8-K 1 fun01c04_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 14, 2005 (Date of earliest event reported) Commission File No.: 333-68246-01 First Union Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2001-C4 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 22-3844543 22-3844544 22-3844545 22-6910887 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, 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 14, 2005, a distribution was made to holders of First Union Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series 2001-C4. 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 2001-C4, relating to the February 14, 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 2001-C4 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: February 14, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-C4, relating to the February 14, 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 2001-C4 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: February 14, 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 - 19 Specially Serviced Loan Detail 20 - 23 Modified Loan Detail 24 Liquidated Loan Detail 25 Depositor First Union Commercial Mortgage Securities, Inc. 201 South College Street Charlotte, NC 28288-1016 Contact: Tim Steward Phone Number: (704) 593-7822 Master Servicer 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 33736XEA3 5.673000% 286,136,000.00 ~~237~~236,~~562~~772,~~040~~022.7884 ~~790~~794,~~017~~992.9489 1,~~123~~119,~~074~~339.5574 A-2 33736XEB1 6.223000% 469,800,000.00 469,800,000.00 0.00 2,436,304.50 B 33736XEC9 6.417000% 36,696,000.00 36,696,000.00 0.00 196,231.86 C 33736XED7 6.538000% 12,232,000.00 12,232,000.00 0.00 66,644.01 D 33736XEE5 6.617000% 12,232,000.00 12,232,000.00 0.00 67,449.29 E 33736XEF2 6.667000% 17,125,000.00 17,125,000.00 0.00 95,143.65 F 33736XEJ4 6.790000% 12,232,000.00 12,232,000.00 0.00 69,212.73 G 33736XEK1 6.937000% 12,232,000.00 12,232,000.00 0.00 70,711.15 H 33736XEL9 7.036000% 17,125,000.00 17,125,000.00 0.00 100,409.58 J 33736XEM7 7.~~225401~~225365% 14,678,000.00 14,678,000.00 0.00 88,378.7026 K 33736XEN5 6.000000% 14,679,000.00 14,679,000.00 0.00 73,395.00 L 33736XEP0 6.000000% 22,017,000.00 22,017,000.00 0.00 110,085.00 M 33736XEQ8 6.000000% 7,339,000.00 7,339,000.00 0.00 36,695.00 N 33736XER6 6.000000% 7,029,000.00 7,029,000.00 0.00 35,145.00 O 33736XES4 6.000000% 6,938,000.00 6,938,000.00 0.00 34,690.00 P 33736XET2 6.000000% 4,626,000.00 4,626,000.00 0.00 23,130.00 Q 33736XEU9 6.000000% 25,443,069.00 25,359,624.54 0.00 ~~115~~96,~~864~~832.5726 Z-I 33736XEX3 0.000000% 0.00 0.00 0.00 0.00 Z-II 33736XEY1 0.000000% 0.00 0.00 0.00 0.00 R 33736XEW5 0.000000% 0.00 0.00 0.00 0.00 Totals 978,559,069.00 929,~~901~~111,~~665~~647.3238 ~~790~~794,~~017~~992.9489 4,~~742~~719,~~564~~797.5903

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 33736XEA3 0.00 0.00 1,~~913~~914,~~092~~332.4963 ~~236~~235,~~772~~977,~~022~~029.8495 23.9597% A-2 33736XEB1 0.00 0.00 2,436,304.50 469,800,000.00 23.9597% B 33736XEC9 0.00 0.00 196,231.86 36,696,000.00 20.0002% C 33736XED7 0.00 0.00 66,644.01 12,232,000.00 18.6970% D 33736XEE5 0.00 0.00 67,449.29 12,232,000.00 17.3738% E 33736XEF2 0.00 0.00 95,143.65 17,125,000.00 15.5354% F 33736XEJ4 0.00 0.00 69,212.73 12,232,000.00 14.2122% G 33736XEK1 0.00 0.00 70,711.15 12,232,000.00 12.8990% H 33736XEL9 0.00 0.00 100,409.58 17,125,000.00 11.0506% J 33736XEM7 0.00 0.00 88,378.7026 14,678,000.00 9.4748% K 33736XEN5 0.00 0.00 73,395.00 14,679,000.00 7.8990% L 33736XEP0 0.00 0.00 110,085.00 22,017,000.00 5.5253% M 33736XEQ8 0.00 0.00 36,695.00 7,339,000.00 4.73% N 33736XER6 0.00 0.00 35,145.00 7,029,000.00 3.9798% O 33736XES4 0.00 0.00 34,690.00 6,938,000.00 3.23% P 33736XET2 0.00 0.00 23,130.00 4,626,000.00 2.73% Q 33736XEU9 0.00 0.00 ~~115~~96,~~864~~832.5726 25,359,624.54 0.00% Z-I 33736XEX3 0.00 0.00 0.00 0.00 0.00% Z-II 33736XEY1 0.00 0.00 0.00 0.00 0.00% R 33736XEW5 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 5,~~532~~514,~~582~~789.5392 ~~929~~928,~~111~~316,~~647~~654.3849

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount IO-I 33736XEG0 0.~~584690~~583855% 978,559,069.00 929,~~901~~111,~~665~~647.3238 ~~453~~452,~~087~~055.2273 IO-II 33736XEH8 0.~~875688~~875648% 537,874,000.00 537,874,000.00 392,~~508~~490.3542

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount IO-I 33736XEG0 0.00 ~~453~~452,~~087~~055.2273 ~~929~~928,~~111~~316,~~647~~654.3849 IO-II 33736XEH8 0.00 392,~~508~~490.3542 537,874,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 33736XEA3 ~~830~~827.~~24170597~~48071840 2.~~76098757~~77837423 3.~~92496767~~91191510 0.00000000 0.00000000 ~~827~~824.~~48071840~~70234417 A-2 33736XEB1 1,000.00000000 0.00000000 5.18583333 0.00000000 0.00000000 1,000.00000000 B 33736XEC9 1,000.00000000 0.00000000 5.34750000 0.00000000 0.00000000 1,000.00000000 C 33736XED7 1,000.00000000 0.00000000 5.44833306 0.00000000 0.00000000 1,000.00000000 D 33736XEE5 1,000.00000000 0.00000000 5.51416694 0.00000000 0.00000000 1,000.00000000 E 33736XEF2 1,000.00000000 0.00000000 5.55583358 0.00000000 0.00000000 1,000.00000000 F 33736XEJ4 1,000.00000000 0.00000000 5.65833306 0.00000000 0.00000000 1,000.00000000 G 33736XEK1 1,000.00000000 0.00000000 5.78083306 0.00000000 0.00000000 1,000.00000000 H 33736XEL9 1,000.00000000 0.00000000 5.86333314 0.00000000 0.00000000 1,000.00000000 J 33736XEM7 1,000.00000000 0.00000000 6.~~02116773~~02113776 0.00000000 0.00000000 1,000.00000000 K 33736XEN5 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 33736XEP0 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 33736XEQ8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 33736XER6 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 O 33736XES4 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 P 33736XET2 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 Q 33736XEU9 996.72034612 0.00000000 43.~~55387556~~80584040 0.00000000 0.00000000 996.72034612 Z-I 33736XEX3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z-II 33736XEY1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 33736XEW5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount IO-I 33736XEG0 ~~950~~949.~~27647771~~46914991 0.~~46301469~~46196060 0.00000000 ~~949~~948.~~46914991~~65673816 IO-II 33736XEH8 1,000.00000000 0.~~72974033~~72970699 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1993,~~388,909~~223.3541 Servicing Advances Outstanding ~~166~~170,~~115~~912.7603 Reimbursement for Interest on P & I Advances 017,042.0073 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 Summary Current Period Accrued Servicing Fees 44,~~974~~940.8165 Less Delinquent Servicing Fees 23,~~134~~045.7820 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 15,~~795~~659.3845 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4447,~~635~~554.4190

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 1,~~123~~119,~~074~~339.5574 0.00 0.00 1,~~123~~119,~~074~~339.5574 0.00 A-2 2,436,304.50 0.00 0.00 2,436,304.50 0.00 IO-I ~~453~~452,~~087~~055.2273 0.00 0.00 ~~453~~452,~~087~~055.2273 0.00 IO-II 392,~~508~~490.3542 0.00 0.00 392,~~508~~490.3542 0.00 B 196,231.86 0.00 0.00 196,231.86 0.00 C 66,644.01 0.00 0.00 66,644.01 0.00 D 67,449.29 0.00 0.00 67,449.29 0.00 E 95,143.65 0.00 0.00 95,143.65 0.00 F 69,212.73 0.00 0.00 69,212.73 0.00 G 70,711.15 0.00 0.00 70,711.15 0.00 H 100,409.58 0.00 0.00 100,409.58 0.00 J 88,378.7026 0.00 0.00 88,378.7026 0.00 K 73,395.00 0.00 0.00 73,395.00 0.00 L 110,085.00 0.00 0.00 110,085.00 0.00 M 36,695.00 0.00 0.00 36,695.00 0.00 N 35,145.00 0.00 0.00 35,145.00 0.00 O 34,690.00 0.00 0.00 34,690.00 0.00 P 23,130.00 0.00 0.00 23,130.00 0.00 Q 126,798.12 0.00 0.00 126,798.12 0.00 Z-I 0.00 0.00 0.00 0.00 0.00 Z-II 0.00 0.00 0.00 0.00 0.00 Total 5,~~599~~594,~~093~~309.7104 0.00 0.00 5,~~599~~594,~~093~~309.7104 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 1,~~123~~119,~~074~~339.5574 0.00 A-2 0.00 2,436,304.50 0.00 IO-I 0.00 ~~453~~452,~~087~~055.2273 0.00 IO-II 0.00 392,~~508~~490.3542 0.00 B 0.00 196,231.86 0.00 C 0.00 66,644.01 0.00 D 0.00 67,449.29 0.00 E 0.00 95,143.65 0.00 F 0.00 69,212.73 0.00 G 0.00 70,711.15 0.00 H 0.00 100,409.58 0.00 J 0.00 88,378.7026 0.00 K 0.00 73,395.00 0.00 L 0.00 110,085.00 0.00 M 0.00 36,695.00 0.00 N 0.00 35,145.00 0.00 O 0.00 34,690.00 0.00 P 0.00 23,130.00 0.00 Q 1029,~~933~~965.5586 ~~115~~96,~~864~~832.5726 ~~192~~222,~~260~~226.3218 Z-I 0.00 0.00 0.00 Z-II 0.00 0.00 0.00 Total 1029,~~933~~965.5586 5,~~588~~564,~~160~~343.1618 ~~192~~222,~~260~~226.3218

Other Required Information Available Distribution Amount (1) 6,~~378~~359,~~178~~336.1007 Aggregate Number of Outstanding Loans 135 Aggregate Stated Principal Balance of Loans Before Distribution 929,~~901~~111,~~665~~647.4652 Aggregate Stated Principal Balance of Loans After Distribution ~~929~~928,~~111~~316,~~647~~654.5263 Aggregate Unpaid Principal Balance of Loans ~~929~~928,~~346~~494,~~870~~496.7072 Aggregate Amount of Servicing Fee 4447,~~635~~554.4190 Aggregate Amount of Special Servicing Fee 89,~~079~~527.4370 Aggregate Amount of Trustee Fee 1,~~782~~780.3180 Aggregate Trust Fund Expenses ~~674~~18,258.5054 Interest Reserve Deposit 175,~~352~~197.5795 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 1 Aggregate Unpaid Principal Balance 59,~~416~~668,~~841~~008.95 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount Loan Appraisal Cumulative Date Appraisal Number Reduction ASER Reduction Amount Amount Effected ~~502694601 730,776.46 29,166.54 05/11/2004~~ 510000185 435,923.93 1921,~~616~~796.5820 05/11/2004 Total 1435,~~166,700~~923.3993 4821,~~783~~796.1220

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 5,816,228.46 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 5,816,228.46 Principal: Scheduled Principal 794,992.89 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 794,992.89 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 6,611,221.35 Total Funds Distributed Fees: Master Servicing Fee 44,940.65 Trustee Fee 1,780.80 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 46,721.45 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 17,042.73 ASER Amount 2,179.62 Special Servicing Fee 9,527.70 Rating Agency Expenses 0.00 Attorney Fees & Expenses 1,215.81 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 29,965.86 Interest Reserve Deposit 175,197.95 Payments to Certificateholders & Others: Interest Distribution 5,564,343.18 Principal Distribution 794,992.89 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 6,359,336.07 Total Funds Distributed 6,611,221.33

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 12 1112,~~629~~976,~~024~~224.5137 1.2540 4144 7.~~6240~~6110 NAP Below 1,000,000 9 7,~~487~~470,~~965~~386.9512 0.8180 7675 7.~~7111~~7110 1.~~646033~~645260 1,000,001 to 2,000,000 1413 2119,~~153~~773,~~106~~834.1336 2.2813 84 7.~~6367~~6461 1.~~350177~~315869 2,000,001 to 3,000,000 17 43,~~494~~459,~~183~~771.9790 4.68 7574 7.4215 1.~~384834~~379014 3,000,001 to 4,000,000 15 52,~~702~~654,~~642~~725.2512 5.67 8685 7.4389 1.~~442607~~443356 4,000,001 to 5,000,000 17 76,~~660~~585,~~133~~627.8751 8.25 7574 7.~~3958~~3957 1.~~330818~~330346 5,000,001 to 6,000,000 8 44,~~840~~796,~~019~~130.5317 4.83 6968 7.~~4440~~4439 1.~~405192~~405214 6,000,001 to 7,000,000 11 69,~~560~~486,~~511~~707.8645 7.49 8079 7.~~3633~~3632 1.~~455578~~457056 7,000,001 to 8,000,000 7 52,~~263~~222,~~451~~518.3511 5.63 7978 7.3374 1.~~315215~~290512 8,000,001 to 9,000,000 4 33,~~669~~642,~~787~~705.5814 3.62 7069 7.2736 1.~~560923~~563390 9,000,001 to 10,000,000 7 66,~~216~~158,~~498~~695.0261 7.13 5857 7.~~0673~~0674 1.~~188397~~188411 10,000,001 to 15,000,000 11 137,~~773~~650,~~701~~247.2906 14.83 7271 7.3061 1.~~294352~~246093 15,000,001 to 20,000,000 8 133,~~804~~699,~~139~~378.8073 14.40 8079 7.2484 1.~~467790~~463940 20,000,001 to 25,000,000 2 43,~~449~~413,~~237~~084.6750 4.68 8382 7.0000 1.516786 25,000,001 or greater 4 134,~~407~~326,~~243~~618.7448 14.47 7372 7.1169 1.~~630327~~630530 Totals 135 ~~929~~928,~~111~~316,~~647~~654.5263 100.00 7574 7.2857 1.~~421996~~408266

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Defeased 12 1112,~~629~~976,~~024~~224.5137 1.2540 4144 7.~~6240~~6110 NAP Alaska 1 1,~~819~~817,~~146~~886.6031 0.20 7675 7.8700 1.590000 Arizona 3 7,~~859~~852,~~160~~306.2148 0.85 7776 7.~~4211~~4210 1.~~454845~~477770 Arkansas 2 6,~~049~~044,~~864~~698.5480 0.65 8180 6.9496 1.~~471192~~471191 California 3332 ~~162~~161,~~562~~068,~~664~~081.5451 17.5035 7473 7.~~3137~~3121 1.~~383150~~382350 Colorado 2 10,~~538~~530,~~316~~177.1330 1.13 8079 7.3821 0.~~994136~~994140 Connecticut 3 30,~~753~~729,~~875~~552.3991 3.31 8180 7.2558 1.~~373073~~373066 Florida 12 50,~~059~~016,~~854~~763.9048 5.39 7776 7.4416 1.~~499370~~453925 Georgia 3 15,~~929~~916,~~619~~068.4644 1.71 8079 7.2778 1.~~424712~~343673 Illinois 5 55,~~119~~069,~~309~~434.9220 5.93 7978 7.3889 0.~~984052~~984012 Indiana 1 2,~~878~~875,~~041~~882.59 0.31 7877 7.5300 1.280000 Maine 1 18,~~931~~915,~~453~~700.4498 2.04 8382 7.0000 1.530000 Maryland 6 14,~~622~~607,~~419~~286.0210 1.57 8180 7.~~2129~~2130 1.~~569643~~569631 Massachusetts 1 22,~~112~~094,~~558~~159.4507 2.38 8382 7.0000 1.340000 Michigan 7 75,~~341~~311,~~991~~926.0081 8.11 6463 7.~~3475~~3472 1.~~977546~~977808 Minnesota 1 1,~~186~~184,~~555~~854.0858 0.13 8180 6.9200 1.970000 Missouri 1 ~~956~~955,~~630~~471.0513 0.10 7776 8.0000 1.460000 Nevada 7 59,~~601~~550,~~126~~661.8731 6.41 7069 7.1919 1.~~292466~~289932 New Jersey 9 70,~~578~~521,~~511~~954.6438 7.60 8079 7.2347 1.~~490089~~490085 New Mexico 1 6,~~707~~702,~~015~~413.9663 0.72 7978 7.8200 1.150000 New York 6 35,~~532~~492,~~552~~749.7387 3.82 7372 7.1508 1.~~262994~~255529 North Carolina 4 36,~~967~~939,~~212~~100.7893 3.98 7776 7.3469 10.~~107491~~998862 North Dakota 1 4,~~839~~835,~~159~~295.1760 0.52 8079 7.2500 1.130000 Oklahoma 1 ~~984~~982,~~501~~717.0502 0.11 4342 7.4000 1.170000 Pennsylvania 4 47,~~334~~288,~~108~~072.5591 5.09 6766 6.9898 1.~~452701~~452681 Texas 9 37,~~620~~575,~~899~~102.6284 4.05 6261 7.~~4466~~4465 1.~~530393~~498081 Utah 3 17,~~675~~658,~~426~~932.3265 1.90 9190 8.1627 1.~~371345~~371372 Virginia 10 79,~~732~~649,~~345~~828.3147 8.58 7877 7.1658 1.~~509916~~509993 Washington 2 20,~~207~~190,~~975~~902.6493 2.1718 8180 7.0000 1.558814 Washington,DC 1 9,~~312~~305,~~392~~589.9869 1.00 7877 7.6250 1.400000 West Virginia 3 13,~~667~~656,~~934~~857.0734 1.47 8281 7.1364 1.~~066831~~066835 Totals 144 ~~929~~928,~~111~~316,~~647~~654.5263 100.00 7574 7.2857 1.~~421996~~408266

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. Defeased 12 1112,~~629~~976,~~024~~224.5137 1.2540 4144 7.~~6240~~6110 NAP 1.19 or less 3031 ~~211~~222,~~051~~396,~~418~~562.2760 2223.7296 7069 7.~~3636~~3748 10.~~001771~~985229 1.20 to 1.24 15 69,~~759~~704,~~070~~102.3973 7.51 7675 7.4927 1.~~217797~~217795 1.25 to 1.29 11 5358,~~208~~723,~~269~~561.3526 56.7333 7072 7.~~4555~~3177 1.~~263226~~265834 1.30 to 1.34 87 8865,~~001~~004,~~523~~565.3044 97.4700 7572 7.~~0417~~0261 1.~~324869~~332801 1.35 to 1.39 67 6371,~~083~~364,~~103~~730.6797 67.7969 76 7.~~5868~~5475 1.~~359247~~358167 1.40 to 1.44 7 5054,~~058~~657,~~685~~001.9283 5.3989 8180 7.~~2558~~2503 1.~~414097~~415523 1.45 to 1.49 10 55,~~198~~150,~~162~~002.4316 5.94 8079 7.2845 1.~~466063~~466897 1.50 to 1.54 87 8277,~~163~~597,~~463~~872.3090 8.8436 7978 7.~~3650~~3798 1.~~523242~~523430 1.55 to 1.59 7 4442,~~086~~491,~~685~~330.6660 4.7558 79 7.~~0621~~0133 1.~~576058~~575220 1.60 to 1.64 4 2120,~~334~~202,~~504~~418.6261 2.3018 8179 7.~~2778~~3186 1.~~616883~~617814 1.65 to 1.69 5 32,~~116~~088,~~640~~076.7788 3.46 7574 7.3112 1.669096 1.70 or greater 2322 ~~147~~145,~~421~~960,~~095~~204.3328 15.8772 7675 7.~~0340~~0295 2.~~053906~~051985 Totals 135 ~~929~~928,~~111~~316,~~647~~654.5263 100.00 7574 7.2857 1.~~421996~~408266

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Defeased 12 1112,~~629~~976,~~024~~224.5137 1.2540 4144 7.~~6240~~6110 NAP Industrial 11 41,~~786~~736,~~504~~630.0706 4.50 7877 7.~~4494~~4493 1.~~339821~~352535 Mixed Use 5 17,~~064~~051,~~317~~064.3620 1.84 8079 7.3485 1.~~609172~~609158 Multi-Family 5554 ~~315~~313,~~198~~555,~~561~~040.9134 33.9278 7271 7.~~1246~~1229 1.~~306208~~283906 Office 27 245,~~536~~357,~~070~~483.66 26.43 7069 7.~~3551~~3550 1.~~621705~~619571 Retail 42 285,~~904~~662,~~048~~253.4763 30.77 8180 7.3637 1.~~377170~~370235 Self Storage 3 11,~~993~~977,~~120~~958.5536 1.29 8281 7.2539 1.~~340896~~318949 Totals 144 ~~929~~928,~~111~~316,~~647~~654.5263 100.00 7574 7.2857 1.~~421996~~408266

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Defeased 12 1112,~~629~~976,~~024~~224.5137 1.2540 4144 7.~~6240~~6110 NAP 6.749% or less 3 53,~~452~~439,~~399~~915.2743 5.7576 6463 6.6696 2.~~159683~~159934 6.750% to 6.999% 11 109,~~118~~027,~~936~~101.6164 11.74 7473 6.9103 1.~~382357~~345522 7.000% to 7.249% 32 283,~~794~~550,~~518~~495.7267 30.54 7776 7.0533 1.~~462254~~461432 7.250% to 7.499% 38 ~~211~~210,~~031~~836,~~855~~650.1008 22.71 7675 7.3477 1.~~416290~~408574 7.500% to 7.749% 2827 ~~175~~174,~~962~~445,~~246~~136.5807 18.9479 7574 7.~~5625~~5630 1.~~205743~~185596 7.500% to 7.999% 8 29,~~126~~096,~~024~~616.0626 3.13 7776 7.8294 1.~~276673~~276390 8.000% to 8.249% 4 6,~~093~~084,~~727~~000.2312 0.66 ~~132~~131 8.1341 1.~~294519~~294498 8.250% or greater 10 48,~~902~~860,~~915~~514.4499 5.26 6665 8.3719 1.~~345236~~345269 Totals 135 ~~929~~928,~~111~~316,~~647~~654.5263 100.00 7574 7.2857 1.~~421996~~408266

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Defeased 12 1112,~~629~~976,~~024~~224.5137 1.2540 4144 7.~~6240~~6110 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 ~~121~~118 ~~866~~848,~~677~~506,~~708~~478.7096 9391.2840 7675 7.~~2203~~2113 1.~~424282~~418112 49 months and greater 1315 5066,~~804~~833,~~914~~951.3130 57.4720 66 8.~~3241~~1668 1.~~353686~~313451 Totals 135 ~~929~~928,~~111~~316,~~647~~654.5263 100.00 7574 7.2857 1.~~421996~~408266

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 12 1112,~~629~~976,~~024~~224.5137 1.2540 4144 7.~~6240~~6110 NAP 60 months or less 15 73,~~201~~127,~~774~~962.1081 7.88 3130 7.~~3623~~3622 1.~~197275~~189071 61 to 84 months ~~115~~114 ~~798~~796,~~942~~887,~~979~~125.4738 85.9984 7978 7.~~2991~~2987 1.~~384927~~374195 85 to 108 months 0 0.00 0.00 0 0.0000 0.000000 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months or greater 1 3,~~086~~080,~~699~~251.7711 0.33 ~~200~~199 8.1700 1.245876 Totals 132 886,~~860~~071,~~477~~563.8567 95.45 7574 7.3116 1.~~371118~~356693

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 120 months or less 1 40,036,827.47 4.31 5857 6.7000 2.520000 120 to 192 months 1 ~~625~~623,~~194~~059.4092 0.07 ~~167~~166 7.5000 2.190000 193 to 264 months 1 1,~~589~~585,~~147~~203.8057 0.17 ~~195~~194 7.5300 1.850000 265 to 336 months 0 0.00 0.00 0 0.0000 0.000000 337 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 3 42,~~251~~245,~~169~~090.6796 4.55 6564 6.~~7431~~7429 2.~~489917~~489992

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 12 1112,~~629~~976,~~024~~224.5137 1.2540 4144 7.~~6240~~6110 NAP Interest Only 6 67,~~524~~480,~~198~~295.7600 7.27 7776 7.1222 1.~~399663~~340161 120 months or less 1 ~~912~~903,~~226~~932.2309 0.10 8180 7.8750 2.380000 120 to 192 months 0 0.00 0.00 0 0.0000 0.000000 193 to 264 months 25 98,~~243~~090,~~539~~215.1142 10.57 7372 7.5909 1.~~322579~~313015 265 to 336 months 9998 ~~708~~706,~~551~~620,~~489~~896.2479 76.2612 7675 7.~~2850~~2846 1.~~370894~~364934 337 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 132 886,~~860~~071,~~477~~563.8567 95.45 7574 7.3116 1.~~371118~~356693

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 12 1112,~~629~~976,~~024~~224.5137 1.2540 4144 7.~~6240~~6110 NAP Underwriter's Information 3 7,~~629~~621,~~886~~817.4585 0.82 7978 7.4080 1.~~363597~~363618 1 year or less 113 ~~813~~812,~~149~~455,~~023~~554.0586 87.52 7574 7.2628 1.~~436115~~425672 1 to 2 years 1413 7574,~~438~~023,~~554~~571.1144 87.1297 7776 7.~~4579~~4571 1.~~338627~~329264 2 years or greater 4 21,~~265~~239,~~159~~486.4011 2.29 7069 7.~~3209~~3208 1.~~128798~~128786 Totals 135 ~~929~~928,~~111~~316,~~647~~654.5263 100.00 7574 7.2857 1.~~421996~~408266 (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 502717405 1 OF Detroit MI 223,538.95 0.00 6.700% 510000176 2 OF Little Falls NJ 215,~~382~~215.4004 26,~~353~~521.9026 7.375% 265950581 3 RT Orland Park IL 214,~~765~~606.1653 24,~~366~~524.2386 7.560% 502708001 4 OF Berwyn PA 157,~~814~~645.0757 29,~~410~~579.6414 6.875% 502709418 5 RT Sturbridge MA 133,~~399~~289.8359 18,~~289~~399.1438 7.000% 510000202 6 Various Various NJ 128,~~719~~612.1476 17,~~647~~753.4179 7.000% 502709417 7 RT Augusta ME 114,~~208~~114.9859 15,~~658~~752.0746 7.000% 502694905 8 MF Yorktown VA ~~105~~104,~~009~~921.9710 14,~~744~~833.4835 7.000% 502700407 9 MF Summerlin NV 104,~~411~~325.2415 14,~~147~~233.2130 7.067% 502705804 10 OF Durham NC 112,~~587~~519.8890 10,~~484~~552.9997 7.530% 502713101 11 MF Pasedena CA 9897,~~002~~921.0708 13,~~436~~517.1009 7.000% 502709419 12 RT Lisbon CT 97,~~826~~745.5470 13,~~412~~492.0488 7.000% 502707905 13 MF Richmond VA 94,~~914~~837.7214 12,~~582~~659.4098 7.160% 528000014 14 OF Troy MI 108,~~843~~774.5921 9,~~649~~719.6604 8.350% 502682901 15 RT Marlton NJ 89,~~874~~802.9637 11,~~740~~812.2685 7.180% 265950628 16 MF Carrboro NC 86,~~438~~361.6477 12,~~770~~847.3118 6.990% 502700406 17 MF Henderson NV 84,~~956~~886.1006 11,~~506~~577.9600 7.068% 510000190 18 RT Redmond WA 76,~~796~~732.9349 10,~~690~~754.3579 7.000% 265950625 19 MF Fredericksburg VA 74,~~591~~525.7238 11,~~020~~086.0741 6.990% 502715603 20 OF Dallas TX 79,~~099~~001.8106 15,~~039~~138.9671 7.625% 510000177 21 RT Wethersfield CT 78,~~751~~693.6160 8,~~898~~956.1314 7.570% 502710308 22 RT Santa Ana CA 70,783.33 0.00 6.850% 528000023 23 OF Clearfield UT 85,~~059~~004.4652 7,~~550~~605.6559 8.450% 510000173 24 IN Antioch CA 76,~~401~~345.8184 8,~~525~~581.1815 7.624% 628000025 25 MF Oviedo FL 75,~~579~~520.1551 89,~~984~~043.9357 7.580% 502701001 26 MF Midlothian VA 65,~~623~~470.7087 24,~~479~~631.1699 7.250% 502696703 27 MF Chicago IL 5857,~~015~~963.6864 8,~~926~~978.9195 6.770% 502694601 28 MF Las Vegas NV 59,~~442~~380.5309 10,~~177~~239.5397 7.125% 510000199 29 RT Modesto CA 60,~~637~~590.4816 7,~~580~~627.1547 7.250% 502700901 30 OF Washington DC 61,~~189~~144.2991 6,~~758~~803.9129 7.625% 528000031 31 MF Cecil Township PA 54,~~651~~602.5991 8,~~253~~301.3098 6.850% 510000198 32 MF New York NY 52,~~534~~486.7543 8,~~488~~536.2961 6.610% 510000178 33 MF Hollis NY 56,~~855~~810.8143 7,~~268~~314.7614 7.250% 510000201 34 IN San Diego CA 57,~~774~~732.9324 6,~~655~~698.5928 7.450% 502704402 35 MF Reno NV 52,~~109~~068.2834 6,~~557~~598.8882 7.250% 265950627 36 MF Virginia Beach VA 49,~~581~~537.5546 7,~~325~~369.1120 6.990% 510000170 37 OF Placentia CA 51,~~588~~548.7013 6,~~375~~416.5714 7.390% 265950659 38 MF Azusa CA 51,~~562~~523.4132 6,~~052~~091.8796 7.500% 528000039 39 MF Mount Lebanon PA 49,~~617~~579.3840 5,~~936~~974.8280 7.430% 510000180 40 MF Colorado Springs CO 47,~~850~~813.0815 5,~~815~~852.3831 7.375% 510000192 41 OF Federal Way WA 45,~~114~~076.5569 6,~~280~~317.0692 7.000% 502693202 42 OF Henderson NV 4746,~~024~~989.5999 5,~~365~~399.1575 7.490% 502676401 43 RT Dalton GA 45,~~117~~082.5020 5,~~614~~650.7505 7.300% 510000183 44 MF Athens GA 44,~~187~~152.4542 5,~~611~~646.4245 7.250% 528000045 45 IN Los Angeles CA 43,~~439~~344.8581 14,~~427~~522.3438 7.650% 502683801 46 RT Loxahatchee FL 45,~~032~~001.8700 4,~~814~~845.0087 7.688% 510000181 47 RT Santa Fe NM 45,~~195~~164.0830 4,~~571~~602.5533 7.820% 510000197 48 RT Hyde Park NY 41,~~947~~893.3572 8,~~304~~357.0568 7.500% 510000175 49 RT Davison MI 42,~~280~~248.5681 4,~~916~~948.4217 7.500% 502700408 50 OF Rancho Cucamonga CA 37,~~336~~305.8828 5,~~242~~274.4808 7.000% 502708301 51 OF Kensington MD 36,~~553~~502.4519 8,~~503~~554.7298 7.000% 510000206 52 RT Houston TX 38,~~117~~067.5265 7,~~944~~994.4936 7.290% 510000210 53 MF Parkersburg WV 36,~~454~~424.8262 5,~~018~~048.1636 6.990% 628000054 54 RT Manteca CA 38,~~846~~817.6014 4,~~597~~627.8127 7.440% 510000209 55 MF South Charleston WV 36,~~314~~284.6253 45,~~998~~028.8493 6.990% 628000056 56 RT San Diego CA 38,~~522~~493.2936 4,~~479~~508.4033 7.500% 502704503 57 MU Palm Beach FL 36,~~318~~289.4566 4,~~612~~640.1392 7.250% 510000184 58 RT Beekman NY 36,~~799~~751.3156 7,~~423~~470.1489 7.470% 510000200 59 SS Los Angeles CA 35,~~835~~794.7800 6,~~654~~696.3715 7.290% 628000060 60 MF Glendale CA 34,~~470~~441.2989 4,~~624~~653.9636 7.130% 528000061 61 RT Pleasant Hill CA 38,~~536~~482.0615 7,~~588~~642.2819 8.250% 502681201 62 RT South Gate CA 34,~~831~~805.5027 4,~~094~~120.6992 7.440% 502693511 63 RT Buffalo Grove IL 32,~~397~~371.4570 4,~~130~~156.8560 7.240% 528000064 64 MF Fargo ND 30,~~235~~211.1114 3,~~839~~863.6057 7.250% 510000171 65 RT Plantation FL 30,~~824~~800.8870 3,~~794~~818.1129 7.400% 502695901 66 IN Bedford Park IL 29,~~848~~781.5316 10,~~431~~498.1350 7.500% 528000067 67 OF Troy MI 34,~~219~~177.0065 5,~~750~~792.9328 8.350% 502664903 68 MF Blacksburg VA 28,~~609~~586.4456 3,~~729~~751.0593 7.125% 502684301 69 RT North Lauderdale FL 28,~~675~~652.7951 3,~~776~~799.1745 7.160% 502699109 70 OF San Diego CA 30,~~362~~339.0770 3,~~430~~452.6097 7.570% 628000071 71 OF San Diego CA 27,~~791~~768.6366 3,~~810~~833.2421 7.000% 528000072 72 OF Troy MI 32,~~369~~329.0695 5,~~440~~479.0415 8.350% 528000073 73 MF Cottonwood AZ 27,~~604~~581.4998 3,~~676~~698.3687 7.110% 528000074 74 RT Van Nuys CA 30,~~766~~744.3853 3,~~211~~233.7863 7.900% 510000203 75 SS Farmingdale NY 26,~~853~~816.2182 5,~~952~~989.6706 7.100% 502707510 76 MF Roanoke VA 27,~~561~~539.6539 3,~~600~~622.3561 7.180% 502697001 78 IN Houston TX 27,~~238~~217.8425 3,~~459~~480.0968 7.250% 510000205 79 MF Various CA 23,~~535~~513.0807 3,~~925~~947.2223 6.510% 628000080 80 MF Glendale CA 24,~~961~~940.2568 3,~~349~~369.1067 7.130% 502675902 81 MF Harrisonburg VA 27,~~233~~214.1105 2,~~856~~875.2026 7.750% 502700409 82 MU Los Angeles CA 26,~~903~~884.3185 2,~~740~~758.2975 7.820% 502705801 83 MF Tallahassee FL 25,~~118~~085.5250 5,~~126~~159.8082 7.480% 510000194 84 OF Gaithersburg MD 25,~~114~~096.9350 2,~~853~~872.6508 7.500% 628000085 85 MF Fayetteville AR 23,~~360~~340.2868 3,~~251~~271.8242 7.000% 502702614 86 MF El Cajon CA 23,~~335~~315.5580 3,~~276~~296.5530 7.000% 502709701 87 MF Panama City FL 23,~~064~~045.7767 3,~~146~~165.8595 7.050% 502706203 88 RT Greenville NC 25,~~456~~438.0830 2,~~619~~637.3412 7.880% 528000089 89 IN Rancho Cordova CA 21,~~932~~914.4350 2,~~932~~950.7669 7.100% 502694903 90 RT West Palm Beach FL 22,~~432~~407.5565 3,~~721~~746.3828 7.770% 510000185 91 RT West Jordan UT 21,~~760~~715.8479 6,~~403~~448.6166 8.170% 502701701 92 IN Houston TX 21,~~077~~062.4422 2,~~313~~329.8103 7.640% 510000186 93 OF Coral Gables FL 20,~~411~~398.8794 2,~~035~~048.0700 7.375% 528000094 94 MF Grand Rapids MI 18,~~940~~925.5402 2,~~542~~558.9143 7.090% 528000095 95 IN Brea CA 19,~~805~~789.0591 2,~~372~~388.9408 7.410% 528000096 96 RT Englewood CO 19,~~191~~177.7426 2,~~272~~286.0452 7.400% 502692006 97 RT Plano TX 18,~~780~~766.8438 2,~~300~~314.4793 7.300% 502708803 98 RT Odessa TX 18,~~849~~835.2653 2,~~127~~140.1891 7.500% 502707505 99 MF Provo UT 17,~~534~~519.2866 2,~~424~~439.8042 7.000% 502695608 100 RT Huntington IN 18,~~675~~661.6170 2,~~145~~159.0900 7.530% 502689301 101 OF Havertown PA 17,~~833~~820.9522 2,~~165~~179.9972 7.360% 502672306 102 RT Abilene TX 17,~~182~~168.4448 2,~~274~~288.5551 7.125% 502706201 103 RT Lynchburg VA 19,~~374~~362.4423 1,~~673~~686.9011 8.470% 628000104 104 RT Vacaville CA 16,~~351~~339.6887 1,~~827~~839.9071 7.500% 502703401 105 RT Cypress CA 16,~~324~~312.7073 1,~~854~~866.8885 7.500% 510000193 106 MF Waterbury CT 15,~~724~~712.8599 1,~~861~~873.6046 7.400% 265950568 108 RT Kewanee IL 15,~~993~~981.0371 1,~~705~~716.4981 7.710% 528000109 109 MF Atwater CA 14,~~308~~296.17 12,~~991~~003.75 7.000% 502698105 110 MU McAllen TX 14,~~944~~933.8236 1,~~804~~815.0551 7.375% 502695609 111 RT Casa Grande AZ 14,~~832~~821.3025 1,~~703~~714.6469 7.530% 265950602 112 RT Palm Desert CA 14,~~988~~978.8505 1,~~644~~655.3010 7.625% 502711512 113 MF Pine Bluff AR 12,~~875~~864.1503 1,~~883~~894.2032 6.860% 502704601 114 MF Homestead FL 13,~~602~~585.8712 2,~~805~~823.5227 7.350% 502682401 115 IN Las Vegas NV 12,~~527~~518.7039 1,~~442~~452.9021 7.490% 502702501 116 SS Hesperia CA 12,~~318~~302.7384 2,~~461~~476.0998 7.500% 528000117 117 OF Juneau AK 12,~~336~~328.7426 1,~~251~~260.8129 7.870% 528000118 118 MF Atlanta GA 10,~~610~~596.3224 2,~~240~~254.4452 7.300% 528000119 119 RT Moreno Valley CA 10,~~329~~304.7130 3,~~918~~944.8223 7.530% 502711509 120 MF Baltimore MD 9,~~944~~936.5579 1,~~243~~250.1490 7.250% 528000121 121 RT Summersville WV 11,~~290~~283.8277 ~~992~~999.3944 8.250% 528000122 122 MF Charlotte NC 9,~~565~~552.2426 2,~~061~~074.6058 7.310% 528000123 123 MF Carlsbad CA 8,~~769~~762.3071 1,~~019~~026.7130 7.500% 502711508 124 MU Baltimore MD 8,~~444~~437.0435 1,~~072~~079.3201 7.250% 528000125 125 OF Troy MI 9,~~258~~246.0384 1,~~555~~567.9312 8.350% 528000126 126 MF Fernley NV 8,~~950~~943.0024 ~~957~~964.7551 8.200% 528000127 127 MF St. Cloud MN 7,~~080~~070.6255 1,~~690~~700.4350 6.920% 502695001 128 RT Houston TX 6,~~241~~186.9003 8,~~238~~294.2714 7.875% 528000129 129 IN Tucson AZ 7,~~830~~819.4295 1,~~429~~440.7017 8.500% 528000130 130 MF Oklahoma City OK 6,~~284~~273.7646 1,~~772~~784.7303 7.400% 265950478 131 MF Lee`s Summit MO 6,~~598~~590.0512 1,~~150~~158.9992 8.000% 501711510 132 MF Baltimore MD 5,~~724~~719.1871 ~~715~~720.5603 7.250% 265950586 133 MF Lakewood NJ 6,~~069~~066.8241 ~~465~~469.9536 8.500% 502711507 134 MF Baltimore MD 5,~~133~~128.0194 ~~651~~655.8592 7.250% 528000135 135 IN Fresno CA 5,~~441~~433.5560 1,~~147~~155.0702 8.050% 528000136 136 OF Los Angeles CA 4,~~292~~284.5070 1,~~200~~207.1393 7.550% 528000137 137 OF Smithtown NY 3,~~920~~907.7247 2,~~121~~134.2348 7.500% Totals 5,~~821~~816,~~203~~228.4146 ~~790~~794,~~017~~992.9489

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 502717405 N/A 11/01/2009 N 40,036,827.47 40,036,827.47 0102/01/2005 510000176 N/A 07/01/2011 N 33,~~914~~888,~~779~~425.7383 33,~~888~~861,~~425~~904.8357 0102/01/2005 265950581 N/A 07/01/2011 N 32,~~990~~965,~~039~~673.4219 32,~~965~~941,~~673~~148.1933 0102/01/2005 502708001 N/A 12/01/2011 N 27,~~545~~516,~~727~~317.8925 27,~~516~~486,~~317~~738.2511 0102/01/2005 502709418 N/A 12/01/2011 N 22,~~130~~112,~~847~~558.5945 22,~~112~~094,~~558~~159.4507 0102/01/2005 510000202 N/A 12/01/2011 N 21,~~354~~336,~~326~~679.6322 21,~~336~~318,~~679~~925.2243 0102/01/2005 502709417 N/A 12/01/2011 N 18,~~947~~931,~~111~~453.5144 18,~~931~~915,~~453~~700.4498 0102/01/2005 502694905 N/A 09/01/2011 N 17,~~421~~406,~~009~~265.6214 17,~~406~~391,~~265~~431.1479 0102/01/2005 502700407 N/A 10/01/2011 N 17,~~156~~142,~~974~~826.1897 17,~~142~~128,~~826~~593.9767 0102/01/2005 502705804 N/A 08/01/2011 N 17,~~363~~353,~~508~~023.6566 17,~~353~~342,~~023~~470.6669 0102/01/2005 502713101 N/A 12/01/2011 N 16,~~258~~244,~~407~~971.7363 16,~~244~~231,~~971~~454.6354 0102/01/2005 502709419 N/A 12/01/2011 N 16,~~229~~215,~~288~~876.1208 16,~~215~~202,~~876~~383.0820 0102/01/2005 502707905 N/A 08/01/2011 N 15,~~394~~381,~~349~~766.3898 15,~~381~~369,~~766~~107.9800 0102/01/2005 528000014 N/A 10/01/2010 N 15,~~137~~127,~~605~~955.5690 15,~~127~~118,~~955~~236.9086 1201/01/~~2004~~2005 502682901 N/A 09/01/2011 N 14,~~536~~524,~~339~~599.8458 14,~~524~~512,~~599~~786.5873 0102/01/2005 265950628 N/A 04/01/2011 N 14,~~360~~347,~~565~~795.5019 14,~~347~~334,~~795~~948.19 01 02/01/2005 502700406 N/A 10/01/2011 N 13,~~958~~946,~~304~~797.7478 13,~~946~~935,~~797~~220.78 0102/01/2005 510000190 N/A 10/01/2011 N 12,~~740~~729,~~504~~814.7035 12,~~729~~719,~~814~~059.3556 0102/01/2005 265950625 N/A 04/01/2011 N 12,~~392~~381,~~365~~345.9689 12,~~381~~370,~~345~~259.8948 0102/01/2005 502715603 10/01/2006 10/01/2011 N 12,~~046~~031,~~931~~891.0610 12,~~031~~016,~~891~~752.1039 01/01/2005 510000177 N/A 07/01/2011 N 12,~~081~~072,~~041~~142.0289 12,~~072~~063,~~142~~186.8975 0102/01/2005 502710308 N/A 11/01/2011 N 12,000,000.00 12,000,000.00 0102/01/2005 528000023 N/A 05/01/2010 N 11,~~689~~682,~~789~~239.8621 11,~~682~~674,~~239~~633.2162 0102/01/2005 510000173 N/A 06/01/2008 N 11,~~637~~629,~~549~~024.6951 11,~~629~~620,~~024~~443.5136 0102/01/2005 628000025 N/A 01/01/2011 N 11,~~579~~570,~~068~~083.7178 11,~~570~~561,~~083~~040.7821 0102/01/2005 502701001 N/A 09/01/2011 N 10,~~511~~486,~~470~~991.6852 10,~~486~~462,~~991~~359.5253 0102/01/2005 502696703 N/A 09/01/2011 N 9,~~951~~942,~~706~~779.3645 9,~~942~~933,~~779~~800.4550 0102/01/2005 502694601 N/A 08/01/2006 N 9,~~688~~678,~~426~~248.4592 9,~~678~~668,~~248~~008.9295 0302/01/~~2004~~2005 510000199 11/01/2011 11/01/2031 N 9,~~712~~705,~~789~~209.5641 9,~~705~~697,~~209~~581.4194 0102/01/2005 502700901 N/A 07/01/2011 N 9,~~319~~312,~~151~~392.8998 9,~~312~~305,~~392~~589.9869 0102/01/2005 528000031 N/A 07/01/2006 N 9,~~265~~256,~~162~~909.6838 9,~~256~~248,~~909~~607.3840 0102/01/2005 510000198 N/A 11/01/2011 N 9,~~229~~221,~~666~~178.5627 9,~~221~~212,~~178~~641.2766 1202/01/~~2004~~2005 510000178 N/A 08/01/2008 N 9,~~107~~099,~~048~~779.3761 9,~~099~~092,~~779~~465.6147 0102/01/2005 510000201 N/A 11/01/2011 N 98,~~005~~999,~~835~~179.1960 8,~~999~~992,~~179~~481.6032 0102/01/2005 502704402 N/A 10/01/2011 N 8,~~346~~340,~~759~~201.7385 8,~~340~~333,~~201~~603.8503 0102/01/2005 265950627 N/A 04/01/2011 N 8,~~237~~229,~~278~~953.5746 8,~~229~~222,~~953~~584.4626 0102/01/2005 510000170 N/A 05/01/2008 N 8,~~106~~100,~~828~~452.2467 8,~~100~~094,~~452~~036.6753 0102/01/2005 265950659 N/A 06/01/2011 N 7,~~983~~977,~~857~~804.3649 7,~~977~~971,~~804~~712.4953 01/01/2005 528000039 N/A 07/01/2011 N 7,~~755~~749,~~072~~135.2947 7,~~749~~743,~~135~~160.4767 0102/01/2005 510000180 N/A 08/01/2011 N 7,~~534~~528,~~621~~806.8143 7,~~528~~522,~~806~~954.4312 0102/01/2005 510000192 N/A 10/01/2011 N 7,~~484~~478,~~441~~161.3529 7,~~478~~471,~~161~~843.2937 01/01/2005 502693202 N/A 10/01/2011 N 7,~~290~~285,~~948~~583.4429 7,~~285~~280,~~583~~183.2954 0102/01/2005 502676401 N/A 09/01/2011 N 7,~~177~~171,~~330~~715.2449 7,~~171~~166,~~715~~065.4944 0102/01/2005 510000183 N/A 09/01/2011 N 7,~~077~~072,~~856~~244.3189 7,~~072~~066,~~244~~598.8944 0102/01/2005 528000045 N/A 02/01/2011 N 6,~~594~~579,~~284~~856.0167 6,~~579~~565,~~856~~334.6729 0102/01/2005 502683801 N/A 08/01/2011 N 6,~~802~~797,~~762~~948.63 6,~~797~~793,~~948~~102.6376 0102/01/2005 510000181 N/A 08/01/2011 N 6,~~711~~707,~~587~~015.5196 6,~~707~~702,~~015~~413.9663 0102/01/2005 510000197 10/01/2011 10/01/2026 N 6,~~495~~486,~~073~~769.8378 6,~~486~~478,~~769~~412.7810 0102/01/2005 510000175 N/A 07/01/2011 N 6,~~546~~541,~~667~~751.5210 6,~~541~~536,~~751~~802.1093 0102/01/2005 502700408 N/A 09/01/2011 N 6,~~194~~188,~~136~~894.7729 6,~~188~~183,~~894~~620.2921 0102/01/2005 502708301 N/A 10/01/2011 N 6,~~064~~055,~~166~~663.8109 6,~~055~~047,~~663~~108.0911 0102/01/2005 510000206 N/A 12/01/2011 N 6,~~072~~064,~~086~~141.1869 6,~~064~~056,~~141~~147.6933 0102/01/2005 510000210 N/A 12/01/2011 N 6,~~056~~051,~~457~~438.0084 6,~~051~~046,~~438~~390.8448 0102/01/2005 628000054 N/A 08/01/2011 N 6,~~063~~058,~~465~~867.2140 6,~~058~~054,~~867~~240.4013 0102/01/2005 510000209 N/A 12/01/2011 N 6,~~033~~028,~~163~~164.2541 6,~~028~~023,~~164~~135.4148 0102/01/2005 628000056 N/A 07/01/2011 N 5,~~964~~960,~~741~~262.6323 5,~~960~~955,~~262~~753.2390 0102/01/2005 502704503 N/A 09/01/2011 N 5,~~817~~812,~~416~~803.1097 5,~~812~~808,~~803~~163.9705 0102/01/2005 510000184 09/01/2011 09/01/2026 N 5,~~720~~713,~~841~~418.1804 5,~~713~~705,~~418~~947.0415 0102/01/2005 510000200 N/A 11/01/2011 N 5,~~708~~701,~~606~~952.4104 5,~~701~~695,~~952~~255.0489 0102/01/2005 628000060 N/A 08/01/2006 N 5,~~614~~609,~~307~~682.6670 5,~~609~~605,~~682~~029.7034 0102/01/2005 528000061 N/A 08/01/2009 N 5,~~424~~416,~~430~~841.2395 5,~~416~~409,~~841~~199.9576 01/01/2005 502681201 N/A 09/01/2011 N 5,~~436~~432,~~758~~663.4273 5,~~432~~428,~~663~~542.7381 0102/01/2005 502693511 N/A 09/01/2011 N 5,~~196~~192,~~525~~394.7287 5,~~192~~188,~~394~~238.8727 0102/01/2005 528000064 N/A 09/01/2011 N 4,~~842~~839,~~998~~159.7717 4,~~839~~835,~~159~~295.1760 0102/01/2005 510000171 N/A 05/01/2011 N 4,~~837~~833,~~383~~589.3221 4,~~833~~829,~~589~~770.2192 0102/01/2005 502695901 N/A 09/01/2011 N 4,~~621~~611,~~707~~276.5542 4,~~611~~600,~~276~~777.4292 0102/01/2005 528000067 N/A 10/01/2010 N 4,~~759~~753,~~064~~314.9603 4,~~753~~747,~~314~~521.0375 1201/01/~~2004~~2005 502664903 N/A 12/01/2011 N 4,~~662~~659,~~998~~269.0803 4,~~659~~655,~~269~~517.0310 0102/01/2005 502684301 N/A 09/01/2011 N 4,~~650~~647,~~966~~190.3518 4,~~647~~643,~~190~~390.1873 0102/01/2005 502699109 N/A 07/01/2011 N 4,~~657~~654,~~750~~320.7717 4,~~654~~650,~~320~~867.1720 0102/01/2005 628000071 N/A 12/01/2011 N 4,~~610~~606,~~593~~782.1894 4,~~606~~602,~~782~~949.9473 0102/01/2005 528000072 N/A 10/01/2010 N 4,~~501~~496,~~782~~342.2622 4,~~496~~490,~~342~~863.2207 1201/01/~~2004~~2005 528000073 N/A 10/01/2011 N 4,~~508~~505,~~695~~019.5620 4,~~505~~501,~~019~~320.2033 0102/01/2005 528000074 N/A 01/01/2011 N 4,~~522~~519,~~619~~408.8103 4,~~519~~516,~~408~~174.0340 0102/01/2005 510000203 N/A 12/01/2011 N 4,~~392~~386,~~165~~212.3063 4,~~386~~380,~~212~~223.6357 01/01/2005 502707510 N/A 09/01/2011 N 4,~~457~~454,~~810~~210.9459 4,~~454~~450,~~210~~587.5998 0102/01/2005 502697001 N/A 09/01/2011 N 4,~~363~~359,~~062~~603.3021 4,~~359~~356,~~603~~122.2153 0102/01/2005 510000205 N/A 12/01/2011 N 4,~~198~~194,~~318~~393.7553 4,~~194~~190,~~393~~446.5330 0102/01/2005 628000080 N/A 08/01/2006 N 4,~~065~~062,~~533~~184.2818 4,~~062~~058,~~184~~814.1851 0102/01/2005 502675902 N/A 07/01/2011 N 4,~~080~~077,~~715~~859.3313 4,~~077~~074,~~859~~983.1387 0102/01/2005 502700409 N/A 07/01/2011 N 3,~~995~~992,~~210~~470.8253 3,~~992~~989,~~470~~711.5378 0102/01/2005 502705801 N/A 07/01/2011 N 3,~~899~~894,~~718~~592.9010 3,~~894~~889,~~592~~432.1028 0102/01/2005 510000194 N/A 10/01/2011 N 3,~~888~~885,~~763~~909.5388 3,~~885~~883,~~909~~037.8880 0102/01/2005 628000085 N/A 10/01/2011 N 3,~~875~~872,~~438~~186.7088 3,~~872~~868,~~186~~915.8846 0102/01/2005 502702614 N/A 09/01/2011 N 3,~~871~~868,~~335~~058.5196 3,~~868~~864,~~058~~762.9666 0102/01/2005 502709701 N/A 10/01/2011 N 3,~~799~~796,~~275~~129.9308 3,~~796~~792,~~129~~963.0813 0102/01/2005 502706203 N/A 03/01/2011 N 3,~~751~~748,~~509~~890.8349 3,~~748~~746,~~890~~253.4937 01/01/2005 528000089 N/A 10/01/2011 N 3,~~587~~584,~~312~~379.6387 3,~~584~~581,~~379~~429.8718 0102/01/2005 502694903 N/A 07/01/2011 N 3,~~352~~349,~~728~~007.4709 3,~~349~~345,~~007~~260.0981 0102/01/2005 510000185 N/A 09/01/2021 N 3,~~093~~086,~~103~~699.3877 3,~~086~~080,~~699~~251.7711 09/01/2003 502701701 07/01/2011 07/01/2021 N 3,~~203~~201,~~799~~485.3352 3,~~201~~199,~~485~~156.5249 0102/01/2005 510000186 N/A 08/01/2011 N 3,~~214~~212,~~115~~080.6356 3,~~212~~210,~~080~~032.56 0102/01/2005 528000094 N/A 10/01/2011 N 3,~~102~~099,~~323~~780.2029 3,~~099~~097,~~780~~221.2986 0102/01/2005 528000095 N/A 08/01/2011 N 3,~~103~~101,~~834~~461.4753 3,~~101~~099,~~461~~073.5345 0102/01/2005 528000096 N/A 10/01/2011 N 3,~~011~~009,~~781~~509.7470 3,~~009~~007,~~509~~223.7018 0102/01/2005 502692006 N/A 11/01/2011 N 2,~~987~~985,~~671~~371.7023 2,~~985~~983,~~371~~056.2330 0102/01/2005 502708803 N/A 11/01/2011 N 2,~~918~~916,~~595~~468.7860 2,~~916~~914,~~468~~327.6069 0102/01/2005 502707505 N/A 11/01/2011 N 2,~~908~~906,~~912~~487.1434 2,~~906~~904,~~487~~047.3492 0102/01/2005 502695608 N/A 07/01/2011 N 2,~~880~~878,~~186~~041.6859 2,~~878~~875,~~041~~882.59 0102/01/2005 502689301 N/A 09/01/2008 N 2,~~813~~811,~~912~~746.4445 2,~~811~~809,~~746~~566.4573 0102/01/2005 502672306 N/A 10/01/2011 N 2,~~800~~798,~~533~~258.2267 2,~~798~~795,~~258~~970.6716 0102/01/2005 502706201 N/A 07/01/2010 N 2,~~656~~654,~~357~~683.4757 2,~~654~~652,~~683~~997.5746 0102/01/2005 628000104 N/A 12/01/2011 N 2,~~531~~530,~~872~~044.5363 2,~~530~~528,~~044~~204.6392 0102/01/2005 502703401 N/A 10/01/2011 N 2,~~527~~525,~~696~~841.1931 2,~~525~~523,~~841~~974.3146 0102/01/2005 510000193 N/A 10/01/2011 N 2,~~467~~465,~~718~~856.0242 2,~~465~~463,~~856~~982.4296 1201/01/~~2004~~2005 265950568 N/A 07/01/2011 N 2,~~408~~407,~~891~~185.4899 2,~~407~~405,~~185~~469.9918 0102/01/2005 528000109 N/A 10/01/2008 N 2,~~373~~371,~~705~~714.8510 2,~~371~~369,~~714~~710.1035 0102/01/2005 502698105 N/A 09/01/2011 N 2,~~353~~351,~~257~~453.4237 2,~~351~~349,~~453~~637.3786 0102/01/2005 502695609 N/A 07/01/2011 N 2,~~287~~285,~~463~~760.9127 2,~~285~~284,~~760~~045.2758 0102/01/2005 265950602 N/A 08/01/2011 N 2,~~282~~281,~~806~~162.7747 2,~~281~~279,~~162~~507.4737 0102/01/2005 502711512 N/A 11/01/2011 N 2,~~179~~177,~~560~~677.8666 2,~~177~~175,~~677~~783.6634 0102/01/2005 502704601 N/A 11/01/2011 N 2,~~149~~146,~~235~~430.8230 2,~~146~~143,~~430~~607.3003 0102/01/2005 502682401 N/A 09/01/2011 N 1,~~942~~940,~~362~~919.2030 1,~~940~~939,~~919~~467.3009 0102/01/2005 502702501 N/A 09/01/2011 N 1,~~907~~904,~~416~~955.9788 1,~~904~~902,~~955~~478.8890 0102/01/2005 528000117 N/A 05/01/2011 N 1,~~820~~819,~~398~~146.4160 1,~~819~~817,~~146~~886.6031 0102/01/2005 528000118 N/A 10/01/2011 N 1,~~687~~685,~~899~~659.5208 1,~~685~~683,~~659~~404.0856 0102/01/2005 528000119 N/A 04/01/2021 N 1,~~593~~589,~~066~~147.6280 1,~~589~~585,~~147~~203.8057 0102/01/2005 502711509 N/A 11/01/2011 N 1,~~592~~591,~~897~~654.5440 1,~~591~~590,~~654~~403.4050 0102/01/2005 528000121 N/A 03/01/2011 N 1,~~589~~588,~~323~~330.2182 1,~~588~~587,~~330~~331.8238 0102/01/2005 528000122 N/A 07/01/2011 N 1,~~519~~517,~~565~~503.0444 1,~~517~~515,~~503~~428.4486 0102/01/2005 528000123 N/A 07/01/2011 N 1,~~357~~356,~~827~~807.0231 1,~~356~~355,~~807~~781.31 01 02/01/2005 502711508 N/A 09/01/2011 N 1,~~352~~351,~~549~~476.2593 1,~~351~~350,~~476~~397.9392 0102/01/2005 528000125 N/A 10/01/2010 N 1,~~287~~286,~~575~~019.9299 1,~~286~~284,~~019~~452.9987 1201/01/~~2004~~2005 528000126 N/A 08/01/2009 N 1,~~267~~266,~~506~~548.5176 1,~~266~~265,~~548~~584.7625 0102/01/2005 528000127 N/A 10/01/2011 N 1,~~188~~186,~~245~~555.5108 1,~~186~~184,~~555~~854.0858 0102/01/2005 502695001 N/A 10/01/2011 N ~~920,464.50~~ 912,226.23 01903,932.09 02/01/2005 528000129 N/A 08/01/2009 N 1,~~069~~068,~~810~~380.4474 1,~~068~~066,~~380~~940.7457 1202/01/~~2004~~2005 528000130 N/A 08/01/2008 N ~~986,273.78~~ 984,501.05 01982,717.02 02/01/2005 265950478 N/A 06/01/2011 N ~~957,781.04~~ 956,630.05 01955,471.13 02/01/2005 501711510 N/A 11/01/2011 N 916,~~887~~171.5397 ~~916~~915,~~171~~451.9794 0102/01/2005 265950586 N/A 06/01/2011 N ~~829~~828,~~272~~807.9601 828,~~807~~337.0165 01/01/2005 502711507 N/A 09/01/2011 N ~~822,194.60~~ 821,542.75 01820,886.83 02/01/2005 528000135 N/A 07/01/2009 N ~~784,995.72~~ 783,848.65 01782,693.63 02/01/2005 528000136 N/A 04/01/2008 N ~~660,243.97~~ 659,043.84 01657,835.91 02/01/2005 528000137 N/A 12/01/2018 N ~~627,315.63~~ 625,194.40 01623,059.92 02/01/2005 Totals 929,~~901~~111,~~665~~647.4652 ~~929~~928,~~111~~316,~~647~~654.5263

Loan Appraisal Appraisal Res. Mod. Number Reduction Reduction Strat. Code Date Amount (2) (3) 528000014 13 502694601 ~~05/11/2004 730,776.46~~ 2 528000061 13 528000067 13 528000072 13 510000185 05/11/2004 435,923.93 7 528000125 13 Totals 1435,~~166,700~~923.3993 (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 02/14/2005 0 $0.00 0 $0.00 0 $0.00 01/14/2005 0 $0.00 0 $0.00 0 $0.00 12/14/2004 0 $0.00 0 $0.00 0 $0.00 11/15/2004 0 $0.00 0 $0.00 0 $0.00 10/15/2004 0 $0.00 0 $0.00 0 $0.00 09/14/2004 0 $0.00 0 $0.00 0 $0.00 08/13/2004 1 $0.00 0 $0.00 0 $0.00 07/14/2004 0 $0.00 0 $0.00 0 $0.00 06/14/2004 0 $0.00 0 $0.00 0 $0.00 05/14/2004 0 $0.00 0 $0.00 0 $0.00 04/14/2004 0 $0.00 0 $0.00 2 $14,272,539.98 03/12/2004 0 $0.00 0 $0.00 1 $4,500,316.37 ~~02/13/2004 0 $0.00 1 $4,505,145.46 2 $12,956,977.80~~

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 02/14/2005 0 $0.00 1 $3,080,251.11 0 $0.00 01/14/2005 1 $9,678,248.92 1 $3,086,699.77 0 $0.00 12/14/2004 1 $9,688,426.45 1 $3,093,103.38 0 $0.00 11/15/2004 1 $9,700,450.09 1 $3,100,160.90 0 $0.00 10/15/2004 1 $9,710,492.23 1 $3,106,470.47 0 $0.00 09/14/2004 1 $9,722,385.63 1 $3,113,437.60 0 $0.00 08/13/2004 1 $9,732,294.01 1 $3,119,654.41 0 $0.00 07/14/2004 2 $14,228,706.56 1 $3,125,827.79 0 $0.00 06/14/2004 2 $14,244,366.84 1 $3,132,664.02 0 $0.00 05/14/2004 2 $14,257,050.55 1 $3,138,746.52 0 $0.00 04/14/2004 0 $0.00 1 $3,145,495.39 0 $0.00 03/12/2004 1 $9,784,731.86 1 $3,151,488.24 0 $0.00 ~~02/13/2004 0 $0.00 0 $0.00 0 $0.00~~

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 02/14/2005 0 $0.00 0 $0.00 7.285677% 7.200846% 74 01/14/2005 0 $0.00 0 $0.00 7.285708% 7.200878% 75 12/14/2004 0 $0.00 0 $0.00 7.285739% 7.204494% 76 11/15/2004 0 $0.00 0 $0.00 7.285782% 7.204539% 77 10/15/2004 0 $0.00 0 $0.00 7.284149% 7.202593% 78 09/14/2004 0 $0.00 0 $0.00 7.284193% 7.216191% 79 08/13/2004 0 $0.00 1 $4,434,505.36 7.284223% 7.216224% 80 07/14/2004 0 $0.00 0 $0.00 7.286473% 7.216168% 80 06/14/2004 0 $0.00 0 $0.00 7.286515% 7.216214% 81 05/14/2004 0 $0.00 0 $0.00 7.286544% 7.216245% 82 04/14/2004 0 $0.00 0 $0.00 7.285054% 7.214441% 83 03/12/2004 0 $0.00 0 $0.00 7.285083% 7.214473% 84 ~~02/13/2004 0 $0.00 0 $0.00 7.285137% 7.214532% 85~~ 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 528000014 14 0 1201/01/~~2004~~2005 117,862.5191 117,862.5191 B ~~502694601~~502715603 2820 90 0301/01/~~2004~~2005 6993,~~216~~638.45 93,638.45 B 265950659 38 ~~666~~0 01/01/2005 57,~~635~~282.7088 757,282.88 ~~510000198~~B 32510000192 41 0 1201/01/~~2004~~2005 6051,~~638~~083.4801 6051,~~638~~083.4801 B 528000061 61 0 01/01/2005 45,898.64 45,898.64 B 528000067 67 0 1201/01/~~2004~~2005 39,771.6387 39,771.6387 B 528000072 72 0 1201/01/~~2004~~2005 37,621.5276 37,621.5276 B 510000203 75 0 01/01/2005 32,623.12 32,623.12 B 502706203 88 0 01/01/2005 27,919.22 27,919.22 B 510000185 91 1516 09/01/2003 25,~~855~~856.9522 ~~428~~454,~~920~~776.0223 9 510000193 106 0 1201/01/~~2004~~2005 17,483.6371 17,483.6371 B 528000125 125 0 1201/01/~~2004~~2005 10,760.3238 10,760.3238 B ~~528000129~~265950586 ~~129~~133 0 1201/01/~~2004~~2005 96,~~215~~501.5423 96,~~215~~501.5423 B Totals 913 ~~388~~564,~~425~~303.9640 1993,~~388,909~~223.3541

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 528000014 13 10/08/2004 15,~~137~~127,~~605~~955.5690 763.26 502715603 12,031,891.10 0.00 ~~502694601~~265950659 27,977,804.49 ~~10/08/2002~~0.00 9510000192 7,~~776~~478,~~619~~161.8929 ~~22,637~~0.2100 ~~510000198~~528000061 913 12/31/2004 5,~~229~~416,~~666~~841.5695 0.00 528000067 13 10/08/2004 4,~~759~~753,~~064~~314.9603 01,073.0027 528000072 13 10/08/2004 4,~~501~~496,~~782~~342.2622 1,073.27 510000203 4,386,212.63 0.00 502706203 3,748,890.49 0.00 510000185 7 04/22/2003 3,189,375.83 ~~143~~144,~~478~~125.5525 01/13/2004 510000193 2,~~467~~465,~~718~~856.0242 0.00 528000125 13 10/08/2004 1,~~287~~286,~~575~~019.9299 0875.0077 ~~528000129~~265950586 1828,~~069,810~~807.4401 0.00 Totals 5173,~~419~~187,~~219~~473.4435 ~~166~~147,~~115~~910.7682

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = ~~7 (1 loan) 69,216.38 666,635.70~~ 9~~,776,619.89~~ ~~22,637.21 Total for Status Code = 9~~ (1 loan) 25,~~855~~856.9522 ~~428~~454,~~920~~776.0223 3,189,375.83 ~~143~~144,~~478~~125.5525 Total for Status Code = B (712 loans) ~~293~~538,~~353~~447.6318 ~~293~~538,~~353~~447.6318 3869,~~453~~998,~~223~~097.7252 03,785.0057 (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 528000014 14 10/08/2004 13 15,~~127~~118,~~955~~236.9086 OF MI 8.350% 15,~~137~~127,~~605~~955.5690 502694601 28 10/08/2002 2 9,~~678~~668,~~248~~008.9295 MF NV 7.125% 9,~~776~~668,~~619~~008.8995 528000061 61 12/31/2004 13 5,~~416~~409,~~841~~199.9576 RT CA 8.250% 5,416,841.95 528000067 67 10/08/2004 13 4,~~753~~747,~~314~~521.0375 OF MI 8.350% 4,~~759~~753,~~064~~314.9603 528000072 72 10/08/2004 13 4,~~496~~490,~~342~~863.2207 OF MI 8.350% 4,~~501~~496,~~782~~342.2622 510000185 91 04/22/2003 7 3,~~086~~080,~~699~~251.7711 RT UT 8.170% 3,189,375.83 528000125 125 10/08/2004 13 1,~~286~~284,~~019~~452.9987 OF MI 8.350% 1,~~287~~286,~~575~~019.9299

Net Remaining Loan Operating DSCR Note Maturity Amortization Number Income Date DSCR Date Date Term 528000014 1,085,389.18 06/30/2004 1.53 11/01/2000 10/01/2010 307 502694601 803,246.00 12/31/2001 0.99 09/01/2001 08/01/2006 317 528000061 488,600.21 09/30/2004 1.18 09/01/1999 08/01/2009 233 528000067 279,722.89 06/30/2004 1.17 11/01/2000 10/01/2010 247 528000072 384,312.35 06/30/2004 1.69 11/01/2000 10/01/2010 247 510000185 421,072.80 12/31/2002 1.25 10/01/2001 09/01/2021 198 528000125 (41,464.72) 06/30/2004 (0.64) 11/01/2000 10/01/2010 247 (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 528000014 14 13 20,500,000.00 502694601 28 2 07/06/2004 12,250,000.00 528000061 61 13 8,900,000.00 528000067 67 13 6,650,000.00 528000072 72 13 7,350,000.00 510000185 91 7 03/01/2004 3,300,000.00 528000125 125 13 2,190,000.00

Loan Number Comments from Special Servicer 528000014 Signed FB whereby Lender will give Borrower 12 months (ending 12/31/2005) to stabilize properties. During 12 months, Borrower will pay as agreed on 500 & 550 loans and must pay $50,000/mo. (with an advanced payment of $300,000 at signing for the first 6 months) interest. If Bwr needs another 6 months, they must pay all accrued interest (on 466 & 1420 only) plus $50,000 in partial interest only each month thereafter. If the Bwr needs another 6 months (potentially 24 months total) they must reinstate a ll accrued interest and pay $50,000/month until FB maturity. Bwr will place deed in escrow and sign springing guaranty for full debt to assure cooperation in foreclosure or deed recording and to prevent bankruptcy filing. Redemption period was waived. 502694601 The principal and interest payments have been brought current. The default interest and late charges are in dispute. The foreclosure sale is now scheduled for April. 528000061 Tenant which occupied 100% of property filed for Chapter 7 Bankruptcy, and has vacated premises. However, lease was guaranteed by Masco, Inc (BBB+ rated) for a two year period. Guarantee does not exclude tenant bankruptcy. The tenant bankruptcy is not an Event of Default under the loan documents. Borrower continues performance under the loan documents. Borrower has requested a full loan payoff subject to a reduction in the prepayment premium, which was subsequently rejected by special servicer. 528000067 Signed FB whereby Lender will give Borrower 12 months (ending 12/31/2005) to stabilize properties. During 12 months, Borrower will pay as agreed on 500 & 550 loans and must pay $50,000/mo. (with an advanced payment of $300,000 at signing for the first 6 months) interest. If Bwr needs another 6 months, they must pay all accrued interest (on 466 & 1420 only) plus $50,000 in partial interest only each month thereafter. If the Bwr needs another 6 months (potentially 24 months total) they must reinstate a ll accrued interest and pay $50,000/month until FB maturity. Bwr will place deed in escrow and sign springing guaranty for full debt to assure cooperation in foreclosure or deed recording and to prevent bankruptcy filing. Redemption period was waived. 528000072 Signed FB whereby Lender will give Borrower 12 months (ending 12/31/2005) to stabilize properties. During 12 months, Borrower will pay as agreed on 500 & 550 loans and must pay $50,000/mo. (with an advanced payment of $300,000 at signing for the first 6 months) interest. If Bwr needs another 6 months, they must pay all accrued interest (on 466 & 1420 only) plus $50,000 in partial interest only each month thereafter. If the Bwr needs another 6 months (potentially 24 months total) they must reinstate a ll accrued interest and pay $50,000/month until FB maturity. Bwr will place deed in escrow and sign springing guaranty for full debt to assure cooperation in foreclosure or deed recording and to prevent bankruptcy filing. Redemption period was waived. 510000185 Have agreement to from buyer to shorten feasibility from 60 days to45 days with 15 days to close thereafter. Revised contract going out to buyer's counsel today; expect it to be signed by next week. 528000125 Signed FB whereby Lender will give Borrower 12 months (ending 12/31/2005) to stabilize properties. During 12 months, Borrower will pay as agreed on 500 & 550 loans and must pay $50,000/mo. (with an advanced payment of $300,000 at signing for the first 6 months) interest. If Bwr needs another 6 months, they must pay all accrued interest (on 466 & 1420 only) plus $50,000 in partial interest only each month thereafter. If the Bwr needs another 6 months (potentially 24 months total) they must reinstate a ll accrued interest and pay $50,000/month until FB maturity. Bwr will place deed in escrow and sign springing guaranty for full debt to assure cooperation in foreclosure or deed recording and to prevent bankruptcy filing. Redemption period was waived. (1) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed in Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD

Modified Loan Detail No Modified Loans

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