8-K 1 wbt03c06_may.txt MAY 8K 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: May 17, 2004 (Date of earliest event reported) Commission File No.: 333-83930-06 Wachovia Commercial Mortgage Securities, Inc. 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 May 17, 2004, a distribution was made to holders of Wachovia Commercial Mortgage Securities, Inc., 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 May 17, 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 Commercial Mortgage Securities, Inc. 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: May 17, 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 May 17, 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: May 17, 2004 Record Date: April 30, 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 - 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 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 8887,~~677~~956,~~301~~977.2450 ~~720~~818,~~323~~980.7487 ~~248~~246,~~592~~572.0373 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.~~298163~~134501% 14,292,000.00 14,292,000.00 0.00 6361,~~101~~151.1291 K 929766JV6 5.~~298163~~134501% 9,528,000.00 9,528,000.00 0.00 4240,~~067~~767.4194 L 929766JX2 5.~~298163~~134501% 4,764,000.00 4,764,000.00 0.00 2120,~~033~~383.7197 M 929766JZ7 5.~~298163~~134501% 4,764,000.00 4,764,000.00 0.00 2120,~~033~~383.7197 N 929766KB8 5.~~298163~~134501% 4,764,000.00 4,764,000.00 0.00 2120,~~033~~383.7197 O 929766KD4 5.~~298163~~134501% 3,572,000.00 3,572,000.00 0.00 15,~~770~~283.8770 P 929766KF9 5.~~298163~~134501% 15,483,999.18 15,483,999.18 0.00 6866,~~363~~252.9617 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 ~~947~~946,~~461~~740,~~300~~976.4268 ~~720~~818,~~323~~980.7487 3,~~792~~782,~~207~~391.3721

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 929766JB0 0.00 0.00 ~~968~~1,~~915~~065,553.7760 87,~~956~~137,~~977~~996.5063 19.3739% A-2 929766JC8 0.00 0.00 805,891.67 215,000,000.00 19.3739% A-3 929766JD6 0.00 0.00 590,709.17 143,000,000.00 19.3739% A-4 929766JE4 0.00 0.00 1,355,447.19 317,373,000.00 19.3739% B 929766JF1 0.00 0.00 127,159.79 29,774,000.00 16.2324% C 929766JG9 0.00 0.00 55,952.19 13,101,000.00 14.8486% D 929766JH7 0.00 0.00 106,813.54 25,010,000.00 12.2021% E 929766JJ3 0.00 0.00 61,038.75 14,292,000.00 10.6970% F 929766JM6 0.00 0.00 76,298.44 17,865,000.00 8.81% G 929766JP9 0.00 0.00 55,952.19 13,101,000.00 7.4243% H 929766JR5 0.00 0.00 55,947.92 13,100,000.00 6.04% J 929766JT1 0.00 0.00 6361,~~101~~151.1291 14,292,000.00 4.53% K 929766JV6 0.00 0.00 4240,~~067~~767.4194 9,528,000.00 3.5253% L 929766JX2 0.00 0.00 2120,~~033~~383.7197 4,764,000.00 3.02% M 929766JZ7 0.00 0.00 2120,~~033~~383.7197 4,764,000.00 2.52% N 929766KB8 0.00 0.00 2120,~~033~~383.7197 4,764,000.00 2.01% O 929766KD4 0.00 0.00 15,~~770~~283.8770 3,572,000.00 1.64% P 929766KF9 0.00 0.00 6866,~~363~~252.9617 15,483,999.18 0.00% Z-I WAC03C6Z1 0.00 0.00 0.00 0.00 0.00% Z-II WAC03C6Z2 0.00 0.00 0.00 0.00 0.00% R-I WAC03C6R1 0.00 0.00 0.00 0.00 0.00% R-II WAC03C6R2 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 4,~~512~~601,~~531~~372.1108 ~~946~~945,~~740~~921,~~976~~995.6881

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount IO 929766JK0 0.~~495171~~340297% 952,783,999.18 ~~947~~946,~~461~~740,~~300~~976.4268 ~~390~~268,~~962~~477.9956

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount IO 929766JK0 0.00 ~~390~~268,~~962~~477.9956 ~~946~~945,~~740~~921,~~976~~995.6881 (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 Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 929766JB0 ~~943~~935.~~37554511~~71252660 78.~~66301851~~71256245 2.~~64459606~~62311415 0.00000000 0.00000000 ~~935~~926.~~71252660~~99996415 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.~~41513574~~27875105 0.00000000 0.00000000 1,000.00000000 K 929766JV6 1,000.00000000 0.00000000 4.~~41513539~~27875105 0.00000000 0.00000000 1,000.00000000 L 929766JX2 1,000.00000000 0.00000000 4.~~41513644~~27875105 0.00000000 0.00000000 1,000.00000000 M 929766JZ7 1,000.00000000 0.00000000 4.~~41513644~~27875105 0.00000000 0.00000000 1,000.00000000 N 929766KB8 1,000.00000000 0.00000000 4.~~41513644~~27875105 0.00000000 0.00000000 1,000.00000000 O 929766KD4 1,000.00000000 0.00000000 4.~~41513718~~27875140 0.00000000 0.00000000 1,000.00000000 P 929766KF9 1,000.00000000 0.00000000 4.~~41513586~~27875055 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

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount IO 929766JK0 ~~994~~993.~~41353049~~65751051 0.~~41033749~~28178219 0.00000000 ~~993~~992.~~65751051~~79794437

Reconciliation Detail Advance Summary P & I Advances Outstanding 92350,~~332~~042.7666 Servicing Advances Outstanding 0.00 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 Current Period Accrued Servicing Fees 34,~~045~~018.0877 Less Delinquent Servicing Fees ~~554~~4,337.0063 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~17,830~~554.9500 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5130,~~322~~235.0314

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~248~~246,~~592~~572.0373 0.00 0.00 ~~248~~246,~~592~~572.0373 0.00 A-2 805,891.67 0.00 0.00 805,891.67 0.00 A-3 590,709.17 0.00 0.00 590,709.17 0.00 A-4 1,355,447.19 0.00 0.00 1,355,447.19 0.00 IO ~~390~~268,~~962~~477.9956 0.00 0.00 ~~390~~268,~~962~~477.9956 0.00 B 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 D 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 F 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 H 55,947.92 0.00 0.00 55,947.92 0.00 J 6361,~~101~~151.1291 0.00 0.00 6361,~~101~~151.1291 0.00 K 4240,~~067~~767.4194 0.00 0.00 4240,~~067~~767.4194 0.00 L 2120,~~033~~383.7197 0.00 0.00 2120,~~033~~383.7197 0.00 M 2120,~~033~~383.7197 0.00 0.00 2120,~~033~~383.7197 0.00 N 2120,~~033~~383.7197 0.00 0.00 2120,~~033~~383.7197 0.00 O 15,~~770~~283.8770 0.00 0.00 15,~~770~~283.8770 0.00 P 6866,~~363~~252.9617 0.00 0.00 6866,~~363~~252.9617 0.00 Total 4,~~183~~050,~~170~~868.3677 0.00 0.00 4,~~183~~050,~~170~~868.3677 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~248~~246,~~592~~572.0373 0.00 A-2 0.00 805,891.67 0.00 A-3 0.00 590,709.17 0.00 A-4 0.00 1,355,447.19 0.00 IO 0.00 ~~390~~268,~~962~~477.9956 0.00 B 0.00 127,159.79 0.00 C 0.00 55,952.19 0.00 D 0.00 106,813.54 0.00 E 0.00 61,038.75 0.00 F 0.00 76,298.44 0.00 G 0.00 55,952.19 0.00 H 0.00 55,947.92 0.00 J 0.00 6361,~~101~~151.1291 0.00 K 0.00 4240,~~067~~767.4194 0.00 L 0.00 2120,~~033~~383.7197 0.00 M 0.00 2120,~~033~~383.7197 0.00 N 0.00 2120,~~033~~383.7197 0.00 O 0.00 15,~~770~~283.8770 0.00 P 0.00 6866,~~363~~252.9617 268.93 Total 0.00 4,~~183~~050,~~170~~868.3677 268.93

Other Required Information Available Distribution Amount (1) 4,~~903~~869,~~494~~849.1064 Aggregate Number of Outstanding Loans 102 Aggregate Stated Principal Balance of Loans Before Distribution ~~947~~946,~~461~~740,~~300~~976.3258 Aggregate Stated Principal Balance of Loans After Distribution ~~946~~945,~~740~~921,~~976~~995.5871 Aggregate Unpaid Principal Balance of Loans ~~946~~945,~~762~~990,~~138~~321.9884 Aggregate Amount of Servicing Fee 5130,~~322~~235.0314 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~973~~972.8838 Aggregate Trust Fund Expenses 0.00 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 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 4,086,859.77 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 4,086,859.77 Principal: Scheduled Principal 818,980.87 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 818,980.87 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 4,905,840.64 Total Funds Distributed Fees: Master Servicing Fee 34,018.77 Trustee Fee 1,972.38 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 35,991.15 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 4,050,868.77 Principal Distribution 818,980.87 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 4,869,849.64 Total Funds Distributed 4,905,840.79

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. Below 2,000,000 9 14,~~801~~783,~~283~~354.8073 1.56 ~~109~~108 6.~~0308~~0305 1.~~588316~~588371 2,000,001 to 3,000,000 16 40,~~078~~040,~~979~~093.2910 4.23 ~~107~~106 6.~~0150~~0149 1.~~562660~~562724 3,000,001 to 4,000,000 15 50,~~761~~695,~~089~~564.4766 5.36 ~~103~~102 5.~~7114~~7112 1.~~442760~~442773 4,000,001 to 5,000,000 15 68,~~265~~190,~~727~~794.7419 7.21 ~~108~~107 5.~~5861~~5859 1.~~504692~~504780 5,000,001 to 6,000,000 78 3743,~~575~~521,~~680~~883.7856 34.9760 ~~102~~103 5.~~3352~~3442 1.~~443134~~449562 6,000,001 to 7,000,000 87 5145,~~986~~933,~~489~~229.9870 54.4986 ~~100~~98 5.~~2136~~1891 1.~~625692~~643601 7,000,001 to 8,000,000 6 44,~~184~~141,~~991~~361.5482 4.67 ~~107~~106 5.~~3919~~3920 1.~~637483~~646958 8,000,001 to 9,000,000 2 17,~~136~~127,~~519~~635.7345 1.81 7776 5.~~1790~~1786 1.~~336764~~336783 9,000,001 to 10,000,000 1 9,~~385~~375,062.8177 0.99 ~~105~~104 6.0900 1.428100 10,000,001 to 15,000,000 10 122,~~664~~531,~~324~~025.4266 12.9695 ~~102~~101 5.3643 1.~~453948~~453978 15,000,001 to 20,000,000 3 55,~~761~~693,~~613~~926.6762 5.89 ~~110~~109 5.2137 1.~~466654~~466655 20,000,001 to 25,000,000 2 45,~~631~~560,~~650~~773.3198 4.82 ~~112~~111 4.7296 1.~~708956~~563957 25,000,001 to 30,000,000 1 26,480,000.00 2.80 ~~112~~111 4.7100 1.310000 30,000,001 to 35,000,000 0 0.00 0.00 0 0.0000 0.000000 35,000,001 to 40,000,000 3 110,~~656~~610,~~463~~022.9110 11.69 8079 4.~~5302~~5300 1.~~734104~~734551 40,000,001 to 45,000,000 1 43,~~611~~558,~~279~~569.2286 4.6160 7675 5.1910 1.430000 45,000,001 to 50,000,000 0 0.00 0.00 0 0.0000 0.000000 50,000,001 to 55,000,000 0 0.00 0.00 0 0.0000 0.000000 55,000,001 to 60,000,000 1 58,000,000.00 6.13 5150 4.5000 1.540000 60,000,001 to 70,000,000 1 69,~~259~~178,~~819~~697.9151 7.3231 ~~110~~109 5.4200 13.~~830000~~520000 70,000,000 and greater 1 80,500,000.00 8.5051 7877 4.8900 1.000000 Totals 102 ~~946~~945,~~740~~921,~~976~~995.5871 100.00 9594 5.~~1801~~1799 1.~~513739~~630828

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 3 10,~~891~~874,~~046~~285.3591 1.15 ~~115~~114 5.~~7138~~7134 1.~~364595~~364695 Arizona 2 34,005,000.00 3.59 ~~112~~111 4.9069 1.307787 Arkansas 1 3,~~052~~049,~~432~~822.9130 0.32 9897 7.4700 1.277900 California 17 72,~~756~~679,~~116~~698.0528 7.68 ~~102~~101 5.~~3460~~3461 1.~~617071~~617050 Florida 15 85,~~642~~543,~~658~~093.6706 9.0504 ~~112~~111 5.2180 1.~~484038~~484041 Georgia 6 23,~~708~~688,~~347~~721.3667 2.50 ~~100~~99 5.~~2723~~2721 1.~~951134~~951388 Illinois 3 2423,~~012~~984,~~970~~455.1986 2.54 ~~101~~100 5.3240 1.~~402730~~402733 Kansas 1 65,~~006~~996,~~209~~141.0002 0.63 ~~110~~109 5.4000 1.490000 Louisiana 2 5,~~450~~442,~~711~~297.2960 0.58 9594 6.0800 1.732468 Maryland 3 51,~~423~~360,~~556~~147.0298 5.43 ~~112~~111 5.0876 0.~~884494~~884493 Massachusetts 2 11,~~096~~083,~~338~~742.7594 1.17 ~~111~~110 5.5696 1.~~397577~~397581 Michigan 1 12,~~424~~403,~~132~~128.1202 1.31 ~~111~~110 5.3000 1.300000 Minnesota 3 20,~~272~~246,~~970~~718.3311 2.14 ~~111~~110 4.8487 1.~~408285~~408286 Missouri 3 13,~~754~~737,~~718~~887.1394 1.45 5150 5.1500 1.399336 Nevada 3 19,~~585~~558,~~545~~535.6144 2.07 ~~138~~137 5.~~7363~~7361 1.~~301710~~301766 New Jersey 6 7170,~~060~~965,~~386~~652.5146 7.5150 ~~111~~110 5.~~5229~~5231 1.~~607063~~513929 New Mexico 1 5,~~036~~030,~~499~~576.7739 0.53 ~~112~~111 5.3400 1.500000 New York 6 232,~~259~~200,~~096~~053.3871 24.5355 6665 4.~~7787~~7786 1.~~281079~~281051 North Carolina 3 25,~~452~~422,~~574~~000.8388 2.69 ~~109~~108 5.2972 1.~~397928~~414490 Oregon 2 75,~~365~~277,~~645~~610.5318 7.96 ~~110~~109 5.4475 13.~~807316~~360393 Pennsylvania 1 7,~~052~~044,~~484~~493.6512 0.74 ~~110~~109 5.6000 1.390000 South Carolina 3 2120,~~019~~992,~~483~~746.9868 2.22 ~~110~~109 5.5075 1.~~463677~~463671 Texas 8 33,~~305~~273,~~387~~065.1508 3.52 8685 5.~~9117~~9116 1.~~797683~~797710 Virginia 5 70,~~631~~606,~~554~~919.9340 7.46 7978 4.~~7184~~7180 2.~~404538~~404895 Washington 1 3,~~161~~151,~~262~~249.3947 0.33 ~~177~~176 7.2700 1.030000 Washington,DC 2 8,~~313~~303,~~847~~952.6821 0.88 ~~110~~109 5.3287 1.~~412877~~412884 Totals 103 ~~946~~945,~~740~~921,~~976~~995.5871 100.00 9594 5.~~1801~~1799 1.~~513739~~630828

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.04 or less 6 ~~131~~130,~~058~~986,~~333~~331.7804 13.8485 9897 5.~~1380~~1376 0.~~906004~~906067 1.05 to 1.09 2 6,~~880~~868,~~388~~404.3689 0.73 ~~128~~127 5.~~5254~~5248 1.~~067482~~067486 1.10 to 1.14 1 550,000.00 0.06 7675 5.2000 1.130000 1.15 to 1.19 0 0.00 0.00 0 0.0000 0.000000 1.20 to 1.24 1 3,~~453~~449,~~043~~355.1533 0.36 ~~106~~105 6.0500 1.220000 1.25 to 1.29 3 11,~~739~~722,~~114~~825.4926 1.24 8584 6.~~2866~~2868 1.~~270423~~270421 1.30 to 1.34 13 137,~~639~~554,~~076~~404.4928 14.54 9392 5.~~2014~~2011 1.~~316479~~316478 1.35 to 1.39 12 90,~~192~~096,~~558~~345.2149 9.5352 9695 5.~~2566~~2565 1.~~378539~~378538 1.40 to 1.44 13 121,~~363~~220,~~093~~156.1825 12.82 9392 5.~~2800~~2801 1.422011 1.45 to 1.49 10 48,~~433~~372,~~973~~815.3604 5.1211 ~~113~~112 5.4083 1.~~470658~~470657 1.50 to 1.54 11 124,~~576~~503,~~743~~907.8909 13.16 8281 4.~~9374~~9372 1.~~521605~~521614 1.55 to 1.59 65 4033,~~174~~113,~~983~~188.4673 43.2450 ~~108~~107 5.~~3635~~3558 1.~~555628~~554702 1.60 to 1.64 56 3037,~~816~~815,~~002~~840.5031 34.2500 8084 5.~~1720~~2143 1.~~627768~~626332 1.65 to 1.69 3 11,~~976~~962,~~050~~085.7564 1.26 ~~111~~110 5.4141 1.671639 1.70 to 1.74 2 15,~~347~~329,~~923~~224.7982 1.62 ~~111~~110 5.1814 1.~~716125~~716124 1.75 to 1.79 01 020,630,607.0081 02.0018 0110 04.~~0000~~5600 01.~~000000~~750000 1.80 to 1.84 21 755,~~249~~979,~~324~~315.3873 70.9563 ~~110~~111 5.~~4041~~2200 1.~~829204~~820000 1.85 to 1.89 0 0.00 0.00 0 0.0000 0.000000 1.90 to 1.94 1 1,~~983~~981,~~864~~648.1745 0.21 ~~112~~111 5.6200 1.900000 1.95 to 1.99 0 0.00 0.00 0 0.0000 0.000000 2.00 to 2.09 54 3514,~~004~~322,~~998~~188.9930 31.7051 ~~100~~84 5.~~0351~~7199 2.~~055769~~035244 2.10 to 2.49 4 16,~~631~~614,~~503~~653.6374 1.76 9695 5.~~7411~~7410 2.~~335529~~335506 2.50 or greater 23 43112,~~670~~848,~~000~~697.0051 411.6193 7696 4.~~0916~~9060 3.~~140577~~373172 Totals 102 ~~946~~945,~~740~~921,~~976~~995.5871 100.00 9594 5.~~1801~~1799 1.~~513739~~630828

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 4 30,~~154~~114,~~669~~745.3076 3.1918 ~~111~~110 5.~~6616~~6617 1.~~306153~~306155 Mixed Use 3 14,~~690~~673,~~446~~216.1430 1.55 ~~110~~109 5.4242 1.~~521576~~521569 Multi-Family 15 105,~~213~~122,~~125~~002.0994 11.11 ~~104~~103 4.~~9750~~9749 1.412572 Office 18 253,~~818~~646,~~195~~914.8022 26.81 7675 5.~~0288~~0286 1.~~554298~~529859 Other 1 80,500,000.00 8.5051 7877 4.8900 1.000000 Retail 51 ~~423~~422,~~351~~901,~~134~~831.0906 44.7271 ~~105~~104 5.~~3111~~3109 1.~~610588~~887246 Self Storage 11 3938,~~013~~963,~~406~~285.1643 4.12 ~~107~~106 5.4318 1.~~689286~~689256 Totals 103 ~~946~~945,~~740~~921,~~976~~995.5871 100.00 9594 5.~~1801~~1799 1.~~513739~~630828

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 41 583,~~789~~402,~~673~~132.8627 61.6668 8685 4.~~8386~~8385 1.~~495004~~483732 5.250% to 5.499% 16 175,~~703~~483,~~226~~225.8200 18.5655 ~~111~~110 5.3753 12.~~614038~~282683 5.500% to 5.749% 16 66,~~972~~910,~~429~~503.2688 7.07 ~~109~~108 5.5786 1.~~593798~~593751 5.750% to 5.999% 9 42,~~485~~434,~~467~~931.2314 4.49 9998 5.8637 1.~~371525~~371535 6.000% to 6.249% 8 38,~~335~~290,~~184~~123.4174 4.05 ~~105~~104 6.~~0583~~0582 1.~~559226~~559201 6.250% to 6.499% 3 6,~~218~~211,~~486~~713.1757 0.66 ~~133~~132 6.4173 1.~~466897~~466892 6.500% to 6.749% 1 1,~~732~~726,~~571~~921.2004 0.18 ~~179~~178 6.7300 1.060000 6.750% to 6.999% 2 13,~~264~~250,~~536~~978.4840 1.40 ~~111~~110 6.9500 1.~~286952~~286974 7.000% to 7.249% 0 0.00 0.00 0 0.0000 0.000000 7.250% to 7.499% 3 10,~~647~~625,~~346~~783.4945 1.12 ~~176~~175 7.~~3190~~3191 1.~~088577~~088660 7.500% to 7.749% 2 4,~~710~~706,~~931~~836.3891 0.50 9493 7.5387 1.~~387334~~387333 7.750% or greater 1 2,~~881~~878,~~123~~846.2831 0.30 9695 7.9400 2.020000 Totals 102 ~~946~~945,~~740~~921,~~976~~995.5871 100.00 9594 5.~~1801~~1799 1.~~513739~~630828

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 8179 ~~864~~853,~~784~~072,~~677~~502.6901 9190.3418 9493 5.~~0544~~0465 1.~~521510~~644678 13 to 24 months 1617 6775,~~491~~536,~~659~~380.5883 7.1399 98 6.~~3567~~1945 1.~~501866~~560135 25 to 36 months 1 2 5,~~938~~814,~~221~~475.7715 0.3161 9192 7.~~5500~~7431 1.~~432000~~723129 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 4 11,~~526~~498,~~417~~637.5472 1.22 ~~197~~196 7.1201 1.~~021062~~021052 Totals 102 ~~946~~945,~~740~~921,~~976~~995.5871 100.00 9594 5.~~1801~~1799 1.~~513739~~630828

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. 60 months or less 9 140,~~390~~369,~~384~~086.9636 14.8384 5150 4.~~6634~~6633 1.~~477844~~477861 61 to 84 months 12 191,~~101~~036,~~845~~247.9935 20.1920 7776 4.~~8273~~8272 1.~~653078~~653155 85 to 108 months 2123 ~~103~~110,~~559~~382,~~597~~836.2118 1011.9467 ~~101~~100 6.~~0549~~0448 1.~~547889~~544297 109 to 120 months 5452 ~~494~~486,~~473~~953,~~277~~941.9186 5251.2348 ~~111~~110 5.~~2263~~2168 1.~~474538~~701672 121 to 168 months 1 3,~~111~~106,~~814~~704.1027 0.33 ~~136~~135 5.4600 1.480000 169 months or greater 2 4,~~776~~770,~~571~~297.6350 0.50 ~~172~~171 6.~~6910~~6909 1.~~295217~~295248 Totals 99 ~~937~~936,~~413~~619,~~491~~113.8052 99.0102 9493 5.~~1604~~1603 1.~~518638~~636882

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 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 3 9,~~327~~302,~~484~~882.7819 0.9998 ~~203~~202 7.1602 1.~~021313~~021300 Totals 3 9,~~327~~302,~~484~~882.7819 0.9998 ~~203~~202 7.1602 1.~~021313~~021300

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 19 312,~~029~~014,~~630~~787.0543 32.9699 7372 4.~~7310~~7309 1.~~590167~~590164 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 80 ~~625~~624,~~383~~604,~~861~~326.7509 66.0603 ~~105~~104 5.3747 1.~~482950~~660220 Totals 99 ~~937~~936,~~413~~619,~~491~~113.8052 99.0102 9493 5.~~1604~~1603 1.~~518638~~636882

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information 5048 ~~534~~444,~~438~~094,~~975~~718.5076 5646.4595 ~~103~~100 5.~~2871~~3000 1.~~427263~~334559 1 year or less 5254 ~~412~~501,~~302~~827,~~001~~276.0895 4353.5505 8689 5.~~0414~~0736 1.~~625831~~893012 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 102 ~~946~~945,~~740~~921,~~976~~995.5871 100.00 9594 5.~~1801~~1799 1.~~513739~~630828 (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.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 502779503 1 OT New York NY ~~338~~328,~~972~~037.0850 0.00 4.890% 502782216 2 RT Portland OR ~~323~~312,~~579~~823.3952 7081,~~366~~122.5340 5.420% 502766215 3 OF New York NY ~~224~~217,~~750~~500.00 0.00 4.500% 509770702 4 OF New York NY ~~195~~188,~~149~~654.4640 4652,~~214~~709.3036 5.191% 502774514 5 RT Catonsville MD ~~164~~159,~~905~~412.2436 4046,~~948~~441.9381 5.080% 502775911 6 RT Herndon VA 123,333.33 0.00 4.000% 502766225 7 OF New York NY ~~139~~135,~~500~~000.00 0.00 4.500% 502756521 8 MF Tempe AZ ~~107~~103,~~398~~934.4700 0.00 4.710% 502771118 9 RT Royal Palm Beach FL ~~104~~101,~~800~~304.9871 2831,~~483~~979.0330 4.870% 502773708 10 OF Jersey City NJ 8178,~~304~~544.1512 3638,~~137~~897.0003 4.560% 502764004 11 RT Denville NJ 9188,~~040~~011.0161 2023,~~784~~812.2565 5.290% 502771811 12 MF Melbourne FL 8482,~~946~~118.9666 2023,~~363~~192.7505 5.190% 502751405 13 RT Greenville NC 7472,~~627~~142.5511 1820,~~196~~682.9135 5.150% 502757220 14 OF Fairfax VA 6563,~~745~~625.8300 0.00 5.090% 502770618 15 OF North Charleston SC 6462,~~791~~637.1993 1316,~~997~~151.9925 5.420% 709000016 16 MF Minneapolis MN 5250,~~659~~900.5081 1516,~~154~~913.6534 4.750% 502763306 17 IN Oshtemo Township & Te MI 5654,~~789~~873.4725 1921,~~087~~004.8810 5.300% 709000018 18 RT Fox Lake IL 5553,~~268~~427.1799 1315,~~335~~175.4664 5.160% 709000019 19 RT Escondido CA 5452,~~401~~589.7764 1315,~~466~~279.9508 5.100% 502773920 20 IN Bloomfield and East O NJ 5957,~~232~~271.0627 1011,~~016~~976.0382 6.000% 502775101 21 RT California MD 4745,~~156~~584.8132 1214,~~488~~061.9847 4.930% 709000022 22 RT Eatontown NJ 6664,~~273~~088.6129 810,~~195~~380.5385 6.950% 502762910 23 RT Reno NV 4443,~~831~~338.2647 1012,~~863~~356.4221 5.150% 809000024 24 RT Norfolk VA 4947,~~260~~629.7219 810,~~368~~000.5104 6.090% 502766226 25 OF New York NY 3433,~~875~~750.00 0.00 4.500% 809000026 26 OF Houston TX 4140,~~586~~207.5697 78,~~505~~884.6928 5.930% 709000027 27 OF Dallas TX 3836,~~141~~875.8817 79,~~784~~051.4415 5.600% 502772020 28 RT Gilbert AZ 3635,~~287~~116.2267 0.00 5.600% 502768229 29 MF St. Cloud MN 3231,~~084~~014.0347 89,~~269~~338.3288 5.020% 709000030 30 MU Thousand Oaks CA 3231,~~075~~006.4798 78,~~921~~990.7120 5.120% 502765618 31 OF King of Prussia PA 3432,~~041~~911.7460 67,~~861~~991.3953 5.600% 502759008 32 OF Durham NC 3231,~~697~~610.7773 78,~~170~~257.9296 5.400% 709000033 33 RT Daly City CA 2928,~~467~~485.9076 78,~~572~~554.7993 5.000% 502774519 34 RT New Bedford MA 3130,~~457~~411.0123 68,~~961~~007.8563 5.350% 709000035 35 RT Chicago IL 2928,~~700~~711.6887 78,~~089~~078.7556 5.200% 502775516 36 RT Suwanee GA 25,568.33 0.00 4.600% 502773706 37 MF Birmingham AL 2928,~~215~~242.4076 78,~~040~~013.7438 5.150% 502771718 38 SS San Jose CA 2928,~~074~~107.1437 67,~~517~~483.0683 5.320% 809000039 39 RT Portland OR 3029,~~314~~307.1996 56,~~906~~912.7295 5.760% 502736810 40 RT Olathe KS 27,~~971~~027.3094 910,~~124~~067.6298 5.400% 502771826 41 SS Glendale CA 26,~~964~~054.5334 910,~~278~~188.5574 5.220% 502772419 42 OF Hoboken NJ 2726,~~302~~396.6510 56,~~582~~489.9247 5.550% 502762724 43 RT Olivette MO 2423,~~472~~657.1326 56,~~930~~744.0390 5.150% 709000044 44 MF White Plains NY 2221,~~720~~964.7402 56,~~576~~333.5931 5.120% 502769124 45 RT Mt. Pleasant SC 23,~~884~~078.0577 78,~~738~~543.7199 5.400% 502752921 46 RT Las Vegas NV 2423,~~306~~499.1829 45,~~907~~714.5645 5.580% 502769720 47 MF Albuquerque NM 2322,~~183~~412.2042 5,~~152~~923.6038 5.340% 502767013 48 RT Aurora IL 2524,~~232~~396.4070 45,~~424~~260.4313 5.900% 502771120 49 RT Odessa FL 2322,~~562~~802.1508 0.00 5.500% 502776813 50 RT Woodbridge VA 2423,~~201~~379.2310 89,~~388~~210.0821 5.930% 502769621 51 MU Washington DC 2322,~~140~~372.4044 45,~~566~~334.9288 5.650% 502773411 52 MF Bryan TX 1817,~~135~~550.00 0.00 4.500% 709000053 53 OF Atlanta GA 2423,~~260~~457.5138 4,~~039~~842.4558 6.100% 502762716 54 RT Columbia MO 2019,~~417~~737.4357 45,~~947~~627.5036 5.150% 502771201 55 OF Oakland Park FL 2019,~~635~~949.9138 45,~~765~~451.4699 5.250% 502776116 56 SS Santee CA 22,~~811~~055.3952 4,~~120~~875.0390 5.830% 502746830 57 MF Virginia Beach VA 2019,~~435~~755.1721 45,~~745~~425.3228 5.250% 386000126 58 RT Las Vegas NV 26,~~840~~786.3364 8,~~885~~939.8251 7.250% 502766021 59 RT Wilton Manors FL 1817,~~249~~640.6123 5,~~224~~833.5290 4.750% 809000060 60 OF Brookline MA 21,~~813~~090.3663 34,~~865~~588.4518 5.920% 502753719 61 RT Coconut Creek FL 1918,~~170~~533.1804 4,~~159~~796.2640 5.410% 502771124 62 RT Tujunga CA 18,~~903~~275.8653 4,~~118~~747.9023 5.400% 709000063 63 MF Dallas TX 19,~~775~~119.4006 34,~~812~~468.0741 5.800% 502769513 64 RT Acworth GA 1817,~~394~~783.4881 34,~~707~~318.5623 5.600% 502771817 65 SS Torrance CA 1615,~~349~~797.4154 56,~~625~~177.8774 5.220% 502762721 66 RT Unincorporated St. Lo MO 1615,~~174~~635.4284 34,~~919~~457.3593 5.150% 502770312 67 MF Washington DC 1514,~~047~~545.5557 4,~~058~~560.6159 4.900% 502771722 68 SS San Jose CA 15,~~912~~383.3524 34,~~566~~095.8192 5.320% 809000069 69 RT Pea Ridge FL 1817,~~005~~409.5009 3,~~091~~687.4182 6.050% 502753016 70 MF Morrow GA 14,~~504~~020.3989 34,~~747~~231.5505 5.000% 386000127 71 RT Moses Lake WA 19,~~212~~151.2898 910,~~952~~012.6292 7.270% 709000072 72 IN Norcross GA 15,~~620~~102.1804 23,~~993~~511.2135 5.720% 809000073 73 RT Destrehan LA 1615,~~476~~923.5628 4,~~297~~851.8614 6.080% 502775517 74 RT Palm Bay FL 14,~~652~~158.4275 45,~~616~~109.1683 5.460% 709000075 75 IN El Cajon CA 15,~~537~~022.4111 23,~~915~~431.9727 5.800% 502777212 76 RT Aliso Viejo CA 13,~~993~~541.0667 0.00 5.200% 709000077 77 RT Little Rock AR 19,~~647~~001.4139 12,~~964~~610.5961 7.470% 502754423 78 SS Ormond Beach FL 1413,~~173~~702.4666 23,~~954~~425.7858 5.520% 502764910 79 SS Tampa FL 1413,~~149~~679.9190 23,~~949~~419.8889 5.520% 502754330 80 SS Daytona Beach FL 1413,~~126~~657.3714 23,~~944~~414.9619 5.520% 809000081 81 OF Van Nuys CA 1918,~~115~~486.2931 12,~~963~~592.9593 7.550% 709000082 82 OF Dallas TX 19,~~710~~063.0343 12,~~630~~276.3797 7.940% 809000083 83 MU Baltimore MD 13,~~470~~023.1565 2,~~458~~904.2676 5.850% 502754329 84 SS Melbourne FL 12,~~690~~268.1966 23,~~645~~067.5609 5.520% 502766320 85 OF Montgomery AL 1413,~~375~~897.6277 23,~~619~~096.0590 6.470% 502777213 86 RT Rialto CA 10,~~970~~616.5667 0.00 5.200% 809000087 87 RT Monroe LA 1211,~~099~~693.9766 3,~~156~~562.2455 6.080% 502755919 88 RT Bayville NJ 12,~~753~~735.7849 3,~~158~~177.9423 6.950% 502769911 89 RT Los Angeles CA 9,~~851~~533.1133 0.00 5.200% 502777211 90 RT Los Angeles CA 9,~~403~~100.3300 0.00 5.200% 502772633 91 MF Atlanta GA 8,~~516~~232.4811 2,~~438~~722.1148 4.750% 809000092 92 RT Whitehouse TX 10,~~812~~449.7465 23,~~820~~183.4756 6.080% 809000093 93 RT Seneca SC 1110,~~121~~753.6598 12,~~674~~042.3906 6.380% 502775107 94 RT Miami FL 9,~~609~~291.9810 12,~~896~~215.8472 5.620% 502753116 95 SS Orlando FL 98,~~229~~922.2366 12,~~924~~230.0461 5.520% 809000096 96 RT Athens TX 109,~~040~~703.4025 2,~~619~~956.0116 6.080% 709000097 97 RT Pasadena TX 11,~~486~~108.5698 1,~~123~~501.9654 7.520% 386000128 98 RT Montgomery AL 9,~~748~~716.3584 5,~~618~~650.6516 6.730% 502777214 99 RT Oxnard CA 7,~~948~~691.0667 0.00 5.200% 809000100 100 RT Kings Mountain NC 8,~~897~~603.3219 1,~~339~~633.5164 6.380% 502764912 101 SS Tampa FL 76,~~204~~965.4514 1,~~501~~741.9324 5.520% 502769914 102 MF Los Angeles CA 2,~~462~~383.7833 0.00 5.200% Totals 4,~~219~~086,~~189~~859.6377 ~~720~~818,~~323~~980.7487

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 502779503 10/11/2010 10/11/2033 N 80,500,000.00 80,500,000.00 0405/11/2004 502782216 06/11/2013 06/11/2033 N 69,~~330~~259,~~186~~819.4491 69,~~259~~178,~~819~~697.9151 0405/11/2004 502766215 07/11/2008 07/11/2028 N 58,000,000.00 58,000,000.00 0405/11/2004 509770702 08/11/2010 08/11/2030 N 43,~~657~~611,~~493~~279.5222 43,~~611~~558,~~279~~569.2286 0405/11/2004 502774514 N/A 08/11/2013 N 37,~~697~~656,~~412~~463.8491 37,~~656~~610,~~463~~022.9110 0405/11/2004 502775911 N/A 08/11/2010 N 37,000,000.00 37,000,000.00 0405/11/2004 502766225 07/11/2008 07/11/2028 N 36,000,000.00 36,000,000.00 0405/11/2004 502756521 08/11/2013 08/11/2033 N 26,480,000.00 26,480,000.00 0405/11/2004 502771118 08/11/2013 08/11/2033 N 24,~~990~~962,~~628~~145.5047 24,~~962~~930,~~145~~166.4717 0405/11/2004 502773708 N/A 07/11/2013 N 20,~~705~~669,~~641~~504.84 20,~~669~~630,~~504~~607.8481 0405/11/2004 502764004 N/A 07/11/2013 N 19,~~985~~964,~~611~~827.6439 19,~~964~~941,~~827~~014.3974 0405/11/2004 502771811 06/11/2013 06/11/2033 N 1918,~~007~~986,~~337~~973.0530 18,~~986~~963,~~973~~781.3025 0405/11/2004 502751405 N/A 06/11/2013 N 16,~~828~~809,~~009~~812.8998 16,~~809~~789,~~812~~130.9863 0405/11/2004 502757220 N/A 08/11/2008 N 15,000,000.00 15,000,000.00 0405/11/2004 502770618 07/11/2013 08/11/2033 N 13,~~882~~868,~~173~~175.9091 13,~~868~~852,~~175~~024.9166 0405/11/2004 709000016 N/A 07/01/2013 N 12,~~874~~859,~~307~~153.8924 12,~~859~~842,~~153~~239.2490 0405/01/2004 502763306 N/A 07/11/2013 N 12,~~443~~424,~~220~~132.0012 12,~~424~~403,~~132~~128.1202 0405/11/2004 709000018 N/A 07/01/2012 N 12,~~438~~425,~~448~~113.8640 12,~~425~~409,~~113~~937.4076 0405/01/2004 709000019 N/A 07/01/2013 N 12,~~387~~374,~~500~~033.1823 12,~~374~~358,~~033~~754.2315 0405/01/2004 502773920 N/A 07/11/2013 N 11,~~464~~454,~~269~~253.8683 11,~~454~~442,~~253~~277.8301 0405/11/2004 502775101 N/A 08/11/2013 N 11,~~108~~095,~~063~~574.3234 11,~~095~~081,~~574~~512.3487 0405/11/2004 709000022 N/A 07/01/2012 N 11,~~073~~065,~~799~~603.2572 11,~~065~~055,~~603~~222.7287 0405/01/2004 502762910 N/A 07/11/2013 N 10,~~109~~098,~~148~~284.0563 10,~~098~~085,~~284~~928.6342 0405/11/2004 809000024 N/A 01/01/2013 N 9,~~393~~385,~~431~~062.3281 9,~~385~~375,062.8177 04/01/2004 502766226 07/11/2008 07/11/2028 N 9,000,000.00 9,000,000.00 0405/11/2004 809000026 N/A 02/01/2013 N 8,~~144~~136,~~025~~519.4273 8,~~136~~127,~~519~~635.7345 04/01/2004 709000027 N/A 04/01/2012 N 7,~~909~~901,~~606~~821.0561 7,~~901~~892,~~821~~770.6146 0405/01/2004 502772020 N/A 07/11/2013 N 7,525,000.00 7,525,000.00 0405/11/2004 502768229 N/A 06/11/2013 N 7,~~422~~413,~~086~~817.4109 7,~~413~~404,~~817~~478.0921 0405/11/2004 709000030 N/A 06/01/2013 N 7,~~275~~267,~~182~~260.4372 7,~~267~~258,~~260~~270.7252 0405/01/2004 502765618 N/A 06/11/2013 N 7,~~059~~052,~~346~~484.0465 7,~~052~~044,~~484~~493.6512 0405/11/2004 502759008 N/A 02/11/2013 N 7,~~031~~024,~~778~~607.3947 7,~~024~~016,~~607~~349.4751 0405/11/2004 709000033 N/A 08/01/2013 N 6,~~844~~836,~~156~~583.3657 6,~~836~~828,~~583~~028.5764 0405/01/2004 502774519 N/A 08/11/2013 N 6,~~828~~821,~~172~~210.2035 6,~~821~~813,~~210~~202.3572 0405/11/2004 709000035 N/A 06/01/2012 N 6,~~632~~625,~~906~~816.4368 6,~~625~~617,~~816~~738.6812 0305/01/2004 502775516 N/A 08/11/2010 N 6,670,000.00 6,670,000.00 0405/11/2004 502773706 N/A 08/11/2010 N 6,~~587~~580,~~877~~836.0228 6,~~580~~572,~~836~~822.2890 0405/11/2004 502771718 N/A 08/11/2013 N 6,~~346~~340,~~525~~008.5448 6,~~340~~332,~~008~~524.4865 0405/11/2004 809000039 N/A 01/01/2013 N 6,~~111~~105,~~732~~825.3462 6,~~105~~098,~~825~~912.6267 04/01/2004 502736810 06/11/2013 01/11/2018 N 6,~~015~~006,~~333~~209.6200 65,~~006~~996,~~209~~141.0002 0405/11/2004 502771826 N/A 08/11/2013 N 5,~~998~~989,~~783~~504.0247 5,~~989~~979,~~504~~315.4773 0405/11/2004 502772419 N/A 07/11/2013 N 5,~~712~~707,~~846~~263.8997 5,~~707~~700,~~263~~774.9750 0405/11/2004 502762724 07/11/2008 07/11/2028 N 5,~~518~~512,~~300~~370.5047 5,~~512~~505,~~370~~625.4757 0405/11/2004 709000044 N/A 07/01/2013 N 5,~~153~~147,~~393~~817.7516 5,~~147~~141,~~817~~483.1685 0405/01/2004 502769124 N/A 07/11/2013 N 5,~~136~~128,~~353~~615.8615 5,~~128~~120,~~615~~071.1516 0405/11/2004 502752921 N/A 07/11/2013 N 5,~~058~~053,~~517~~609.3579 5,~~053~~047,~~609~~895.7934 0405/11/2004 502769720 N/A 08/11/2013 N 5,~~041~~036,~~652~~499.3777 5,~~036~~030,~~499~~576.7739 0405/11/2004 502767013 N/A 08/11/2013 N 4,~~966~~962,~~464~~040.5411 4,~~962~~956,~~040~~779.1198 0405/11/2004 502771120 N/A 06/11/2013 N 4,975,000.00 4,975,000.00 0405/11/2004 502776813 N/A 08/11/2013 N 4,~~739~~731,~~402~~014.8375 4,~~731~~721,~~014~~804.7554 0405/11/2004 502769621 N/A 06/11/2013 N 4,~~756~~751,~~234~~667.5765 4,~~751~~746,~~667~~332.6577 0405/11/2004 502773411 07/11/2008 07/11/2013 N 4,680,000.00 4,680,000.00 0405/11/2004 709000053 N/A 03/01/2013 N 4,~~618~~614,~~606~~567.6924 4,~~614~~609,~~567~~724.2466 0405/01/2004 502762716 07/11/2008 07/11/2028 N 4,~~603~~599,~~992~~044.4999 4,~~599~~593,~~044~~417.9963 0405/11/2004 502771201 N/A 08/11/2013 N 4,~~564~~559,~~624~~858.3084 4,~~559~~554,~~858~~406.8485 0405/11/2004 502776116 N/A 08/11/2010 N 4,~~543~~539,~~850~~730.5249 4,~~539~~534,~~730~~854.4959 0304/11/2004 502746830 N/A 07/11/2013 N 4,~~520~~515,~~222~~477.6937 4,~~515~~510,~~477~~052.3709 0405/11/2004 386000126 N/A 06/15/2023 N 4,~~442~~433,~~537~~651.0119 4,~~433~~424,~~651~~711.1968 0405/15/2004 502766021 N/A 08/11/2013 N 4,~~461~~456,~~703~~478.2270 4,~~456~~450,~~478~~644.7080 0405/11/2004 809000060 N/A 05/01/2013 N 4,~~278~~275,~~993~~128.8540 4,~~275~~270,~~128~~540.4022 04/01/2004 502753719 N/A 07/11/2013 N 4,~~114~~110,~~998~~839.8862 4,~~110~~106,~~839~~043.6222 0405/11/2004 502771124 07/11/2013 07/11/2018 N 4,~~065~~061,~~347~~228.2939 4,~~061~~056,~~228~~481.3916 0405/11/2004 709000063 N/A 12/01/2007 N 3,~~959~~955,~~478~~666.9083 3,~~955~~951,~~666~~198.8342 0405/01/2004 502769513 06/11/2013 06/11/2018 N 3,~~814~~810,~~523~~816.8428 3,~~810~~806,~~816~~498.2805 0405/11/2004 502771817 N/A 08/11/2013 N 3,~~637~~631,~~244~~618.3245 3,~~631~~625,~~618~~440.4571 0405/11/2004 502762721 07/11/2008 07/11/2028 N 3,~~647~~643,~~222~~302.0267 3,~~643~~638,~~302~~844.6774 0405/11/2004 502770312 N/A 07/11/2013 N 3,~~566~~562,~~238~~180.6403 3,~~562~~557,~~180~~619.0344 0405/11/2004 502771722 N/A 08/11/2013 N 3,~~473,~~469,902.7695 3,~~469~~465,~~902~~807.9503 0405/11/2004 809000069 N/A 02/01/2013 N 3,~~456~~453,~~134~~043.5615 3,~~453~~449,~~043~~355.1533 04/01/2004 502753016 N/A 07/11/2013 N 3,~~368~~365,~~761~~013.4994 3,~~365~~360,~~013~~782.9489 0405/11/2004 386000127 N/A 01/15/2019 N 3,~~171~~161,~~215~~262.0139 3,~~161~~151,~~262~~249.3947 0305/15/2004 709000072 N/A 06/01/2013 N 3,~~171~~168,~~253~~259.0382 3,~~168~~164,~~259~~748.8247 0405/01/2004 809000073 N/A 03/01/2012 N 3,~~147~~142,~~050~~752.2842 3,~~142~~137,~~752~~901.4228 04/01/2004 502775517 N/A 08/11/2015 N 3,~~116~~111,~~430~~814.2610 3,~~111~~106,~~814~~704.1027 0405/11/2004 709000075 N/A 04/01/2013 N 3,~~110~~108,~~939~~023.5053 3,~~108~~104,~~023~~592.5326 0405/01/2004 502777212 08/11/2010 08/11/2013 N 3,125,000.00 3,125,000.00 0405/11/2004 709000077 N/A 06/01/2012 N 3,~~054~~052,~~397~~432.5091 3,~~052~~049,~~432~~822.9130 0405/01/2004 502754423 N/A 06/11/2013 N 2,~~981~~978,~~793~~838.6183 2,~~978~~975,~~838~~413.8325 0405/11/2004 502764910 N/A 06/11/2013 N 2,~~976~~973,~~840~~890.4456 2,~~973~~970,~~890~~470.5667 0405/11/2004 502754330 N/A 06/11/2013 N 2,~~971~~968,~~887~~942.3741 2,~~968~~965,~~942~~528.4122 0405/11/2004 809000081 N/A 11/01/2011 N 2,~~940~~938,~~185~~221.7277 2,~~938~~935,~~221~~628.7784 04/01/2004 709000082 N/A 04/01/2012 N 2,~~882~~881,~~753~~123.6528 2,~~881~~878,~~123~~846.2831 0405/01/2004 809000083 N/A 05/01/2013 N 2,~~673~~671,~~976~~517.0377 2,~~671~~668,~~517~~613.7701 04/01/2004 502754329 N/A 06/11/2013 N 2,~~669~~667,~~745~~099.4286 2,~~667~~664,~~099~~032.8677 0405/11/2004 502766320 N/A 08/11/2018 N 2,~~580~~577,~~257~~638.9287 2,~~577~~574,~~638~~541.8797 0405/11/2004 502777213 08/11/2010 08/11/2013 N 2,450,000.00 2,450,000.00 0405/11/2004 809000087 N/A 03/01/2012 N 2,~~311~~307,~~115~~958.1187 2,~~307~~304,~~958~~396.8732 04/01/2004 502755919 N/A 09/15/2018 N 2,~~202~~198,~~091~~932.7076 2,~~198~~195,~~932~~755.7653 0405/15/2004 502769911 08/11/2010 08/11/2013 N 2,200,000.00 2,200,000.00 0405/11/2004 502777211 08/11/2010 08/11/2013 N 2,100,000.00 2,100,000.00 0405/11/2004 502772633 N/A 08/11/2013 N 2,~~082~~079,~~128~~690.1908 2,~~079~~076,~~690~~967.0860 0405/11/2004 809000092 N/A 03/01/2012 N 2,~~065~~062,~~251~~431.7831 2,~~062~~059,~~431~~247.3175 04/01/2004 809000093 N/A 01/01/2013 N 2,~~024~~022,~~367~~692.3192 2,~~022~~020,~~692~~650.9286 04/01/2004 502775107 N/A 08/11/2013 N 1,~~985~~983,~~761~~864.0117 1,~~983~~981,~~864~~648.1745 0405/11/2004 502753116 N/A 06/11/2013 N 1,~~941~~939,~~633~~709.0804 1,~~939~~937,~~709~~478.0443 0405/11/2004 809000096 N/A 03/01/2012 N 1,~~917~~915,~~733~~114.7978 1,~~915~~912,~~114~~158.7862 04/01/2004 709000097 N/A 06/01/2012 N 1,~~773~~772,~~833~~709.5761 1,~~772~~771,~~709~~208.6107 0405/01/2004 386000128 N/A 03/15/2019 N 1,~~738~~732,~~189~~571.8520 1,~~732~~726,~~571~~921.2004 04/15/2004 502777214 08/11/2010 08/11/2013 N 1,775,000.00 1,775,000.00 0405/11/2004 809000100 N/A 01/01/2013 N 1,~~619~~618,~~493~~154.8938 1,~~618~~616,~~154~~520.3874 04/01/2004 502764912 N/A 06/11/2013 N 1,~~515~~514,~~662~~160.5562 1,~~514~~512,~~160~~419.6238 0405/11/2004 502769914 08/11/2010 08/11/2013 N 550,000.00 550,000.00 0405/11/2004 Totals ~~947,461,300.32~~ 946,740,976.58 945,921,995.71

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 05/17/2004 0 $0.00 0 $0.00 0 $0.00 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

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 05/17/2004 0 $0.00 0 $0.00 0 $0.00 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

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 05/17/2004 0 $0.00 0 $0.00 5.179927% 5.134308% 94 04/15/2004 0 $0.00 0 $0.00 5.180121% 5.134502% 95 03/15/2004 0 $0.00 0 $0.00 5.180288% 5.134669% 96 02/17/2004 0 $0.00 0 $0.00 5.180505% 5.134885% 97 01/15/2004 0 $0.00 0 $0.00 5.180670% 5.135049% 98 12/15/2003 0 $0.00 0 $0.00 5.180833% 5.135212% 99 11/17/2003 0 $0.00 0 $0.00 5.181021% 5.135398% 100 10/15/2003 0 $0.00 0 $0.00 5.181182% 5.135559% 101 09/15/2003 0 $0.00 0 $0.00 5.181451% 5.135827% 102 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

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 ~~709000035~~809000024 3524 0 0304/01/2004 3656,~~569~~690.3372 3656,~~569~~690.3372 A 809000026 26 0 04/01/2004 48,414.21 48,414.21 A 809000039 39 0 04/01/2004 35,712.09 35,712.09 A 502776116 56 0 0304/11/2004 26,704.2344 26,704.2344 B 809000060 60 0 04/01/2004 25,322.55 25,322.55 A ~~386000127~~809000069 7169 0 0304/1501/2004 2920,~~059~~895.48 20,895.48 29A 809000073 73 0 04/01/2004 20,~~059~~591.09 20,591.09 B 809000081 81 0 04/01/2004 20,785.42 20,785.42 A ~~Totals~~809000083 383 920 04/01/2004 15,~~332~~705.7678 15,705.78 A 809000087 87 0 04/01/2004 15,121.58 15,121.58 A 809000092 92 0 04/01/2004 13,~~332~~512.7691 13,512.91 A 809000093 93 0 04/01/2004 12,627.48 12,627.48 A 809000096 96 0 04/01/2004 12,547.69 12,547.69 A 386000128 98 0 04/15/2004 15,309.24 15,309.24 B 809000100 100 0 04/01/2004 10,101.98 10,101.98 A Totals 15 350,042.66 350,042.66

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~709000035~~809000024 9,385,062.81 0.00 809000026 8,136,519.73 0.00 809000039 6,~~632~~105,~~906~~825.4362 0.00 502776116 4,~~543~~539,~~850~~730.5249 0.00 ~~386000127~~809000060 4,275,128.40 0.00 809000069 3,~~171~~453,~~215~~043.0115 0.00 809000073 3,142,752.42 0.00 809000081 2,938,221.77 0.00 809000083 2,671,517.77 0.00 809000087 2,307,958.87 0.00 809000092 2,062,431.31 0.00 809000093 2,022,692.92 0.00 809000096 1,915,114.78 0.00 386000128 1,732,571.20 0.00 809000100 1,618,154.38 0.00 Totals 1456,~~347~~306,~~971~~725.9662 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (12 loans) 287,437.89 287,437.89 46,891,671.51 0.00 Total for Status Code = B (3 loans) 9262,~~332~~604.7677 9262,~~332~~604.7677 149,~~347~~415,~~971~~054.9611 0.00 (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.

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