Modification

LB-UBS Commercial Mortgage Trust 2000 - C5

HISTORIICAL LOAN MODIFICATION REPORT

AS OF 11-13-2001

Prospectus ID

City

State

Mod / Extention Flag

Effect Date

Balance When Sent to Speical Servicer

Balance at the Effective Date of Rehabilitation

Old Rate

# Mths for Rate Change

New Rate

Old P&I

New P&I

Old Maturity

New Maturity

Total # Mths for Change of Mod

(1) Realized Loss to Trust $

(2) Est. Future Interest Loss to Trust $ (Rate Reduction)

COMMENT

Nothing to Report

Total For All Loans:

Total For Loans in Current Month:

# of Loans

$ Balance

Modifications:

Maturity Date Extentions:

Total:

* The information in these columns is from a particular point in time and should not change on this report once assigned.

(1) Actual principal loss taken by bonds

(2) Expected future loss due to a rate reduction. This is just an estimate calculated at the time of the modification.

Last Updated on 10/8/02
By LSancho

STRUCTURED ASSET SEC CORP COMM MORT PAS THR CERT SER 2000 C5 8-K/A