----

| **LB-UBS                  Comm. Mtge. Trust 2005-C2****Aggregate                  Statement of Principal and Interest Distributions to                  Certificateholders****as                  of December 31, 2005** |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| **Class**                                                                                                                                                                                                                | **CUSIP** | **Principal** | **Interest** | **Ending                  Principal****Balance** |
| A-1                                                                                                                                                                                                                      | 52108H3C6 | 6,438,617.82 | 2,057,685.50 | 63,561,382.18 |
| A-2                                                                                                                                                                                                                      | 52108H3D4 | 0 | 17,709,140.00 | 551,000,000.00 |
| A-3                                                                                                                                                                                                                      | 52108H3E2 | 0 | 2,652,480.00 | 81,000,000.00 |
| A-4                                                                                                                                                                                                                      | 52108H3F9 | 0 | 10,152,604.00 | 304,700,000.00 |
| A-5                                                                                                                                                                                                                      | 52108H3H5 | 0 | 16,160,837.36 | 470,704,000.00 |
| A-AB                                                                                                                                                                                                                     | 52108H3G7 | 0 | 2,536,880.00 | 76,000,000.00 |
| A-J                                                                                                                                                                                                                      | 52108H3J1 | 0 | 4,222,434.80 | 121,684,000.00 |
| B                                                                                                                                                                                                                        | 52108H3K8 | 0 | 481,833.74 | 13,941,000.00 |
| C                                                                                                                                                                                                                        | 52108H3L6 | 0 | 1,013,058.06 | 29,204,000.00 |
| D                                                                                                                                                                                                                        | 52108H3M4 | 0 | 1,361,139.36 | 38,939,000.00 |
| E                                                                                                                                                                                                                        | 52108H3N2 | 0 | 1,465,217.66 | 41,372,000.00 |
| X-CP                                                                                                                                                                                                                     | 52108H3P7 | 0 | 5,008,937.49 | 1,767,673,000.00 |