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: July 14, 2004
(Date of earliest event reported)
Commission File No.: 333-53266-02
First Union Commercial Mortgage Securities, Inc.
Commercial Mortgage Pass-Through Certificates
Series 2001-C2
(Exact name of registrant as specified in its charter)
New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)
52-7184008
52-2316404
52-2316405
52-2316406
(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)
ITEM 5. Other Events
On July 14, 2004, a distribution was made to holders of First Union
Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through
Certificates, Series 2001-C2.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits
Item 601(a) of Regulation S-K
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Commercial Mortgage
Pass-Through Certificates, Series 2001-C2, relating to the
July 14, 2004 distribution.
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
First Union Commercial Mortgage Securities, Inc.
Commercial Mortgage Pass-Through Certificates
Series 2001-C2
By: Wells Fargo Bank, N.A. as Trustee
By: /s/ Beth Belfield, Assistant Vice President
By: Beth Belfield, Assistant Vice President
Date: July 14, 2004
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Commercial
Mortgage Pass-Through Certificates, Series 2001-C2,
relating to the July 14, 2004 distribution.
Wells Fargo Bank, N.A.
Corporate Trust Services
9062 Old Annapolis Road
Columbia, MD 21045-1951
First Union Commercial Mortgage Securities, Inc.
Commercial Mortgage Pass-Through Certificates
Series 2001-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: July 14, 2004
Record Date: June 30, 2004
DISTRIBUTION DATE STATEMENT
Table of Contents
STATEMENT SECTIONS PAGE(s)
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Cash Reconciliation 6
Ratings Detail 7
Current Mortgage Loan and Property Stratification Tables 8 - 10
Mortgage Loan Detail 11 - 14
Principal Prepayment Detail 15
Historical Detail 16
Delinquency Loan Detail 17
Specially Serviced Loan Detail 18 - 20
Modified Loan Detail 21
Liquidated Loan Detail 22
Underwriter
First Union Securities, Inc
201 South College Street
Charlotte, NC 28288
Contact: William J. Cohane
Phone Number: (704) 383-4984
Underwriter
Merrill Lynch, Pierce, Fenner & Smith Inc.
World Financial Center, North Tower
250 Vesey Street
New York, NY 10281
Contact: John E. Gluszak
Phone Number: (212) 449-1000
Master Servicer
First Union National Bank
Charlotte Plaza, Floor 23 NC-1075
201 South College Street
Charlotte, NC 28288
Contact: Timothy S. Ryan
Phone Number: (704) 593-7878
Special Servicer
Lennar Partners, Inc.
760 N.W. 107th Avenue
Miami, FL 33172
Contact: Steve Bruha
Phone Number: (305) 229-6614
This report has been compiled from information provided to
Wells Fargo Bank, N.A. by various third parties, which may
include the Servicer, Master Servicer, Special Servicer and others.
Wells Fargo Bank, N.A. has not independently confirmed the
accuracy of information received from these third parties and
assumes no duty to do so. Wells Fargo Bank, N.A. expressly
disclaims any responsibility for the accuracy or completeness
of information furnished by third parties.
Copyright 2004, Wells Fargo Bank, N.A.
Certificate Distribution Detail
Class CUSIP Pass-Through Original Beginning Principal Interest
Rate Balance Balance Distribution Distribution
<s> <c> <c> <c> <c> <c> <c>
A-1 33736XBY4 6.204000% 190,553,000.00 159,097,690.27 8,305,830.10 822,535.06
A-2 33736XBZ1 6.663000% 590,647,000.00 590,647,000.00 0.00 3,279,567.47
B 33736XCA5 6.819000% 42,565,000.00 42,565,000.00 0.00 241,875.61
C 33736XCB3 6.922000% 12,520,000.00 12,520,000.00 0.00 72,219.53
D 33736XCC1 6.951000% 12,519,000.00 12,519,000.00 0.00 72,516.31
E 33736XCD9 7.003000% 20,031,000.00 20,031,000.00 0.00 116,897.58
F 33736XCE7 7.123000% 10,015,000.00 10,015,000.00 0.00 59,447.37
G 33736XCF4 7.388000% 15,023,000.00 15,023,000.00 0.00 92,491.60
H 33736XCG2 7.487000% 17,527,000.00 17,527,000.00 0.00 109,353.87
J 33736XCH0 7.609397% 12,519,000.00 12,519,000.00 0.00 79,385.04
K 33736XCJ6 6.460000% 15,023,000.00 15,023,000.00 0.00 80,873.82
L 33736XCK3 6.460000% 20,031,000.00 20,031,000.00 0.00 107,833.55
M 33736XCL1 6.460000% 5,008,000.00 5,008,000.00 0.00 26,959.73
N 33736XCM9 6.460000% 6,048,000.00 6,048,000.00 0.00 32,558.40
O 33736XCN7 6.460000% 5,908,000.00 5,908,000.00 0.00 31,804.73
P 33736XCP2 6.460000% 3,939,000.00 3,939,000.00 0.00 21,204.95
Q 33736XCQ0 6.460000% 21,663,038.00 21,663,038.00 0.00 106,545.37
V 33736XCS6 6.828000% 1,175,111.70 1,441,411.22 (8,201.62) 8,201.63
Z-I N/A 0.000000% 0.00 0.00 0.00 0.00
Z-II N/A 0.000000% 0.00 0.00 0.00 0.00
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
Totals 1,002,714,149.70 971,525,139.49 8,297,628.48 5,362,271.62
Class CUSIP Prepayment Realized Loss/ Total Ending Current
Penalties Additional Trust Distribution Balance Subordination
Fund Expenses Level (1)
<s> <c> <c> <c> <c> <c> <c>
A-1 33736XBY4 510,163.23 0.00 9,638,528.39 150,791,860.17 23.02%
A-2 33736XBZ1 0.00 0.00 3,279,567.47 590,647,000.00 23.02%
B 33736XCA5 0.00 0.00 241,875.61 42,565,000.00 18.60%
C 33736XCB3 0.00 0.00 72,219.53 12,520,000.00 17.30%
D 33736XCC1 0.00 0.00 72,516.31 12,519,000.00 16.00%
E 33736XCD9 0.00 0.00 116,897.58 20,031,000.00 13.92%
F 33736XCE7 0.00 0.00 59,447.37 10,015,000.00 12.88%
G 33736XCF4 0.00 0.00 92,491.60 15,023,000.00 11.32%
H 33736XCG2 0.00 0.00 109,353.87 17,527,000.00 9.50%
J 33736XCH0 0.00 0.00 79,385.04 12,519,000.00 8.20%
K 33736XCJ6 0.00 0.00 80,873.82 15,023,000.00 6.64%
L 33736XCK3 0.00 0.00 107,833.55 20,031,000.00 4.56%
M 33736XCL1 0.00 0.00 26,959.73 5,008,000.00 4.04%
N 33736XCM9 0.00 0.00 32,558.40 6,048,000.00 3.41%
O 33736XCN7 0.00 0.00 31,804.73 5,908,000.00 2.80%
P 33736XCP2 0.00 0.00 21,204.95 3,939,000.00 2.39%
Q 33736XCQ0 0.00 78,389.43 106,545.37 21,584,648.57 0.15%
V 33736XCS6 0.00 0.00 0.01 1,449,612.84 0.00%
Z-I N/A 0.00 0.00 0.00 0.00 0.00%
Z-II N/A 0.00 0.00 0.00 0.00 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%
Totals 510,163.23 78,389.43 14,170,063.33 963,149,121.58
Class CUSIP Pass-Through Original Beginning Interest
Rate Notional Notional Distribution
Amount Amount
<s> <c> <c> <c> <c> <c>
IO 33736XCR8 0.973915% 1,001,539,038.00 970,083,728.27 787,316.29
Class CUSIP Prepayment Total Ending
Penalties Distribution Notional
Amount
<s> <c> <c> <c> <c>
IO 33736XCR8 0.00 787,316.29 961,699,508.74
<FN>
(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).
</FN>
Certificate Factor Detail
Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending
Balance Distribution Distribution Penalties Additional Balance
Trust Fund
Expenses
<s> <c> <c> <c> <c> <c> <c> <c>
A-1 33736XBY4 834.92618993 43.58803115 4.31656841 2.67727735 0.00000000 791.33815878
A-2 33736XBZ1 1,000.00000000 0.00000000 5.55250000 0.00000000 0.00000000 1,000.00000000
B 33736XCA5 1,000.00000000 0.00000000 5.68249994 0.00000000 0.00000000 1,000.00000000
C 33736XCB3 1,000.00000000 0.00000000 5.76833307 0.00000000 0.00000000 1,000.00000000
D 33736XCC1 1,000.00000000 0.00000000 5.79250020 0.00000000 0.00000000 1,000.00000000
E 33736XCD9 1,000.00000000 0.00000000 5.83583346 0.00000000 0.00000000 1,000.00000000
F 33736XCE7 1,000.00000000 0.00000000 5.93583325 0.00000000 0.00000000 1,000.00000000
G 33736XCF4 1,000.00000000 0.00000000 6.15666644 0.00000000 0.00000000 1,000.00000000
H 33736XCG2 1,000.00000000 0.00000000 6.23916643 0.00000000 0.00000000 1,000.00000000
J 33736XCH0 1,000.00000000 0.00000000 6.34116463 0.00000000 0.00000000 1,000.00000000
K 33736XCJ6 1,000.00000000 0.00000000 5.38333356 0.00000000 0.00000000 1,000.00000000
L 33736XCK3 1,000.00000000 0.00000000 5.38333333 0.00000000 0.00000000 1,000.00000000
M 33736XCL1 1,000.00000000 0.00000000 5.38333267 0.00000000 0.00000000 1,000.00000000
N 33736XCM9 1,000.00000000 0.00000000 5.38333333 0.00000000 0.00000000 1,000.00000000
O 33736XCN7 1,000.00000000 0.00000000 5.38333277 0.00000000 0.00000000 1,000.00000000
P 33736XCP2 1,000.00000000 0.00000000 5.38333333 0.00000000 0.00000000 1,000.00000000
Q 33736XCQ0 1,000.00000000 0.00000000 4.91830232 0.00000000 3.61857972 996.38142028
V 33736XCS6 1,226.61634634 -6.97943864 6.97944715 0.00000000 0.00000000 1,233.59578498
Z-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Z-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
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
Class CUSIP Beginning Interest Prepayment Ending
Notional Distribution Penalties Notional
Amount Amount
<s> <c> <c> <c> <c> <c>
IO 33736XCR8 968.59302680 0.78610644 0.00000000 960.22169107
Reconciliation Detail
Advance Summary
<s> <c>
P & I Advances Outstanding 370,572.75
Servicing Advances Outstanding 562,824.33
Reimbursement for Interest on P & I 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 Summary
<s> <c>
Current Period Accrued Servicing Fees 43,375.37
Less Delinquent Servicing Fees 312.72
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 1,821.27
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 44,883.92
Certificate Interest Reconciliation
Class Accrued Net Aggregate Deferred Distributable Distributable
Certificate Prepayment Interest Certificate Certificate
Interest Interest Amount Interest Interest
Shortfall Adjustment
<s> <c> <c> <c> <c> <c>
A-1 822,535.06 0.00 0.00 822,535.06 0.00
A-2 3,279,567.47 0.00 0.00 3,279,567.47 0.00
IO 787,316.29 0.00 0.00 787,316.29 0.00
B 241,875.61 0.00 0.00 241,875.61 0.00
C 72,219.53 0.00 0.00 72,219.53 0.00
D 72,516.31 0.00 0.00 72,516.31 0.00
E 116,897.58 0.00 0.00 116,897.58 0.00
F 59,447.37 0.00 0.00 59,447.37 0.00
G 92,491.60 0.00 0.00 92,491.60 0.00
H 109,353.87 0.00 0.00 109,353.87 0.00
J 79,385.04 0.00 0.00 79,385.04 0.00
K 80,873.82 0.00 0.00 80,873.82 0.00
L 107,833.55 0.00 0.00 107,833.55 0.00
M 26,959.73 0.00 0.00 26,959.73 0.00
N 32,558.40 0.00 0.00 32,558.40 0.00
O 31,804.73 0.00 0.00 31,804.73 0.00
P 21,204.95 0.00 0.00 21,204.95 0.00
Q 116,619.35 0.00 0.00 116,619.35 0.00
V 8,201.63 0.00 8,201.63 8,201.63 0.00
Total 6,159,661.89 0.00 8,201.63 6,159,661.89 0.00
Class Additional Interest Remaining Unpaid
Trust Fund Distribution Distributable
Expenses Certificate Interest
<s> <c> <c> <c>
A-1 0.00 822,535.06 0.00
A-2 0.00 3,279,567.47 0.00
IO 0.00 787,316.29 0.00
B 0.00 241,875.61 0.00
C 0.00 72,219.53 0.00
D 0.00 72,516.31 0.00
E 0.00 116,897.58 0.00
F 0.00 59,447.37 0.00
G 0.00 92,491.60 0.00
H 0.00 109,353.87 0.00
J 0.00 79,385.04 0.00
K 0.00 80,873.82 0.00
L 0.00 107,833.55 0.00
M 0.00 26,959.73 0.00
N 0.00 32,558.40 0.00
O 0.00 31,804.73 0.00
P 0.00 21,204.95 0.00
Q 10,073.98 106,545.37 56,571.22
V 0.00 8,201.63 257,511.32
Total 10,073.98 6,149,587.91 314,082.54
Other Required Information
<s> <c>
Available Distribution Amount (1) 14,957,379.62
Aggregate Number of Outstanding Loans 107
Aggregate Stated Principal Balance of Loans Before Distribution 971,525,139.48
Aggregate Stated Principal Balance of Loans After Distribution 963,149,121.58
Aggregate Unpaid Principal Balance of Loans 963,189,925.10
Aggregate Amount of Servicing Fee 44,883.92
Aggregate Amount of Special Servicing Fee 2,603.41
Aggregate Amount of Trustee Fee 1,778.49
Aggregate Trust Fund Expenses 133.75
Interest Reserve Deposit 0.00
Interest Reserve Withdrawal 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 1
Aggregate Unpaid Principal Balance 0.00
<fn>
(1) The Available Distribution Amount includes any Prepayment Premiums.
</fn>
Appraisal Reduction Amount
Loan Appraisal Cumulative Date Appraisal
Number Reduction ASER Reduction
Amount Amount Effected
<s> <c> <c> <c>
265950372 960,639.43 38,310.28 07/08/2004
Total 960,639.43 38,310.28
Cash Reconciliation Detail
<s>
Total Funds Collected
Interest:
Scheduled Interest 6,204,815.75
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 6,204,815.75
Principal:
Scheduled Principal 1,102,845.54
Unscheduled Principal 7,194,782.93
Principal Prepayments 7,194,782.93
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 8,297,628.47
Other:
Prepayment Penalties/Yield Maintenance 510,163.23
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: 510,163.23
Total Funds Collected 15,012,607.45
Total Funds Distributed
Fees:
Master Servicing Fee 43,375.37
Trustee Fee 1,778.49
Certificate Administration Fee 0.00
Insurer Fee 0.00
Miscellaneous Fee 0.00
Total Fees 45,153.86
Additional Trust Fund Expenses:
Reimbursement for Interest on Advances 0.00
ASER Amount 7,336.82
Special Servicing Fee 2,603.41
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 133.75
Total Additional Trust Fund Expenses 10,073.98
Interest Reserve Deposit 0.00
Payments to Certificateholders & Others:
Interest Distribution 6,149,587.91
Principal Distribution 8,297,628.48
Prepayment Penalties/Yield Maintenance 510,163.23
Borrower Option Extension Fees 0.00
Equity Payments Paid 0.00
Net Swap Counterparty Payments Paid 0.00
Total Payments to Certificateholders & Others 14,957,379.62
Total Funds Distributed 15,012,607.46
Ratings Detail
Class CUSIP Original Ratings Current Ratings (1)
Fitch Moody's S & P Fitch Moody's S & P
<s> <c> <c> <c> <c> <c> <c> <c>
A-1 33736XBY4 X Aaa AAA X Aaa AAA
A-2 33736XBZ1 X Aaa AAA X Aaa AAA
IO 33736XCR8 X Aaa AAA X Aaa AAA
B 33736XCA5 X Aa2 AA X Aa2 AA
C 33736XCB3 X Aa3 AA- X Aa3 AA-
D 33736XCC1 X A1 A+ X A1 A+
E 33736XCD9 X A2 A X A2 A
F 33736XCE7 X A3 A- X A3 A-
G 33736XCF4 X Baa1 BBB+ X Baa1 BBB+
H 33736XCG2 X Baa2 BBB X Baa2 BBB
J 33736XCH0 X Baa3 BBB- X Baa3 BBB-
K 33736XCJ6 X Ba1 BB+ X Ba1 BB+
L 33736XCK3 X Ba2 BB X Ba2 BB
M 33736XCL1 X Ba3 BB- X Ba3 BB-
N 33736XCM9 X B1 B+ X B1 B+
O 33736XCN7 X B2 B X B2 B
P 33736XCP2 X B3 B- X B3 B-
Q 33736XCQ0 X NR NR X NR NR
V 33736XCS6 X NR NR X NR NR
<FN>
NR - Designates that the class was not rated by the above agency at the time of
original issuance.
X - Designates that the above rating agency did not rate any classes in this transaction at the time of
original issuance.
N/A - Data not available this period.
1) For any class not rated at the time of original issuance by any particular
rating agency, no request has been made subsequent to issuance to obtain rating
information, if any, from such rating agency. The current ratings were obtained
directly from the applicable rating agency within 30 days of the payment date
listed above. The ratings may have changed since they were obtained. Because the
ratings may have changed, you may want to obtain current ratings directly from the
rating agencies.
Fitch, Inc.
One State Street Plaza
New York, New York 10004
(212) 908-0500
Moody's Investors Service
99 Church Street
New York, New York 10007
(212) 553-0300
Standard & Poor's Rating Services
55 Water Street
New York, New York 10041
(212) 438-2430
</FN>
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.
<s> <c> <c> <c> <c> <c> <c>
Below 2,000,000 20 25,994,729.12 2.70 82 7.7633 1.227619
2,000,001 to 4,000,000 20 55,106,998.97 5.72 78 7.6719 1.289625
4,000,001 to 6,000,000 23 115,806,373.91 12.02 79 7.7151 1.431905
6,000,001 to 8,000,000 7 49,054,242.46 5.09 78 7.8582 1.806466
8,000,001 to 10,000,000 8 73,780,748.90 7.66 78 7.6302 1.331982
10,000,001 to 15,000,000 9 117,735,974.36 12.22 77 7.6258 1.363417
15,000,001 to 20,000,000 7 118,992,480.26 12.35 80 7.4668 1.274917
20,000,001 to 25,000,000 5 112,098,008.37 11.64 78 7.7385 1.966107
25,000,001 to 30,000,000 3 83,645,241.73 8.68 65 7.9496 1.098533
30,000,001 to 35,000,000 2 65,161,197.65 6.77 80 7.9026 1.126945
35,000,001 to 40,000,000 0 0.00 0.00 0 0.0000 0.000000
40,000,001 to 45,000,000 1 43,675,321.24 4.53 78 6.7940 2.120000
45,000,001 to 50,000,000 1 50,000,000.00 5.19 78 7.7500 0.900000
50,000,001 or greater 1 52,097,804.61 5.41 79 7.5800 1.510000
Totals 107 963,149,121.58 100.00 77 7.6616 1.422310
State (3)
State # of Scheduled % of WAM WAC Weighted
Props Balance Agg. (2) Avg DSCR (1)
Bal.
<s> <c> <c> <c> <c> <c> <c>
Alabama 3 8,822,558.37 0.92 82 7.2200 1.316552
Arizona 1 1,506,658.98 0.16 79 7.8750 1.600000
Arkansas 1 880,357.73 0.09 79 7.8750 1.470000
California 26 216,230,966.11 22.45 77 7.9615 1.517831
Connecticut 4 12,773,115.11 1.33 78 7.8004 1.287323
Delaware 2 11,304,684.73 1.17 79 7.3261 1.340292
Florida 14 95,669,107.45 9.93 68 7.7825 1.107793
Georgia 3 18,055,441.41 1.87 79 7.7313 1.229893
Hawaii 1 20,022,263.86 2.08 78 8.0000 1.540000
Idaho 1 860,611.99 0.09 79 8.0000 1.200000
Illinois 2 7,374,337.68 0.77 79 7.4876 0.691146
Indiana 1 12,282,958.49 1.28 82 7.4400 1.500000
Maine 1 9,156,361.71 0.95 81 7.3000 0.900000
Maryland 2 24,023,382.99 2.49 76 8.3300 1.690000
Massachusetts 3 7,221,268.70 0.75 79 7.8435 1.709416
Michigan 3 4,832,287.42 0.50 95 7.2308 1.346820
Missouri 1 2,393,269.85 0.25 79 7.8750 1.600000
Nevada 4 48,061,804.13 4.99 79 7.3352 1.223540
New Jersey 5 32,945,879.40 3.42 78 7.5214 1.314788
New Mexico 1 1,658,047.10 0.17 76 8.7500 1.110000
New York 7 79,700,236.53 8.27 79 7.8247 1.515448
North Carolina 2 26,529,472.91 2.75 81 7.1773 1.322603
Oklahoma 1 7,172,653.37 0.74 82 7.4400 1.690000
Pennsylvania 6 82,433,919.76 8.56 78 7.2019 1.629889
South Carolina 1 11,541,638.86 1.20 81 7.2900 1.250000
Tennessee 4 9,699,357.74 1.01 79 8.0250 0.983474
Texas 26 118,272,534.09 12.28 76 7.5511 1.435242
Virginia 6 36,844,625.89 3.83 81 7.3329 1.581244
Washington,DC 1 52,097,804.61 5.41 79 7.5800 1.510000
Wisconsin 1 2,781,514.61 0.29 79 7.7500 0.980000
Totals 134 963,149,121.58 100.00 77 7.6616 1.422310
Debt Service Coverage Ratio (1)
Debt Service # of Scheduled % of WAM WAC Weighted
Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1)
Bal.
<s> <c> <c> <c> <c> <c> <c>
Unknown 1 1,449,612.84 0.15 107 6.8280 NAP
1.04 or less 22 234,824,208.15 24.38 75 7.7350 0.921879
1.05 to 1.14 5 52,804,825.25 5.48 78 7.3921 1.130254
1.15 to 1.19 4 9,189,908.46 0.95 82 7.6650 1.172964
1.20 to 1.24 6 47,293,746.83 4.91 80 7.2936 1.208718
1.25 to 1.29 6 58,754,150.86 6.10 79 7.5975 1.272250
1.30 to 1.34 12 110,217,827.54 11.44 77 7.7931 1.317869
1.35 to 1.39 4 22,386,294.24 2.32 79 7.5544 1.370162
1.40 to 1.44 7 40,580,292.27 4.21 76 7.9893 1.424187
1.45 to 1.49 8 56,847,577.15 5.90 76 7.6234 1.474944
1.50 to 1.54 7 103,515,513.64 10.75 79 7.7176 1.514812
1.55 to 1.59 2 10,652,025.47 1.11 80 7.2712 1.569067
1.60 to 1.64 3 40,858,326.47 4.24 78 7.8632 1.604670
1.65 to 1.69 5 44,509,753.01 4.62 78 8.1018 1.680571
1.70 to 1.74 3 13,231,740.21 1.37 76 7.9661 1.707973
1.75 to 1.79 1 2,234,576.90 0.23 80 7.6400 1.750000
1.80 to 1.89 4 24,633,863.65 2.56 79 7.3697 1.864253
1.90 to 1.94 0 0.00 0.00 0 0.0000 0.000000
1.95 to 1.99 1 4,879,104.07 0.51 77 8.1000 1.990000
2.00 or greater 6 84,285,774.57 8.75 77 7.2790 2.817138
Totals 107 963,149,121.58 100.00 77 7.6616 1.422310
Property Type (3)
Property # of Scheduled % of WAM WAC Weighted
Type Props Balance Agg. (2) Avg DSCR (1)
Bal.
<s> <c> <c> <c> <c> <c> <c>
Industrial 7 48,894,083.22 5.08 78 8.0951 1.198716
Lodging 8 61,300,107.53 6.36 78 7.9251 1.024650
Mixed Use 3 36,485,620.53 3.79 76 7.8703 3.219214
Mobile Home Park 1 877,543.35 0.09 18 8.5000 0.960000
Multi-Family 40 326,708,929.84 33.92 75 7.5036 1.227595
Office 28 272,261,549.94 28.27 78 7.7213 1.564718
Retail 27 182,639,262.28 18.96 81 7.5655 1.374429
Self Storage 20 33,982,024.89 3.53 79 7.8750 1.532426
Totals 134 963,149,121.58 100.00 77 7.6616 1.422310
Note Rate
Note Rate # of Scheduled % of WAM WAC Weighted
Loans Balance Agg. (2) Avg DSCR (1)
Bal.
<s> <c> <c> <c> <c> <c> <c>
6.999% or less 7 53,868,177.20 5.59 83 6.8084 1.884008
7.000% to 7.249% 14 129,598,889.08 13.46 80 7.1760 1.224567
7.250% to 7.499% 22 224,040,922.40 23.26 78 7.3439 1.382889
7.500% to 7.749% 14 119,308,471.72 12.39 79 7.6058 1.373163
7.750% to 7.999% 18 190,457,450.08 19.77 79 7.8027 1.674467
8.000% to 8.249% 14 122,642,264.05 12.73 70 8.0515 1.121119
8.250% to 8.499% 8 44,597,200.21 4.63 72 8.3466 1.507574
8.500% to 8.749% 8 62,477,732.13 6.49 73 8.6570 1.437830
8.750% or greater 2 16,158,014.71 1.68 72 8.8577 1.397163
Totals 107 963,149,121.58 100.00 77 7.6616 1.422310
Seasoning
Seasoning # of Scheduled % of WAM WAC Weighted
Loans Balance Agg. (2) Avg DSCR (1)
Bal.
<s> <c> <c> <c> <c> <c> <c>
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 105 939,908,760.54 97.59 77 7.6344 1.423329
49 months and greater 2 23,240,361.04 2.41 71 8.7647 1.381109
Totals 107 963,149,121.58 100.00 77 7.6616 1.422310
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.
<s> <c> <c> <c> <c> <c> <c>
60 months or less 3 31,929,540.77 3.32 39 8.0865 1.052843
61 to 84 months 89 870,656,936.28 90.40 78 7.6650 1.369636
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 0 0.00 0.00 0 0.0000 0.000000
Totals 92 902,586,477.05 93.71 77 7.6800 1.358429
Remaining Stated Term (Fully Amortizing Loans)
Remaining Stated # of Scheduled % of WAM WAC Weighted
Term Loans Balance Agg. (2) Avg DSCR (1)
Bal.
<s> <c> <c> <c> <c> <c> <c>
108 months or less 15 60,562,644.53 6.29 84 7.3886 2.374358
109 to 120 months 0 0.00 0.00 0 0.0000 0.000000
121 to 144 months 0 0.00 0.00 0 0.0000 0.000000
145 to 300 months 0 0.00 0.00 0 0.0000 0.000000
301 to 348 months 0 0.00 0.00 0 0.0000 0.000000
349 to 360 months 0 0.00 0.00 0 0.0000 0.000000
361 months or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 15 60,562,644.53 6.29 84 7.3886 2.374358
Remaining Amortization Term (ARD and Balloon Loans)
Remaining Amortization # of Scheduled % of WAM WAC Weighted
Term Loans Balance Agg. (2) Avg DSCR (1)
Bal.
<s> <c> <c> <c> <c> <c> <c>
Interest Only 7 61,250,000.00 6.36 78 7.3500 1.576449
108 months or less 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 to 144 months 0 0.00 0.00 0 0.0000 0.000000
145 to 300 months 12 247,056,363.59 25.65 78 7.5589 1.466282
301 to 348 months 72 586,361,533.43 60.88 76 7.7627 1.262237
349 to 360 months 0 0.00 0.00 0 0.0000 0.000000
361 months or greater 1 7,918,580.03 0.82 77 7.8800 3.430000
Totals 92 902,586,477.05 93.71 77 7.6800 1.358429
Age of Most Recent NOI
Age of Most # of Scheduled % of WAM WAC Weighted
Recent NOI Loans Balance Agg. (2) Avg DSCR (1)
Bal.
<s> <c> <c> <c> <c> <c> <c>
Unknown 1 1,449,612.84 0.15 107 6.8280 NAP
1 year or less 96 937,501,489.56 97.34 77 7.6571 1.432056
1 to 2 years 9 21,916,322.94 2.28 82 7.9572 1.096277
2 years or greater 1 2,281,696.24 0.24 82 7.2200 1.453215
Totals 107 963,149,121.58 100.00 77 7.6616 1.422310
<FN>
(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.
</FN>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type (1) City State Payment Payment Coupon
<s> <c> <c> <c> <c> <c> <c> <c>
265950394 1 OF Washington DC 329,577.31 78,022.50 7.580%
265950357 2 LO Various Various 322,916.67 0.00 7.750%
510000162 3 OF Philadelphia PA 247,601.35 57,623.34 6.794%
265950334 4 MF La Jolla CA 222,652.59 29,010.51 8.030%
510000172 5 RT Islip NY 206,845.98 28,231.82 7.770%
603000006 6 MF Tallahassee FL 180,309.33 30,324.91 7.210%
603000007 7 MF Various FL 186,944.36 24,204.94 8.050%
603000008 8 OF Anaheim CA 187,361.29 20,521.96 8.700%
510000146 9 OF Gaithersburg MD 166,901.51 20,052.32 8.330%
265950525 10 MU Sacramento CA 154,375.00 0.00 7.800%
265950455 11 MF Las Vegas NV 138,187.50 0.00 7.370%
265950554 12 OF New York NY 130,218.10 21,900.47 7.160%
510000160 13 RT Kaneohe HI 133,671.16 28,410.25 8.000%
265950520 14 MF Las Vegas NV 117,333.29 20,295.06 7.090%
510000165 15 SS Various Various 116,084.75 25,355.99 7.875%
265950445 16 IN Lake Forest CA 111,812.36 15,807.51 7.700%
265950532 17 RT Asheboro NC 100,097.37 16,736.80 7.178%
510000166 18 SS Various Various 107,242.41 23,424.58 7.875%
265950489 19 MF Riverside CA 95,739.14 15,543.62 7.320%
265950448 20 MF Neptune City NJ 92,979.65 24,115.06 7.250%
265950378 21 MF Irving TX 91,875.00 0.00 7.350%
510000129 22 OF New York NY 107,261.98 11,235.70 8.870%
503000023 23 MF Moon Township PA 86,431.52 13,765.79 7.380%
265950381 24 MF Irving TX 87,281.25 0.00 7.350%
265950457 25 RT Woodbridge VA 75,544.94 12,208.14 7.300%
265950614 26 MF Bloomington IN 76,216.20 9,977.51 7.440%
265950322 27 OF Bensalem Township PA 81,845.32 10,354.58 8.140%
265950611 28 RT Los Angeles CA 72,068.04 11,099.41 7.410%
503000029 29 RT Bluffton SC 70,184.21 11,317.88 7.290%
265950533 30 RT Randleman NC 58,735.62 9,827.26 7.176%
510000153 31 IN Santa Cruz CA 68,821.08 7,381.80 8.650%
265950386 32 MF Dallas TX 58,187.50 0.00 7.350%
265950400 33 RT Chesapeake VA 57,555.77 8,869.61 7.500%
265950450 34 MF Wilmington DE 54,525.10 14,141.55 7.250%
510000169 35 RT Bangor ME 55,755.72 8,962.18 7.300%
265950449 36 MF Matawan NJ 53,377.20 13,843.84 7.250%
510000128 37 IN Sunnyvale CA 62,617.90 7,159.18 8.590%
265330988 38 MU Santa Monica CA 52,030.70 7,065.78 7.940%
510000151 39 OF New York NY 52,017.64 2,888.14 7.880%
265950566 40 OF Richmond VA 34,641.16 53,292.97 7.220%
265330998 41 OF Los Angeles CA 50,485.94 6,122.90 8.300%
265330995 42 OF San Francisco CA 48,531.16 7,201,284.11 8.000%
265950562 43 OF Houston TX 33,717.39 51,871.83 7.220%
265950619 44 MF Norman OK 44,506.57 5,826.39 7.440%
265330972 45 LO Sabal Park FL 45,831.95 8,205.51 8.700%
265950561 46 OF Birmingham AL 30,022.34 46,187.24 7.220%
265950377 47 MF Richardson TX 38,281.25 0.00 7.350%
265950384 48 MF Bedford TX 38,281.25 0.00 7.350%
510000168 49 RT Jacksonville FL 35,845.76 5,615.20 7.380%
510000148 50 OF Parsippany NJ 40,535.37 4,670.17 8.480%
510000144 51 RT Los Angeles CA 39,472.31 4,477.01 8.530%
265950348 52 OF Austin TX 33,865.76 4,820.50 7.750%
265950458 53 MF Safety Harbor FL 33,728.25 4,745.55 7.770%
265950395 54 IN Augusta GA 33,467.73 4,681.22 7.750%
265950387 55 MF Dallas TX 32,156.25 0.00 7.350%
510000163 56 MF Joliet IL 31,829.68 4,879.08 7.500%
265950456 57 OF Alexandria VA 31,309.24 4,836.51 7.440%
265330973 58 LO Tallahassee FL 36,200.30 6,481.10 8.700%
265950321 59 MU Las Vegas NV 32,962.46 4,223.07 8.100%
510000156 60 MF Lafayette Hills PA 28,762.51 4,974.05 7.140%
265950435 61 RT Morrow GA 30,887.04 4,471.42 7.680%
510000152 62 MF Monterey CA 30,516.39 4,519.40 7.625%
265950390 63 RT Cupertino CA 30,541.57 4,393.48 7.700%
265950444 64 OF San Clemente CA 30,420.46 4,300.70 7.700%
265950382 65 MF San Antonio TX 29,093.75 0.00 7.350%
510000159 66 RT Austin TX 30,478.08 4,008.85 8.000%
265950349 67 OF Austin TX 28,221.47 4,017.08 7.750%
265950565 68 OF Richmond VA 19,399.05 29,844.06 7.220%
510000145 69 RT Jacksonville FL 27,325.48 3,469.86 8.170%
503000070 70 OF Pittsburgh PA 26,077.38 3,539.94 7.900%
603000071 71 MF Patton Township PA 24,574.54 3,668.45 7.600%
265950317 72 IN Memphis TN 24,393.39 3,013.77 8.140%
825999645 73 RT Galt CA 15,730.27 18,196.31 6.942%
265950370 74 MF Pasadena TX 22,185.56 2,699.10 8.290%
510000164 75 MF Farmers Branch TX 19,704.09 3,020.38 7.500%
265950372 76 MF Arlington TX 21,316.58 2,566.66 8.180%
265950560 77 OF Birmingham AL 13,856.46 21,317.19 7.220%
265950563 78 OF Houston TX 13,856.46 21,317.19 7.220%
265950459 79 RT Palm Beach Gardens FL 18,118.89 2,664.95 7.630%
265950422 80 IN Green Bay WI 17,990.20 4,065.40 7.750%
510000161 81 OF Healdsburg CA 18,492.55 2,419.74 8.000%
825999649 82 RT Palm Desert CA 12,315.25 14,564.75 6.828%
265950365 83 MF Newark DE 14,590.00 2,149.32 7.625%
265950328 84 RT Sterling IL 14,227.94 2,208.93 7.460%
265950481 85 MF Detroit MI 14,239.94 2,063.06 7.640%
265950431 86 RT Stamford CT 14,407.54 1,945.58 7.900%
510000158 87 MF Johnson Ciy TN 14,006.95 1,842.36 8.000%
265330960 88 MF Clarksville TN 13,712.76 1,876.23 7.875%
265950559 89 OF Birmingham AL 9,699.52 14,922.04 7.220%
265950369 90 MF Woburn MA 12,708.33 0.00 7.625%
265330945 91 OF San Francisco CA 12,578.16 1,750.08 7.750%
510000157 92 MF Johnson Ciy TN 12,807.28 1,684.57 8.000%
825999532 93 RT Portage MI 8,170.90 9,364.93 6.990%
510000154 94 IN Plano TX 11,023.99 1,450.01 8.000%
510000149 95 RT Albuquerque NM 12,099.22 1,274.69 8.750%
825999737 96 RT Roanoke VA 7,408.54 8,775.48 6.820%
825999799 97 RT Warren MI 6,820.51 8,190.71 6.750%
265950312 98 OF Encino CA 10,124.65 1,170.14 8.470%
265950564 99 OF San Antonio TX 6,466.35 9,948.02 7.220%
265950440 100 MF Naples FL 8,169.02 1,111.87 7.875%
265950353 101 OF White Plains NY 8,447.77 1,040.73 8.250%
265950367 102 MF Stuart FL 8,228.45 959.31 8.400%
265330909 103 MH Roanoke TX 6,220.89 699.33 8.500%
265950423 104 RT Meridian ID 5,742.42 751.40 8.000%
265950429 105 MF Carson City NV 5,456.15 776.64 7.750%
265950409 106 RT Long Beach CA 4,598.86 514.41 8.500%
265950428 107 MF Brookline MA 3,544.63 407.18 8.415%
825999649 108 RT Palm Desert CA 8,201.63 (8,201.63) 6.828%
Totals 6,204,815.75 8,297,628.47
Loan Anticipated Maturity Neg. Beginning Ending Paid Thru
Number Repayment Date Amort Scheduled Scheduled Date
Date (Y/N) Balance Balance
<s> <c> <c> <c> <c> <c> <c>
265950394 N/A 02/01/2011 N 52,175,827.11 52,097,804.61 07/01/2004
265950357 N/A 01/01/2011 N 50,000,000.00 50,000,000.00 07/01/2004
510000162 01/31/2011 01/01/2029 N 43,732,944.58 43,675,321.24 07/01/2004
265950334 N/A 01/01/2011 N 33,273,114.35 33,244,103.84 07/01/2004
510000172 06/01/2011 06/01/2031 N 31,945,325.63 31,917,093.81 07/01/2004
603000006 02/01/2011 02/01/2031 N 30,009,875.33 29,979,550.42 07/01/2004
603000007 N/A 01/01/2008 N 27,867,481.65 27,843,276.71 07/01/2004
603000008 07/01/2010 07/01/2030 N 25,842,936.56 25,822,414.60 07/01/2004
510000146 11/01/2010 11/01/2030 N 24,043,435.31 24,023,382.99 07/01/2004
265950525 N/A 11/10/2010 N 23,750,000.00 23,750,000.00 07/10/2004
265950455 N/A 01/01/2011 N 22,500,000.00 22,500,000.00 07/01/2004
265950554 04/01/2011 04/01/2031 N 21,824,261.99 21,802,361.52 07/01/2004
510000160 N/A 01/01/2011 N 20,050,674.11 20,022,263.86 07/01/2004
265950520 N/A 03/01/2011 N 19,858,948.68 19,838,653.62 07/01/2004
510000165 02/01/2011 02/01/2026 N 17,689,105.07 17,663,749.08 07/01/2004
265950445 N/A 04/01/2011 N 17,425,302.52 17,409,495.01 07/01/2004
265950532 N/A 04/01/2011 N 16,734,026.97 16,717,290.17 07/01/2004
510000166 02/01/2011 02/01/2026 N 16,341,700.38 16,318,275.80 07/01/2004
265950489 N/A 02/01/2011 N 15,694,940.30 15,679,396.68 07/01/2004
265950448 N/A 02/01/2011 N 15,389,734.96 15,365,619.90 07/01/2004
265950378 N/A 01/01/2011 N 15,000,000.00 15,000,000.00 07/01/2004
510000129 N/A 06/01/2010 N 14,511,203.31 14,499,967.61 07/01/2004
503000023 N/A 02/01/2011 N 14,053,905.32 14,040,139.53 07/01/2004
265950381 N/A 01/01/2011 N 14,250,000.00 14,250,000.00 07/01/2004
265950457 N/A 03/01/2011 N 12,418,345.94 12,406,137.80 07/01/2004
265950614 N/A 05/01/2011 N 12,292,936.00 12,282,958.49 07/01/2004
265950322 N/A 12/01/2010 N 12,065,648.82 12,055,294.24 07/01/2004
265950611 N/A 11/01/2009 N 11,670,937.24 11,659,837.83 07/01/2004
503000029 N/A 04/01/2011 N 11,552,956.74 11,541,638.86 07/01/2004
265950533 N/A 04/01/2011 N 9,822,010.00 9,812,182.74 07/01/2004
510000153 N/A 01/01/2011 N 9,547,432.47 9,540,050.67 07/01/2004
265950386 N/A 01/01/2011 N 9,500,000.00 9,500,000.00 07/01/2004
265950400 N/A 01/01/2011 N 9,208,923.00 9,200,053.39 07/01/2004
265950450 N/A 02/01/2011 N 9,024,844.64 9,010,703.09 07/01/2004
510000169 N/A 04/01/2011 N 9,165,323.89 9,156,361.71 07/01/2004
265950449 N/A 02/01/2011 N 8,834,847.71 8,821,003.87 07/01/2004
510000128 N/A 06/01/2010 N 8,747,552.61 8,740,393.43 07/01/2004
265330988 N/A 11/01/2010 N 7,863,582.24 7,856,516.46 07/01/2004
510000151 N/A 12/01/2010 N 7,921,468.17 7,918,580.03 07/01/2004
265950566 N/A 05/01/2011 N 5,757,533.32 5,704,240.35 07/01/2004
265330998 11/01/2010 11/01/2030 N 7,299,172.06 7,293,049.16 07/01/2004
265330995 N/A 10/01/2010 N 7,279,673.54 0.00 07/01/2004
265950562 N/A 05/01/2011 N 5,603,999.12 5,552,127.29 07/01/2004
265950619 N/A 05/01/2011 N 7,178,479.76 7,172,653.37 07/01/2004
265330972 N/A 11/01/2010 N 6,321,648.95 6,313,443.44 07/01/2004
265950561 N/A 05/01/2011 N 4,989,862.21 4,943,674.97 07/01/2004
265950377 N/A 01/01/2011 N 6,250,000.00 6,250,000.00 07/01/2004
265950384 N/A 01/01/2011 N 6,250,000.00 6,250,000.00 07/01/2004
510000168 N/A 04/01/2011 N 5,828,578.63 5,822,963.43 07/01/2004
510000148 N/A 10/01/2010 N 5,736,137.01 5,731,466.84 07/01/2004
510000144 N/A 10/01/2010 N 5,552,962.75 5,548,485.74 07/01/2004
265950348 N/A 01/01/2011 N 5,243,730.59 5,238,910.09 07/01/2004
265950458 N/A 02/01/2011 N 5,208,995.77 5,204,250.22 07/01/2004
265950395 N/A 03/01/2011 N 5,182,099.72 5,177,418.50 07/01/2004
265950387 N/A 01/01/2011 N 5,250,000.00 5,250,000.00 07/01/2004
510000163 N/A 02/01/2011 N 5,092,749.40 5,087,870.32 07/01/2004
265950456 N/A 03/01/2011 N 5,049,876.99 5,045,040.48 07/01/2004
265330973 N/A 11/01/2010 N 4,993,145.19 4,986,664.09 07/01/2004
265950321 N/A 12/01/2010 N 4,883,327.14 4,879,104.07 07/01/2004
510000156 N/A 01/01/2011 N 4,834,036.09 4,829,062.04 07/01/2004
265950435 N/A 02/01/2011 N 4,826,099.57 4,821,628.15 07/01/2004
510000152 N/A 01/01/2011 N 4,802,579.34 4,798,059.94 07/01/2004
265950390 N/A 02/01/2011 N 4,759,724.78 4,755,331.30 07/01/2004
265950444 N/A 04/01/2011 N 4,740,850.49 4,736,549.79 07/01/2004
265950382 N/A 01/01/2011 N 4,750,000.00 4,750,000.00 07/01/2004
510000159 N/A 01/01/2011 N 4,571,712.13 4,567,703.28 07/01/2004
265950349 N/A 01/01/2011 N 4,369,775.51 4,365,758.43 07/01/2004
265950565 N/A 05/01/2011 N 3,224,218.78 3,194,374.72 07/01/2004
510000145 10/01/2010 10/01/2030 N 4,013,534.45 4,010,064.59 07/01/2004
503000070 N/A 01/01/2011 N 3,961,120.44 3,957,580.50 07/01/2004
603000071 N/A 01/01/2011 N 3,880,190.66 3,876,522.21 07/01/2004
265950317 N/A 03/01/2011 N 3,596,076.98 3,593,063.21 07/01/2004
825999645 N/A 06/01/2013 N 2,719,147.19 2,700,950.88 07/01/2004
265950370 N/A 11/01/2005 N 3,211,419.81 3,208,720.71 07/01/2004
510000164 N/A 02/01/2011 N 3,152,654.44 3,149,634.06 07/01/2004
265950372 N/A 11/01/2010 N 3,127,127.20 3,124,560.54 09/01/2003
265950560 N/A 05/01/2011 N 2,303,013.43 2,281,696.24 07/01/2004
265950563 N/A 05/01/2011 N 2,303,013.43 2,281,696.24 07/01/2004
265950459 N/A 02/01/2011 N 2,849,629.35 2,846,964.40 07/01/2004
265950422 N/A 02/01/2011 N 2,785,580.01 2,781,514.61 07/01/2004
510000161 N/A 02/01/2011 N 2,773,882.57 2,771,462.83 07/01/2004
825999649 N/A 06/01/2013 N 2,164,367.32 2,149,802.57 07/01/2004
265950365 N/A 02/01/2011 N 2,296,130.96 2,293,981.64 07/01/2004
265950328 N/A 02/01/2011 N 2,288,676.29 2,286,467.36 06/01/2004
265950481 N/A 03/01/2011 N 2,236,639.96 2,234,576.90 07/01/2004
265950431 N/A 02/01/2011 N 2,188,487.58 2,186,542.00 07/01/2004
510000158 N/A 01/01/2011 N 2,101,042.28 2,099,199.92 07/01/2004
265330960 N/A 01/01/2011 N 2,089,563.66 2,087,687.43 09/01/2003
265950559 N/A 05/01/2011 N 1,612,109.20 1,597,187.16 07/01/2004
265950369 N/A 01/01/2011 N 2,000,000.00 2,000,000.00 07/01/2004
265330945 N/A 04/01/2011 N 1,947,586.17 1,945,836.09 07/01/2004
510000157 N/A 01/01/2011 N 1,921,091.75 1,919,407.18 07/01/2004
825999532 N/A 06/01/2013 N 1,402,730.39 1,393,365.46 07/01/2004
510000154 N/A 01/01/2011 N 1,653,597.80 1,652,147.79 07/01/2004
510000149 N/A 11/01/2010 N 1,659,321.79 1,658,047.10 07/01/2004
825999737 N/A 06/01/2013 N 1,303,554.63 1,294,779.15 07/01/2004
825999799 N/A 06/01/2013 N 1,212,535.77 1,204,345.06 07/01/2004
265950312 N/A 10/01/2010 N 1,434,424.61 1,433,254.47 07/01/2004
265950564 N/A 05/01/2011 N 1,074,739.62 1,064,791.60 07/01/2004
265950440 N/A 02/01/2011 N 1,244,802.46 1,243,690.59 07/01/2004
265950353 N/A 11/01/2010 N 1,228,766.58 1,227,725.85 07/01/2004
265950367 N/A 12/01/2010 N 1,175,492.94 1,174,533.63 07/01/2004
265330909 N/A 01/01/2006 N 878,242.68 877,543.35 07/01/2004
265950423 N/A 02/01/2011 N 861,363.39 860,611.99 07/01/2004
265950429 N/A 01/01/2011 N 844,823.08 844,046.44 07/01/2004
265950409 N/A 02/01/2011 N 649,251.22 648,736.81 07/01/2004
265950428 N/A 02/01/2011 N 505,473.74 505,066.56 07/01/2004
825999649 N/A 06/01/2013 N 1,441,411.21 1,449,612.84 07/01/2004
Totals 971,525,139.48 963,149,121.58
Loan Appraisal Appraisal Res. Mod.
Number Reduction Reduction Strat. Code
Date Amount (2) (3)
<s> <c> <c> <c> <c>
265330995 11
265950372 07/08/2004 960,639.43 7
265330960 7
Totals 960,639.43
<FN>
(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
</FN>
Principal Prepayment Detail
Loan Number Offering Principal Prepayment Amount Prepayment Penalties
Document Payoff Curtailment Prepayment Yield Maintenance
Cross-Reference Amount Amount Premium Premium
<s> <c> <c> <c> <c> <c>
265330995 42 7,194,782.93 0.00 510,163.23 0.00
Totals 7,194,782.93 0.00 510,163.23 0.00
Historical Detail
Delinquencies
Distribution 30-59 Days 60-89 Days 90 Days or More
Date # Balance # Balance # Balance
<s> <c> <c> <c> <c> <c> <c>
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 1 $2,092,828.05
03/12/2004 0 $0.00 0 $0.00 1 $2,094,215.64
02/13/2004 0 $0.00 0 $0.00 1 $2,096,504.93
01/14/2004 0 $0.00 0 $0.00 1 $2,097,867.75
12/12/2003 0 $0.00 1 $2,099,221.39 0 $0.00
11/17/2003 1 $2,101,022.42 0 $0.00 0 $0.00
10/15/2003 0 $0.00 0 $0.00 0 $0.00
09/12/2003 1 $3,146,707.14 0 $0.00 0 $0.00
08/14/2003 1 $3,148,413.31 0 $0.00 0 $0.00
Distribution Foreclosure REO Modifications
Date # Balance # Balance # Balance
<s> <c> <c> <c> <c> <c> <c>
07/14/2004 0 $0.00 2 $5,212,247.97 0 $0.00
06/14/2004 1 $2,089,563.66 1 $3,127,127.20 0 $0.00
05/14/2004 1 $2,090,973.24 1 $3,128,970.32 0 $0.00
04/14/2004 0 $0.00 1 $3,131,507.12 0 $0.00
03/12/2004 0 $0.00 1 $3,133,319.60 0 $0.00
02/13/2004 0 $0.00 1 $3,136,534.82 0 $0.00
01/14/2004 0 $0.00 1 $3,138,312.14 0 $0.00
12/12/2003 0 $0.00 1 $3,140,077.03 0 $0.00
11/17/2003 0 $0.00 1 $3,142,538.63 0 $0.00
10/15/2003 0 $0.00 1 $3,144,273.95 0 $0.00
09/12/2003 0 $0.00 0 $0.00 0 $0.00
08/14/2003 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
<s> <c> <c> <c> <c> <c> <c> <c>
07/14/2004 0 $0.00 1 $7,194,782.93 7.661630% 7.604478% 77
06/14/2004 0 $0.00 0 $0.00 7.664011% 7.605022% 78
05/14/2004 0 $0.00 0 $0.00 7.663844% 7.604857% 79
04/14/2004 0 $0.00 0 $0.00 7.663691% 7.604704% 80
03/12/2004 0 $0.00 0 $0.00 7.663528% 7.604542% 81
02/13/2004 0 $0.00 0 $0.00 7.663388% 7.604403% 82
01/14/2004 0 $0.00 0 $0.00 7.663227% 7.606650% 83
12/12/2003 0 $0.00 0 $0.00 7.663108% 7.606532% 84
11/17/2003 0 $0.00 0 $0.00 7.663010% 7.606435% 85
10/15/2003 0 $0.00 0 $0.00 7.662893% 7.606319% 86
09/12/2003 0 $0.00 0 $0.00 7.662796% 7.606222% 87
08/14/2003 0 $0.00 0 $0.00 7.662681% 7.606108% 88
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
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
<s> <c> <c> <c> <c> <c> <c>
265950372 76 9 09/01/2003 16,416.12 199,215.04 9
265950328 84 0 06/01/2004 16,341.51 16,341.51 B
265330960 88 9 09/01/2003 15,501.92 155,016.20 9
Totals 3 48,259.56 370,572.75
Resolution Servicing Actual Outstanding
Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO
Number Code (2) Date Date Balance Advances Date Date
<s> <c> <c> <c> <c> <c> <c> <c>
265950372 7 08/01/2003 3,146,707.14 545,791.42 10/07/2003
265950328 2,288,676.29 0.00
265330960 7 01/12/2004 2,104,135.42 17,032.91 07/01/2004
Totals 7,539,518.85 562,824.33
Current Outstanding Actual Outstanding
P & I P & I Principal Servicing
Advances Advances** Balance Advances
<s> <c> <c> <c> <c>
Totals By Delinquency Code:
Total for Status Code = 9 (2 loans) 31,918.05 354,231.24 5,250,842.56 562,824.33
Total for Status Code = B (1 loan) 16,341.51 16,341.51 2,288,676.29 0.00
<FN>
(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.
</FN>
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
<s> <c> <c> <c> <c> <c> <c> <c> <c>
265330995 42 01/30/2004 11 0.00 OF CA 8.000% 0.00
265950372 76 08/01/2003 7 3,124,560.54 MF TX 8.180% 3,146,707.14
265330960 88 01/12/2004 7 2,087,687.43 MF TN 7.875% 2,104,135.42
Net Remaining
Loan Operating DSCR Note Maturity Amortization
Number Income Date DSCR Date Date Term
<s> <c> <c> <c> <c> <c> <c>
265330995 346,800.50 09/30/2003 0.70 11/01/2000 10/01/2010 314
265950372 175,179.79 12/31/2002 0.61 12/01/2000 11/01/2010 321
265330960 63,960.94 06/30/2003 0.68 02/01/2001 01/01/2011 317
<FN>
(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
</FN>
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
<s> <c> <c> <c> <c> <c> <c> <c>
265330995 42 11 07/17/2000 16,000,000.00
265950372 76 7 09/23/2003 3,250,000.00
265330960 88 7 07/21/2000 2,700,000.00
Loan
Number Comments from Special Servicer
<s> <c>
265330995 No Comments.
265950372 Renovation underway, anticipate completion of interior and exterior renovation work by end
of September.
265330960 Foreclosure sale scheduled July 1, 2004. Receiver in-place since 6/8/04, and is currently
managing the property.
<FN>
(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
</FN>
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
Loan Final Offering Appraisal Appraisal Actual Gross Gross Proceeds
Number Recovery Document Date Value Balance Proceeds as a % of
Determination Cross Actual Balance
Date Reference
<s> <c> <c> <c> <c> <c> <c> <c>
265330995 06/30/2004 42 07/17/2000 16,000,000.00 7,284,523.61 7,455,125.29 102.342%
Current Total 16,000,000.00 7,284,523.61 7,455,125.29
Cumulative Total 16,000,000.00 7,284,523.61 7,455,125.29
Liquidated Loan Detail
Loan Aggregate Net Net Proceeds Realized Repurchased
Number Liquidation Liquidation as a % of Loss by Seller
Expenses * Proceeds ctual Balance (Y/N)
<s> <c> <c> <c> <c> <c>
265330995 126,920.59 7,328,204.70 100.600% 78,389.43 N
Current Total 126,920.59 7,328,204.70 78,389.43
Cumulative Total 126,920.59 7,328,204.70 78,389.43
<FN>
* Aggregate liquidation expenses also include outstanding P & I advances
and unpaid fees (servicing, trustee, etc.).
</FN>