8-K 1 wac03c06_april.txt APRIL 8-K 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: April 15, 2004 (Date of earliest event reported) Commission File No.: 333-83930-06 Wachovia Bank Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2003-C6 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2123737 54-2126331 54-2123735 54-6553637 54-2123736 (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 April 15, 2004, a distribution was made to holders of Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series 2003-C6. 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 2003-C6, relating to the April 15, 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. Wachovia Bank Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2003-C6 By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: April 13, 2004 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-C6, relating to the April 15, 2004 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Wachovia Bank Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2003-C6 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: April 15, 2004 Record Date: March 31, 2004 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Other Required Information 4 Reconciliation Detail 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 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 Depositor Wachovia Commercial Mortgage Securities, Inc. 301 South College Street Charlotte, NC 28288-1016 Contact: Tim Steward Phone Number: (704) 593-7822 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Timothy S. Ryan Phone Number: (704) 593-7878 Special Servicer Lennar Partners, Inc. 1601 Washington Avenue Suite 800 Miami Beach, FL 33139 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 A-1 929766JB0 3.364000% 94,000,000.00 9188,~~006~~677,~~798~~301.2324 ~~709~~720,~~502~~323.8374 248,592.03 A-2 929766JC8 4.498000% 215,000,000.00 215,000,000.00 0.00 805,891.67 A-3 929766JD6 4.957000% 143,000,000.00 143,000,000.00 0.00 590,709.17 A-4 929766JE4 5.125000% 317,373,000.00 317,373,000.00 0.00 1,355,447.19 B 929766JF1 5.125000% 29,774,000.00 29,774,000.00 0.00 127,159.79 C 929766JG9 5.125000% 13,101,000.00 13,101,000.00 0.00 55,952.19 D 929766JH7 5.125000% 25,010,000.00 25,010,000.00 0.00 106,813.54 E 929766JJ3 5.125000% 14,292,000.00 14,292,000.00 0.00 61,038.75 F 929766JM6 5.125000% 17,865,000.00 17,865,000.00 0.00 76,298.44 G 929766JP9 5.125000% 13,101,000.00 13,101,000.00 0.00 55,952.19 H 929766JR5 5.125000% 13,100,000.00 13,100,000.00 0.00 55,947.92 J 929766JT1 5.~~298727~~298163% 14,292,000.00 14,292,000.00 0.00 63,101.12 K 929766JV6 5.~~298727~~298163% 9,528,000.00 9,528,000.00 0.00 42,067.41 L 929766JX2 5.~~298727~~298163% 4,764,000.00 4,764,000.00 0.00 21,033.71 M 929766JZ7 5.~~298727~~298163% 4,764,000.00 4,764,000.00 0.00 21,033.71 N 929766KB8 5.~~298727~~298163% 4,764,000.00 4,764,000.00 0.00 21,033.71 O 929766KD4 5.~~298727~~298163% 3,572,000.00 3,572,000.00 0.00 15,770.87 P 929766KF9 5.~~298727~~298163% 15,483,999.18 15,483,999.18 0.00 68,363.96 Z-I WAC03C6Z1 0.000000% 0.00 0.00 0.00 0.00 Z-II WAC03C6Z2 0.000000% 0.00 0.00 0.00 0.00 R-I WAC03C6R1 0.000000% 0.00 0.00 0.00 0.00 R-II WAC03C6R2 0.000000% 0.00 0.00 0.00 0.00 Totals 952,783,999.18 ~~949~~947,~~790~~461,~~797~~300.4142 ~~709~~720,~~502~~323.8374 3,792,207.37

Class CUSIP ~~Interest~~ Prepayment Realized Loss/ Total Ending Current ~~Distribution~~ Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 929766JB0 ~~255,122.39~~ 0.00 0.00 ~~964~~968,~~625~~915.2277 9087,~~297~~956,~~295~~977.4050 19.3337% A-2 929766JC8 ~~805,891.67~~ 0.00 0.00 805,891.67 215,000,000.00 19.3337% A-3 929766JD6 ~~590,709.17~~ 0.00 0.00 590,709.17 143,000,000.00 19.3337% A-4 929766JE4 ~~1,355,447.19~~ 0.00 0.00 1,355,447.19 317,373,000.00 19.3337% B 929766JF1 ~~127,159.79~~ 0.00 0.00 127,159.79 29,774,000.00 16.1923% C 929766JG9 ~~55,952.19~~ 0.00 0.00 55,952.19 13,101,000.00 14.8184% D 929766JH7 ~~106,813.54~~ 0.00 0.00 106,813.54 25,010,000.00 12.1720% E 929766JJ3 ~~61,038.75~~ 0.00 0.00 61,038.75 14,292,000.00 10.6769% F 929766JM6 ~~76,298.44~~ 0.00 0.00 76,298.44 17,865,000.00 8.7881% G 929766JP9 ~~55,952.19~~ 0.00 0.00 55,952.19 13,101,000.00 7.4042% H 929766JR5 ~~55,947.92~~ 0.00 0.00 55,947.92 13,100,000.00 6.0204% J 929766JT1 ~~63,107.84~~ 0.00 0.00 63,~~107~~101.8412 14,292,000.00 4.5253% K 929766JV6 ~~42,071.89~~ 0.00 0.00 42,~~071~~067.8941 9,528,000.00 3.5152% L 929766JX2 ~~21,035.95~~ 0.00 0.00 21,~~035~~033.9571 4,764,000.00 3.0102% M 929766JZ7 ~~21,035.95~~ 0.00 0.00 21,~~035~~033.9571 4,764,000.00 2.5152% N 929766KB8 ~~21,035.95~~ 0.00 0.00 21,~~035~~033.9571 4,764,000.00 2.01% O 929766KD4 ~~15,772.54~~ 0.00 0.00 15,~~772~~770.5487 3,572,000.00 1.6364% P 929766KF9 ~~68,371.24~~ 0.00 0.00 68,~~371~~363.2496 15,483,999.18 0.00% Z-I WAC03C6Z1 0.00 0.00 0.00 0.00 0.00 ~~0.00~~% Z-II WAC03C6Z2 0.00 0.00 0.00 0.00 0.00 ~~0.00~~% R-I WAC03C6R1 0.00 0.00 0.00 0.00 0.00 ~~0.00~~% R-II WAC03C6R2 0.00 0.00 0.00 0.00 0.00 ~~0.00~~% Totals ~~3,798,764.60~~ 0.00 0.00 4,~~508~~512,~~267~~531.4311 ~~949~~946,~~081~~740,~~294~~976.5868

~~Original~~Class ~~Beginning~~CUSIP Pass-Through ~~Notional~~Original ~~Notional~~Beginning ~~Class~~Interest ~~CUSIP~~ Rate Notional Notional Distribution Amount Amount IO 929766JK0 0.~~499231~~495171% 952,783,999.18 ~~949~~947,~~790~~461,~~797~~300.4142 390,962.99

~~Ending~~Class ~~Interest~~CUSIP Prepayment Total ~~Notional~~Ending ~~Class CUSIP Distribution~~ Penalties Distribution Notional Amount IO 929766JK0 ~~395,137.21~~ 0.00 ~~395~~390,~~137~~962.2199 ~~949~~946,~~081~~740,~~294~~976.5868 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail ~~Realized~~Class ~~Loss/~~CUSIP Beginning Principal Interest Prepayment ~~Additional~~Realized ~~Trust~~Loss/ Ending ~~Class CUSIP~~ Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses ~~Balance~~ A-1 929766JB0 ~~968~~943.~~15742798~~37554511 7.~~54790245~~66301851 2.~~71406798~~64459606 0.00000000 0.00000000 ~~960~~935.~~60952553~~71252660 A-2 929766JC8 1,000.00000000 0.00000000 3.74833335 0.00000000 0.00000000 1,000.00000000 A-3 929766JD6 1,000.00000000 0.00000000 4.13083336 0.00000000 0.00000000 1,000.00000000 A-4 929766JE4 1,000.00000000 0.00000000 4.27083334 0.00000000 0.00000000 1,000.00000000 B 929766JF1 1,000.00000000 0.00000000 4.27083328 0.00000000 0.00000000 1,000.00000000 C 929766JG9 1,000.00000000 0.00000000 4.27083352 0.00000000 0.00000000 1,000.00000000 D 929766JH7 1,000.00000000 0.00000000 4.27083327 0.00000000 0.00000000 1,000.00000000 E 929766JJ3 1,000.00000000 0.00000000 4.27083333 0.00000000 0.00000000 1,000.00000000 F 929766JM6 1,000.00000000 0.00000000 4.27083347 0.00000000 0.00000000 1,000.00000000 G 929766JP9 1,000.00000000 0.00000000 4.27083352 0.00000000 0.00000000 1,000.00000000 H 929766JR5 1,000.00000000 0.00000000 4.27083359 0.00000000 0.00000000 1,000.00000000 J 929766JT1 1,000.00000000 0.00000000 4.~~41560593~~41513574 0.00000000 0.00000000 1,000.00000000 K 929766JV6 1,000.00000000 0.00000000 4.~~41560558~~41513539 0.00000000 0.00000000 1,000.00000000 L 929766JX2 1,000.00000000 0.00000000 4.~~41560663~~41513644 0.00000000 0.00000000 1,000.00000000 M 929766JZ7 1,000.00000000 0.00000000 4.~~41560663~~41513644 0.00000000 0.00000000 1,000.00000000 N 929766KB8 1,000.00000000 0.00000000 4.~~41560663~~41513644 0.00000000 0.00000000 1,000.00000000 O 929766KD4 1,000.00000000 0.00000000 4.~~41560470~~41513718 0.00000000 0.00000000 1,000.00000000 P 929766KF9 1,000.00000000 0.00000000 4.~~41560602~~41513586 0.00000000 0.00000000 1,000.00000000 Z-I WAC03C6Z1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z-II WAC03C6Z2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I WAC03C6R1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II WAC03C6R2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

~~Beginnning~~Class ~~Ending~~CUSIP ~~Notional~~Beginning Interest Prepayment Ending Notional ~~Class CUSIP Amount~~ Distribution Penalties Notional Amount Amount IO 929766JK0 ~~996~~994.~~85846764~~41353049 0.~~41471856~~41033749 0.00000000 ~~996~~993.~~11380480~~65751051

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~166~~92,~~942~~332.7776 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P & I Advances 0.00 paid from general collections Reimbursement for Interest on Servicing ~~Advances~~ 0.00 Advances paid from general collections Aggregate amount of Nonrecoverable Advances 0.00 Servicing Fee Summary Current Period Accrued Servicing Fees 34,130.37 Less Delinquent Servicing Fees 1,573.90 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 15,693.94 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 48,250.41

~~Certificate~~Servicing ~~Interest~~Fee ~~Reconciliation~~Summary ~~Class~~Current Period Accrued ~~Net~~Servicing ~~Aggregate~~Fees Deferred Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Interest Certificate Certificate Trust Fund Distribution Distributable Interest Interest Shortfall Amount Interest Interest Expenses Certificate Adjustment Interest A-1 25534,~~122~~045.3908 ~~0.00~~Less ~~0.00~~Delinquent ~~255,122.39~~Servicing ~~0.00~~Fees 0554.00 ~~255,122.39~~Less ~~0.00~~Reductions ~~A-2~~to ~~805,891.67~~Servicing ~~0.00~~Fees 0.00 ~~805,891.67~~Plus ~~0.00~~Servicing ~~0.00~~Fees ~~805,891.67~~for ~~0.00~~Delinquent ~~A-3~~Payments ~~590,709.17~~Received ~~0.00 0.00 590,709.~~17 ~~0.00 0.00 590~~,~~709~~830.17 0.00 A-4 1,355,447.19 0.00 0.00 1,355,447.19 0.00 0.00 1,355,447.19 0.00 IO 395,137.21 0.00 0.00 395,137.21 0.00 0.00 395,137.21 0.00 B 127,159.79 0.00 0.00 127,159.79 0.00 0.00 127,159.79 0.00 C 55,952.19 0.00 0.00 55,952.19 0.00 0.00 55,952.19 0.00 D 106,813.54 0.00 0.00 106,813.54 0.00 0.00 106,813.54 0.00 E 61,038.75 0.00 0.00 61,038.75 0.00 0.00 61,038.75 0.00 F 76,298.44 0.00 0.00 76,298.44 0.00 0.00 76,298.44 0.00 G 55,952.19 0.00 0.00 55,952.19 0.00 0.00 55,952.19 0.00 H 55,947.92 0.00 0.00 55,947.92 0.00 0.00 55,947.92 0.00 J 63,107.84 0.00 0.00 63,107.84 0.00 0.00 63,107.84 0.00 K 42,071.89 0.00 0.00 42,071.89 0.00 0.00 42,071.89 0.00 L 21,035.95 ~~0.00~~Plus ~~0.00~~Adjustments ~~21,035.95~~for ~~0.00~~Prior ~~0.00~~Servicing ~~21,035.95~~Calculation 0.00 M 21,035.95 0.00 0.00 21,035.95 0.00 0.00 21,035.95 0.00 N 21,035.95 0.00 0.00 21,035.95 0.00 0.00 21,035.95 0.00 O 15,772.54 0.00 0.00 15,772.54 0.00 0.00 15,772.54 0.00 P 68,371.24 0.00 0.00 68,371.24 0.00 0.00 68,371.24 70.39 Total ~~4,193,901.81~~Servicing ~~0.00~~Fees ~~0.00~~Collected 451,~~193,901~~322.~~81 0.00 0.00 4,193,901.81 70.39~~03

~~Other~~Certificate ~~Required~~Interest ~~Information~~Reconciliation ~~Available~~Class ~~Distribution~~Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount (Interest Interest Shortfall Adjustment A-1) 4248,~~903~~592.03 0.00 0.00 248,~~404~~592.6403 ~~Aggregate~~0.00 ~~Number~~A-2 of805,891.67 ~~Outstanding~~0.00 ~~Loans~~0.00 ~~102~~805,891.67 ~~Aggregate~~0.00 ~~Stated~~A-3 ~~Principal~~590,709.17 ~~Balance~~0.00 of0.00 ~~Loans~~590,709.17 ~~Before~~0.00 ~~Distribution~~A-4 ~~949~~1,~~790~~355,~~797~~447.3119 ~~Aggregate~~0.00 ~~Stated~~0.00 ~~Principal~~1,355,447.19 ~~Balance~~0.00 ofIO ~~Loans~~390,962.99 ~~After~~0.00 ~~Distribution~~0.00 ~~949~~390,~~081~~962.99 0.00 B 127,~~294~~159.4879 ~~Aggregate~~0.00 ~~Unpaid~~0.00 ~~Principal~~127,159.79 ~~Balance~~0.00 ofC ~~Loans~~55,952.19 ~~949~~0.00 0.00 55,~~089~~952.19 0.00 D 106,~~041~~813.3754 ~~Aggregate~~0.00 ~~Amount~~0.00 of106,813.54 ~~Servicing~~0.00 ~~Fee~~E 4861,~~250~~038.4175 ~~Aggregate~~0.00 ~~Amount~~0.00 of61,038.75 ~~Special~~0.00 ~~Servicing~~F ~~Fee~~76,298.44 0.00 ~~Aggregate~~0.00 ~~Amount~~76,298.44 of0.00 ~~Trustee~~G ~~Fee~~55,952.19 10.00 0.00 55,~~978~~952.7319 ~~Aggregate~~0.00 ~~Trust~~H ~~Fund~~55,947.92 ~~Expenses~~0.00 0.00 ~~Interest~~55,947.92 ~~Reserve~~0.00 ~~Deposit~~J 63,101.12 0.00 ~~Interest~~0.00 ~~Reserve~~63,101.12 ~~Withdrawal~~ 0.00 ~~Specially~~K ~~Serviced~~42,067.41 ~~Loans~~0.00 ~~not~~0.00 ~~Delinquent~~42,067.41 ~~Number~~0.00 ofL ~~Outstanding~~21,033.71 ~~Loans~~0.00 0.00 ~~Aggregate~~21,033.71 ~~Unpaid~~0.00 ~~Principal~~M ~~Balance~~21,033.71 0.00 ~~(1)~~0.00 ~~The~~21,033.71 ~~Available~~0.00 ~~Distribution~~N ~~Amount~~21,033.71 ~~includes~~0.00 ~~any~~0.00 ~~Prepayment~~21,033.71 ~~Premiums~~0.00 ~~Appraisal~~O ~~Reduction~~15,770.87 ~~Amount~~0.00 ~~Appraisal~~0.00 ~~Cumulative~~15,770.87 ~~Date~~0.00 ~~Appraisal~~P ~~Loan~~68,363.96 ~~Reduction~~0.00 ~~ASER~~0.00 ~~Reduction~~68,363.96 ~~Number~~0.00 ~~Amount~~Total ~~Amount~~4,183,170.36 ~~Effected~~0.00 ~~NONE~~0.00 4,183,170.36 0.00

~~Cash~~Class ~~Reconciliation~~Additional ~~Detail Total Funds Collected~~ Interest: ~~Scheduled~~Remaining ~~Interest~~Unpaid ~~4,230,010.54~~Trust ~~Interest~~Fund ~~reductions~~Distribution ~~due~~Distributable toExpenses ~~Nonrecoverability~~Certificate ~~Determinations~~Interest A-1 0.00 ~~Interest~~248,592.03 ~~Adjustments~~ 0.00 ~~Deferred~~A-2 ~~Interest~~ 0.00 ~~Net~~805,891.67 ~~Prepayment Interest Shortfall~~ 0.00 ~~Net~~A-3 ~~Prepayment Interest Excess~~ 0.00 ~~Extension~~590,709.17 ~~Interest~~ 0.00 ~~Interest~~A-4 ~~Reserve Withdrawal~~ 0.00 ~~Total Interest Collected 4~~1,~~230~~355,~~010~~447.5419 ~~Principal: Scheduled Principal 709,502.83 Unscheduled Principal~~ 0.00 ~~Principal~~IO ~~Prepayments~~ 0.00 ~~Collection~~390,962.99 ~~of Principal after Maturity Date~~ 0.00 ~~Recoveries~~B ~~from Liquidation and Insurance Proceeds~~ 0.00 ~~Excess~~127,159.79 ~~of Prior Principal Amounts paid~~ 0.00 ~~Curtailments~~C 0.00 ~~Negative~~55,952.19 ~~Amortization~~ 0.00 ~~Principal~~D ~~Adjustments~~ 0.00 ~~Total Principal Collected 709~~106,~~502~~813.8354 ~~Other: Prepayment Penalties/Yield Maintenance~~ 0.00 ~~Repayment~~E ~~Fees~~ 0.00 ~~Borrower~~61,038.75 ~~Option Extension Fees~~ 0.00 ~~Equity~~F ~~Payments Received~~ 0.00 ~~Net~~76,298.44 ~~Swap Counterparty Payments Received~~ 0.00 ~~Total~~G ~~Other Collected:~~ 0.00 ~~Total Funds Collected 4~~55,~~939,513~~952.3719 ~~Total Funds Distributed Fees: Master Servicing Fee 34,130~~0.3700 ~~Trustee~~H ~~Fee 1,978.73 Certificate Administration Fee~~ 0.00 ~~Insurer~~55,947.92 ~~Fee~~ 0.00 ~~Miscellaneous~~J ~~Fee~~ 0.00 ~~Total Fees 36~~63,~~109~~101.1012 ~~Additional Trust Fund Expenses: Reimbursement for Interest on Advances~~ 0.00 ~~ASER~~K ~~Amount~~ 0.00 ~~Special~~42,067.41 ~~Servicing Fee~~ 0.00 ~~Rating~~L ~~Agency Expenses~~ 0.00 ~~Attorney~~21,033.71 ~~Fees & Expenses~~ 0.00 ~~Bankruptcy~~M ~~Expense~~ 0.00 ~~Taxes~~21,033.71 ~~Imposed on Trust Fund~~ 0.00 ~~Non-Recoverable~~N ~~Advances~~ 0.00 ~~Other Expenses 0~~21,033.0071 ~~Total Additional Trust Fund Expenses~~ 0.00 ~~Interest~~O ~~Reserve Deposit~~ 0.00 ~~Payments to Certificateholders & Others: Interest Distribution 4~~15,~~193,901~~770.8187 ~~Principal Distribution 709,502.83 Prepayment Penalties/Yield Maintenance~~ 0.00 ~~Borrower~~P ~~Option Extension Fees~~ 0.00 ~~Equity~~68,363.96 ~~Payments Paid 0~~268.0093 ~~Net~~Total ~~Swap Counterparty Payments Paid~~ 0.00 ~~Total Payments to Certificateholders & Others~~ 4,~~903~~183,~~404~~170.6436 ~~Total Funds Distributed 4,939,513~~268.7493

~~Ratings~~Other ~~Detail~~Required ~~Original~~Information ~~Ratings~~Available ~~Current~~Distribution ~~Ratings~~Amount (1) ~~Class CUSIP Fitch Moody's S&P Fitch Moody's S&P A-1 929766JB0 NR Aaa AAA NR Aaa AAA A-2 929766JC8 NR Aaa AAA NR Aaa AAA A-3 929766JD6 NR Aaa AAA NR Aaa AAA A-~~4,903,494.10 ~~929766JE4~~Aggregate NRNumber Aaa AAA NR Aaa AAA IO 929766JK0 NR Aaa AAA NR Aaa AAA B 929766JF1 NR Aa2 AA NR Aa2 AA C 929766JG9 NR Aa3 AA- NR Aa3 AA- D 929766JH7 NR A2 A NR A2 A E 929766JJ3 NR A3 A- NR A3 A- F 929766JM6 NR Baa1 BBB+ NR Baa1 BBB+ G 929766JP9 NR Baa2 BBB NR Baa2 BBB H 929766JR5 NR Baa3 BBB- NR Baa3 BBB- J 929766JT1 NR Ba1 BB+ NR Ba1 BB+ K 929766JV6 NR Ba2 BB NR Ba2 BB L 929766JX2 NR Ba3 BB- NR Ba3 BB- M 929766JZ7 NR B1 B+ NR B1 B+ N 929766KB8 NR B2 B NR B2 B O 929766KD4 NR B3 B- NR B3 B- P 929766KF9 NR NR NR NR NR NR NR - Designates that the class was not rated by the above agency at the time of ~~original~~Outstanding ~~issuance.~~Loans X102 -Aggregate ~~Designates~~Stated ~~that~~Principal ~~the~~Balance ~~above rating agency did not rate any classes in this transaction at the time~~ of ~~original~~Loans ~~issuance.~~Before ~~N/A~~Distribution ~~- Data not available this period~~947,461,300.32 1)Aggregate ~~For~~Stated ~~any~~Principal ~~class~~Balance ~~not rated at the time~~ of ~~original~~Loans ~~issuance~~After byDistribution ~~any particular rating agency~~946,740,976.58 noAggregate ~~request~~Unpaid ~~has~~Principal ~~been~~Balance ~~made~~of ~~subsequent~~Loans ~~to issuance to obtain rating information~~946, ~~if any~~762, ~~from such rating agency~~138.98 ~~The~~Aggregate ~~current~~Amount ~~ratings were obtained directly from the applicable rating agency within 30 days~~ of ~~the~~Servicing ~~payment~~Fee ~~date listed above~~51,322.03 ~~The~~Aggregate ~~ratings~~Amount ~~may~~of ~~have~~Special ~~changed~~Servicing ~~since~~Fee ~~they were obtained~~0.00 ~~Because~~Aggregate ~~the~~Amount ~~ratings~~of ~~may~~Trustee ~~have~~Fee ~~changed~~1,973.88 ~~you~~Aggregate ~~may~~Trust ~~want~~Fund toExpenses ~~obtain~~0.00 ~~current~~Interest ~~ratings~~Reserve ~~directly~~Deposit ~~from~~0.00 ~~the~~Interest ~~rating~~Reserve ~~agencies.~~Withdrawal ~~Fitch, Inc~~0.00 ~~One~~Specially ~~State~~Serviced ~~Street~~Loans ~~Plaza~~not ~~New~~Delinquent ~~York,~~Number ~~New~~of ~~York~~Outstanding ~~10004~~Loans ~~(212)~~0 ~~908-0500~~Aggregate ~~Moody's~~Unpaid ~~Investors~~Principal ~~Service~~Balance 990.00 ~~Church Street New York, New York 10007~~ (~~212~~1) ~~553-0300~~The ~~Standard~~Available &Distribution ~~Poor's~~Amount ~~Rating~~includes ~~Services~~any 55Prepayment ~~Water Street New York, New York 10041 (212) 438-2430~~Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 4,219,189.63 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 4,219,189.63 Principal: Scheduled Principal 720,323.74 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 720,323.74 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 4,939,513.37 Total Funds Distributed Fees: Master Servicing Fee 34,045.08 Trustee Fee 1,973.88 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 36,018.95 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 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 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 4,183,170.36 Principal Distribution 720,323.74 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 4,903,494.10 Total Funds Distributed 4,939,513.05

~~Current~~Ratings ~~Mortgage~~Detail ~~Loan~~Class ~~and~~CUSIP ~~Property~~Original ~~Stratification~~Ratings ~~Tables~~Current ~~Scheduled~~Ratings ~~Balance~~(1) %Fitch OfMoody's ~~Scheduled~~S #& ofP ~~Scheduled~~Fitch ~~Agg.~~Moody's ~~WAM~~S ~~Weighted~~& ~~Balance~~P ~~Loans~~A-1 ~~Balance~~929766JB0 ~~Bal.~~NR ~~(2)~~Aaa ~~WAC~~AAA ~~Avg~~NR ~~DSCR(1)~~Aaa ~~Below~~AAA A-2~~,000,000~~ 9929766JC8 ~~14,852,710.77~~NR ~~1.56~~Aaa ~~112~~AAA ~~6.0316~~NR ~~1.366256~~Aaa ~~2,000,001~~AAA to A-3~~,000,000~~ 16929766JD6 ~~40,189,209.24~~NR Aaa AAA NR Aaa AAA A-4~~.23~~ ~~110~~929766JE4 ~~6.0152~~NR ~~1.432814~~Aaa ~~3,000,001~~AAA toNR ~~4,000,000~~Aaa 15AAA ~~50,948,854.00~~IO ~~5.37~~929766JK0 ~~106~~NR ~~5.7119~~Aaa ~~1.397204~~AAA ~~4,000,001~~NR toAaa ~~5,000,000~~AAA 15B ~~68,480,094.86~~929766JF1 ~~7.22~~NR ~~111~~Aa2 ~~5.5866~~AA ~~1.466722~~NR ~~5,000,001~~Aa2 toAA ~~6,000,000~~C 6929766JG9 ~~31,699,699.62~~NR ~~3.34~~Aa3 ~~104~~AA- ~~5.3571~~NR ~~1.423521~~Aa3 ~~6,000,001~~AA- toD ~~7,000,000~~929766JH7 9NR ~~58,168,654.82~~A2 ~~6.13~~A ~~104~~NR ~~5.2145~~A2 ~~1.701695~~A ~~7,000,001~~E to929766JJ3 ~~8,000,000~~NR 6A3 ~~44,309,314.36~~A- ~~4.67~~NR ~~110~~A3 ~~5.3918~~A- ~~1.430409~~F ~~8,000,001~~929766JM6 toNR ~~9,000,000~~Baa1 2BBB+ ~~17,161,581.71~~NR ~~1.81~~Baa1 80BBB+ ~~5.1801~~G ~~1.375875~~929766JP9 ~~9,000,001~~NR toBaa2 ~~10,000,000~~BBB 1NR ~~9,413,186.48~~Baa2 ~~0.99~~BBB ~~108~~H ~~6.0900~~929766JR5 ~~1.428100~~NR ~~10,000,001~~Baa3 toBBB- ~~15,000,000~~NR 10Baa3 ~~123,044,640.04~~BBB- ~~12.96~~J ~~105~~929766JT1 ~~5.3642~~NR ~~1.425672~~Ba1 ~~15,000,001~~BB+ toNR ~~20,000,000~~Ba1 2BB+ ~~35,922,174.09~~K ~~3.78~~929766JV6 ~~113~~NR ~~5.1712~~Ba2 ~~1.420169~~BB ~~20,000,001~~NR toBa2 ~~25,000,000~~BB 2L ~~40,815,433.15~~929766JX2 ~~4.30~~NR ~~114~~Ba3 ~~4.9183~~BB- ~~1.814777~~NR ~~25,000,001~~Ba3 toBB- ~~30,000,000~~M 2929766JZ7 ~~51,533,952.64~~NR ~~5.43~~B1 ~~115~~B+ ~~4.7878~~NR ~~1.358616~~B1 ~~30,000,001~~B+ toN ~~35,000,000~~929766KB8 0NR ~~0.00~~B2 ~~0.00~~B 0NR ~~0.0000~~B2 ~~0.000000~~B ~~35,000,001~~O to929766KD4 ~~40,000,000~~NR 3B3 ~~110,789,337.38~~B- ~~11.67~~NR 83B3 ~~4.5308~~B- ~~1.978395~~P ~~40,000,001~~929766KF9 toNR ~~45,000,000~~NR 1NR ~~43,761,801~~NR NR NR NR - Designates that the class was not rated by the above agency at the time of original issuance.29 4X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance.61 79N/A 5- Data not available this period.~~1910~~ 1~~.430000~~) ~~45,000,001~~For toany ~~50,000,000~~class 0not ~~0.00~~rated ~~0.00~~at 0the ~~0.0000~~time ~~0.000000~~of ~~50,000,001~~original toissuance 55by any particular rating agency,~~000,000~~ 0no ~~0.00~~request ~~0.00~~has 0been ~~0.0000~~made ~~0.000000~~subsequent ~~55,000,001~~to issuance to 60obtain rating information,~~000,000~~ 1if 58any,~~000,000.00~~ 6from such rating agency.11 54The 4current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above.~~5000~~ 1The ratings may have changed since they were obtained.~~630000~~ 60Because the ratings may have changed,~~000,001~~ you may want to ~~70,000,000~~obtain 1current ~~69,490,650.03~~ratings ~~7.32~~directly ~~113~~from 5the rating agencies.~~4200~~ 1Fitch, Inc.~~830000~~ 70One State Street Plaza New York,~~000,000~~ ~~and~~New ~~greater~~York 110004 80(212) 908-0500 Moody's Investors Service 99 Church Street New York,~~500,000.00~~ ~~8.48~~New 81York ~~4.8900~~10007 ~~1.000000~~(212) ~~Totals~~553-0300 ~~102~~Standard ~~949~~& Poor's Rating Services 55 Water Street New York,~~081,294.48~~ ~~100.00~~New 98York ~~5.1807~~10041 ~~1.526260~~(212) 438-2430

~~State(3)~~Current %Mortgage OfLoan and Property Stratification Tables Scheduled Balance Scheduled # of Scheduled ~~Agg.~~% of WAM WAC Weighted ~~State~~Balance ~~Props~~Loans Balance ~~Bal~~Agg. (2) ~~WAC~~ Avg DSCR (1) ~~Alabama~~Bal. 3Below 102,~~939~~000,~~440~~000 9 14,801,283.5080 1.1556 ~~118~~109 56.~~7147~~0308 1.~~338286~~588316 ~~Arizona~~ 2,000,001 34to 3,~~005~~000,000~~.00~~ ~~3.58~~16 ~~115 4.9069 1.307787 Arkansas 1 3~~40,~~059~~078,~~541~~979.8329 04.3223 ~~101~~107 76.~~4700~~0150 1.~~277900~~562660 ~~California~~3,000,001 17to 724,~~974~~000,~~367.24~~000 ~~7.69 105 5.3460 1.567650 Florida~~ 15 8550,~~927~~761,~~213~~089.5747 95.0536 ~~115~~103 5.~~2179~~7114 1.~~460067~~442760 ~~Georgia 6 23~~4,~~764~~000,~~088.24~~001 ~~2.50~~to ~~103~~ 5~~.2728~~,000,000 ~~2.010818~~15 ~~Illinois 3 24~~68,~~094~~265,~~234~~727.8574 27.5421 ~~104~~108 5.~~3239~~5861 1.~~360824~~504692 ~~Kansas~~5,000,001 1to 6,~~035~~000,~~247~~000 7 37,575,680.5278 03.6497 ~~113~~102 5.~~4000~~3352 1.~~490000~~443134 ~~Louisiana~~6,000,001 2to 57,~~474~~000,~~784.91~~000 ~~0.58~~8 ~~98 6.0800 1.319581 Maryland 3~~ 51,~~604~~986,~~958~~489.4598 5.4449 ~~115~~100 5.~~0876~~2136 1.~~412837~~625692 ~~Massachusetts~~7,000,001 2to 118,~~132~~000,~~074~~000 6 44,184,991.6454 14.1767 ~~114~~107 5.~~5696~~3919 1.~~397564~~637483 ~~Michigan~~8,000,001 1to 129,~~484~~000,~~773~~000 2 17,136,519.2273 1.3281 ~~114~~77 5.~~3000~~1790 1.~~300000~~336764 ~~Minnesota~~9,000,001 3to 2010,~~348~~000,~~380~~000 1 9,385,062.2681 20.1499 ~~114~~105 46.~~8487~~0900 1.~~426552~~428100 ~~Missouri~~10,000,001 3to 1315,~~802~~000,~~823~~000 10 122,664,324.2642 112.4596 54102 5.~~1500~~3643 1.~~410000~~453948 ~~Nevada~~15,000,001 to 20,000,000 3 1955,~~663~~761,~~568~~613.1867 25.0789 ~~141~~110 5.~~7372~~2137 1.~~301536~~466654 ~~New~~20,000,001 ~~Jersey~~to 625,000,000 712 45,~~331~~631,~~676~~650.9931 74.5282 ~~114~~112 54.~~5221~~7296 1.~~599231~~708956 ~~New~~25,000,001 ~~Mexico~~to 30,000,000 1 526,~~053~~480,~~370~~000.9100 02.5380 ~~115~~112 54.~~3400~~7100 1.~~500000~~310000 ~~New~~30,000,001 ~~York~~to ~~6 232~~35,~~427~~000,~~729~~000 0 0.8800 240.4900 690 40.~~7790~~0000 10.~~312533~~000000 ~~North~~35,000,001 ~~Carolina~~to 40,000,000 3 25110,~~539~~656,~~774~~463.8491 211.69 ~~112~~80 54.~~2971~~5302 1.~~360985~~734104 ~~Oregon~~40,000,001 2to 7545,~~616~~000,~~047~~000 1 43,611,279.4722 74.9761 ~~113~~76 5.~~4475~~1910 1.~~818027~~430000 ~~Pennsylvania~~45,000,001 1to 750,~~075~~000,~~148~~000 0 0.1900 0.7500 ~~113~~0 50.~~6000~~0000 10.~~390000~~000000 ~~South~~50,000,001 ~~Carolina~~to ~~3 21~~55,~~095~~000,~~774~~000 0 0.4800 20.2200 ~~113~~0 50.~~5074~~0000 10.~~397180~~000000 ~~Texas~~55,000,001 8to 3360,~~396~~000,~~538.61~~000 ~~3.52 89 5.9121~~ 1~~.484092~~ ~~Virginia 5 70~~58,~~701~~000,~~744~~000.2600 76.4513 8251 4.~~7195~~5000 21.~~361232~~540000 ~~Washington~~60,000,001 to 70,000,000 1 369,~~190~~259,~~940~~819.8291 07.3432 ~~180~~110 75.~~2700~~4200 1.~~030000~~830000 ~~Washington~~70,DC000,000 2and 8greater 1 80,~~342~~500,~~051~~000.3600 08.8850 ~~113~~78 54.~~3286~~8900 1.~~442856~~000000 Totals ~~103~~102 ~~949~~946,~~081~~740,~~294~~976.4858 100.00 9895 5.~~1807~~1801 1.~~526260~~513739

~~Debt~~State ~~Service Coverage Ratio~~(13) ~~Debt~~State ~~Service~~ # of Scheduled % of ~~Weighted~~WAM ~~Coverage~~WAC ~~Ratio~~Weighted ~~Loans~~Props Balance Agg. ~~WAM~~(2) ~~WAC~~ Avg DSCR (1) Bal. ~~(2)~~Alabama ~~1.04~~3 ~~or less 4 90~~10,~~359~~891,~~444~~046.8235 91.5215 94115 5.~~1409~~7138 1.~~001548~~364595 1Arizona 2 34,005,000.0500 to3.59 1112 4.099069 1.307787 Arkansas 1 3,~~749~~052,~~333~~432.3391 0.1832 ~~182~~98 67.~~7300~~4700 1.~~060000~~277900 ~~1.10~~California to17 172,756,116.1405 07.68 0102 5.003460 01.00617071 0Florida ~~0.0000~~15 085,642,658.~~000000~~67 19.1505 to112 5.2180 1.19484038 2Georgia 36 23,~~229~~708,~~717~~347.0636 02.3450 ~~106~~100 5.~~7393~~2723 1.~~183271~~951134 ~~1.20~~Illinois to3 1.24 ~~0 0~~,012,970.0019 02.0054 0101 05.~~0000~~3240 ~~0.000000~~ 1.25402730 toKansas 1~~.29~~ 6 38,~~465~~006,~~930~~209.9000 40.0563 99110 65.~~0731~~4000 1.~~278360~~490000 ~~1.30~~Louisiana to2 ~~1.34 13 120~~5,~~591~~450,~~244~~711.8229 120.7158 95 56.~~0435~~0800 1.~~319467~~732468 ~~1.35~~Maryland to3 ~~1.39 16 99~~51,~~061~~423,~~491~~556.1002 105.4443 ~~105~~112 5.~~4601~~0876 10.~~370146~~884494 ~~1.40~~Massachusetts to2 ~~1.44 20 202~~11,~~421~~096,~~928~~338.9975 211.3317 ~~101~~111 5.~~2085~~5696 1.~~417552~~397577 ~~1.45~~Michigan to 1~~.49~~ ~~11 54~~12,~~088~~424,~~647~~132.4012 51.7031 96111 5.~~3243~~3000 1.~~481258~~300000 ~~1.50~~Minnesota to3 ~~1.54 11 68~~20,~~986~~272,~~653~~970.6233 72.2714 111 54.~~3036~~8487 1.~~505080~~408285 Missouri 3 13,754,718.13 1.5545 to51 5.1500 1.59399336 5Nevada 383 19,~~314~~585,~~616~~545.1761 42.0407 ~~113~~138 5.~~3478~~7363 1.~~565793~~301710 ~~1.60~~New toJersey ~~1.64~~6 ~~2 60~~71,~~100~~060,~~000~~386.0051 67.3351 55111 45.~~5245~~5229 1.~~629301~~607063 ~~1.65~~New toMexico 1~~.69~~ ~~2 8~~5,~~115~~036,~~539~~499.5977 0.8653 ~~110~~112 5.~~7257~~3400 1.~~674304~~500000 ~~1.70~~New toYork ~~1.74~~6 ~~1 2~~232,~~887~~259,~~236~~096.9138 024.3053 9966 74.~~9400~~7787 1.~~731100~~281079 ~~1.75~~North toCarolina ~~1.79~~3 ~~0 0~~25,452,574.0083 02.0069 0109 05.~~0000~~2972 ~~0.000000~~ 1.80397928 toOregon ~~1.84~~2 ~~4 91~~75,~~576~~365,~~802~~645.5753 97.6596 ~~113~~110 5.~~3555~~4475 1.~~831097~~807316 ~~1.85~~Pennsylvania to 1~~.89~~ ~~0 0~~7,052,484.0065 0.0074 0110 05.~~0000~~6000 ~~0.000000~~ 1.90390000 toSouth ~~1.94~~Carolina 03 021,019,483.0098 02.0022 0110 05.~~0000~~5075 ~~0.000000~~ 1.95463677 toTexas ~~1.99~~8 ~~0 0~~33,305,387.0015 03.0052 086 05.~~0000~~9117 01.~~000000~~797683 ~~2.00~~Virginia to5 ~~2.09 2 25~~70,~~462~~631,~~707~~554.2093 27.6846 ~~103~~79 4.~~5490~~7184 2.~~068162~~404538 ~~2.10~~Washington to1 23,161,262.4939 0 0.0033 ~~0.00~~177 ~~0 0~~7.~~0000~~2700 01.~~000000~~030000 ~~2.50~~Washington,DC ~~or greater~~ 2 438,~~670~~313,~~000~~847.0068 40.6088 79110 45.~~0916~~3287 31.~~219856~~412877 Totals ~~102~~103 ~~949~~946,~~081~~740,~~294~~976.4858 100.00 9895 5.~~1807~~1801 1.~~526260~~513739

~~Property~~Debt ~~Type~~Service ~~Property~~Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted ~~Type~~Coverage ~~Props~~Ratio Loans Balance Agg. ~~WAM~~(2) ~~WAC~~ Avg DSCR (1) Bal. ~~(2)~~1.04 ~~Industrial~~or 4less 306 131,~~268~~058,~~624~~333.78 13.84 98 5.1380 0.906004 1.05 to 1.09 2 6,880,388.36 0.73 128 5.5254 1.067482 1.10 to 1.14 31 550,000.1900 ~~114~~0.06 76 5.~~6613~~2000 1.~~334873~~130000 ~~Mixed~~1.15 ~~Use~~to 1.19 0 0.00 0.00 0 0.0000 0.000000 1.20 to 1.24 1 3,453,043.15 140.36 106 6.0500 1.220000 1.25 to 1.29 3 11,739,~~475~~114.3749 1.5524 ~~113~~85 6.2866 1.270423 1.30 to 1.34 13 137,639,076.49 14.54 93 5.~~4241~~2014 1.~~486094~~316479 ~~Multi-Family~~1.35 15to ~~105~~1.39 12 90,~~473~~192,~~843~~558.6721 119.1153 ~~107~~96 45.~~9752~~2566 1.~~433243~~378539 ~~Office~~1.40 to 1.44 13 121,363,093.18 ~~254~~12.82 93 5.2800 1.422011 1.45 to 1.49 10 48,~~307~~433,~~205~~973.7236 265.8012 80113 5.~~0293~~4083 1.~~515216~~470658 ~~Other~~1.50 to 1.54 8011 124,~~500~~576,~~000~~743.0089 813.4816 8182 4.~~8900~~9374 1.~~000000~~521605 ~~Retail~~1.55 51to ~~424~~1.59 6 40,~~635~~174,~~568~~983.5446 444.7424 108 5.~~3116~~3635 1.~~669201~~555628 ~~Self~~1.60 ~~Storage~~to 1.64 5 30,816,002.50 3.25 80 5.1720 1.627768 1.65 to 1.69 3 11,976,050.75 391.26 111 5.4141 1.671639 1.70 to 1.74 2 15,~~156~~347,~~577~~923.0479 41.1362 111 5.1814 1.716125 1.75 to 1.79 0 0.00 0.00 0 0.0000 0.000000 1.80 to 1.84 2 75,249,324.38 7.95 110 5.~~4317~~4041 1.~~543378~~829204 1.85 to 1.89 0 0.00 0.00 0 0.0000 0.000000 1.90 to 1.94 1 1,983,864.17 0.21 112 5.6200 1.900000 1.95 to 1.99 0 0.00 0.00 0 0.0000 0.000000 2.00 to 2.09 5 35,004,998.99 3.70 100 5.0351 2.055769 2.10 to 2.49 4 16,631,503.63 1.76 96 5.7411 2.335529 2.50 or greater 2 43,670,000.00 4.61 76 4.0916 3.140577 Totals ~~103~~102 ~~949~~946,~~081~~740,~~294~~976.4858 100.00 9895 5.~~1807~~1801 1.~~526260~~513739

~~Note~~Property ~~Rate~~Type ~~Note~~(3) Property # of Scheduled % of WAM WAC Weighted ~~Rate~~Type ~~Loans~~Props Balance Agg. ~~WAM~~(2) ~~WAC~~ Avg DSCR (1) Bal. ~~(2)~~Industrial ~~5.249% or less 41 584,901,126.98 61.63 89~~ 4~~.8389~~ ~~1.553536 5.250% to 5.499% 16 176~~30,~~331~~154,~~305~~669.6330 183.5819 ~~114~~111 5.~~3753~~6616 1.~~585509~~306153 ~~5.500%~~Mixed toUse ~~5.749%~~3 ~~16 67~~14,~~148~~690,~~104~~446.3214 71.0855 ~~112~~110 5.~~5787~~4242 1.~~433973~~521576 ~~5.750%~~Multi-Family to15 ~~5.999% 9 42~~105,~~628~~213,~~737~~125.6209 411.4911 ~~102~~104 ~~5.8637 1.414899 6.000% to 6.249% 8 38,462,612.79~~ 4.059750 ~~108 6.0583~~ 1.~~390606~~412572 ~~6.250%~~Office to18 ~~6.499% 3 6~~253,~~237~~818,~~489~~195.7080 026.6681 ~~136~~76 65.~~4173~~0288 1.~~381471~~554298 ~~6.500%~~Other ~~to 6.749%~~ 1 180,~~749~~500,~~333.33 0.18 182 6.7300 1.060000 6.750% to 6.999% 2 13,302,629.16 1.40 114 6.9500 1.243176 7.~~000~~% to 7~~.~~249% 0 0.~~00 08.0050 078 04.~~0000~~8900 01.000000 ~~7.250%~~Retail to51 ~~7.499% 3 10~~423,~~710~~351,~~631~~134.5409 144.1372 ~~180~~105 75.~~3188~~3111 1.~~088321~~610588 ~~7.500%~~Self toStorage ~~7.749%~~11 ~~2 4~~39,~~722~~013,~~086~~406.5016 04.5012 97107 75.~~5387~~4318 1.~~387336~~689286 ~~7.750% or greater 1 2,887,236.91 0.30 99 7.9400 1.731100~~ Totals ~~102~~103 ~~949~~946,~~081~~740,~~294~~976.4858 100.00 9895 5.~~1807~~1801 1.~~526260~~513739

~~Age~~Note ofRate ~~Most~~Note ~~Recent~~Rate ~~NOI Age of Most~~ # of Scheduled % of ~~Weighted~~WAM ~~Recent~~WAC ~~NOI~~Weighted Loans Balance Agg. ~~WAM~~(2) ~~WAC~~ Avg DSCR (1) Bal. ~~(2)~~5.249% ~~Underwriter's~~or ~~Information~~less 9841 ~~830~~583,~~195~~789,~~070~~673.8386 8761.4766 ~~103~~86 4.8386 1.495004 5.~~2593~~250% to 5.499% 16 175,703,226.82 18.56 111 5.3753 1.~~526528~~614038 5.500% to 5.749% 16 66,972,429.26 7.07 109 5.5786 1.593798 ~~year~~5.750% orto ~~less~~5.999% 49 ~~118~~42,~~886~~485,~~223~~467.6523 124.5349 6599 5.8637 1.371525 6.000% to 6.249% 8 38,335,184.41 4.~~6319~~05 105 6.0583 1.~~524384~~559226 6.250% to 6.499% 3 6,218,486.17 0.66 133 6.4173 1.466897 6.500% to 6.749% 1 1,732,571.20 0.18 179 6.7300 1.060000 6.750% to 6.999% 2 ~~years~~13,264,536.48 1.40 111 6.9500 1.286952 7.000% to 7.249% 0 0.00 0.00 0 0.0000 0.000000 7.250% to 7.499% 3 10,647,346.49 1.12 176 7.3190 1.088577 7.500% to 7.749% 2 ~~years~~4,710,931.38 0.50 94 7.5387 1.387334 7.750% or greater 01 02,881,123.0028 0.0030 096 07.~~0000~~9400 02.~~000000~~020000 Totals 102 ~~949~~946,~~081~~740,~~294~~976.4858 100.00 9895 5.~~1807~~1801 1.~~526260~~513739

~~Anticipated~~Seasoning ~~Remaining~~Seasoning ~~Term (ARD and Balloon Loans) Anticipated~~ # of Scheduled % of ~~Weighted~~WAM ~~Remaining~~WAC ~~Term(2)~~Weighted Loans Balance Agg. ~~WAM~~(2) ~~WAC~~ Avg DSCR (1) Bal. ~~(2)~~12 60 months or less 981 ~~140~~864,~~451~~784,~~134~~677.3669 1491.8034 5494 45.~~6636~~0544 1.~~504836~~521510 6113 to 8424 months ~~12 191,289,025.19 20.~~16 ~~80 4.8277 1.660092 85 to 108 months 16 77~~67,~~467~~491,~~618~~659.5058 87.1613 ~~102~~98 6.~~1351~~3567 1.~~388299~~501866 ~~109~~25 to ~~120~~36 months 591 ~~522~~2,~~551~~938,~~831~~221.2177 550.0631 ~~114~~91 57.~~2562~~5500 1.~~515504~~432000 ~~121~~37 to ~~168~~48 months 10 ~~3,126,536~~0.0400 0.3300 ~~139~~0 50.~~4600~~0000 10.~~480000~~000000 ~~169~~49 months orand greater 2 4 11,~~794~~526,~~726~~417.1454 01.5122 ~~175~~197 67.~~6911~~1201 1.~~235768~~021062 Totals 99102 ~~939~~946,~~680~~740,~~871~~976.4458 99100.0100 9795 5.~~1609~~1801 1.~~531311~~513739

Anticipated Remaining ~~Stated~~ Term (~~Fully~~ARD ~~Amortizing~~and Balloon Loans) ~~Remaining~~Anticipated # of Scheduled % of WAM WAC Weighted ~~Stated~~Remaining Term (2) Loans Balance Agg. ~~WAM~~(2) ~~WAC~~ Avg DSCR (1) Bal. ~~(2)~~ 60 months or less 09 0140,390,384.0096 014.0083 051 04.~~0000~~6634 01.~~000000~~477844 61 to 84 months 012 0191,101,845.0099 020.0019 077 04.~~0000~~8273 01.~~000000~~653078 85 to 108 months 021 0103,559,597.0021 010.0094 0101 06.~~0000~~0549 01.~~000000~~547889 109 to 120 months 054 0494,473,277.0091 052.0023 0111 05.~~0000~~2263 01.~~000000~~474538 121 to 168 months 01 03,111,814.0010 0.0033 0136 05.~~0000~~4600 01.~~000000~~480000 169 months or greater 32 94,~~400~~776,~~423~~571.0463 0.9950 ~~206~~172 76.~~1600~~6910 1.~~021349~~295217 Totals 399 9937,~~400~~413,~~423~~491.0480 0.99.01 ~~206~~94 75.~~1600~~1604 1.~~021349~~518638

Remaining ~~Amortization~~Stated Term (~~ARD~~Fully ~~and~~Amortizing ~~Balloon~~ Loans) Remaining Stated # of Scheduled % of ~~Weighted~~WAM ~~Amortization~~WAC Weighted Term Loans Balance Agg. ~~WAM~~(2) ~~WAC~~ Avg DSCR (1) Bal. ~~(2) Interest Only 19 312,071,359.~~60 ~~32.88 76 4.7312 1.597844 60~~ months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 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 to 168 months 0 0.00 0.00 0 0.0000 0.000000 169 months or greater 803 ~~627~~9,~~609~~327,~~511~~484.8478 660.1399 ~~108~~203 57.~~3745~~1602 1.~~498228~~021313 Totals 993 ~~939~~9,~~680~~327,~~871~~484.4478 990.0199 97203 57.~~1609~~1602 1.~~531311~~021313

~~Seasoning~~Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted ~~Seasoning~~Term Loans Balance Agg. ~~WAM~~(2) ~~WAC~~ Avg DSCR (1) Bal. ~~(2)~~Interest 12Only ~~months~~19 ~~or less 92 911~~312,~~741~~029,~~065~~630.9405 9632.0796 9773 54.~~1031~~7310 1.~~537689~~590167 1360 tomonths 24or ~~months~~less 50 ~~22,786,156~~0.0600 20.4000 920 60.~~9894~~0000 10.~~338507~~000000 2561 to 3684 months 10 ~~2,945,294~~0.3300 0.3100 940 70.~~5500~~0000 10.~~432000~~000000 3785 to 48108 months 0 0.00 0.00 0 0.0000 0.000000 49109 ~~months~~to ~~and~~120 ~~greater~~months 40 ~~11,608,778~~0.1500 10.2200 ~~200~~0 70.~~1201~~0000 10.~~021092~~000000 ~~Totals~~121 ~~102~~to ~~949,081,294~~168 months 0 0.4800 ~~100~~0.00 980 50.~~1807~~0000 10.~~526260~~000000 ~~(1)The~~169 ~~Trustee~~months ~~makes~~or nogreater ~~representations~~80 as625,383,861.75 to66.06 ~~the~~105 ~~accuracy of the data provided by the borrower for this calculation~~5.3747 ~~"NAP" means not applicable and relates to the omission of credit lease loans in the calculation of DSCR~~1.482950 ~~(2)Anticipated~~Totals ~~Remaining~~99 ~~Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date~~937, ~~if applicable~~413,491.80 ~~and~~99.01 ~~the~~94 ~~maturity date~~5.1604 (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 documents1.518638

~~Mortgage~~Age ~~Loan~~of ~~Detail~~Most ~~Loan~~Recent ~~Property~~NOI ~~Interest~~Age ~~Principal~~of ~~Gross~~Most ~~Number~~# ~~ODCR~~of ~~Type(1)~~Scheduled ~~City~~% ~~State~~of ~~Payment~~WAM ~~Payment~~WAC ~~Coupon~~Weighted ~~502779503~~Recent 1NOI OTLoans ~~New~~Balance ~~York NY 338,972~~Agg.08 ~~0.00 4.890% 502782216~~ (2) RTAvg ~~Portland~~DSCR OR(1) ~~324,651~~Bal.72 ~~69,294.20~~Underwriter's ~~5.420%~~Information ~~502766215~~50 ~~3 OF New York NY 224~~534,~~750.00 0.00 4.500% 509770702 4 OF New York NY 195~~438,~~819~~975.3050 ~~45,544~~56.4645 ~~5.191%~~103 ~~502774514~~ 5 ~~RT Catonsville MD 165,483~~.952871 ~~40,370~~1.22427263 ~~5.080%~~1 ~~502775911~~year 6or RTless Herndon VA 123,333.33 0.00 4.000% 502766225 7 OF New York NY 139,500.00 0.00 4.500% 502756521 8 MF Tempe AZ 107,398.47 0.00 4.710% 502771118 9 RT Royal Palm Beach FL 105,184.37 28,099.64 4.870% 502773708 10 OF Jersey City NJ 81,746.92 35,694.23 4.560% 502764004 11 RT Denville NJ 91,347.91 20,476.35 5.290% 502771811 12 MF Melbourne FL 85,241.76 20,068.95 5.190% 502751405 13 RT Greenville NC 74,888.61 17,935.85 5.150% 502757220 14 OF Fairfax VA 65,745.83 0.00 5.090% 502770618 15 OF North Charleston SC 65,004.63 13,784.55 5.420% 709000016 16 MF Minneapolis MN 52~~,857.69~~ 14412,~~956.46 4.750% 502763306 17 IN Oshtemo Township MI 57~~302,~~064~~001.9808 ~~18,812~~43.~~37 5.300% 709000018 18 RT Fox Lake IL~~ 55~~,460.02~~ ~~13,143.61~~86 5.~~160%~~0414 ~~709000019 19 RT Escondido CA 54,592~~1.88625831 ~~13,275.84~~1 ~~5.100%~~to ~~502773920~~2 20years IN0 ~~Bloomfield and East NJ 59,405~~0.18 9,842.91 6.000% 502775101 21 RT California MD 47,327.30 12,318.49 4.930% 709000022 22 RT Eatontown NJ 66,444.18 8,024.96 6.950% 502762910 23 RT Reno NV 44,987.19 10,707.49 5.150% 809000024 24 RT Norfolk VA 49,407.44 8,221.79 6.090% 502766226 25 OF New York NY 34,875.00 0.00 ~~4.500%~~0 ~~809000026 26 OF Houston TX 41,713~~0.890000 ~~7,378~~0.36000000 ~~5.930%~~2 ~~709000027~~years 27or OFgreater ~~Dallas~~0 ~~TX 38,265.13 7,661.19 5.600% 502772020 28 RT Gilbert AZ 36,287.22~~ 0.00 5.600% 502768229 29 MF St. Cloud MN 32,199.19 8,154.16 5.020% 709000030 30 MU Thousand Oaks CA 32,188.35 7,808.83 5.120% 502765618 31 OF King of Prussia PA 34,150.50 6,752.63 5.600% 502759008 32 OF Durham NC 32,806.57 7,062.12 5.400% 709000033 33 RT Daly City CA 29,572.97 7,467.72 5.000% 502774519 34 RT New Bedford MA 31,561.58 6,857.28 5.350% 709000035 35 RT Chicago IL 29,803.55 6,986.88 5.200% 502775516 36 RT Suwanee GA 25,568.33 0.00 ~~4.600%~~0 502773706 37 MF Birmingham AL 29,316.51 6,939.63 5.150% 502771718 38 SS San Jose CA 29,171.38 6,419.82 5.320% 809000039 39 RT Portland OR 30,410.79 5,810.12 5.760% 502736810 40 RT Olathe KS 28,105.71 8,990.21 5.400% 502771826 41 SS Glendale CA 27,096.26 9,146.82 5.220% 502772419 42 OF Hoboken NJ 27,390.24 5,495.33 5.550% 502762724 43 RT Olivette MO 24,557.25 5,844.91 5.150% 709000044 44 MF White Plains NY 22,800.24 5,497.09 5.120% 502769124 45 RT Mt. Pleasant SC 23,998.08 7,624.68 5.400% 502752921 46 RT Las Vegas NV 24,383.68 4,830.06 5.580% 502769720 47 MF Albuquerque NM 23,260.42 5,075.38 5.340% 502767013 48 RT Aurora IL 25,307.31 4,349.52 5.900% 502771120 49 RT Odessa FL 23,562.15 0.000000 ~~5.500% 502776813 50 RT Woodbridge VA 24,336.30 8,253.01 5.930% 502769621 51 MU Washington DC 23,213.58 4,493.74 5.650% 502773411 52 MF Bryan TX 18,135.00~~ 0.00000000 ~~4.500%~~Totals 709000053 53 OF Atlanta GA 24,331.61 3,968.35 6.100% 502762716 54 RT Columbia MO 20,488.44 4,876.49 5.150% 502771201 55 OF Oakland Park FL 20,705.90 4,695.47 5.250% 502776116 56 SS Santee CA 22,880.11 4,051.31 5.830% 502746830 57 MF Virginia Beach VA 20,504.84 4,675.65 5.250% 386000126 58 RT Las Vegas NV 26,999.46 8,726.69 7.250% 502766021 59 RT Wilton Manors FL 18,317.96 5,156.17 4.750% 809000060 60 OF Brookline MA 21,878.95 3,799.86 5.920% 502753719 61 RT Coconut Creek FL 19,233.46 4,095.98 5.410% 502771124 62 RT Tujunga CA 18,966.39 4,056.37 5.400% 709000063 63 MF Dallas TX 19,838.23 3,749.24 5.800% 502769513 64 RT Acworth GA 18,453.25 3,648.79 5.600% 502771817 65 SS Torrance CA 16,429.29 5,545.99 5.220% 502762721 66 RT Unincorporated St. L MO 16,230.67 3,863.10 5.150% 502770312 67 MF Washington DC 15,102~~.54~~ 4946,~~003.62 4.900% 502771722 68 SS San Jose CA 15~~740,~~965~~976.~~57 3,513.59 5.320% 809000069 69 RT Pea Ridge FL 18,059.28 3,037.63 6.050% 502753016 70 MF Morrow GA 14,556.36 3,695.~~58 5100.~~000% 386000127 71 RT Moses Lake WA 19,391.~~00 ~~9,773.90~~95 ~~7.270% 709000072 72 IN Norcross GA 15,668.88 2,944.51~~ 5.~~720%~~1801 809000073 73 RT Destrehan LA 16,548.85 4,225.57 6.080% 502775517 74 RT Palm Bay FL 14,721.31 4,547.27 5.460% 709000075 75 IN El Cajon CA 15,585.61 2,867.77 5.800% 502777212 76 RT Aliso Viejo CA 13,993.06 0.00 5.200% 709000077 77 RT Little Rock AR 19,692.85 1~~,919~~.15513739 7.470% 502754423 78 SS Ormond Beach FL 14,219.49 2,908.75 5.520% 502764910 79 SS Tampa FL 14,195.87 2,903.92 5.520% 502754330 80 SS Daytona Beach FL 14,172.25 2,899.08 5.520% 809000081 81 OF Van Nuys CA 19,160.98 (1~~,918.26~~) ~~7.550%~~The ~~709000082~~Trustee 82makes OFno ~~Dallas~~representations TXas ~~19,751.54~~to ~~1,588.86~~the ~~7.940%~~accuracy ~~809000083~~of 83the MUdata ~~Baltimore~~provided MDby ~~13,511.25~~the ~~2,417.16~~borrower ~~5.850%~~for ~~502754329~~this ~~84 SS Melbourne FL 12,731~~calculation.40 ~~2,604.35~~"NAP" ~~5.520%~~means ~~502766320~~not 85applicable OFand ~~Montgomery~~relates ALto ~~14,424.00~~the ~~2,570.67~~ommission ~~6.470%~~of ~~502777213~~credit 86lease RTloans ~~Rialto~~in CAthe ~~10,970.56~~calculation ~~0.00~~of 5DSCR.~~200%~~ 809000087 87 RT Monroe LA 12,153.06 3,103.15 6.080% 502755919 88 RT Bayville NJ 12,808.04 3,104.68 6.950% 502769911 89 RT Los Angeles CA 9,851.11 0.00 5.200% 502777211 90 RT Los Angeles CA 9,403.33 0.00 5.200% 502772633 91 MF Atlanta GA 8,548.38 (2~~,406.21~~) ~~4.750%~~Anticipated ~~809000092~~Remaining 92Term RTand ~~Whitehouse~~WAM TXare ~~10,860.18~~each ~~2,773.03~~calculated ~~6.080%~~based ~~809000093~~upon 93the RTterm ~~Seneca~~from SCthe ~~11,152.83~~current ~~1,643.21~~month ~~6.380%~~to ~~502775107~~the 94earlier RTof ~~Miami~~the FLAnticipated ~~9,640.22~~Repayment 1Date,~~866.60~~ ~~5.620%~~if ~~502753116 95 SS Orlando FL 9~~applicable,~~259.20~~ ~~1,894.07~~and ~~5.520%~~the ~~809000096~~maturity ~~96 RT Athens TX 10,084~~date.46 ~~2,574.95~~(3) ~~6.080%~~Data ~~709000097~~in 97this RTtable ~~Pasadena~~was TXcalculated ~~11,512.82~~by ~~1,097.70~~allocating ~~7.520%~~pro-rata ~~386000128~~the 98current RTloan ~~Montgomery~~information ALto ~~9,841.83~~the ~~5,525.17~~properties ~~6.730%~~based ~~502777214~~upon 99the RTCut-off ~~Oxnard~~Date CABalance ~~7,948.06~~of ~~0.00~~the ~~5.200%~~related ~~809000100~~mortgage ~~100~~loan RTas ~~Kings~~disclosed ~~Mountain~~in NCthe ~~8,922.26~~offering ~~1,314~~document.~~57 6.380% 502764912 101 SS Tampa FL 7,227.85 1,478.53 5.520% 502769914 102 MF Los Angeles CA 2,462.78 0.00 5.200% Totals 4,230,010.54 709,502.83~~

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 502779503 10/11/2010 10/11/2033 N 80,500,000.00 80,500,000.00 01/11/2004 502782216 06/11/2013 06/11/2033 N 69,559,944.23 69,490,650.03 01/11/2004 502766215 07/11/2008 07/11/2028 N 58,000,000.00 58,000,000.00 01/11/2004 509770702 08/11/2010 08/11/2030 N 43,807,345.75 43,761,801.29 01/11/2004 502774514 N/A 08/11/2013 N 37,829,707.60 37,789,337.38 01/11/2004 502775911 N/A 08/11/2010 N 37,000,000.00 37,000,000.00 12/11/2003 502766225 07/11/2008 07/11/2028 N 36,000,000.00 36,000,000.00 01/11/2004 502756521 08/11/2013 08/11/2033 N 26,480,000.00 26,480,000.00 01/11/2004 502771118 08/11/2013 08/11/2033 N 25,082,052.28 25,053,952.64 01/11/2004 502773708 N/A 07/11/2013 N 20,818,401.43 20,782,707.20 01/11/2004 502764004 N/A 07/11/2013 N 20,053,202.30 20,032,725.95 01/11/2004 502771811 06/11/2013 06/11/2033 N 19,073,301.24 19,053,232.29 01/11/2004 502751405 N/A 06/11/2013 N 16,886,877.65 16,868,941.80 01/11/2004 502757220 N/A 08/11/2008 N 15,000,000.00 15,000,000.00 01/11/2004 502770618 07/11/2013 08/11/2033 N 13,927,906.37 13,914,121.82 01/11/2004 709000016 N/A 07/01/2013 N 12,922,763.30 12,907,806.84 01/01/2004 502763306 N/A 07/11/2013 N 12,503,585.59 12,484,773.22 01/11/2004 709000018 N/A 07/01/2012 N 12,481,625.66 12,468,482.05 01/01/2004 709000019 N/A 07/01/2013 N 12,431,017.44 12,417,741.60 01/01/2004 502773920 N/A 07/11/2013 N 11,497,777.42 11,487,934.51 01/11/2004 502775101 N/A 08/11/2013 N 11,148,222.50 11,135,904.01 01/11/2004 709000022 N/A 07/01/2012 N 11,102,299.01 11,094,274.05 01/01/2004 502762910 N/A 07/11/2013 N 10,144,309.43 10,133,601.94 01/11/2004 809000024 N/A 01/01/2013 N 9,421,408.27 9,413,186.48 01/01/2004 502766226 07/11/2008 07/11/2028 N 9,000,000.00 9,000,000.00 01/11/2004 809000026 N/A 02/01/2013 N 8,168,960.07 8,161,581.71 01/01/2004 709000027 N/A 04/01/2012 N 7,935,164.58 7,927,503.39 01/01/2004 502772020 N/A 07/11/2013 N 7,525,000.00 7,525,000.00 01/11/2004 502768229 N/A 06/11/2013 N 7,448,727.58 7,440,573.42 01/11/2004 709000030 N/A 06/01/2013 N 7,300,784.58 7,292,975.75 01/01/2004 502765618 N/A 06/11/2013 N 7,081,900.82 7,075,148.19 01/11/2004 502759008 N/A 02/11/2013 N 7,055,175.73 7,048,113.61 01/11/2004 709000033 N/A 08/01/2013 N 6,868,559.90 6,861,092.18 01/01/2004 502774519 N/A 08/11/2013 N 6,850,871.10 6,844,013.82 01/11/2004 709000035 N/A 06/01/2012 N 6,655,879.82 6,648,892.94 01/01/2004 502775516 N/A 08/11/2010 N 6,670,000.00 6,670,000.00 01/11/2004 502773706 N/A 08/11/2010 N 6,610,675.77 6,603,736.14 01/11/2004 502771718 N/A 08/11/2013 N 6,367,751.59 6,361,331.77 01/11/2004 809000039 N/A 01/01/2013 N 6,131,207.56 6,125,397.44 01/01/2004 502736810 06/11/2013 01/11/2018 N 6,044,237.73 6,035,247.52 01/11/2004 502771826 N/A 08/11/2013 N 6,028,089.83 6,018,943.01 01/11/2004 502772419 N/A 07/11/2013 N 5,731,175.50 5,725,680.17 01/11/2004 502762724 07/11/2008 07/11/2028 N 5,537,494.09 5,531,649.18 01/11/2004 709000044 N/A 07/01/2013 N 5,171,425.68 5,165,928.59 01/01/2004 502769124 N/A 07/11/2013 N 5,160,878.10 5,153,253.42 01/11/2004 502752921 N/A 07/11/2013 N 5,074,647.41 5,069,817.35 01/11/2004 502769720 N/A 08/11/2013 N 5,058,446.29 5,053,370.91 01/11/2004 502767013 N/A 08/11/2013 N 4,981,209.38 4,976,859.86 01/11/2004 502771120 N/A 06/11/2013 N 4,975,000.00 4,975,000.00 01/11/2004 502776813 N/A 08/11/2013 N 4,765,853.13 4,757,600.12 01/11/2004 502769621 N/A 06/11/2013 N 4,771,276.30 4,766,782.56 01/11/2004 502773411 07/11/2008 07/11/2013 N 4,680,000.00 4,680,000.00 01/11/2004 709000053 N/A 03/01/2013 N 4,632,141.47 4,628,173.12 01/01/2004 502762716 07/11/2008 07/11/2028 N 4,620,005.96 4,615,129.47 01/11/2004 502771201 N/A 08/11/2013 N 4,580,107.60 4,575,412.13 01/11/2004 502776116 N/A 08/11/2010 N 4,557,539.07 4,553,487.76 12/11/2003 502746830 N/A 07/11/2013 N 4,535,633.31 4,530,957.66 01/11/2004 386000126 N/A 06/15/2023 N 4,468,875.58 4,460,148.89 01/15/2004 502766021 N/A 08/11/2013 N 4,478,414.17 4,473,258.00 01/11/2004 809000060 N/A 05/01/2013 N 4,291,860.68 4,288,060.82 01/01/2004 502753719 N/A 07/11/2013 N 4,128,582.55 4,124,486.57 01/11/2004 502771124 07/11/2013 07/11/2018 N 4,078,794.27 4,074,737.90 01/11/2004 709000063 N/A 12/01/2007 N 3,972,060.34 3,968,311.10 01/01/2004 502769513 06/11/2013 06/11/2018 N 3,826,711.33 3,823,062.54 01/11/2004 502771817 N/A 08/11/2013 N 3,655,013.92 3,649,467.93 01/11/2004 502762721 07/11/2008 07/11/2028 N 3,659,907.71 3,656,044.61 01/11/2004 502770312 N/A 07/11/2013 N 3,579,272.42 3,575,268.80 01/11/2004 502771722 N/A 08/11/2013 N 3,485,086.85 3,481,573.26 01/11/2004 809000069 N/A 02/01/2013 N 3,466,458.07 3,463,420.44 01/01/2004 502753016 N/A 07/11/2013 N 3,380,833.09 3,377,137.51 12/11/2003 386000127 N/A 01/15/2019 N 3,200,714.72 3,190,940.82 01/15/2004 709000072 N/A 06/01/2013 N 3,181,139.17 3,178,194.66 01/01/2004 809000073 N/A 03/01/2012 N 3,160,858.28 3,156,632.71 01/01/2004 502775517 N/A 08/11/2015 N 3,131,083.31 3,126,536.04 01/11/2004 709000075 N/A 04/01/2013 N 3,120,589.52 3,117,721.75 01/01/2004 502777212 08/11/2010 08/11/2013 N 3,125,000.00 3,125,000.00 01/11/2004 709000077 N/A 06/01/2012 N 3,061,460.98 3,059,541.83 01/01/2004 502754423 N/A 06/11/2013 N 2,991,477.01 2,988,568.26 01/11/2004 502764910 N/A 06/11/2013 N 2,986,507.76 2,983,603.84 01/11/2004 502754330 N/A 06/11/2013 N 2,981,538.58 2,978,639.50 01/11/2004 809000081 N/A 11/01/2011 N 2,947,212.59 2,945,294.33 01/01/2004 709000082 N/A 04/01/2012 N 2,888,825.77 2,887,236.91 01/01/2004 809000083 N/A 05/01/2013 N 2,682,134.22 2,679,717.06 01/01/2004 502754329 N/A 06/11/2013 N 2,678,415.45 2,675,811.10 01/11/2004 502766320 N/A 08/11/2018 N 2,588,941.70 2,586,371.03 01/11/2004 502777213 08/11/2010 08/11/2013 N 2,450,000.00 2,450,000.00 01/11/2004 809000087 N/A 03/01/2012 N 2,321,255.35 2,318,152.20 01/01/2004 502755919 N/A 09/15/2018 N 2,211,459.79 2,208,355.11 01/15/2004 502769911 08/11/2010 08/11/2013 N 2,200,000.00 2,200,000.00 01/11/2004 502777211 08/11/2010 08/11/2013 N 2,100,000.00 2,100,000.00 01/11/2004 502772633 N/A 08/11/2013 N 2,089,926.62 2,087,520.41 01/11/2004 809000092 N/A 03/01/2012 N 2,074,313.28 2,071,540.25 01/01/2004 809000093 N/A 01/01/2013 N 2,030,042.45 2,028,399.24 01/01/2004 502775107 N/A 08/11/2013 N 1,992,008.75 1,990,142.15 01/11/2004 502753116 N/A 06/11/2013 N 1,947,938.54 1,946,044.47 01/11/2004 809000096 N/A 03/01/2012 N 1,926,148.03 1,923,573.08 01/01/2004 709000097 N/A 06/01/2012 N 1,777,889.87 1,776,792.17 01/01/2004 386000128 N/A 03/15/2019 N 1,754,858.50 1,749,333.33 01/15/2004 502777214 08/11/2010 08/11/2013 N 1,775,000.00 1,775,000.00 01/11/2004 809000100 N/A 01/01/2013 N 1,624,034.00 1,622,719.43 01/01/2004 502764912 N/A 06/11/2013 N 1,520,584.67 1,519,106.14 01/11/2004 502769914 08/11/2010 08/11/2013 N 550,000.00 550,000.00 01/11/2004 Totals 949,790,797.31 949,081,294.48

~~Appraisal~~Loan ~~Appraisal~~Anticipated ~~Res~~Maturity ~~Mod~~Neg. ~~Loan~~Beginning Ending Paid Thru Number ~~Reduction~~Repayment ~~Reduction~~Date ~~Strat.~~Amort ~~Code~~Scheduled Scheduled Date ~~Amount~~Date (2Y/N) ~~(3)~~Balance ~~Totals~~Balance 0502779503 10/11/2010 10/11/2033 N 80,500,000.00 ~~(1)~~80,500,000.00 ~~Property~~04/11/2004 ~~Type~~502782216 ~~Code~~06/11/2013 ~~SS-~~06/11/2033 ~~Self~~N ~~Storage~~69,330,186.44 ~~MF-~~69,259,819.91 ~~Multi-Family~~04/11/2004 ~~RT-~~502766215 ~~Retail~~07/11/2008 ~~HC-~~07/11/2028 ~~Health~~N ~~Care~~58,000,000.00 ~~IN-~~58,000,000.00 ~~Industrial~~04/11/2004 ~~WH-~~509770702 ~~Warehouse~~08/11/2010 ~~MH-~~08/11/2030 ~~Mobile~~N ~~Home~~43,657,493.52 ~~Park~~43,611,279.22 ~~OF-~~04/11/2004 ~~Office~~502774514 ~~LO-~~N/A ~~Lodging~~08/11/2013 ~~MU-~~N ~~Mixed~~37,697,412.84 ~~Use~~37,656,463.91 ~~OT-~~04/11/2004 ~~Other~~502775911 ~~IW-~~N/A ~~Industrial~~08/~~Warehouse~~11/2010 ~~(2)~~N ~~Resolution~~37,000,000.00 ~~Strategy~~37,000,000.00 ~~Code~~04/11/2004 1-502766225 ~~Modification~~07/11/2008 2-07/11/2028 ~~Foreclosure~~N 3-36,000,000.00 ~~Bankruptcy~~36,000,000.00 4-04/11/2004 ~~Extension~~502756521 5-08/11/2013 ~~Note~~08/11/2033 ~~Sale~~N 6-26,480,000.00 ~~DPO~~26,480,000.00 7-04/11/2004 ~~REO~~502771118 8-08/11/2013 ~~Resolved~~08/11/2033 9-N ~~Pending~~24,990,628.50 ~~Return~~24,962,145.47 to04/11/2004 ~~Master~~502773708 ~~Servicer~~N/A 07/11/2013 N 20,705,641.84 20,669,504.84 04/11/2004 502764004 N/A 07/11/2013 N 19,985,611.64 19,964,827.39 04/11/2004 502771811 06/11/2013 06/11/2033 N 19,007,337.05 18,986,973.30 04/11/2004 502751405 N/A 06/11/2013 N 16,828,009.89 16,809,812.98 04/11/2004 502757220 N/A 08/11/2008 N 15,000,000.00 15,000,000.00 04/11/2004 502770618 07/11/2013 08/11/2033 N 13,882,173.90 13,868,175.91 04/11/2004 709000016 N/A 07/01/2013 N 12,874,307.89 12,859,153.24 04/01/2004 502763306 N/A 07/11/2013 N 12,443,220.00 12,424,132.12 04/11/2004 709000018 N/A 07/01/2012 N 12,438,448.86 12,425,113.40 04/01/2004 709000019 N/A 07/01/2013 N 12,387,500.18 12,374,033.23 04/01/2004 502773920 N/A 07/11/2013 N 11,464,269.86 11,454,253.83 04/11/2004 502775101 N/A 08/11/2013 N 11,108,063.32 11,095,574.34 04/11/2004 709000022 N/A 07/01/2012 N 11,073,799.25 11,065,603.72 04/01/2004 502762910 N/A 07/11/2013 N 10-,109,148.05 ~~Deed~~10,098,284.63 In04/11/2004 ~~Lieu~~809000024 ofN/A ~~Foreclosure~~01/01/2013 N 9,393,431.32 9,385,062.81 04/01/2004 502766226 07/11-/2008 ~~Full~~07/11/2028 ~~Payoff~~N 9,000,000.00 9,000,000.00 04/11/2004 809000026 N/A 02/01/2013 N 8,144,025.42 8,136,519.73 04/01/2004 709000027 N/A 04/01/2012 N 7,909,606.05 7,901,821.61 04/01/2004 502772020 N/A 07/11/2013 N 7,525,000.00 7,525,000.00 04/11/2004 502768229 N/A 06/11/2013 N 7,422,086.41 7,413,817.09 04/11/2004 709000030 N/A 06/01/2013 N 7,275,182.43 7,267,260.72 04/01/2004 502765618 N/A 06/11/2013 N 7,059,346.04 7,052,484.65 04/11/2004 502759008 N/A 02/11/2013 N 7,031,778.39 7,024,607.47 04/11/2004 709000033 N/A 08/01/2013 N 6,844,156.36 6,836,583.57 04/01/2004 502774519 N/A 08/11/2013 N 6,828,172.20 6,821,210.35 04/11/2004 709000035 N/A 06/01/2012 N 6,632,906.43 6,625,816.68 03/01/2004 502775516 N/A 08/11/2010 N 6,670,000.00 6,670,000.00 04/11/2004 502773706 N/A 08/11/2010 N 6,587,877.02 6,580,836.28 04/11/2004 502771718 N/A 08/11/2013 N 6,346,525.54 6,340,008.48 04/11/2004 809000039 N/A 01/01/2013 N 6,111,732.34 6,105,825.62 04/01/2004 502736810 06/11/2013 01/11/2018 N 6,015,333.62 6,006,209.00 04/11/2004 502771826 N/A 08/11/2013 N 5,998,783.02 5,989,504.47 04/11/2004 502772419 N/A 07/11/2013 N 5,712,846.89 5,707,263.97 04/11/2004 502762724 07/11/2008 07/11/2028 N 5,518,300.50 5,512,370.47 04/11/2004 709000044 N/A 07/01/2013 N 5,153,393.75 5,147,817.16 04/01/2004 502769124 N/A 07/11/2013 N 5,136,353.86 5,128,615.15 04/11/2004 502752921 N/A 07/11/2013 N 5,058,517.35 5,053,609.79 04/11/2004 502769720 N/A 08/11/2013 N 5,041,652.37 5,036,499.77 04/11/2004 502767013 N/A 08/11/2013 N 4,966,464.54 4,962,040.11 04/11/2004 502771120 N/A 06/11/2013 N 4,975,000.00 4,975,000.00 04/11/2004 502776813 N/A 08/11/2013 N 4,739,402.83 4,731,014.75 04/11/2004 502769621 N/A 06/11/2013 N 4,756,234.57 4,751,667.65 04/11/2004 502773411 07/11/2008 07/11/2013 N 4,680,000.00 4,680,000.00 04/11/2004 709000053 N/A 03/01/2013 N 4,618,606.69 4,614,567.24 04/01/2004 502762716 07/11/2008 07/11/2028 N 4,603,992.49 4,599,044.99 04/11/2004 502771201 N/A 08/11/2013 N 4,564,624.30 4,559,858.84 04/11/2004 502776116 N/A 08/11/2010 N 4,543,850.52 4,539,730.49 03/11/2004 502746830 N/A 07/11/2013 N 4,520,222.69 4,515,477.37 04/11/2004 386000126 N/A 06/15/2023 N 4,442,537.01 4,433,651.19 04/15/2004 502766021 N/A 08/11/2013 N 4,461,703.22 4,456,478.70 04/11/2004 809000060 N/A 05/01/2013 N 4,278,993.85 4,275,128.40 04/01/2004 502753719 N/A 07/11/2013 N 4,114,998.88 4,110,839.62 04/11/2004 502771124 07/11/2013 07/11/2018 N 4,065,347.29 4,061,228.39 04/11/2004 709000063 N/A 12-/01/2007 ~~Reps~~N ~~and~~3,959,478.90 ~~Warranties~~3,955,666.83 ~~13-~~04/01/2004 ~~Other~~502769513 or06/11/2013 ~~TBD~~06/11/2018 (N 3),814,523.84 ~~Modification~~3,810,816.28 ~~Code~~04/11/2004 1-502771817 ~~Maturity~~N/A ~~Date~~08/11/2013 ~~Extension~~N 2-3,637,244.32 ~~Amortization~~3,631,618.45 ~~Change~~04/11/2004 502762721 07/11/2008 07/11/2028 N 3-,647,222.02 ~~Principal~~3,643,302.67 ~~Write-Off~~04/11/2004 4-502770312 ~~Combination~~N/A 07/11/2013 N 3,566,238.64 3,562,180.03 04/11/2004 502771722 N/A 08/11/2013 N 3,473,469.76 3,469,902.95 04/11/2004 809000069 N/A 02/01/2013 N 3,456,134.56 3,453,043.15 04/01/2004 502753016 N/A 07/11/2013 N 3,368,761.49 3,365,013.94 04/11/2004 386000127 N/A 01/15/2019 N 3,171,215.01 3,161,262.39 03/15/2004 709000072 N/A 06/01/2013 N 3,171,253.03 3,168,259.82 04/01/2004 809000073 N/A 03/01/2012 N 3,147,050.28 3,142,752.42 04/01/2004 502775517 N/A 08/11/2015 N 3,116,430.26 3,111,814.10 04/11/2004 709000075 N/A 04/01/2013 N 3,110,939.50 3,108,023.53 04/01/2004 502777212 08/11/2010 08/11/2013 N 3,125,000.00 3,125,000.00 04/11/2004 709000077 N/A 06/01/2012 N 3,054,397.50 3,052,432.91 04/01/2004 502754423 N/A 06/11/2013 N 2,981,793.61 2,978,838.83 04/11/2004 502764910 N/A 06/11/2013 N 2,976,840.44 2,973,890.56 04/11/2004 502754330 N/A 06/11/2013 N 2,971,887.37 2,968,942.41 04/11/2004 809000081 N/A 11/01/2011 N 2,940,185.72 2,938,221.77 04/01/2004 709000082 N/A 04/01/2012 N 2,882,753.65 2,881,123.28 04/01/2004 809000083 N/A 05/01/2013 N 2,673,976.03 2,671,517.77 04/01/2004 502754329 N/A 06/11/2013 N 2,669,745.42 2,667,099.86 04/11/2004 502766320 N/A 08/11/2018 N 2,580,257.92 2,577,638.87 04/11/2004 502777213 08/11/2010 08/11/2013 N 2,450,000.00 2,450,000.00 04/11/2004 809000087 N/A 03/01/2012 N 2,311,115.11 2,307,958.87 04/01/2004 502755919 N/A 09/15/2018 N 2,202,091.70 2,198,932.76 04/15/2004 502769911 08/11/2010 08/11/2013 N 2,200,000.00 2,200,000.00 04/11/2004 502777211 08/11/2010 08/11/2013 N 2,100,000.00 2,100,000.00 04/11/2004 502772633 N/A 08/11/2013 N 2,082,128.19 2,079,690.08 04/11/2004 809000092 N/A 03/01/2012 N 2,065,251.78 2,062,431.31 04/01/2004 809000093 N/A 01/01/2013 N 2,024,367.31 2,022,692.92 04/01/2004 502775107 N/A 08/11/2013 N 1,985,761.01 1,983,864.17 04/11/2004 502753116 N/A 06/11/2013 N 1,941,633.08 1,939,709.04 04/11/2004 809000096 N/A 03/01/2012 N 1,917,733.79 1,915,114.78 04/01/2004 709000097 N/A 06/01/2012 N 1,773,833.57 1,772,709.61 04/01/2004 386000128 N/A 03/15/2019 N 1,738,189.85 1,732,571.20 04/15/2004 502777214 08/11/2010 08/11/2013 N 1,775,000.00 1,775,000.00 04/11/2004 809000100 N/A 01/01/2013 N 1,619,493.89 1,618,154.38 04/01/2004 502764912 N/A 06/11/2013 N 1,515,662.55 1,514,160.62 04/11/2004 502769914 08/11/2010 08/11/2013 N 550,000.00 550,000.00 04/11/2004 Totals 947,461,300.32 946,740,976.58

~~Historical~~Loan ~~Detail~~Appraisal ~~Delinquencies~~Appraisal ~~Distribution~~Res. 30Mod. Number Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code MF -59 ~~Days~~Multi-Family 60RT -89 ~~Days~~Retail 90HC ~~Days~~- orHealth ~~More~~Care ~~Foreclosure~~IN ~~REO~~- ~~Modifications~~Industrial ~~Date~~WH #- ~~Balance~~Warehouse #MH ~~Balance~~- #Mobile ~~Balance~~Home #Park ~~Balance~~OF #- ~~Balance~~Office #MU ~~Balance~~- ~~01/15/2004~~Mixed 0Use ~~$0.00~~LO 0- ~~$0.00~~Lodging 0SS ~~$0.00~~- 0Self ~~$0.00~~Storage 0OT ~~$0.00~~- 0Other ~~$0.00~~IW 12- Industrial/~~15/2003~~Warehouse 0(2) ~~$0.00~~Resolution 0Strategy ~~$0.00~~Code 01 ~~$0.00~~- 0Modification ~~$0.00~~2 0- ~~$0.00~~Foreclosure 03 ~~$0.00~~- ~~11/17/2003~~Bankruptcy 04 ~~$0.00~~- 0Extension ~~$0.00~~5 0- ~~$0.00~~Note 0Sale ~~$0.00~~6 0- ~~$0.00~~DPO 07 ~~$0.00~~- REO 8 - Resolved 9 - Pending Return to Master Servicer 10~~/15/2003~~ 0- ~~$0.00~~Deed 0In ~~$0.00~~Lieu 0Of ~~$0.00~~Foreclosure 011 ~~$0.00~~- 0Full ~~$0.00~~Payoff 012 ~~$0.00~~- ~~09/15/2003~~Reps 0and ~~$0.00~~Warranties 013 ~~$0.00~~- 0Other ~~$0.00~~or 0TBD ~~$0.00~~(3) 0Modification ~~$0.00~~Code 01 ~~$0.00~~- Maturity Date Extension 2 - Amortization Change 3 - Principal Write-Off 4 - Combination

Principal Prepayment Detail No Principal Prepayments this Period

~~Prepayments~~Historical Detail Delinquencies Distribution ~~Curtailments~~30-59 ~~Payoff~~Days 60-89 Days 90 Days or More Date # ~~Amount~~Balance # ~~Amount~~Balance # Balance 04/15/2004 0 $0.00 0 $0.00 0 $0.00 03/15/2004 0 $0.00 0 $0.00 0 $0.00 02/17/2004 0 $0.00 0 $0.00 0 $0.00 01/15/2004 0 $0.00 0 $0.00 0 $0.00 12/15/2003 0 $0.00 0 $0.00 0 $0.00 11/17/2003 0 $0.00 0 $0.00 0 $0.00 10/15/2003 0 $0.00 0 $0.00 0 $0.00 09/15/2003 0 $0.00 0 $0.00 0 $0.00

~~Rate~~Distribution ~~and~~Foreclosure ~~Maturities~~REO ~~Distribution~~Modifications ~~Next~~Date ~~Weighted~~# ~~Avg.~~Balance ~~WAM~~# ~~Date~~Balance ~~Coupon~~# ~~Remit~~Balance 0104/15/2004 50 $0.~~180670%~~00 50 $0.~~135049%~~00 980 12$0.00 03/15/~~2003~~2004 50 $0.~~180833%~~00 50 $0.~~135212%~~00 990 11$0.00 02/17/~~2003~~2004 50 $0.~~181021%~~00 50 $0.~~135598%~~00 ~~100~~0 10$0.00 01/15/~~2003~~2004 50 $0.~~181182%~~00 50 $0.~~135559%~~00 ~~101~~0 09$0.00 12/15/2003 50 $0.~~181451%~~00 50 $0.~~135827%~~00 ~~102~~0 ~~Note:~~$0.00 ~~Foreclosure~~11/17/2003 ~~and~~0 ~~REO~~$0.00 ~~Totals~~0 ~~are~~$0.00 ~~excluded~~0 ~~from~~$0.00 ~~the~~10/15/2003 ~~delinquencies~~0 ~~aging~~$0.00 ~~categories~~0 $0.00 0 $0.00 09/15/2003 0 $0.00 0 $0.00 0 $0.00

~~Delinquency~~Prepayments ~~Loan~~Rate ~~Detail~~and ~~Offering~~Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # ofAmount ~~Paid~~# ~~Current~~Amount ~~Outstanding~~Coupon ~~Status~~Remit of04/15/2004 ~~Loan~~0 ~~Number~~$0.00 ~~Document~~0 ~~Months~~$0.00 ~~Through~~5.180121% P5.134502% &95 I03/15/2004 P0 &$0.00 I0 ~~Mortgage~~$0.00 ~~Cross-Reference~~5.180288% ~~Delinq~~5.134669% ~~Date~~96 ~~Advances~~02/17/2004 Advances**0 ~~Loan(1)~~$0.00 ~~502775911~~0 6$0.00 5.180505% 5.134885% 97 01/15/2004 0 $0.00 0 $0.00 5.180670% 5.135049% 98 12/1115/2003 ~~122,099~~0 $0.9900 ~~122,099~~0 $0.00 5.180833% 5.135212% 99 B11/17/2003 ~~502776116~~0 56$0.00 0 12$0.00 5.181021% 5.135398% 100 10/1115/2003 ~~26,703.54~~0 ~~26,703~~$0.5400 B0 ~~502753016~~$0.00 705.181182% 05.135559% 12101 09/1115/2003 ~~18,139~~0 $0.2400 ~~18,139~~0 $0.2400 B5.181451% 5.135827% 102 Note: Foreclosure and REO Totals 3are ~~166,942.77~~excluded ~~166,942~~from the delinquencies aging categories.77

~~Resolution~~Delinquency ~~Actual~~Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number ~~Strategy~~Document ~~Servicing~~Months ~~Foreclosure~~Date ~~Principal~~P ~~Servicing~~& ~~Bankruptcy~~I ~~REO~~P ~~Code(2)~~& ~~Transfer~~I ~~Date~~Mortgage ~~Date~~Cross- ~~Balance~~Delinq. Advances ~~Date~~Advances ~~Date~~** ~~502775911~~Loan 37(1) Reference 709000035 35 0 03/01/2004 36,~~000,000~~569.0033 036,569.0033 A 502776116 456 0 03/11/2004 26,~~557~~704.23 26,~~539~~704.0723 A 386000127 71 0~~.00~~ ~~502753016~~03/15/2004 329,~~380,833~~059.0920 029,059.0020 A Totals 443 92,~~938,372~~332.1676 092,332.0076

~~Current~~Resolution ~~Outstanding~~Servicing Actual Outstanding PLoan &Strategy ITransfer PForeclosure ~~& I~~ Principal Servicing ~~Advances~~Bankruptcy ~~Advances~~REO ~~Balance~~Number ~~Advances Totals by Delinquency~~ Code: ~~Total~~(2) ~~for~~Date ~~Status~~Date ~~Code~~Balance =Advances BDate (3Date ~~loans)~~709000035 ~~166~~6,~~942~~632,906.7743 ~~166,942~~0.7700 44502776116 4,~~938~~543,~~372~~850.1652 0.00 ~~(1)~~386000127 ~~Status~~3,171,215.01 ~~of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent~~ 0-.00 ~~Current~~Totals 1-14,347,971.96 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 advance0.00

Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans

Filing Compare · WACHOVIA COMMERCIAL MORT SEC INC COM MOR PS THR CE SE 03 C6