggregate Number of Outstanding Loans 156 Aggregate Unpaid Principal Balance of Loans 1,~~081~~080,~~563~~887,~~059~~968.3769 Aggregate Stated Principal Balance of Loans 1,~~081~~080,~~416~~712,~~298~~738.6494 Aggregate Amount of Servicing Fee 4443,~~031~~458.5722 Aggregate Amount of Special Servicing Fee 13,~~861~~856.6220 Aggregate Amount of Trustee Fee 2,~~299~~298.4901 Aggregate Trust Fund Expenses 19,~~846~~923.9966 Interest Reserve Deposit 252,~~880~~716.5535 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 10 Aggregate Unpaid Principal Balance ~~1,889,187~~0.6700 (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~~265330852 ~~285~~5,~~594.92 12~~419,~~392~~405.3889 243,~~666~~257.0748 1202/1311/~~2004~~2005 ~~265330875~~265330833 ~~460~~444,~~137~~674.8430 2716,~~751~~116.1456 302/11/2005 265330875 321,~~755~~357.6449 1230,332.27 02/1311/~~2004~~2005 265330982 ~~100~~580,~~876~~560.9864 26,~~190~~796.6203 ~~643.80 12~~02/1311/~~2004~~2005 Total ~~846~~6,~~609.74 42~~765,~~334~~998.1432 796,~~065~~502.5134

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 7,812,672.48 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 7,812,672.48 Principal: Scheduled Principal 703,559.70 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 703,559.70 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 45,667.89 Trustee Fee 2,298.01 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 47,965.90 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 54,168.20 Special Servicing Fee 13,856.20 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 19,923.66 Total Additional Trust Fund Expenses 87,948.06 Interest Reserve Deposit 252,716.35 Payments to Certificateholders & Others: Interest Distribution 7,424,042.17 Principal Distribution 703,559.70 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 8,127,601.87 Total Funds Distributed 8,516,232.18

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. Defeased 2 1,673,967.08 0.15 64 8.7277 NAP Below 2,000,000 4846 6260,~~034~~321,~~240~~003.4148 5.7458 6665 8.~~6011~~5975 7.~~221834~~348292 2,000,001 to 4,000,000 33 94,~~522~~458,~~275~~413.6924 8.74 6766 8.~~5844~~5843 1.~~492275~~492260 4,000,001 to 6,000,000 17 81,~~491~~440,~~417~~228.3331 7.54 6766 8.~~5028~~5027 1.~~487727~~485736 6,000,001 to 8,000,000 13 91,~~926~~875,~~076~~946.8822 8.50 6665 8.3972 1.~~452523~~452602 8,000,001 to 10,000,000 10 88,~~866~~772,~~927~~504.3353 8.2221 6766 8.~~2646~~2645 1.~~560992~~560786 10,000,001 to 15,000,000 17 197,~~769~~650,~~730~~693.1798 18.29 6261 8.~~3373~~3372 1.~~310468~~310446 15,000,001 to 20,000,000 6 110,~~153~~086,~~397~~858.2869 10.19 5958 8.3064 1.~~420686~~420847 20,000,001 to 25,000,000 5 ~~113~~112,~~008~~923,~~096~~042.1090 10.45 7069 8.5423 1.~~331454~~331445 25,000,001 to 30,000,000 1 28,~~733~~719,~~522~~956.2636 2.66 6766 8.2900 0.630000 30,000,001 to 35,000,000 3 94,~~238~~172,~~132~~092.0764 8.71 6362 8.1868 1.~~316918~~316916 35,000,001 to 40,000,000 1 36,200,000.00 3.35 6463 8.1000 1.140000 40,000,001 and greater 2 82,~~472~~418,~~483~~031.1251 7.63 6564 8.4443 1.~~509528~~509537 Totals 156 1,~~081~~080,~~416~~712,~~298~~738.6494 100.00 6564 8.3897 1.~~716855~~714708

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Defeased 2 1,673,967.08 0.15 64 8.7277 NAP Alabama 1 3,~~312~~310,~~849~~648.1686 0.31 6968 8.2400 1.490000 Arizona 6 55,~~876~~835,~~996~~427.3934 5.17 7069 8.~~0104~~0105 1.~~529465~~529378 Arkansas 1 41,~~114~~089,~~665~~715.1682 3.80 6463 8.6900 1.670000 California 25 133,~~646~~536,~~059~~618.0668 12.36 6261 8.~~3921~~3920 3.~~803685~~804031 Colorado 2 5,~~020~~017,~~065~~131.3621 0.46 6564 8.7500 1.~~250382~~250383 Connecticut 4 26,~~087~~071,~~474~~786.1692 2.41 4140 8.5986 1.~~140963~~140945 Florida 1211 107,~~772~~048,~~210~~324.3617 9.9791 65 8.~~2768~~2714 1.~~266685~~268489 Georgia 2 13,~~382~~363,~~692~~864.7246 1.24 6766 7.~~7111~~7113 2.~~007776~~007782 Illinois 4 35,~~801~~781,~~866~~600.1243 3.31 6665 8.~~6176~~6175 1.~~290994~~290990 Indiana 1 21,~~942~~928,~~387~~331.9705 2.03 8786 8.5400 1.270000 Louisiana 3 6,~~445~~440,~~583~~584.6491 0.60 6766 8.3689 1.~~050755~~050751 Maine 1 9,~~714~~708,~~632~~576.4766 0.90 6665 8.5300 1.140000 Maryland 3 25,~~916~~897,~~955~~815.2656 2.40 7877 8.3962 1.~~522345~~522337 Massachusetts 2019 ~~123~~122,~~073~~035,~~754~~589.0734 11.3829 5958 8.~~5103~~5107 1.~~733503~~719062 Michigan 1 11,~~218~~210,~~308~~813.8740 1.04 6968 8.2200 1.250000 Minnesota 1 8,~~421~~416,~~032~~998.1793 0.78 6766 8.2500 1.700000 Mississippi 1 2,~~854~~851,~~731~~679.1846 0.26 6968 9.0000 2.760000 Missouri 2 15,~~173~~148,~~906~~570.86 1.40 6564 8.~~8017~~8018 1.~~635381~~635359 Nevada 7 7776,~~036~~985,~~648~~290.9511 7.12 6261 8.1075 1.~~202484~~202481 New Hampshire 2 4,~~247~~245,~~862~~455.0014 0.39 6564 8.~~6232~~6231 2.~~710551~~710642 New Jersey 5 53,~~513~~467,~~034~~750.2748 4.95 6564 8.~~5379~~5378 1.~~121178~~121330 New York 4 8,~~832~~826,~~302~~381.7304 0.82 6665 8.3118 1.~~514905~~486902 Ohio 2 44,~~895~~864,~~747~~075.7683 4.15 6564 8.2236 1.~~342908~~342907 Oregon 3 7,~~667~~660,~~097~~362.5705 0.71 6564 8.4791 1.~~161784~~161727 South Carolina 1 829,~~728~~308.9133 0.08 6766 9.1250 1.~~390000~~310000 Tennessee 3 16,~~860~~849,~~085~~567.0062 1.56 6867 8.1075 1.~~808592~~808633 Texas 18 75,~~745~~690,~~745~~248.3257 7.00 6766 8.~~4969~~4968 1.~~364099~~361881 Utah 1 2,~~378~~376,~~942~~399.5746 0.22 6968 9.0000 1.750000 Virginia 16 119,~~252~~184,~~883~~031.1516 11.03 6766 8.3824 1.~~462906~~462968 Washington 3 13,~~082~~074,~~836~~844.2414 1.21 6463 8.6474 0.805370 Wisconsin 1 10,~~297~~290,~~213~~979.1987 0.95 6564 8.6600 1.280000 Totals 156 1,~~081~~080,~~416~~712,~~298~~738.6494 100.00 6564 8.3897 1.~~716855~~714708

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. Defeased 2 1,673,967.08 0.15 64 8.7277 NAP 1.19 or less 4039 ~~299~~298,~~660~~819,~~374~~753.1538 27.7165 6463 8.~~3640~~3623 0.~~950610~~950034 1.20 to 1.24 10 4241,~~011~~983,~~967~~960.6139 3.88 6766 8.4623 1.226190 1.25 to 1.29 11 125,~~741~~661,~~519~~255.8447 11.63 6867 8.3180 1.266929 1.30 to 1.34 67 5354,~~290~~085,~~885~~746.8632 45.9300 47 8.~~5679~~5764 1.~~327486~~327218 1.35 to 1.39 76 ~~114~~113,~~552~~642,~~817~~237.8336 10.5952 6665 8.~~3055~~2995 1.~~350565~~350277 1.40 to 1.44 7 66,~~930~~874,~~979~~612.3781 6.19 6059 8.4601 1.~~416423~~416424 1.45 to 1.49 9 31,~~668~~650,~~626~~480.1159 2.93 6766 8.4300 1.~~465684~~465683 1.50 to 1.54 6 19,~~915~~903,~~778~~589.0923 1.84 6665 8.5480 1.508957 1.55 to 1.59 5 47,~~291~~260,~~736~~283.7357 4.37 6665 8.4755 1.~~583273~~583274 1.60 to 1.64 78 4041,~~275~~556,~~307~~265.3514 3.7285 6867 8.~~4962~~4807 1.~~627692~~628074 1.65 to 1.69 4 59,~~424~~372,~~074~~881.7289 5.5049 6463 8.7328 1.~~672200~~672198 1.70 to 1.74 2 12,~~383~~376,~~001~~467.5546 1.15 6665 8.3460 1.~~712798~~712797 1.75 to 1.79 5 31,~~584~~572,~~198~~563.5054 2.92 6867 8.4522 1.767918 1.80 to 1.89 43 54,~~393~~090,~~339~~163.0474 0.5038 6766 8.~~1891~~2492 1.~~849451~~855632 1.90 and greater 3332 ~~131~~130,~~291~~188,~~691~~510.8997 12.1405 6867 8.~~2038~~2017 4.~~854887~~865803 Totals 156 1,~~081~~080,~~416~~712,~~298~~738.6494 100.00 6564 8.3897 1.~~716855~~714708

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Defeased 2 1,673,967.08 0.15 64 8.7277 NAP Health Care 4 18,~~673~~662,~~623~~303.5033 1.73 6463 8.6691 1.~~011901~~011898 Industrial 9 61,~~215~~173,~~861~~876.4099 5.66 5150 8.~~4904~~4905 1.~~376214~~375132 Lodging 11 107,~~833~~675,~~546~~269.3215 9.9796 6766 8.~~5924~~5923 1.~~483981~~483851 Mixed Use 3 16,~~954~~953,~~631~~469.3996 1.57 6867 8.6318 1.~~690012~~687053 Mobile Home Park 1 ~~998~~997,~~186~~590.9448 0.09 6362 8.7600 1.220000 Multi-Family 41 257,~~898~~800,~~995~~810.9704 23.85 6564 8.2389 1.~~337115~~334765 Office 3735 ~~273~~271,~~049~~217,~~038~~461.9578 25.2510 6968 8.~~2937~~2910 1.~~395620~~389855 Retail 40 ~~326~~325,~~094~~882,~~830~~347.5148 30.15 6362 8.4492 2.~~477514~~477563 Self Storage 10 18,~~697~~675,~~583~~642.6665 1.73 6362 8.8174 1.~~592738~~592737 Totals 156 1,~~081~~080,~~416~~712,~~298~~738.6494 100.00 6564 8.3897 1.~~716855~~714708

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Defeased 2 1,673,967.08 0.15 64 8.7277 NAP 7.249% or less 1 8,~~624~~611,~~807~~065.5550 0.80 6665 7.0000 1.990000 7.250% to 7.999% 6 94,~~371~~321,~~113~~760.3468 8.73 6463 7.9224 1.~~647039~~647021 8.000% to 8.249% 16 192,~~970~~865,~~572~~811.4983 17.8485 6766 8.1373 1.~~313743~~312438 8.250% to 8.499% 5453 ~~351~~350,~~936~~745,~~809~~749.5055 32.5446 6463 8.~~3579~~3576 1.~~380933~~374928 8.500% to 8.749% 39 ~~342~~341,~~070~~819,~~849~~020.0579 31.63 6463 8.~~5937~~5936 2.~~360463~~360066 8.750% to 8.999% 27 58,~~562~~498,~~042~~952.6160 5.4241 6564 8.8233 1.~~562044~~561993 9.000% and greater 1312 32,~~880~~176,~~104~~410.1091 32.0498 6867 9.~~0242~~0221 1.~~386896~~393681 Totals 156 1,~~081~~080,~~416~~712,~~298~~738.6494 100.00 6564 8.3897 1.~~716855~~714708

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Defeased 2 1,673,967.08 0.15 64 8.7277 NAP 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,~~236~~216,~~535~~611.5488 1.78 7372 7.8500 2.100000 49 months and greater ~~155~~153 1,~~062~~059,~~179~~822,~~763~~159.1098 98.2207 6564 8.~~3995~~3989 1.~~709916~~708249 Totals 156 1,~~081~~080,~~416~~712,~~298~~738.6494 100.00 6564 8.3897 1.~~716855~~714708

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. Defeased 2 1,673,967.08 0.15 64 8.7277 NAP 60 months or less 5 77,~~664~~615,~~843~~679.3723 7.18 3130 8.2587 1.~~279371~~279367 61 to 108 months ~~151~~149 1,~~003~~001,~~751~~423,~~455~~092.2763 92.8266 6766 8.~~3999~~3993 1.~~750705~~749007 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,~~081~~080,~~416~~712,~~298~~738.6494 100.00 6564 8.3897 1.~~716855~~714708

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Defeased 2 1,673,967.08 0.15 64 8.7277 NAP Interest Only 1716 8786,250,000.00 87.0798 6766 8.~~3974~~3967 2.~~116258~~100087 228 months or less 2 15,~~642~~614,~~363~~376.4685 1.4544 6564 8.7656 1.~~692630~~692623 229 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 252 months 25 125,~~467~~292,~~582~~686.3449 11.6059 6766 8.5016 1.~~527803~~527698 253 to 288 months 4 50,~~048~~014,~~569~~337.3142 4.63 6867 8.3386 1.~~304240~~304239 289 to 300 months 12 748,~~067~~151,~~680~~490.1604 04.6546 6062 8.~~3800~~6445 1.~~340000~~621603 301 to 348 months ~~107~~105 ~~795~~753,~~940~~715,~~103~~881.3706 7369.6074 6463 8.~~3672~~3489 1.~~732641~~736079 349 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 156 1,~~081~~080,~~416~~712,~~298~~738.6494 100.00 6564 8.3897 1.~~716855~~714708

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Defeased 2 1,673,967.08 0.15 64 8.7277 NAP Underwriter's Information 0 0.00 0.00 0 0.0000 0.000000 1 year or less ~~125~~124 ~~949~~947,~~349~~755,~~614~~117.9083 87.7970 6665 8.~~3519~~3518 1.~~762880~~760542 1 to 2 years 2625 ~~116~~115,~~669~~895,~~068~~417.8970 10.7972 5857 8.~~6692~~6665 1.~~399618~~402045 2 years or greater 5 15,~~397~~388,~~614~~236.8533 1.42 6665 8.6018 1.~~282870~~282868 Totals 156 1,~~081~~080,~~416~~712,~~298~~738.6494 100.00 6564 8.3897 1.~~716855~~714708 (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 292,~~239~~032.0115 29,~~295~~502.4127 8.200% 265330821 2 RT Little Rock AR 307,~~848~~663.6332 24,~~764~~949.0334 8.690% 265330836 3 MF Coral Springs FL 252,495.00 0.00 8.100% 510000136 4 IN North Andover MA 236,~~967~~792.7842 24,~~214~~390.7511 8.410% 265330534 5 MF Las Vegas NV ~~213~~212,~~026~~888.3225 20,~~218~~356.6875 7.930% 265330928 6 OF Reston VA 214,~~820~~671.5709 21,~~143~~292.0957 8.210% 265330888 7 OF Belmont CA 205,~~213~~117.6044 13,~~469~~565.7490 8.290% 479000008 8 LO Orlando FL ~~179~~178,~~023~~809.9710 2829,~~963~~178.6754 8.615% 265330887 9 RT Shrewsbury NJ 174,~~995~~886.9873 1415,~~925~~034.6590 8.500% 265330896 10 OF Redwood Shores CA 161,~~401~~299.9741 14,~~145~~248.7632 8.420% 379000011 11 OF Indianapolis IN 161,~~464~~361.5088 1314,~~954~~056.3092 8.540% 265330878 12 RT Lansing IL ~~155~~154,~~012~~919.3578 12,~~441~~534.9552 8.640% 479000013 13 LO Piscataway NJ ~~145~~144,~~049~~875.7970 23,~~467~~641.1120 8.615% 265330959 14 MF Las Vegas NV 140,~~839~~745.4487 13,~~170~~263.2178 8.250% 265330858 15 MF Boston MA 133,455.00 0.00 8.610% 265330895 16 OF Richmond VA 120,335.11 0.00 7.940% 510000135 17 IN North Andover MA 118,~~520~~449.7731 9,~~638~~709.4995 8.610% 265330826 18 LO Phoenix AZ 130,~~167~~033.4164 19,~~789~~923.8966 7.850% 265330879 19 LO Columbia MO ~~105~~104,~~103~~924.6079 23,~~596~~775.9475 8.800% 265330975 20 MF Mesa AZ 97,~~712~~655.1294 8,~~155~~211.4361 8.000% 265330985 21 MF Lakeland FL 94,398.72 0.00 7.930% 265330860 22 MU Brookline MA 96,048.33 0.00 8.580% 265330908 23 RT Baltimore MD 86,~~289~~232.9159 8,~~069~~126.1850 8.250% 265330852 24 RT Chesapeake VA 87,~~835~~781.3638 7,~~331~~385.6967 8.550% 265330915 25 RT Orinda CA 85,~~643~~600.1266 5,~~862~~904.1965 8.410% 510000143 26 RT East Hartford CT 84,~~440~~388.6211 7,~~234~~286.3485 8.430% 265330941 27 MF Jacksonville Beach FL 81,~~757~~714.6907 6,~~140~~184.5012 8.250% 265330994 28 RT Ann Arbor MI 79,~~459~~406.6193 7,~~442~~495.7947 8.220% 265330880 29 RT Gainesville VA 79,~~357~~307.9633 6,~~885~~936.4811 8.540% 265330897 30 MF Las Vegas NV 74,~~493~~444.6203 6,~~947~~996.0766 8.290% 265330938 31 RT LasVegas NV 7170,~~040~~989.1121 7,~~398~~449.1202 7.990% 265330728 32 RT Rhinelander WI 76,~~834~~788.7561 6,~~187~~233.1832 8.660% 265330933 33 OF Houston TX 74,~~640~~604.0557 45,~~994~~029.2169 8.250% 510000138 34 OF Hartford CT 75,~~408~~363.6063 6,~~072~~117.6360 8.600% 265330976 35 MF Glendale AZ 70,~~243~~202.2889 5,~~862~~903.7817 8.000% 510000130 36 RT Augusta ME 71,~~400~~356.8367 6,~~011~~055.6581 8.530% 265330946 37 OF Phoenix AZ 69,~~577~~543.8482 4,~~846~~880.9799 8.150% 265330889 38 RT Germantown MD 7069,~~036~~992.5105 6,~~147~~191.2672 8.400% 265330944 40 OF San Francisco CA 67,~~589~~545.5505 6,~~241~~285.3686 8.280% 265950311 41 LO Santa Cruz CA 6160,~~025~~748.1837 3637,~~863~~140.9677 8.720% 265300037 42 OF Atlanta GA 5251,~~070~~988.7642 13,~~659~~742.7105 7.000% 265330891 43 RT Orlando FL 60,~~970~~931.4830 5,~~443~~482.2240 8.360% 265330900 44 RT Ashland VA 61,~~060~~021.9837 5,~~404~~443.1879 8.510% 265330935 45 OF Minneapolis MN 59,~~852~~824.8742 4,~~004~~033.7924 8.250% 265330881 46 OF Egg Harbor Township NJ 59,~~528~~491.3802 5,~~128~~166.8117 8.460% 265330853 47 OF Norfolk VA 57,~~776~~744.1732 4,~~352~~383.0489 8.500% 265330930 48 OF San Diego CA 56,~~332~~305.1133 3,~~769~~796.2200 8.250% 265330901 49 OF Libertyville IL 54,~~956~~932.7326 3,~~377~~402.9037 8.410% 265330953 50 MF Houston TX 51,~~249~~214.6242 5,~~047~~082.2141 8.100% 265330873 51 MF Boston MA 54,508.33 0.00 8.440% 265330885 52 OF Fairfax VA 54,~~251~~224.2598 3,~~576~~603.8007 8.530% 510000137 53 RT Tomball TX 51,~~043~~001.4817 5,~~863~~905.6394 8.380% 265330893 54 RT Westlake Village CA 51,~~627~~595.7750 4,~~435~~468.7805 8.450% 265330970 55 OF Nashville TN 46,~~723~~690.3626 4,~~786~~819.6373 8.030% 265330829 57 HC Richland WA 47,~~576~~547.3751 3,~~875~~904.1905 8.650% 265330791 58 RT Schaumburg IL 47,~~939~~911.7541 3,~~770~~798.4478 8.730% 265330934 59 OF Murfreesboro TN 45,~~769~~748.8408 3,~~062~~084.4925 8.250% 265330883 60 MF Houston TX 45,~~311~~282.1699 3,~~853~~882.9512 8.490% 265330862 61 MF Boston MA 43,710.00 0.00 8.460% 265330846 63 LO Irving TX 42,~~080~~035.5192 5,~~753~~798.6827 9.000% 510000141 64 RT Carlsbad CA 38,~~400~~373.4579 3,~~822~~848.1783 8.100% 265330845 66 LO Addison TX 40,~~604~~560.0097 5,~~551~~594.8083 9.000% 265330830 67 HC Tacoma WA 39,~~646~~622.9792 3,~~229~~253.3338 8.650% 265330841 68 LO Atlanta GA 36,~~912~~873.7361 5,~~047~~086.0921 9.000% 265330910 69 MF Charlottesville VA 34,~~886~~864.9244 3,~~116~~139.6917 8.375% 265330937 70 MF Houston TX 33,~~875~~852.5585 3,~~207~~230.8050 8.220% 265330870 71 MF Worcester MA 34,521.94 0.00 8.440% 265330898 72 MF Tigard OR 32,~~594~~572.0913 3,~~091~~113.0703 8.250% 265330914 73 MF Ft. Worth TX 32,~~640~~619.09 2,~~909~~930.79 8.380% 510000132 74 OF Margate FL 31,~~830~~809.1363 2,~~833~~853.4898 8.400% 265330871 75 MF Boston MA 32,705.00 0.00 8.440% 265330932 76 OF Plano TX 31,~~686~~671.8175 2,~~120~~135.1925 8.250% 479000077 77 MF Garland TX 31,~~068~~049.2249 2,~~549~~567.1588 8.530% 265330920 78 SS Hyattsville MD 31,~~193~~157.4915 4,~~785~~821.1448 8.820% 265330979 80 MF Ruston LA 28,~~686~~666.0246 2,~~795~~815.8642 8.125% 265330827 81 HC Lubbock TX 29,~~188~~170.2800 2,~~482~~500.5785 8.550% 265330931 82 OF San Diego CA 27,~~461~~448.9085 1,~~837~~850.5055 8.250% 510000147 83 OF Modesto CA 27,~~252~~235.3511 2,~~390~~407.4771 8.375% 265330833 84 MF Waterbury CT 29,~~786~~771.5021 1,~~945~~960.1948 9.125% 265330905 85 RT Knoxville TN 25,~~287~~269.5365 2,~~595~~613.5240 8.000% 510000142 86 IN Solon OH 25,~~911~~895.4568 2,~~153~~169.8966 8.500% 510000139 87 RT Framingham MA 25,~~533~~517.6694 2,~~147~~162.2395 8.500% 379000088 88 OF Tampa FL 25,~~248~~232.5034 2,~~228~~244.5470 8.420% 265330793 89 RT Town of Lewisboro NY 25,~~467~~451.8161 2,~~213~~229.0828 8.500% 265330814 90 RT Temecula CA 24,~~654~~639.7422 2,~~133~~148.3183 8.450% 265330992 91 IN Anniston AL 23,~~522~~506.0151 2,~~184~~200.8030 8.240% 510000140 92 RT Pomona CA 23,~~405~~391.8544 1,~~968~~982.3071 8.500% 265330850 93 HC Charlottesville VA 23,~~071~~058.3268 1,~~649~~661.2589 8.900% 265330844 94 LO Ridgeland MS 22,~~147~~124.6417 3,~~028~~051.2572 9.000% 265330803 95 SS Richmond VA 21,~~328~~303.5773 3,~~271~~296.8569 8.820% 265330984 96 RT Needles CA 19,~~631~~618.9754 1,~~914~~927.0144 8.150% 510000133 97 OF Melbourne FL 18,~~802~~790.8669 1,~~690~~702.5168 8.360% 265330831 98 RT Chantilly VA 20,~~198~~187.0806 1,~~429~~440.6668 8.950% 265330835 99 RT Richmond VA 19,~~039~~027.3016 1,~~663~~676.9913 8.470% 265330825 100 RT Avon CO 19,~~349~~338.7243 1,~~497~~509.8413 8.750% 265330961 101 RT Emporia VA 18,~~326~~314.1846 1,~~625~~637.7244 8.375% 379000102 102 OF Arvada CO 18,~~497~~486.0237 1,~~414~~425.3702 8.750% 265330912 103 OF Richmond VA 18,~~049~~039.8024 1,~~436~~447.8945 8.540% 265330847 104 LO Plano TX 18,~~456~~436.3680 2,~~523~~543.5511 9.000% 265330848 105 LO Midvale UT 18,~~456~~436.3680 2,~~523~~543.5511 9.000% 265330834 106 RT Houston TX 18,~~117~~107.5130 1,~~336~~346.0122 8.875% 265330837 107 RT Roanoke VA 17,~~772~~762.0418 1,~~286~~296.7258 8.900% 265330943 108 MU Nantucket MA 17,~~598~~589.8788 1,~~152~~161.4443 9.060% 265330916 109 RT Mt. Kisco NY 15,~~168~~157.2725 1,~~612~~623.2123 7.940% 265330863 110 MF Nashua NH 15,989.11 0.00 8.440% 265330923 111 SS Garland TX 15,~~836~~818.9146 2,~~429~~447.4287 8.820% 265330921 112 SS Manchester NH 15,~~571~~553.6551 2,~~388~~406.7286 8.820% 265330810 113 OF San Diego CA 15,~~057~~048.2102 1,~~237~~246.1635 8.630% 265330772 114 RT Richmond VA 13,~~176~~145.2060 4,~~180~~210.2686 8.500% 265330950 115 IN Pomona CA 13,~~932~~924.6706 1,~~183~~192.4405 8.450% 265330940 116 OF Las Vegas NV 13,~~917~~909.5814 1,~~145~~153.3983 8.550% 265330877 117 MF Reno NV 13,~~628~~620.7527 1,~~159~~167.1967 8.490% 265330967 118 RT Los Angeles CA 13,~~564~~556.7641 1,~~140~~149.7106 8.500% 265330865 119 MF Framingham MA 13,808.78 0.00 8.440% 265330851 120 IN Anaheim CA 14,~~097~~090.9819 1,~~019~~027.2706 8.875% 265330817 121 RT Greece NY 13,~~653~~645.7338 1,~~124~~132.2863 8.625% 265330919 122 SS Beaverton OR 13,~~406~~390.5391 2,~~056~~072.5921 8.820% 265330867 123 MF Lowell MA 13,445.39 0.00 8.440% 265330868 124 MF Danvers MA 13,445.39 0.00 8.440% 265330886 125 OF Carlsbad CA 13,~~313~~305.0545 1,~~004~~012.4707 8.780% 265330872 126 MF Boston MA 13,082.00 0.00 8.440% 265330899 127 OF Flagstaff AZ 12,~~803~~789.5031 1,~~857~~871.5372 8.875% 265330869 128 MU Newton MA 12,384.50 0.00 8.460% 265330969 129 RT Los Angeles CA 11,~~369~~361.2585 1,~~032~~039.3272 8.320% 379000130 130 OF Ft. Worth TX 11,~~554~~547.7256 ~~978~~985.5773 8.500% 265330951 131 OF Las Vegas NV 11,~~236~~229.5658 ~~964~~971.1513 8.410% 265330864 132 MF Acton MA 10,927.50 0.00 8.460% 265330906 133 MF Ontario CA 10,~~300~~293.1776 ~~874~~881.7516 8.510% 265330925 134 SS Shreveport LA 10,~~266~~254.3943 1,~~574~~586.8985 8.820% 265330875 135 MF Seattle WA 10,~~254~~248.9883 ~~828~~834.5267 8.625% 265330924 136 SS Kansas City MO 10,~~094~~082.3357 1,~~548~~560.4925 8.820% 265330815 137 OF Cherry Hill Township NJ 9,~~809~~803.7641 ~~875~~882.7510 8.420% 265330926 138 SS Eugene OR 10,~~029~~018.8112 1,~~538~~550.5928 8.820% 265330981 139 MF New York NY 8,~~968~~961.3493 ~~930~~936.1455 8.000% 265330866 140 MF Newton MA 9,448.11 0.00 8.440% 265330796 141 SS Austin TX 9,~~191~~180.0030 1,~~409~~420.9262 8.820% 265330982 142 MF Bay City TX 8,~~944~~939.7733 ~~743~~748.5498 8.500% 265330876 143 MF Pasadena TX 9,~~130~~120.7454 1,~~335~~345.4969 8.875% 265330856 144 OF Boston MA 8,~~987~~982.5408 ~~734~~740.8329 8.625% 265330947 145 MF Berkeley IL 7,~~914~~910.5447 ~~525~~530.9502 9.000% 265330820 146 MH Sulphur LA 7,~~534~~529.1266 ~~592~~596.0046 8.760% 265330715 147 MF Sanford FL 7,~~127~~123.5403 ~~625~~629.2071 8.375% 265330861 148 OF Boston MA 7,285.00 0.00 8.460% 265330819 149 RT Duarte CA 6,~~962~~958.7111 ~~638~~642.0161 8.375% 265330936 151 IN Lexington SC 6,~~522~~519.9971 ~~417~~420.3058 9.125% 265330929 152 MF Ft. Pierce FL 6,~~171~~167.2168 ~~468~~472.5407 8.750% 265330874 153 MF Lowell MA 5,814.22 0.00 8.440% 265330902 154 OF Plantation FL 5,~~357~~351.4233 ~~808~~814.6675 8.750% 265330989 155 SS Payson AZ 5,~~213~~207.1331 ~~772~~777.0890 8.750% 265330911 156 RT Los Angeles CA 5,~~478~~475.1527 ~~371~~374.4634 9.000% 265330811 157 OF Jupiter FL 5,~~301~~298.3759 ~~353~~356.3816 9.125% 265330812 158 MF Los Angeles CA 4,~~382~~376.0597 ~~674~~679.1321 8.750% 265330854 159 IN Parsippany NJ 4,~~377~~373.3410 ~~555~~559.1842 8.875% 265330857 160 RT Los Angeles CA 4,~~475~~473.9661 ~~303~~305.5085 9.000% 265330729 161 IN Novato CA 4,~~013~~011.9357 ~~312~~315.9228 8.750% 265330823 162 MF New Haven CT 3,~~639~~637.9359 ~~319~~322.9731 8.500% Totals 7,~~817~~812,~~740~~672.6148 ~~698~~703,~~491~~559.5770

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,~~387~~357,~~113~~817.3796 41,~~357~~328,~~817~~315.9669 0102/01/2005 265330821 05/01/2010 05/01/2030 N 41,~~139~~114,~~429~~665.1916 41,~~114~~089,~~665~~715.1682 0102/01/2005 265330836 N/A 05/01/2010 N 36,200,000.00 36,200,000.00 0102/01/2005 510000136 07/01/2010 07/01/2030 N 32,~~721~~697,~~568~~354.9015 32,~~697~~672,~~354~~964.1504 0102/01/2005 265330534 N/A 07/01/2009 N 31,~~196~~175,~~141~~923.7103 31,~~175~~155,~~923~~566.0328 0102/01/2005 265330928 N/A 09/01/2010 N 30,~~385~~364,~~997~~854.9889 30,~~364~~343,~~854~~562.8932 0102/01/2005 265330888 N/A 08/01/2010 N 28,~~746~~733,~~992~~522.0026 28,~~733~~719,~~522~~956.2636 10/01/2004 479000008 N/A 05/05/2010 N 24,~~132~~103,~~188~~224.2457 24,~~103~~074,~~224~~046.5703 0102/05/2005 265330887 N/A 07/01/2010 N 23,~~908~~893,~~368~~442.5792 23,~~893~~878,~~442~~408.9202 0102/01/2005 265330896 N/A 08/01/2010 N 22,~~260~~246,~~634~~489.9014 22,~~246~~232,~~489~~240.1482 0102/01/2005 379000011 04/01/2012 04/01/2030 N 21,~~956~~942,~~342~~387.2797 21,~~942~~928,~~387~~331.9705 0102/01/2005 265330878 N/A 07/01/2010 N 20,~~834~~822,~~993~~551.4550 20,~~822~~810,~~551~~016.5098 0102/01/2005 479000013 N/A 05/05/2010 N 19,~~552~~529,~~515~~048.1100 19,~~529~~505,~~048~~406.0080 0102/05/2005 265330959 N/A 09/01/2010 N 19,~~824~~811,~~905~~735.8564 19,~~811~~798,~~735~~471.6486 0102/01/2005 265330858 N/A 09/01/2010 N 18,000,000.00 18,000,000.00 0102/01/2005 265330895 N/A 07/01/2010 N 17,600,000.00 17,600,000.00 0102/01/2005 510000135 N/A 07/01/2005 N 15,~~985~~976,~~716~~078.5910 15,~~976~~966,~~078~~368.1015 0102/01/2005 265330826 N/A 02/01/2011 N 19,~~256~~236,~~325~~535.4354 19,~~236~~216,~~535~~611.5488 0102/01/2005 265330879 N/A 06/01/2010 N 13,~~869~~846,~~976~~379.4551 13,~~846~~822,~~379~~603.5176 0102/01/2005 265330975 N/A 09/01/2010 N 14,~~184~~175,~~016~~861.9855 14,~~175~~167,~~861~~649.5594 0102/01/2005 265330985 N/A 10/01/2010 N 13,824,000.00 13,824,000.00 0102/01/2005 265330860 N/A 09/01/2010 N 13,000,000.00 13,000,000.00 0102/01/2005 265330908 N/A 09/01/2012 N 12,~~146~~138,~~380~~311.9274 12,~~138~~130,~~311~~185.7424 0102/01/2005 265330852 N/A 07/01/2010 N 11,~~930~~922,~~099~~767.6899 11,~~922~~915,~~767~~382.9932 08/01/2004 265330915 N/A 10/01/2005 N 11,~~825~~820,~~983~~121.7859 11,~~820~~814,~~121~~216.5994 0102/01/2005 510000143 10/01/2005 10/01/2030 N 11,~~632~~625,~~274~~040.8349 11,~~625~~617,~~040~~753.4964 0102/01/2005 265330941 N/A 08/01/2010 N 11,~~508~~502,~~414~~273.2777 11,~~502~~496,~~273~~089.7765 0102/01/2005 265330994 N/A 10/01/2010 N 11,~~225~~218,~~751~~308.6687 11,~~218~~210,~~308~~813.8740 0102/01/2005 265330880 N/A 08/01/2010 N 10,~~791~~784,~~292~~406.0052 10,~~784~~777,~~406~~470.5241 0102/01/2005 265330897 N/A 07/01/2010 N 10,~~435~~428,~~310~~363.4538 10,~~428~~421,~~363~~366.3872 0102/01/2005 265330938 N/A 09/01/2010 N 10,~~325~~317,~~180~~782.8371 10,~~317~~310,~~782~~333.7169 0102/01/2005 265330728 N/A 06/01/2010 N 10,~~303~~297,~~400~~213.3719 10,~~297~~290,~~213~~979.1987 0102/01/2005 265330933 N/A 08/01/2010 N 10,~~506~~501,~~516~~522.6342 10,~~501~~496,~~522~~492.4273 0102/01/2005 510000138 N/A 09/01/2010 N 10,~~182~~176,~~706~~633.3673 10,~~176~~170,~~633~~516.7313 0102/01/2005 265330976 N/A 09/01/2010 N 10,~~196~~190,~~605~~742.4971 10,~~190~~184,~~742~~839.7154 0102/01/2005 510000130 N/A 07/01/2010 N 9,~~720~~714,~~644~~632.1247 9,~~714~~708,~~632~~576.4766 0102/01/2005 265330946 N/A 09/01/2010 N 9,~~914~~909,~~118~~271.9598 9,~~909~~904,~~271~~390.9899 0102/01/2005 265330889 N/A 09/01/2010 N 9,~~682~~676,~~467~~320.3408 9,~~676~~670,~~320~~128.0836 0102/01/2005 265330944 N/A 09/01/2010 N 9,~~479~~473,~~599~~358.8347 9,~~473~~467,~~358~~072.4761 0102/01/2005 265950311 N/A 10/01/2010 N 8,~~127~~090,~~057~~194.9903 8,~~090~~053,~~194~~053.0326 0102/01/2005 265300037 N/A 07/01/2010 N 8,~~638~~624,~~467~~807.2655 8,~~624~~611,~~807~~065.5550 0102/01/2005 265330891 N/A 08/01/2010 N 8,~~469~~463,~~429~~986.8361 8,~~463~~458,~~986~~504.6121 0102/01/2005 265330900 N/A 08/01/2010 N 8,~~332~~327,~~493~~089.6547 8,~~327~~321,~~089~~645.4768 0102/01/2005 265330935 N/A 08/01/2010 N 8,~~425~~421,~~036~~032.9617 8,~~421~~416,~~032~~998.1793 0102/01/2005 265330881 N/A 08/01/2010 N 8,~~171~~166,~~363~~234.3150 8,~~166~~161,~~234~~068.5033 0102/01/2005 265330853 N/A 08/01/2010 N 7,~~893~~889,~~519~~167.1309 7,~~889~~884,~~167~~783.0920 0102/01/2005 265330930 N/A 08/01/2010 N 7,~~929~~925,~~446~~677.4927 7,~~925~~921,~~677~~881.27 0102/01/2005 265330901 N/A 09/01/2010 N 7,~~588~~585,~~670~~292.0515 7,~~585~~581,~~292~~889.1578 0102/01/2005 265330953 N/A 10/01/2010 N 7,~~347~~342,~~616~~568.1998 7,~~342~~337,~~568~~486.9857 0102/01/2005 265330873 N/A 08/01/2010 N 7,500,000.00 7,500,000.00 0102/01/2005 265330885 N/A 08/01/2010 N 7,~~385~~382,~~868~~291.1333 7,~~382~~378,~~291~~688.3326 0102/01/2005 510000137 N/A 01/01/2010 N 7,~~073~~067,~~543~~680.7916 7,~~067~~061,~~680~~774.1622 0102/01/2005 265330893 09/01/2010 09/01/2030 N 7,~~095~~090,~~246~~810.4466 7,~~090~~086,~~810~~342.6661 0102/01/2005 265330970 N/A 09/01/2010 N 6,~~757~~752,~~083~~297.9431 6,~~752~~747,~~297~~477.3158 0102/01/2005 265330829 N/A 05/01/2010 N 6,~~387~~383,~~280~~405.6950 6,~~383~~379,~~405~~501.5045 0102/01/2005 265330791 N/A 05/01/2010 N 6,~~377~~373,~~087~~316.2884 6,~~373~~369,~~316~~518.8406 0102/01/2005 265330934 N/A 08/01/2010 N 6,~~442~~439,~~675~~612.2879 6,~~439~~436,~~612~~528.7954 0102/01/2005 265330883 N/A 08/01/2010 N 6,~~197~~193,~~810~~956.7580 6,~~193~~190,~~956~~074.8068 0102/01/2005 265330862 N/A 08/01/2010 N 6,000,000.00 6,000,000.00 0102/01/2005 265330846 N/A 10/01/2010 N 5,~~429~~423,~~743~~989.0840 5,~~423~~418,~~989~~191.4013 0102/01/2005 510000141 N/A 09/01/2010 N 5,~~505~~501,~~440~~618.4124 5,~~501~~497,~~618~~769.2441 0102/01/2005 265330845 N/A 10/01/2010 N 5,~~239~~233,~~225~~673.5878 5,~~233~~228,~~673~~078.7895 0102/01/2005 265330830 N/A 05/01/2010 N 5,~~322~~319,~~733~~504.8855 5,~~319~~316,~~504~~251.5517 0102/01/2005 265330841 N/A 10/01/2010 N 4,~~762~~757,~~932~~885.2617 4,~~757~~752,~~885~~798.1796 0102/01/2005 265330910 N/A 08/01/2010 N 4,~~837~~834,~~473~~356.5788 4,~~834~~831,~~356~~217.8871 0102/01/2005 265330937 N/A 09/01/2010 N 4,~~785~~782,~~809~~601.0929 4,~~782~~779,~~601~~370.2979 0102/01/2005 265330870 N/A 08/01/2010 N 4,750,000.00 4,750,000.00 0102/01/2005 265330898 N/A 07/01/2010 N 4,~~588~~584,~~024~~933.7770 4,~~584~~581,~~933~~820.7067 0102/01/2005 265330914 N/A 08/01/2010 N 4,~~523~~520,~~224~~314.5677 4,~~520~~517,~~314~~383.7798 0102/01/2005 510000132 N/A 07/01/2010 N 4,~~400~~397,~~478~~644.2375 4,~~397~~394,~~644~~790.7577 0102/01/2005 265330871 N/A 08/01/2010 N 4,500,000.00 4,500,000.00 0102/01/2005 265330932 N/A 08/01/2010 N 4,~~460~~458,~~313~~193.6344 4,~~458~~456,~~193~~058.4419 0102/01/2005 479000077 N/A 10/01/2010 N 4,~~229~~227,~~685~~136.8469 4,~~227~~224,~~136~~568.6981 0102/05/2005 265330920 N/A 04/01/2010 N 4,~~107~~102,~~108~~323.5844 4,~~102~~097,~~323~~501.4496 0102/01/2005 265330979 N/A 10/01/2010 N 4,~~100~~097,~~037~~241.0923 4,~~097~~094,~~241~~425.2381 11/01/2004 265330827 N/A 05/01/2010 N 3,~~964~~961,~~451~~969.9538 3,~~961~~959,~~969~~468.3853 0102/01/2005 265330931 N/A 08/01/2010 N 3,~~865~~863,~~605~~767.1464 3,~~863~~861,~~767~~917.6409 0102/01/2005 510000147 N/A 10/01/2010 N 3,~~778~~776,~~852~~461.3689 3,~~776~~774,~~461~~054.8918 0102/01/2005 265330833 N/A 06/01/2010 N 3,~~790~~788,~~769~~824.5132 3,~~788~~786,~~824~~863.3284 03/01/2004 265330905 N/A 10/01/2010 N 3,~~670~~668,~~770~~174.4290 3,~~668~~665,~~174~~561.9050 0102/01/2005 510000142 N/A 10/01/2010 N 3,~~540~~537,~~083~~929.6980 3,~~537~~535,~~929~~760.8014 0102/01/2005 510000139 N/A 09/01/2010 N 3,~~488~~486,~~469~~321.1188 3,~~486~~484,~~321~~158.8893 0102/01/2005 379000088 N/A 07/01/2010 N 3,~~482~~480,~~284~~055.4490 3,~~480~~477,~~055~~811.9020 0102/01/2005 265330793 N/A 05/01/2010 N 3,~~479~~477,~~472~~259.6860 3,~~477~~475,~~259~~030.6032 0102/01/2005 265330814 08/01/2010 08/01/2030 N 3,~~388~~386,~~321~~187.1685 3,~~386~~384,~~187~~039.8502 0102/01/2005 265330992 N/A 10/01/2010 N 3,~~315~~312,~~033~~849.9616 3,~~312~~310,~~849~~648.1686 0102/01/2005 510000140 N/A 09/01/2010 N 3,~~197~~195,~~763~~794.2797 3,~~195~~193,~~794~~812.9726 0102/01/2005 265330850 N/A 07/01/2010 N 3,~~010~~008,~~393~~744.3207 3,~~008~~007,~~744~~082.0718 0102/01/2005 265330844 N/A 10/01/2010 N 2,~~857~~854,~~759~~731.4318 2,~~854~~851,~~731~~679.1846 0102/01/2005 265330803 N/A 04/01/2010 N 2,~~808~~804,~~238~~967.9611 2,~~804~~801,~~967~~670.1142 0102/01/2005 265330984 09/01/2010 09/01/2030 N 2,~~797~~795,~~351~~437.8887 2,~~795~~793,~~437~~510.8743 0102/01/2005 510000133 N/A 08/01/2010 N 2,~~611~~610,~~911~~221.6211 2,~~610~~608,~~221~~518.1143 0102/01/2005 265330831 N/A 06/01/2010 N 2,~~620~~619,~~763~~333.3367 2,~~619~~617,~~333~~892.6799 0102/01/2005 265330835 N/A 06/01/2010 N 2,~~610~~608,~~407~~743.6162 2,~~608~~607,~~743~~067.6249 0102/01/2005 265330825 N/A 06/01/2010 N 2,~~568~~566,~~073~~575.1531 2,~~566~~565,~~575~~066.3118 0102/01/2005 265330961 N/A 09/01/2010 N 2,~~541~~539,~~136~~510.3159 2,~~539~~537,~~510~~873.5915 0102/01/2005 379000102 N/A 07/01/2010 N 2,~~454~~453,~~904~~490.4205 2,~~453~~452,~~490~~065.0503 0102/01/2005 265330912 N/A 07/01/2010 N 2,~~454~~453,~~456~~020.9001 2,~~453~~451,~~020~~572.0156 0102/01/2005 265330847 N/A 10/01/2010 N 2,~~381~~378,~~466~~942.1257 2,~~378~~376,~~942~~399.5746 0102/01/2005 265330848 N/A 10/01/2010 N 2,~~381~~378,~~466~~942.1257 2,~~378~~376,~~942~~399.5746 0102/01/2005 265330834 N/A 05/01/2010 N 2,~~370~~369,~~669~~333.7776 2,~~369~~367,~~333~~987.7654 0102/01/2005 265330837 N/A 06/01/2010 N 2,~~318~~317,~~932~~645.6896 2,~~317~~316,~~645~~349.9638 0102/01/2005 265330943 N/A 09/01/2010 N 2,~~255~~254,~~783~~631.8339 2,~~254~~253,~~631~~469.3996 0102/01/2005 265330916 N/A 09/01/2010 N 2,~~218~~216,~~484~~872.2706 2,~~216~~215,~~872~~248.0683 0102/01/2005 265330863 N/A 08/01/2010 N 2,200,000.00 2,200,000.00 0102/01/2005 265330923 N/A 04/01/2010 N 2,~~085~~082,~~176~~746.3593 2,~~082~~080,~~746~~299.9306 0102/01/2005 265330921 N/A 04/01/2010 N 2,~~050~~047,~~250~~862.7200 2,~~047~~045,~~862~~455.0014 0102/01/2005 265330810 N/A 05/01/2010 N 2,~~026~~024,~~163~~926.7357 2,~~024~~023,~~926~~680.5722 0102/01/2005 265330772 N/A 05/01/2010 N 1,~~800~~795,~~164~~983.2195 1,~~795~~791,~~983~~773.9509 0102/01/2005 265330950 N/A 10/01/2010 N 1,~~914~~913,~~778~~595.5006 1,~~913~~912,~~595~~403.06 01 02/01/2005 265330940 N/A 09/01/2010 N 1,~~890~~889,~~333~~187.0667 1,~~889~~888,~~187~~033.6784 01/01/2005 265330877 N/A 08/01/2010 N 1,~~864~~863,~~185~~026.4425 1,~~863~~861,~~026~~858.2558 0102/01/2005 265330967 N/A 09/01/2010 N 1,~~853~~852,~~249~~108.3564 1,~~852~~850,~~108~~959.6458 0102/01/2005 265330865 N/A 08/01/2010 N 1,900,000.00 1,900,000.00 0102/01/2005 265330851 N/A 07/01/2010 N 1,~~844~~843,~~715~~696.6538 1,~~843~~842,~~696~~669.3832 0102/01/2005 265330817 N/A 05/01/2010 N 1,~~838~~837,~~369~~245.8052 1,~~837~~836,~~245~~112.5289 0102/01/2005 265330919 N/A 04/01/2010 N 1,~~765~~763,~~178~~122.8425 1,~~763~~761,~~122~~050.2504 0102/01/2005 265330867 N/A 08/01/2010 N 1,850,000.00 1,850,000.00 0102/01/2005 265330868 N/A 08/01/2010 N 1,850,000.00 1,850,000.00 0102/01/2005 265330886 N/A 07/01/2010 N 1,~~760~~759,~~855~~851.7023 1,~~759~~758,~~851~~839.2316 0102/01/2005 265330872 N/A 08/01/2010 N 1,800,000.00 1,800,000.00 0102/01/2005 265330899 N/A 08/01/2010 N 1,~~675~~673,~~333~~475.4390 1,~~673~~671,~~475~~604.9018 0102/01/2005 265330869 N/A 09/01/2010 N 1,700,000.00 1,700,000.00 0102/01/2005 265330969 09/01/2010 09/01/2030 N 1,~~586~~585,~~898~~866.9967 1,~~585~~584,~~866~~826.6795 0102/01/2005 379000130 N/A 08/01/2010 N 1,~~578~~577,~~633~~654.2366 1,~~577~~576,~~654~~668.6693 0102/01/2005 265330951 N/A 11/01/2010 N 1,~~551~~550,~~594~~630.4227 1,~~550~~549,~~630~~659.2714 0102/01/2005 265330864 N/A 09/01/2010 N 1,500,000.00 1,500,000.00 0102/01/2005 265330906 N/A 07/01/2010 N 1,~~405~~404,~~580~~705.4368 1,~~404~~403,~~705~~824.6852 0102/01/2005 265330925 N/A 04/01/2010 N 1,~~351~~350,~~730~~155.3647 1,~~350~~348,~~155~~568.4762 0102/01/2005 265330875 N/A 07/01/2010 N 1,~~380~~379,~~754~~926.7119 1,379,~~926~~091.1952 01/01/2003 265330924 N/A 04/01/2010 N 1,~~329~~327,~~075~~527.8435 1,~~327~~325,~~527~~967.3510 0102/01/2005 265330815 N/A 06/01/2010 N 1,352,~~966~~090.1742 1,~~352~~351,~~090~~208.4232 0102/01/2005 265330926 N/A 04/01/2010 N 1,~~320~~319,~~580~~041.2162 1,~~319~~317,~~041~~491.6234 0102/01/2005 265330981 N/A 09/01/2010 N 1,~~301~~300,~~855~~925.6955 1,~~300~~299,~~925~~989.5500 0102/01/2005 265330866 N/A 08/01/2010 N 1,300,000.00 1,300,000.00 0102/01/2005 265330796 N/A 04/01/2010 N 1,~~210~~208,~~138~~728.7078 1,~~208~~207,~~728~~308.7816 0102/01/2005 265330982 N/A 10/01/2010 N 1,~~222~~221,~~056~~312.2874 1,~~221~~220,~~312~~563.7476 05/01/2004 265330876 N/A 07/01/2010 N 1,~~194~~193,~~754~~418.2677 1,~~193~~192,~~418~~073.7708 0102/01/2005 265330856 N/A 06/01/2010 N 1,~~210~~209,~~103~~368.3855 1,~~209~~208,~~368~~628.5526 0102/01/2005 265330947 N/A 10/01/2010 N 1,~~021~~020,~~231~~705.5863 1,020,~~705~~175.6361 1201/01/~~2004~~2005 265330820 N/A 04/01/2010 N 998,~~778~~186.94 ~~998~~997,~~186~~590.9448 0102/01/2005 265330715 N/A 10/01/2010 N ~~988~~987,~~315~~689.0787 987,~~689~~060.8716 0102/01/2005 265330861 N/A 08/01/2010 N 1,000,000.00 1,000,000.00 0102/01/2005 265330819 N/A 05/01/2010 N ~~965~~964,~~460~~822.5958 964,~~822~~179.5897 0102/01/2005 265330936 N/A 08/01/2010 N ~~830~~829,~~146~~728.2191 829,~~728~~308.9133 0102/01/2005 265330929 N/A 08/01/2010 N ~~819~~818,~~036~~567.4591 818,~~567~~095.9184 0102/01/2005 265330874 N/A 08/01/2010 N 800,000.00 800,000.00 0102/01/2005 265330902 N/A 08/01/2010 N ~~711,031.29~~ 710,222.63 01709,407.88 02/01/2005 265330989 N/A 10/01/2010 N 691,~~880~~108.7971 ~~691~~690,~~108~~330.7181 0102/01/2005 265330911 N/A 08/01/2010 N 706,~~857~~486.9852 706,~~486~~112.5218 0102/01/2005 265330811 N/A 04/01/2010 N 674,~~676~~323.6224 ~~674~~673,~~323~~967.2408 0102/01/2005 265330812 N/A 06/01/2010 N ~~581~~580,~~581~~907.1502 580,~~907~~227.0281 0102/01/2005 265330854 N/A 08/01/2010 N 572,~~773.61 572,~~218.43 571,659.01 02/01/2005 265330857 N/A 08/01/2010 N 577,~~542~~239.9242 ~~577~~576,~~239~~933.4257 0102/01/2005 265330729 N/A 05/01/2010 N 532,~~724~~411.3341 532,~~411~~096.4113 0102/01/2005 265330823 N/A 04/01/2010 N ~~497~~496,~~295~~975.5962 496,~~975~~653.6231 0102/01/2005 Totals 1,~~082~~081,~~114~~416,~~790~~298.2164 1,~~081~~080,~~416~~712,~~298~~738.6494

Loan Appraisal Appraisal Res. Mod. Number Reduction Reduction Strat. Code Date Amount (2) (3) 265330888 2 265330852 02/11/2005 5,419,405.89 7 265330833 1202/1311/~~2004~~2005 ~~285~~444,~~594~~674.9230 2 265330940 13 265330875 1202/1311/~~2004~~2005 ~~460~~321,~~137~~357.8449 2 265330982 1202/1311/~~2004~~2005 ~~100~~580,~~876~~560.9864 27 Totals ~~846~~6,~~609~~765,998.7432 (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

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 02/17/2005 0 $0.00 0 $0.00 3 $33,885,911.72 01/18/2005 1 $4,097,241.23 1 $28,733,522.26 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 3 $6,398,640.49 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~~

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 02/17/2005 0 $0.00 2 $13,135,946.08 0 $0.00 01/18/2005 0 $0.00 1 $11,922,767.99 0 $0.00 12/17/2004 0 $0.00 2 $11,930,099.68 0 $0.00 11/18/2004 0 $0.00 2 $12,764,324.55 0 $0.00 10/18/2004 0 $0.00 2 $12,772,409.00 0 $0.00 09/17/2004 0 $0.00 2 $12,783,455.35 0 $0.00 08/17/2004 0 $0.00 2 $12,791,399.44 0 $0.00 07/16/2004 0 $0.00 2 $12,799,285.23 0 $0.00 06/17/2004 0 $0.00 1 $828,866.34 0 $0.00 05/17/2004 2 $13,375,525.46 1 $829,710.54 0 $0.00 04/16/2004 2 $13,386,311.76 1 $830,751.59 0 $0.00 03/17/2004 2 $13,393,860.29 1 $831,581.49 0 $0.00 ~~02/18/2004 2 $13,407,681.41 1 $832,812.61 0 $0.00~~

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 02/17/2005 0 $0.00 0 $0.00 8.389697% 8.285861% 64 01/18/2005 0 $0.00 0 $0.00 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 $9,692,326.16 8.390142% 8.280835% 67 10/18/2004 0 $0.00 0 $0.00 8.391050% 8.281459% 68 09/17/2004 0 $0.00 0 $0.00 8.391078% 8.282207% 69 08/17/2004 0 $0.00 0 $0.00 8.391100% 8.282197% 70 07/16/2004 0 $0.00 0 $0.00 8.391122% 8.275348% 71 06/17/2004 0 $0.00 1 $5,755,287.53 8.391150% 8.275340% 72 05/17/2004 0 $0.00 0 $0.00 8.393596% 8.272344% 73 04/16/2004 0 $0.00 0 $0.00 8.393603% 8.272275% 74 03/17/2004 0 $0.00 0 $0.00 8.393623% 8.272265% 75 ~~02/18/2004 0 $0.00 0 $0.00 8.393655% 8.272262% 76~~ Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference 265330888 7 23 10/01/2004 217,~~485~~486.5511 ~~652~~869,~~454~~940.4252 23 265330852 24 45 08/01/2004 9451,~~669~~412.9679 ~~473~~524,~~346~~758.1392 9 265330979 80 10 11/01/2004 3162,~~311~~622.0506 62,~~621~~622.9406 1A 265330833 84 910 03/01/2004 2827,~~907~~849.6764 ~~303~~331,~~340~~190.6833 3 265330940 116 0 01/01/2005 14,984.25 14,984.25 B 265330875 135 2324 01/01/2003 78,~~270~~444.3387 ~~233~~241,~~458~~903.2108 3 265330982 142 78 05/01/2004 85,~~993~~032.5901 7479,~~907~~939.4850 39 265330947 145 0 1201/01/~~2004~~2005 8,385.1721 8,385.1721 BA Totals 78 ~~397~~396,~~023~~216.3295 12,~~808~~133,~~514~~723.0387

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 265330888 2 11/29/2004 28,780,176.55 0138,430.0081 265330852 7 09/13/2002 11,964,446.81 ~~52,778~~500.1400 06/17/2004 265330979 4,103,733.28 0.00 265330833 2 06/07/2004 3,811,300.76 5103,~~606~~289.06 265330940 13 11/29/2004 1,889,187.67 0.00 265330875 2 02/11/2002 1,402,221.35 9699,~~222~~280.5272 265330982 27 07/30/2004 1,227,950.76 1323,~~103~~665.7663 02/01/2005 265330947 1,~~021~~020,~~231~~705.5863 0.00 Totals 5254,~~311~~199,~~061~~722.0981 ~~167~~365,~~710~~166.4222

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = 13 (13 ~~loan~~loans) 31253,~~311~~780.0563 621,~~621.94 4~~443,~~103,733~~033.2893 ~~0.00 Total for Status Code = 2 (1 loan) 217~~33,~~485.55 652~~993,~~454~~698.4266 28341,~~780,176~~000.5559 ~~0.00~~ Total for Status Code = 39 (32 loans) 4556,~~171~~444.5980 ~~611~~604,~~706~~698.3742 613,~~441~~192,~~472~~397.8757 ~~114~~24,~~932~~165.2863 Total for Status Code = 9A (12 ~~loan~~loans) 9471,~~669~~007.9627 ~~473~~71,~~346~~007.1327 115,~~964~~124,~~446~~438.8191 ~~52,778~~0.1400 Total for Status Code = B (1 loan) 814,~~385~~984.1725 814,~~385~~984.1725 1,~~021~~889,~~231~~187.5867 0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

Specially Serviced Loan Detail - Part 1 Offering Servicing Resolution Scheduled Property Interest Actual Loan Document Transfer Strategy Balance Type (2) State Rate Balance Number Cross Date Code (1) Reference 265330888 7 11/29/2004 2 28,~~733~~719,~~522~~956.2636 OF CA 8.290% 28,780,176.55 265330852 24 09/13/2002 7 11,~~922~~915,~~767~~382.9932 RT VA 8.550% 11,964,446.81 265330833 84 06/07/2004 2 3,~~788~~786,~~824~~863.3284 MF CT 9.125% 3,811,300.76 265330940 116 11/29/2004 13 1,~~889~~888,~~187~~033.6784 OF NV 8.550% 1,889,187.67 265330875 135 02/11/2002 2 1,379,~~926~~091.1952 MF WA 8.625% 1,402,221.35 265330982 142 07/30/2004 27 1,~~221~~220,~~312~~563.7476 MF TX 8.500% 1,227,950.76

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 308 265330852 1,472,008.16 12/31/2001 1.29 08/01/2000 07/01/2010 304 265330833 (22,166.94) 12/31/2003 (0.06) 07/01/2000 06/01/2010 303 265330940 289,146.55 12/31/2003 1.60 10/01/2000 09/01/2010 306 265330875 160,342.04 12/31/2000 1.21 08/01/2000 07/01/2010 304 265330982 95,704.65 12/31/2003 0.82 11/01/2000 10/01/2010 307 (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 10/19/2004 9,425,000.00 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 7 10/18/2004 1,000,000.00

Loan Number Comments from Special Servicer 265330888 Loan in monetary default due to largest tenant (Oracle) vacating. A receiver has been appointed. Preparing to file NOD. 265330852 Paving 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. Current occupancy at 80.8%. 265330833 Legal counsel is proceeding with the foreclosure. The Special Servicer has rejected the borrower's workout proposal, which involved the remittance of partial cash flow. 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. The lender's motion to dismiss the bankruptcy was denied. The confirmation hearing on the debtor's plan or reorganization has been set for 3/9/05. 265330982 The loan was transferred to Lennar due to monetary default after the Borrower failed to make the June 1st payment. The Property became REO on 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

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.

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