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: December 14, 2004
(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 December 14, 2004, 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
December 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 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: December 14, 2004
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 December 14, 2004 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: December 14, 2004
Record Date: November 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 - 15
Principal Prepayment Detail 16
Historical Detail 17
Delinquency Loan Detail 18
Specially Serviced Loan Detail 19 - 22
Modified Loan Detail 23
Liquidated Loan Detail 24
Depositor
First Union Commercial Mortgage Securities, Inc.
201 South College Street
Charlotte, NC 28288-1016
Contact: Tim Steward
Phone Number: (704) 593-7822
Master Servicer
First Union National Bank
Charlotte Plaza, Floor 23 NC-1075
201 South College Street
Charlotte, NC 28288
Contact: Timothy S. Ryan
Phone Number: (704) 593-7878
Special Servicer
Lennar Partners, Inc.
760 N.W. 107th Avenue
Miami, FL 33172
Contact: Steve Bruha
Phone Number: (305) 229-6614
This report has been compiled from information provided to
Wells Fargo Bank, N.A. by various third parties, which may
include the Servicer, Master Servicer, Special Servicer and others.
Wells Fargo Bank, N.A. has not independently confirmed the
accuracy of information received from these third parties and
assumes no duty to do so. Wells Fargo Bank, N.A. expressly
disclaims any responsibility for the accuracy or completeness
of information furnished by third parties.
Copyright 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 33736XEA3 5.673000% 286,136,000.00 238,519,283.12 957,242.34 1,127,599.91
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 7.225450% 14,678,000.00 14,678,000.00 0.00 88,379.29
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 0.00 111,790.44
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 978,559,069.00 930,858,907.66 957,242.34 4,743,016.41
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 33736XEA3 0.00 0.00 2,084,842.25 237,562,040.78 23.93%
A-2 33736XEB1 0.00 0.00 2,436,304.50 469,800,000.00 23.93%
B 33736XEC9 0.00 0.00 196,231.86 36,696,000.00 19.99%
C 33736XED7 0.00 0.00 66,644.01 12,232,000.00 18.67%
D 33736XEE5 0.00 0.00 67,449.29 12,232,000.00 17.35%
E 33736XEF2 0.00 0.00 95,143.65 17,125,000.00 15.51%
F 33736XEJ4 0.00 0.00 69,212.73 12,232,000.00 14.20%
G 33736XEK1 0.00 0.00 70,711.15 12,232,000.00 12.88%
H 33736XEL9 0.00 0.00 100,409.58 17,125,000.00 11.04%
J 33736XEM7 0.00 0.00 88,379.29 14,678,000.00 9.46%
K 33736XEN5 0.00 0.00 73,395.00 14,679,000.00 7.88%
L 33736XEP0 0.00 0.00 110,085.00 22,017,000.00 5.52%
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 3.97%
O 33736XES4 0.00 0.00 34,690.00 6,938,000.00 3.22%
P 33736XET2 0.00 0.00 23,130.00 4,626,000.00 2.73%
Q 33736XEU9 0.00 0.00 111,790.44 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 5,700,258.75 929,901,665.32
Class CUSIP Pass-Through Original Beginning Interest
Rate Notional Notional Distribution
Amount Amount
<s> <c> <c> <c> <c> <c>
IO-I 33736XEG0 0.585705% 978,559,069.00 930,858,907.66 454,340.45
IO-II 33736XEH8 0.875738% 537,874,000.00 537,874,000.00 392,530.76
Class CUSIP Prepayment Total Ending
Penalties Distribution Notional
Amount
<s> <c> <c> <c> <c>
IO-I 33736XEG0 0.00 454,340.45 929,901,665.32
IO-II 33736XEH8 0.00 392,530.76 537,874,000.00
<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 33736XEA3 833.58711634 3.34541036 3.94078309 0.00000000 0.00000000 830.24170597
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 6.02120793 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 4.39374825 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
<s> <c> <c> <c> <c> <c>
IO-I 33736XEG0 951.25469392 0.46429538 0.00000000 950.27647771
IO-II 33736XEH8 1,000.00000000 0.72978199 0.00000000 1,000.00000000
Reconciliation Detail
Advance Summary
<s> <c>
P & I Advances Outstanding 1,332,972.87
Servicing Advances Outstanding 165,043.13
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 45,016.25
Less Delinquent Servicing Fees 2,328.74
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 259.56
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 42,947.07
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 1,127,599.91 0.00 0.00 1,127,599.91 0.00
A-2 2,436,304.50 0.00 0.00 2,436,304.50 0.00
IO-I 454,340.45 0.00 0.00 454,340.45 0.00
IO-II 392,530.76 0.00 0.00 392,530.76 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 88,379.29 0.00 0.00 88,379.29 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 5,604,895.30 0.00 0.00 5,604,895.30 0.00
Class Additional Interest Remaining Unpaid
Trust Fund Distribution Distributable
Expenses Certificate Interest
<s> <c> <c> <c>
A-1 0.00 1,127,599.91 0.00
A-2 0.00 2,436,304.50 0.00
IO-I 0.00 454,340.45 0.00
IO-II 0.00 392,530.76 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 88,379.29 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 15,007.68 111,790.44 181,326.77
Z-I 0.00 0.00 0.00
Z-II 0.00 0.00 0.00
Total 15,007.68 5,589,887.62 181,326.77
Other Required Information
<s> <c>
Available Distribution Amount (1) 6,547,129.96
Aggregate Number of Outstanding Loans 135
Aggregate Stated Principal Balance of Loans Before Distribution 930,858,907.80
Aggregate Stated Principal Balance of Loans After Distribution 929,901,665.46
Aggregate Unpaid Principal Balance of Loans 930,130,378.74
Aggregate Amount of Servicing Fee 42,947.07
Aggregate Amount of Special Servicing Fee 8,089.27
Aggregate Amount of Trustee Fee 1,784.15
Aggregate Trust Fund Expenses 4,738.79
Interest Reserve Deposit 0.00
Interest Reserve Withdrawal 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 0
Aggregate Unpaid Principal Balance 0.00
<fn>
(1) The Available Distribution Amount includes any Prepayment Premiums.
</fn>
Original Subordination Level
<s> <c> <c> <c>
Class A-1 22.750000% Class H 10.500000%
Class A-2 22.750000% Class J 9.000000%
Class B 19.000000% Class K 7.500000%
Class C 17.750000% Class L 5.250000%
Class D 16.500000% Class M 4.500000%
Class E 14.750000% Class N 3.780000%
Class F 13.500000% Class O 3.070000%
Class G 12.250000% Class P 2.600000%
Class Q 0.000000%
Appraisal Reduction Amount
Loan Appraisal Cumulative Date Appraisal
Number Reduction ASER Reduction
Amount Amount Effected
<s> <c> <c> <c>
502694601 730,776.46 29,166.54 05/11/2004
510000185 435,923.93 17,436.96 05/11/2004
Total 1,166,700.39 46,603.50
Cash Reconciliation Detail
<s>
Total Funds Collected
Interest:
Scheduled Interest 5,651,695.68
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 5,651,695.68
Principal:
Scheduled Principal 957,242.34
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 957,242.34
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 6,608,938.02
Total Funds Distributed
Fees:
Master Servicing Fee 45,016.25
Trustee Fee 1,784.15
Certificate Administration Fee 0.00
Insurer Fee 0.00
Miscellaneous Fee 0.00
Total Fees 46,800.39
Additional Trust Fund Expenses:
Reimbursement for Interest on Advances 0.00
ASER Amount 2,179.62
Special Servicing Fee 8,089.27
Rating Agency Expenses 0.00
Attorney Fees & Expenses 4,738.79
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 15,007.68
Interest Reserve Deposit 0.00
Payments to Certificateholders & Others:
Interest Distribution 5,589,887.62
Principal Distribution 957,242.34
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 6,547,129.96
Total Funds Distributed 6,608,938.03
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 33736XEA3 X Aaa AAA X Aaa AAA
A-2 33736XEB1 X Aaa AAA X Aaa AAA
IO-I 33736XEG0 X Aaa AAA X Aaa AAA
IO-II 33736XEH8 X Aaa AAA X Aaa AAA
B 33736XEC9 X Aa2 AA X Aa2 AAA
C 33736XED7 X Aa3 AA- X Aa3 AA+
D 33736XEE5 X A1 A+ X A1 AA
E 33736XEF2 X A2 A X A2 AA-
F 33736XEJ4 X A3 A- X A3 A+
G 33736XEK1 X Baa1 BBB+ X Baa1 A
H 33736XEL9 X Baa2 BBB X Baa2 A-
J 33736XEM7 X Baa3 BBB- X Baa3 BBB+
K 33736XEN5 X Ba1 BB+ X Ba1 BBB-
L 33736XEP0 X Ba2 BB X Ba2 BB+
M 33736XEQ8 X Ba3 BB- X Ba3 BB
N 33736XER6 X B1 B+ X B1 B+
O 33736XES4 X B2 B X B2 B
P 33736XET2 X B3 B- X B3 B-
Q 33736XEU9 X NR NR X NR NR
Z-I 33736XEX3 X N/A NR X NR NR
Z-II 33736XEY1 X N/A 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>
Defeased 1 11,637,549.69 1.25 42 7.6240 NAP
Below 1,000,000 9 7,505,429.73 0.81 77 7.7111 1.636005
1,000,001 to 2,000,000 14 21,176,444.16 2.28 85 7.6366 1.321718
2,000,001 to 3,000,000 17 43,528,378.28 4.68 76 7.4215 1.374866
3,000,001 to 4,000,000 15 52,750,252.07 5.67 87 7.4390 1.427123
4,000,001 to 5,000,000 17 76,734,166.51 8.25 76 7.3958 1.331434
5,000,001 to 6,000,000 8 44,883,627.35 4.83 70 7.4441 1.343608
6,000,001 to 7,000,000 11 69,633,850.72 7.49 81 7.3633 1.452596
7,000,001 to 8,000,000 7 52,304,127.80 5.62 80 7.3374 1.332983
8,000,001 to 9,000,000 3 24,690,866.54 2.66 67 7.2092 1.514167
9,000,001 to 10,000,000 8 75,279,787.06 8.10 62 7.1131 1.242244
10,000,001 to 15,000,000 11 137,896,382.07 14.83 73 7.3061 1.298262
15,000,001 to 20,000,000 8 133,908,254.75 14.40 81 7.2483 1.471311
20,000,001 to 25,000,000 2 43,485,174.22 4.68 84 7.0000 1.516786
25,000,001 or greater 4 134,487,374.51 14.46 74 7.1170 1.597378
Totals 135 929,901,665.46 100.00 76 7.2857 1.413600
State (3)
State # of Scheduled % of WAM WAC Weighted
Props Balance Agg. (2) Avg DSCR (1)
Bal.
<s> <c> <c> <c> <c> <c> <c>
Defeased 1 11,637,549.69 1.25 42 7.6240 NAP
Alaska 1 1,820,398.41 0.20 77 7.8700 1.590000
Arizona 3 7,865,969.91 0.85 78 7.4212 1.454851
Arkansas 2 6,054,999.56 0.65 82 6.9496 1.515996
California 33 162,700,589.28 17.50 75 7.3138 1.378261
Colorado 2 10,546,403.55 1.13 81 7.3821 0.914171
Connecticut 3 30,778,047.16 3.31 82 7.2558 1.349828
Florida 12 50,102,671.86 5.39 78 7.4416 1.489731
Georgia 3 15,943,086.07 1.71 81 7.2778 1.477982
Illinois 5 55,168,870.53 5.93 80 7.3889 0.977473
Indiana 1 2,880,186.68 0.31 79 7.5300 1.280000
Maine 1 18,947,111.51 2.04 84 7.0000 1.530000
Maryland 6 14,637,459.26 1.57 82 7.2128 1.561123
Massachusetts 1 22,130,847.59 2.38 84 7.0000 1.340000
Michigan 7 75,371,846.89 8.11 65 7.3478 1.916751
Minnesota 1 1,188,245.51 0.13 82 6.9200 1.790000
Missouri 1 957,781.04 0.10 78 8.0000 1.460000
Nevada 7 59,651,282.25 6.41 71 7.1919 1.287567
New Jersey 9 70,634,719.16 7.60 81 7.2347 1.490093
New Mexico 1 6,711,587.51 0.72 80 7.8200 1.100000
New York 6 35,572,110.87 3.83 74 7.1509 1.225470
North Carolina 4 36,995,149.02 3.98 78 7.3468 1.110747
North Dakota 1 4,842,998.77 0.52 81 7.2500 1.220000
Oklahoma 1 986,273.78 0.11 44 7.4000 1.110000
Pennsylvania 4 47,379,875.30 5.10 68 6.9898 1.452720
Texas 9 37,666,401.49 4.05 63 7.4467 1.530596
Utah 3 17,691,805.38 1.90 92 8.1626 1.371318
Virginia 10 79,814,356.03 8.58 79 7.1658 1.518274
Washington 2 20,224,946.05 2.17 82 7.0000 1.558814
Washington,DC 1 9,319,151.89 1.00 79 7.6250 1.400000
West Virginia 3 13,678,943.46 1.47 83 7.1364 1.066827
Totals 144 929,901,665.46 100.00 76 7.2857 1.413600
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>
Defeased 1 11,637,549.69 1.25 42 7.6240 NAP
1.19 or less 34 224,551,063.94 24.15 72 7.3632 1.008486
1.20 to 1.24 12 62,678,224.72 6.74 77 7.5139 1.220704
1.25 to 1.29 9 41,316,733.24 4.44 69 7.4813 1.266179
1.30 to 1.34 9 92,685,816.16 9.97 76 7.0646 1.323630
1.35 to 1.39 8 71,196,858.65 7.66 77 7.5371 1.357527
1.40 to 1.44 8 54,550,750.83 5.87 82 7.3228 1.416039
1.45 to 1.49 7 45,451,240.07 4.89 81 7.2135 1.471113
1.50 to 1.54 10 85,043,667.06 9.15 80 7.3658 1.521650
1.55 to 1.59 7 43,598,516.83 4.69 80 7.0597 1.575445
1.60 to 1.64 3 20,532,445.49 2.21 82 7.2789 1.617157
1.65 to 1.69 5 32,145,024.77 3.46 76 7.3113 1.672952
1.70 or greater 22 144,513,774.01 15.54 77 7.0265 2.025207
Totals 135 929,901,665.46 100.00 76 7.2857 1.413600
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>
Defeased 1 11,637,549.69 1.25 42 7.6240 NAP
Industrial 11 41,836,057.63 4.50 79 7.4494 1.338978
Mixed Use 5 17,077,487.38 1.84 81 7.3485 1.602849
Multi-Family 55 315,484,547.59 33.93 73 7.1246 1.309034
Office 27 245,713,525.68 26.42 71 7.3551 1.602167
Retail 42 286,144,308.81 30.77 82 7.3638 1.364085
Self Storage 3 12,008,188.68 1.29 83 7.2539 1.340901
Totals 144 929,901,665.46 100.00 76 7.2857 1.413600
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>
Defeased 1 11,637,549.69 1.25 42 7.6240 NAP
6.749% or less 3 53,464,812.78 5.75 65 6.6695 2.072348
6.750% to 6.999% 11 109,210,233.58 11.74 75 6.9103 1.379888
7.000% to 7.249% 32 284,037,068.67 30.54 78 7.0533 1.462783
7.250% to 7.499% 38 211,225,834.08 22.71 77 7.3477 1.403441
7.500% to 7.749% 28 176,122,532.46 18.94 76 7.5625 1.205582
7.500% to 7.999% 8 29,155,234.68 3.14 78 7.8294 1.268242
8.000% to 8.249% 4 6,103,386.65 0.66 133 8.1341 1.294541
8.250% or greater 10 48,945,012.87 5.26 67 8.3719 1.345203
Totals 135 929,901,665.46 100.00 76 7.2857 1.413600
Seasoning
Seasoning # of Scheduled % of WAM WAC Weighted
Loans Balance Agg. (2) Avg DSCR (1)
Bal.
<s> <c> <c> <c> <c> <c> <c>
Defeased 1 11,637,549.69 1.25 42 7.6240 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 15 201,060,191.21 21.62 79 6.9324 1.681708
37 to 48 months 106 666,351,172.25 71.66 76 7.3072 1.334983
49 months and greater 13 50,852,752.31 5.47 67 8.3241 1.352516
Totals 135 929,901,665.46 100.00 76 7.2857 1.413600
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>
Defeased 1 11,637,549.69 1.25 42 7.6240 NAP
60 months or less 15 73,275,116.68 7.88 32 7.3623 1.193493
61 to 84 months 115 799,638,685.99 85.99 80 7.2991 1.381067
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 3,093,103.38 0.33 201 8.1700 1.245876
Totals 132 887,644,455.74 95.46 76 7.3116 1.367326
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>
120 months or less 1 40,036,827.47 4.31 59 6.7000 2.410000
120 to 192 months 1 627,315.63 0.07 168 7.5000 2.190000
193 to 264 months 1 1,593,066.62 0.17 196 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 42,257,209.72 4.54 66 6.7432 2.385622
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>
Defeased 1 11,637,549.69 1.25 42 7.6240 NAP
Interest Only 6 67,567,834.31 7.27 78 7.1222 1.393163
120 months or less 1 920,464.50 0.10 82 7.8750 2.380000
120 to 192 months 0 0.00 0.00 0 0.0000 0.000000
193 to 264 months 25 98,395,870.06 10.58 74 7.5908 1.315786
265 to 336 months 99 709,122,737.18 76.26 77 7.2850 1.367704
337 months or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 132 887,644,455.74 95.46 76 7.3116 1.367326
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>
Defeased 1 11,637,549.69 1.25 42 7.6240 NAP
Underwriter's Information 3 7,637,904.00 0.82 80 7.4079 1.363576
1 year or less 124 847,545,414.30 91.14 76 7.2703 1.422603
1 to 2 years 5 47,683,764.61 5.13 87 7.4895 1.342018
2 years or greater 2 15,397,032.86 1.66 43 7.1862 1.061423
Totals 135 929,901,665.46 100.00 76 7.2857 1.413600
<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>
502717405 1 OF Detroit MI 223,538.95 0.00 6.700%
510000176 2 OF Little Falls NJ 208,638.00 33,098.30 7.375%
265950581 3 RT Orland Park IL 208,033.17 31,098.22 7.560%
502708001 4 OF Berwyn PA 157,981.60 29,243.11 6.875%
502709418 5 RT Sturbridge MA 129,227.64 22,461.33 7.000%
510000202 6 Various Various NJ 124,693.33 21,673.22 7.000%
502709417 7 RT Augusta ME 110,636.99 19,230.06 7.000%
502694905 8 MF Yorktown VA 101,727.71 18,026.74 7.000%
502700407 9 MF Summerlin NV 101,145.69 17,412.76 7.067%
502705804 10 OF Durham NC 109,044.05 14,028.82 7.530%
502713101 11 MF Pasedena CA 94,936.97 16,501.20 7.000%
502709419 12 RT Lisbon CT 94,766.93 16,471.65 7.000%
502707905 13 MF Richmond VA 91,945.74 15,551.38 7.160%
528000014 14 OF Troy MI 105,423.45 13,069.80 8.350%
502682901 15 RT Marlton NJ 87,062.84 14,552.38 7.180%
265950628 16 MF Carrboro NC 83,740.40 15,468.55 6.990%
502700406 17 MF Henderson NV 82,299.01 14,164.05 7.068%
510000190 18 RT Redmond WA 74,395.98 13,091.30 7.000%
265950625 19 MF Fredericksburg VA 72,263.29 13,348.50 6.990%
502715603 20 OF Dallas TX 76,659.28 17,480.49 7.625%
510000177 21 RT Wethersfield CT 76,282.94 11,366.80 7.570%
502710308 22 RT Santa Ana CA 68,500.00 0.00 6.850%
528000023 23 OF Clearfield UT 82,387.59 10,222.52 8.450%
510000173 24 IN Antioch CA 74,006.61 10,920.38 7.624%
628000025 25 MF Oviedo FL 73,212.82 11,351.26 7.580%
502701001 26 MF Midlothian VA 63,666.52 26,436.34 7.250%
502696703 27 MF Chicago IL 56,204.79 10,737.80 6.770%
502694601 28 MF Las Vegas NV 57,596.42 12,023.64 7.125%
510000199 29 RT Modesto CA 58,738.71 9,478.92 7.250%
502700901 30 OF Washington DC 59,270.58 8,677.62 7.625%
528000031 31 MF Cecil Township PA 52,945.49 9,959.40 6.850%
510000198 32 MF New York NY 50,895.86 10,127.18 6.610%
510000178 33 MF Hollis NY 55,076.42 9,048.15 7.250%
510000201 34 IN San Diego CA 55,963.79 8,466.73 7.450%
502704402 35 MF Reno NV 50,477.82 8,189.34 7.250%
265950627 36 MF Virginia Beach VA 48,033.83 8,872.83 6.990%
510000170 37 OF Placentia CA 49,973.76 7,990.51 7.390%
265950659 38 MF Azusa CA 49,947.04 7,668.24 7.500%
528000039 39 MF Mount Lebanon PA 48,063.20 7,491.00 7.430%
510000180 40 MF Colorado Springs CO 46,351.48 7,313.98 7.375%
510000192 41 OF Federal Way WA 43,704.10 7,690.51 7.000%
502693202 42 OF Henderson NV 45,550.36 6,839.38 7.490%
502676401 43 RT Dalton GA 43,704.84 7,027.41 7.300%
510000183 44 MF Athens GA 42,804.31 6,994.56 7.250%
528000045 45 IN Los Angeles CA 42,138.83 15,728.36 7.650%
502683801 46 RT Loxahatchee FL 43,620.09 6,226.78 7.688%
510000181 47 RT Santa Fe NM 43,776.22 5,990.41 7.820%
510000197 48 RT Hyde Park NY 40,654.19 9,597.21 7.500%
510000175 49 RT Davison MI 40,955.68 6,241.30 7.500%
502700408 50 OF Rancho Cucamonga CA 36,169.85 6,409.51 7.000%
502708301 51 OF Kensington MD 35,430.46 9,626.71 7.000%
510000206 52 RT Houston TX 36,943.32 9,118.69 7.290%
510000210 53 MF Parkersburg WV 35,314.73 6,158.25 6.990%
628000054 54 RT Manteca CA 37,629.54 5,814.87 7.440%
510000209 55 MF South Charleston WV 35,178.91 6,134.55 6.990%
628000056 56 RT San Diego CA 37,315.18 5,686.51 7.500%
502704503 57 MU Palm Beach FL 35,181.62 5,748.96 7.250%
510000184 58 RT Beekman NY 35,665.50 8,556.95 7.470%
510000200 59 SS Los Angeles CA 34,726.95 7,763.20 7.290%
628000060 60 MF Glendale CA 33,392.23 5,703.02 7.130%
528000061 61 RT Pleasant Hill CA 37,353.26 8,771.08 8.250%
502681201 62 RT South Gate CA 33,740.06 5,186.13 7.440%
502693511 63 RT Buffalo Grove IL 31,383.41 5,144.89 7.240%
528000064 64 MF Fargo ND 29,288.70 4,786.01 7.250%
510000171 65 RT Plantation FL 29,859.88 4,759.11 7.400%
502695901 66 IN Bedford Park IL 28,956.44 11,323.22 7.500%
528000067 67 OF Troy MI 33,162.53 6,807.40 8.350%
502664903 68 MF Blacksburg VA 27,714.01 4,624.48 7.125%
502684301 69 RT North Lauderdale FL 27,778.65 4,673.31 7.160%
502699109 70 OF San Diego CA 29,410.29 4,382.38 7.570%
628000071 71 OF San Diego CA 26,922.42 4,679.45 7.000%
528000072 72 OF Troy MI 31,369.71 6,439.39 8.350%
528000073 73 MF Cottonwood AZ 26,740.92 4,539.93 7.110%
528000074 74 RT Van Nuys CA 29,801.41 4,176.75 7.900%
510000203 75 SS Farmingdale NY 26,027.09 6,778.79 7.100%
502707510 76 MF Roanoke VA 26,699.27 4,462.73 7.180%
502697001 78 IN Houston TX 26,386.22 4,311.71 7.250%
510000205 79 MF Various CA 22,801.16 4,659.14 6.510%
628000080 80 MF Glendale CA 24,180.58 4,129.77 7.130%
502675902 81 MF Harrisonburg VA 26,378.58 3,710.73 7.750%
502700409 82 MU Los Angeles CA 26,058.82 3,584.78 7.820%
502705801 83 MF Tallahassee FL 24,345.03 5,900.29 7.480%
510000194 84 OF Gaithersburg MD 24,327.53 3,641.05 7.500%
628000085 85 MF Fayetteville AR 22,629.95 3,982.15 7.000%
502702614 86 MF El Cajon CA 22,606.16 4,005.94 7.000%
502709701 87 MF Panama City FL 22,343.47 3,868.15 7.050%
502706203 88 RT Greenville NC 24,657.36 3,418.06 7.880%
528000089 89 IN Rancho Cordova CA 21,246.34 3,618.85 7.100%
502694903 90 RT West Palm Beach FL 21,737.51 4,416.42 7.770%
510000185 91 RT West Jordan UT 21,106.93 7,057.52 8.170%
502701701 92 IN Houston TX 20,416.46 2,974.79 7.640%
510000186 93 OF Coral Gables FL 19,769.87 2,677.07 7.375%
528000094 94 MF Grand Rapids MI 18,348.08 3,135.37 7.090%
528000095 95 IN Brea CA 19,184.66 2,993.33 7.410%
528000096 96 RT Englewood CO 18,590.37 2,873.41 7.400%
502692006 97 RT Plano TX 18,192.58 2,888.73 7.300%
502708803 98 RT Odessa TX 18,258.21 2,718.23 7.500%
502707505 99 MF Provo UT 16,986.00 2,973.08 7.000%
502695608 100 RT Huntington IN 18,090.30 2,730.40 7.530%
502689301 101 OF Havertown PA 17,275.37 2,724.57 7.360%
502672306 102 RT Abilene TX 16,644.86 2,812.13 7.125%
502706201 103 RT Lynchburg VA 18,765.57 2,282.77 8.470%
628000104 104 RT Vacaville CA 15,838.83 2,340.75 7.500%
502703401 105 RT Cypress CA 15,812.89 2,366.69 7.500%
510000193 106 MF Waterbury CT 15,232.11 2,354.34 7.400%
265950568 108 RT Kewanee IL 15,491.31 2,207.21 7.710%
528000109 109 MF Atwater CA 13,860.85 2,439.07 7.000%
502698105 110 MU McAllen TX 14,476.69 2,272.18 7.375%
502695609 111 RT Casa Grande AZ 14,367.44 2,168.50 7.530%
265950602 112 RT Palm Desert CA 14,518.77 2,114.38 7.625%
502711512 113 MF Pine Bluff AR 12,472.89 2,285.46 6.860%
502704601 114 MF Homestead FL 13,183.82 3,224.57 7.350%
502682401 115 IN Las Vegas NV 12,135.03 1,835.57 7.490%
502702501 116 SS Hesperia CA 11,939.11 2,840.71 7.500%
528000117 117 OF Juneau AK 11,949.53 1,639.02 7.870%
528000118 118 MF Atlanta GA 10,283.67 2,567.09 7.300%
528000119 119 RT Moreno Valley CA 10,023.01 4,225.52 7.530%
502711509 120 MF Baltimore MD 9,633.15 1,554.54 7.250%
528000121 121 RT Summersville WV 10,935.86 1,347.35 8.250%
528000122 122 MF Charlotte NC 9,271.03 2,355.81 7.310%
528000123 123 MF Carlsbad CA 8,494.51 1,294.50 7.500%
502711508 124 MU Baltimore MD 8,179.73 1,336.63 7.250%
528000125 125 OF Troy MI 8,972.20 1,841.76 8.350%
528000126 126 MF Fernley NV 8,669.75 1,238.00 8.200%
528000127 127 MF St. Cloud MN 6,863.22 1,907.83 6.920%
502695001 128 RT Houston TX 6,095.57 8,384.60 7.875%
528000129 129 IN Tucson AZ 7,589.66 1,670.46 8.500%
528000130 130 MF Oklahoma City OK 6,094.13 1,963.36 7.400%
265950478 131 MF Lee`s Summit MO 6,394.24 1,354.80 8.000%
501711510 132 MF Baltimore MD 5,544.93 894.81 7.250%
265950586 133 MF Lakewood NJ 5,878.67 657.10 8.500%
502711507 134 MF Baltimore MD 4,972.33 812.53 7.250%
528000135 135 IN Fresno CA 5,274.83 1,313.79 8.050%
528000136 136 OF Los Angeles CA 4,162.40 1,330.23 7.550%
528000137 137 OF Smithtown NY 3,933.90 2,108.05 7.500%
Totals 5,651,695.68 957,242.34
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>
502717405 N/A 11/01/2009 N 40,036,827.47 40,036,827.47 12/01/2004
510000176 N/A 07/01/2011 N 33,947,878.03 33,914,779.73 12/01/2004
265950581 N/A 07/01/2011 N 33,021,137.64 32,990,039.42 12/01/2004
502708001 N/A 12/01/2011 N 27,574,971.00 27,545,727.89 12/01/2004
502709418 N/A 12/01/2011 N 22,153,308.92 22,130,847.59 12/01/2004
510000202 N/A 12/01/2011 N 21,375,999.85 21,354,326.63 12/01/2004
502709417 N/A 12/01/2011 N 18,966,341.57 18,947,111.51 12/01/2004
502694905 N/A 09/01/2011 N 17,439,036.36 17,421,009.62 12/01/2004
502700407 N/A 10/01/2011 N 17,174,386.94 17,156,974.18 12/01/2004
502705804 N/A 08/01/2011 N 17,377,537.47 17,363,508.65 12/01/2004
502713101 N/A 12/01/2011 N 16,274,908.93 16,258,407.73 12/01/2004
502709419 N/A 12/01/2011 N 16,245,759.77 16,229,288.12 12/01/2004
502707905 N/A 08/01/2011 N 15,409,900.76 15,394,349.38 12/01/2004
528000014 N/A 10/01/2010 N 15,150,675.36 15,137,605.56 11/01/2004
502682901 N/A 09/01/2011 N 14,550,892.22 14,536,339.84 12/01/2004
265950628 N/A 04/01/2011 N 14,376,034.05 14,360,565.50 12/01/2004
502700406 N/A 10/01/2011 N 13,972,468.79 13,958,304.74 12/01/2004
510000190 N/A 10/01/2011 N 12,753,596.00 12,740,504.70 12/01/2004
265950625 N/A 04/01/2011 N 12,405,714.46 12,392,365.96 12/01/2004
502715603 10/01/2006 10/01/2011 N 12,064,411.55 12,046,931.06 12/01/2004
510000177 N/A 07/01/2011 N 12,092,407.82 12,081,041.02 12/01/2004
502710308 N/A 11/01/2011 N 12,000,000.00 12,000,000.00 12/01/2004
528000023 N/A 05/01/2010 N 11,700,012.38 11,689,789.86 12/01/2004
510000173 N/A 06/01/2008 N 11,648,470.07 11,637,549.69 12/01/2004
628000025 N/A 01/01/2011 N 11,590,419.97 11,579,068.71 12/01/2004
502701001 N/A 09/01/2011 N 10,537,907.02 10,511,470.68 12/01/2004
502696703 N/A 09/01/2011 N 9,962,444.16 9,951,706.36 12/01/2004
502694601 N/A 08/01/2006 N 9,700,450.09 9,688,426.45 03/01/2004
510000199 11/01/2011 11/01/2031 N 9,722,268.48 9,712,789.56 12/01/2004
502700901 N/A 07/01/2011 N 9,327,829.51 9,319,151.89 11/01/2004
528000031 N/A 07/01/2006 N 9,275,122.08 9,265,162.68 12/01/2004
510000198 N/A 11/01/2011 N 9,239,793.74 9,229,666.56 12/01/2004
510000178 N/A 08/01/2008 N 9,116,096.52 9,107,048.37 12/01/2004
510000201 N/A 11/01/2011 N 9,014,301.92 9,005,835.19 12/01/2004
502704402 N/A 10/01/2011 N 8,354,949.07 8,346,759.73 12/01/2004
265950627 N/A 04/01/2011 N 8,246,151.40 8,237,278.57 12/01/2004
510000170 N/A 05/01/2008 N 8,114,818.75 8,106,828.24 12/01/2004
265950659 N/A 06/01/2011 N 7,991,525.60 7,983,857.36 12/01/2004
528000039 N/A 07/01/2011 N 7,762,563.29 7,755,072.29 12/01/2004
510000180 N/A 08/01/2011 N 7,541,935.79 7,534,621.81 12/01/2004
510000192 N/A 10/01/2011 N 7,492,131.86 7,484,441.35 12/01/2004
502693202 N/A 10/01/2011 N 7,297,787.82 7,290,948.44 12/01/2004
502676401 N/A 09/01/2011 N 7,184,357.65 7,177,330.24 12/01/2004
510000183 N/A 09/01/2011 N 7,084,850.87 7,077,856.31 12/01/2004
528000045 N/A 02/01/2011 N 6,610,012.37 6,594,284.01 12/01/2004
502683801 N/A 08/01/2011 N 6,808,989.41 6,802,762.63 12/01/2004
510000181 N/A 08/01/2011 N 6,717,577.92 6,711,587.51 12/01/2004
510000197 10/01/2011 10/01/2026 N 6,504,671.04 6,495,073.83 12/01/2004
510000175 N/A 07/01/2011 N 6,552,908.82 6,546,667.52 12/01/2004
502700408 N/A 09/01/2011 N 6,200,546.28 6,194,136.77 12/01/2004
502708301 N/A 10/01/2011 N 6,073,793.52 6,064,166.81 12/01/2004
510000206 N/A 12/01/2011 N 6,081,204.87 6,072,086.18 12/01/2004
510000210 N/A 12/01/2011 N 6,062,615.25 6,056,457.00 12/01/2004
628000054 N/A 08/01/2011 N 6,069,280.08 6,063,465.21 12/01/2004
510000209 N/A 12/01/2011 N 6,039,297.80 6,033,163.25 12/01/2004
628000056 N/A 07/01/2011 N 5,970,428.14 5,964,741.63 12/01/2004
502704503 N/A 09/01/2011 N 5,823,165.06 5,817,416.10 12/01/2004
510000184 09/01/2011 09/01/2026 N 5,729,398.13 5,720,841.18 12/01/2004
510000200 N/A 11/01/2011 N 5,716,369.61 5,708,606.41 12/01/2004
628000060 N/A 08/01/2006 N 5,620,010.68 5,614,307.66 12/01/2004
528000061 N/A 08/01/2009 N 5,433,201.31 5,424,430.23 12/01/2004
502681201 N/A 09/01/2011 N 5,441,944.55 5,436,758.42 12/01/2004
502693511 N/A 09/01/2011 N 5,201,670.61 5,196,525.72 12/01/2004
528000064 N/A 09/01/2011 N 4,847,784.78 4,842,998.77 12/01/2004
510000171 N/A 05/01/2011 N 4,842,142.43 4,837,383.32 12/01/2004
502695901 N/A 09/01/2011 N 4,633,030.77 4,621,707.55 12/01/2004
528000067 N/A 10/01/2010 N 4,765,872.36 4,759,064.96 11/01/2004
502664903 N/A 12/01/2011 N 4,667,622.56 4,662,998.08 12/01/2004
502684301 N/A 09/01/2011 N 4,655,639.66 4,650,966.35 12/01/2004
502699109 N/A 07/01/2011 N 4,662,133.15 4,657,750.77 12/01/2004
628000071 N/A 12/01/2011 N 4,615,272.63 4,610,593.18 12/01/2004
528000072 N/A 10/01/2010 N 4,508,221.65 4,501,782.26 11/01/2004
528000073 N/A 10/01/2011 N 4,513,235.49 4,508,695.56 12/01/2004
528000074 N/A 01/01/2011 N 4,526,796.56 4,522,619.81 12/01/2004
510000203 N/A 12/01/2011 N 4,398,944.09 4,392,165.30 12/01/2004
502707510 N/A 09/01/2011 N 4,462,273.67 4,457,810.94 12/01/2004
502697001 N/A 09/01/2011 N 4,367,374.01 4,363,062.30 12/01/2004
510000205 N/A 12/01/2011 N 4,202,977.89 4,198,318.75 12/01/2004
628000080 N/A 08/01/2006 N 4,069,663.05 4,065,533.28 12/01/2004
502675902 N/A 07/01/2011 N 4,084,426.06 4,080,715.33 12/01/2004
502700409 N/A 07/01/2011 N 3,998,795.60 3,995,210.82 12/01/2004
502705801 N/A 07/01/2011 N 3,905,619.19 3,899,718.90 12/01/2004
510000194 N/A 10/01/2011 N 3,892,404.58 3,888,763.53 12/01/2004
628000085 N/A 10/01/2011 N 3,879,420.85 3,875,438.70 12/01/2004
502702614 N/A 09/01/2011 N 3,875,341.45 3,871,335.51 12/01/2004
502709701 N/A 10/01/2011 N 3,803,144.08 3,799,275.93 12/01/2004
502706203 N/A 03/01/2011 N 3,754,927.89 3,751,509.83 11/01/2004
528000089 N/A 10/01/2011 N 3,590,931.48 3,587,312.63 12/01/2004
502694903 N/A 07/01/2011 N 3,357,144.89 3,352,728.47 12/01/2004
510000185 N/A 09/01/2021 N 3,100,160.90 3,093,103.38 09/01/2003
502701701 07/01/2011 07/01/2021 N 3,206,774.12 3,203,799.33 12/01/2004
510000186 N/A 08/01/2011 N 3,216,792.70 3,214,115.63 12/01/2004
528000094 N/A 10/01/2011 N 3,105,458.57 3,102,323.20 12/01/2004
528000095 N/A 08/01/2011 N 3,106,827.80 3,103,834.47 12/01/2004
528000096 N/A 10/01/2011 N 3,014,655.15 3,011,781.74 12/01/2004
502692006 N/A 11/01/2011 N 2,990,560.43 2,987,671.70 12/01/2004
502708803 N/A 11/01/2011 N 2,921,314.01 2,918,595.78 12/01/2004
502707505 N/A 11/01/2011 N 2,911,885.22 2,908,912.14 12/01/2004
502695608 N/A 07/01/2011 N 2,882,917.08 2,880,186.68 12/01/2004
502689301 N/A 09/01/2008 N 2,816,637.01 2,813,912.44 12/01/2004
502672306 N/A 10/01/2011 N 2,803,345.35 2,800,533.22 12/01/2004
502706201 N/A 07/01/2010 N 2,658,640.24 2,656,357.47 12/01/2004
628000104 N/A 12/01/2011 N 2,534,213.28 2,531,872.53 12/01/2004
502703401 N/A 10/01/2011 N 2,530,062.88 2,527,696.19 12/01/2004
510000193 N/A 10/01/2011 N 2,470,072.36 2,467,718.02 11/01/2004
265950568 N/A 07/01/2011 N 2,411,098.69 2,408,891.48 12/01/2004
528000109 N/A 10/01/2008 N 2,376,144.92 2,373,705.85 12/01/2004
502698105 N/A 09/01/2011 N 2,355,529.60 2,353,257.42 12/01/2004
502695609 N/A 07/01/2011 N 2,289,632.41 2,287,463.91 12/01/2004
265950602 N/A 08/01/2011 N 2,284,921.15 2,282,806.77 12/01/2004
502711512 N/A 11/01/2011 N 2,181,846.32 2,179,560.86 12/01/2004
502704601 N/A 11/01/2011 N 2,152,460.39 2,149,235.82 12/01/2004
502682401 N/A 09/01/2011 N 1,944,197.77 1,942,362.20 12/01/2004
502702501 N/A 09/01/2011 N 1,910,257.68 1,907,416.97 12/01/2004
528000117 N/A 05/01/2011 N 1,822,037.43 1,820,398.41 11/01/2004
528000118 N/A 10/01/2011 N 1,690,466.61 1,687,899.52 12/01/2004
528000119 N/A 04/01/2021 N 1,597,292.14 1,593,066.62 12/01/2004
502711509 N/A 11/01/2011 N 1,594,452.08 1,592,897.54 12/01/2004
528000121 N/A 03/01/2011 N 1,590,670.56 1,589,323.21 12/01/2004
528000122 N/A 07/01/2011 N 1,521,920.85 1,519,565.04 12/01/2004
528000123 N/A 07/01/2011 N 1,359,121.52 1,357,827.02 12/01/2004
502711508 N/A 09/01/2011 N 1,353,885.88 1,352,549.25 12/01/2004
528000125 N/A 10/01/2010 N 1,289,417.68 1,287,575.92 11/01/2004
528000126 N/A 08/01/2009 N 1,268,744.51 1,267,506.51 12/01/2004
528000127 N/A 10/01/2011 N 1,190,153.34 1,188,245.51 12/01/2004
502695001 N/A 10/01/2011 N 928,849.10 920,464.50 12/01/2004
528000129 N/A 08/01/2009 N 1,071,480.90 1,069,810.44 12/01/2004
528000130 N/A 08/01/2008 N 988,237.14 986,273.78 12/01/2004
265950478 N/A 06/01/2011 N 959,135.84 957,781.04 12/01/2004
501711510 N/A 11/01/2011 N 917,782.34 916,887.53 12/01/2004
265950586 N/A 06/01/2011 N 829,930.06 829,272.96 12/01/2004
502711507 N/A 09/01/2011 N 823,007.13 822,194.60 12/01/2004
528000135 N/A 07/01/2009 N 786,309.51 784,995.72 12/01/2004
528000136 N/A 04/01/2008 N 661,574.20 660,243.97 12/01/2004
528000137 N/A 12/01/2018 N 629,423.68 627,315.63 12/01/2004
Totals 930,858,907.80 929,901,665.46
Loan Appraisal Appraisal Res. Mod.
Number Reduction Reduction Strat. Code
Date Amount (2) (3)
<s> <c> <c> <c> <c>
528000014 13
502694601 05/11/2004 730,776.46 2
528000067 13
528000072 13
510000185 05/11/2004 435,923.93 7
528000125 13
Totals 1,166,700.39
<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
No Principal Prepayments this Period
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>
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
01/14/2004 0 $0.00 0 $0.00 0 $0.00
Distribution Foreclosure REO Modifications
Date # Balance # Balance # Balance
<s> <c> <c> <c> <c> <c> <c>
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
01/14/2004 3 $17,480,339.53 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>
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
01/14/2004 0 $0.00 0 $0.00 7.285166% 7.214563% 86
<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>
528000014 14 0 11/01/2004 117,861.97 117,861.97 B
502694601 28 8 03/01/2004 69,215.87 597,419.32 7
502700901 30 0 11/01/2004 67,559.54 67,559.54 B
528000067 67 0 11/01/2004 39,771.35 39,771.35 B
528000072 72 0 11/01/2004 37,621.26 37,621.26 B
502706203 88 0 11/01/2004 27,918.96 27,918.96 B
510000185 91 14 09/01/2003 25,855.66 403,064.07 9
510000193 106 0 11/01/2004 17,483.53 17,483.53 B
528000117 117 0 11/01/2004 13,512.63 13,512.63 B
528000125 125 0 11/01/2004 10,760.24 10,760.24 B
Totals 10 427,561.01 1,332,972.87
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>
528000014 13 10/08/2004 15,150,675.36 0.00
502694601 2 10/08/2002 9,776,619.89 21,564.58
502700901 9,327,829.51 0.00
528000067 13 10/08/2004 4,765,872.36 0.00
528000072 13 10/08/2004 4,508,221.65 0.00
502706203 3,754,927.89 0.00
510000185 7 04/22/2003 3,189,375.83 143,478.55 01/13/2004
510000193 2,470,072.36 0.00
528000117 1,822,037.43 0.00
528000125 13 10/08/2004 1,289,417.68 0.00
Totals 56,055,049.96 165,043.13
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 = 7 (1 loan) 69,215.87 597,419.32 9,776,619.89 21,564.58
Total for Status Code = 9 (1 loan) 25,855.66 403,064.07 3,189,375.83 143,478.55
Total for Status Code = B (8 loans) 332,489.48 332,489.48 43,089,054.24 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>
528000014 14 10/08/2004 13 15,137,605.56 OF MI 8.350% 15,150,675.36
502694601 28 10/08/2002 2 9,688,426.45 MF NV 7.125% 9,776,619.89
528000067 67 10/08/2004 13 4,759,064.96 OF MI 8.350% 4,765,872.36
528000072 72 10/08/2004 13 4,501,782.26 OF MI 8.350% 4,508,221.65
510000185 91 04/22/2003 7 3,093,103.38 RT UT 8.170% 3,189,375.83
528000125 125 10/08/2004 13 1,287,575.92 OF MI 8.350% 1,289,417.68
Net Remaining
Loan Operating DSCR Note Maturity Amortization
Number Income Date DSCR Date Date Term
<s> <c> <c> <c> <c> <c> <c>
528000014 1,085,389.18 06/30/2004 1.53 11/01/2000 10/01/2010 309
502694601 803,246.00 12/31/2001 0.99 09/01/2001 08/01/2006 319
528000067 279,722.89 06/30/2004 1.17 11/01/2000 10/01/2010 249
528000072 384,312.35 06/30/2004 1.69 11/01/2000 10/01/2010 249
510000185 421,072.80 12/31/2002 1.25 10/01/2001 09/01/2021 200
528000125 (41,464.72) 06/30/2004 (0.64) 11/01/2000 10/01/2010 249
<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>
528000014 14 13 20,500,000.00
502694601 28 2 07/06/2004 12,250,000.00
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
<s> <c>
528000014 Reviewed information remitted by Borrower and local broker. Negotiating with Borrower a
possible forbearance that would provide new cash investment by Borrower in return for
partial payment deferrals from Lender (among other terms). Borrower does not an ticipate
making the December payment. Counsen has been assigned to either document a Forbearanace
or pursue foreclosure.
502694601 No comments available.
528000067 Reviewed information remitted by Borrower and local broker. Negotiating with Borrower a
possible forbearance that would provide new cash investment by Borrower in return for
partial payment deferrals from Lender (among other terms). Borrower does not an ticipate
making the December payment. Counsen has been assigned to either document a Forbearanace
or pursue foreclosure.
528000072 Reviewed information remitted by Borrower and local broker. Negotiating with Borrower a
possible forbearance that would provide new cash investment by Borrower in return for
partial payment deferrals from Lender (among other terms). Borrower does not an ticipate
making the December payment. Counsen has been assigned to either document a Forbearanace
or pursue foreclosure.
510000185 Two offers for purchase came in this week. Broker qualifying them and will counter both
parties on price and timing.
528000125 Reviewed information remitted by Borrower and local broker. Negotiating with Borrower a
possible forbearance that would provide new cash investment by Borrower in return for
partial payment deferrals from Lender (among other terms). Borrower does not an ticipate
making the December payment. Counsen has been assigned to either document a Forbearanace
or pursue foreclosure.
<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>
502701003 07/30/2004 77 02/17/2004 5,100,000.00 4,514,664.62 5,662,539.74 125.425%
Current Total 0.00 0.00 0.00
Cumulative Total 5,100,000.00 4,514,664.62 5,662,539.74
Liquidated Loan Detail
Loan Aggregate Net Net Proceeds Realized Repurchased
Number Liquidation Liquidation as a % of Loss by Seller
Expenses * Proceeds Actual Balance (Y/N)
<s> <c> <c> <c> <c> <c>
502701003 622,188.51 5,040,351.23 111.644% 58,723.86 N
Current Total 0.00 0.00 0.00
Cumulative Total 622,188.51 5,040,351.23 58,723.86
<FN>
* Aggregate liquidation expenses also include outstanding P & I advances
and unpaid fees (servicing, trustee, etc.).
</FN>