8-K 1 wbt03c06_10502.txt 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: February 15, 2005 (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) 54-2123735 54-2123736 54-2123737 54-2126331 54-6553637 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On February 15, 2005, a distribution was made to holders of Wachovia Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates, Series 2003-C6. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-C6, relating to the February 15, 2005 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 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: February 15, 2005 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 February 15, 2005 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: February 15, 2005 Record Date: January 31, 2005 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 2005, 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 8180,~~588~~815,~~832~~303.7657 ~~773~~777,~~529~~118.1942 ~~228~~226,~~720~~552.6923 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.~~133012~~132832% 14,292,000.00 14,292,000.00 0.00 61,~~134~~132.1703 K 929766JV6 5.~~133012~~132832% 9,528,000.00 9,528,000.00 0.00 40,~~756~~754.1269 L 929766JX2 5.~~133012~~132832% 4,764,000.00 4,764,000.00 0.00 20,~~378~~377.0634 M 929766JZ7 5.~~133012~~132832% 4,764,000.00 4,764,000.00 0.00 20,~~378~~377.0634 N 929766KB8 5.~~133012~~132832% 4,764,000.00 4,764,000.00 0.00 20,~~378~~377.0634 O 929766KD4 5.~~133012~~132832% 3,572,000.00 3,572,000.00 0.00 15,~~279~~278.2773 P 929766KF9 5.~~133012~~132832% 15,483,999.18 15,483,999.18 0.00 6566,~~648~~230.9679 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 ~~940~~939,~~372~~599,~~831~~302.9475 ~~773~~777,~~529~~118.1942 3,~~763~~762,~~884~~291.2434

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 1,~~002~~003,~~249~~670.8865 80,~~815~~038,~~303~~185.5715 19.5254% A-2 929766JC8 0.00 0.00 805,891.67 215,000,000.00 19.5254% A-3 929766JD6 0.00 0.00 590,709.17 143,000,000.00 19.5254% A-4 929766JE4 0.00 0.00 1,355,447.19 317,373,000.00 19.5254% B 929766JF1 0.00 0.00 127,159.79 29,774,000.00 16.3536% C 929766JG9 0.00 0.00 55,952.19 13,101,000.00 14.9697% D 929766JH7 0.00 0.00 106,813.54 25,010,000.00 12.3031% E 929766JJ3 0.00 0.00 61,038.75 14,292,000.00 10.7778% F 929766JM6 0.00 0.00 76,298.44 17,865,000.00 8.8788% G 929766JP9 0.00 0.00 55,952.19 13,101,000.00 7.48% H 929766JR5 0.00 0.00 55,947.92 13,100,000.00 6.0809% J 929766JT1 0.00 0.00 61,~~134~~132.1703 14,292,000.00 4.5657% K 929766JV6 0.00 0.00 40,~~756~~754.1269 9,528,000.00 3.55% L 929766JX2 0.00 0.00 20,~~378~~377.0634 4,764,000.00 3.04% M 929766JZ7 0.00 0.00 20,~~378~~377.0634 4,764,000.00 2.54% N 929766KB8 0.00 0.00 20,~~378~~377.0634 4,764,000.00 2.03% O 929766KD4 0.00 0.00 15,~~279~~278.2773 3,572,000.00 1.65% P 929766KF9 0.00 0.00 6566,~~648~~230.9679 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,~~537~~539,~~413~~409.4376 ~~939~~938,~~599~~822,~~302~~184.7533

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount IO 929766JK0 0.~~329213~~327859% 952,783,999.18 ~~940~~939,~~372~~599,~~831~~302.9475 ~~257~~256,~~985~~713.6929

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount IO 929766JK0 0.00 ~~257~~256,~~985~~713.6929 ~~939~~938,~~599~~822,~~302~~184.7533 (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 ~~867~~859.~~96630596~~73727202 8.~~22903394~~26721723 2.~~43319883~~41013011 0.00000000 0.00000000 ~~859~~851.~~73727202~~47005479 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.~~27750980~~27736006 0.00000000 0.00000000 1,000.00000000 K 929766JV6 1,000.00000000 0.00000000 4.~~27751050~~27736041 0.00000000 0.00000000 1,000.00000000 L 929766JX2 1,000.00000000 0.00000000 4.~~27751050~~27735936 0.00000000 0.00000000 1,000.00000000 M 929766JZ7 1,000.00000000 0.00000000 4.~~27751050~~27735936 0.00000000 0.00000000 1,000.00000000 N 929766KB8 1,000.00000000 0.00000000 4.~~27751050~~27735936 0.00000000 0.00000000 1,000.00000000 O 929766KD4 1,000.00000000 0.00000000 4.~~27751120~~27736002 0.00000000 0.00000000 1,000.00000000 P 929766KF9 1,000.00000000 0.00000000 4.~~23979356~~27736977 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 986.~~97378708~~16192501 0.~~27077038~~26943493 0.00000000 ~~986~~985.~~16192501~~34629584

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~263~~3,~~890~~103,929.8753 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 33,~~786~~757.0081 Less Delinquent Servicing Fees 120,~~724~~780.8618 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 211,~~957~~724.9686 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5414,~~019~~702.1049

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~228~~226,~~720~~552.6923 0.00 0.00 ~~228~~226,~~720~~552.6923 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 ~~257~~256,~~985~~713.6929 0.00 0.00 ~~257~~256,~~985~~713.6929 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 61,~~134~~132.1703 0.00 0.00 61,~~134~~132.1703 0.00 K 40,~~756~~754.1269 0.00 0.00 40,~~756~~754.1269 0.00 L 20,~~378~~377.0634 0.00 0.00 20,~~378~~377.0634 0.00 M 20,~~378~~377.0634 0.00 0.00 20,~~378~~377.0634 0.00 N 20,~~378~~377.0634 0.00 0.00 20,~~378~~377.0634 0.00 O 15,~~279~~278.2773 0.00 0.00 15,~~279~~278.2773 0.00 P 66,~~232~~230.9664 0.00 0.00 66,~~232~~230.9664 0.00 Total 4,~~022~~019,~~453~~004.9348 0.00 0.00 4,~~022~~019,~~453~~004.9348 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~228~~226,~~720~~552.6923 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 ~~257~~256,~~985~~713.6929 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 61,~~134~~132.1703 0.00 K 0.00 40,~~756~~754.1269 0.00 L 0.00 20,~~378~~377.0634 0.00 M 0.00 20,~~378~~377.0634 0.00 N 0.00 20,~~378~~377.0634 0.00 O 0.00 15,~~279~~278.2773 0.00 P ~~584~~0.00 6566,~~648~~230.9679 1,~~478~~479.9308 Total ~~584~~0.00 4,~~021~~019,~~869~~004.9363 1,~~478~~479.9308

Other Required Information Available Distribution Amount (1) 4,~~795~~796,~~399~~123.1205 Aggregate Number of Outstanding Loans 102 Aggregate Stated Principal Balance of Loans Before Distribution ~~940~~939,~~372~~599,~~831~~302.8465 Aggregate Stated Principal Balance of Loans After Distribution ~~939~~938,~~599~~822,~~302~~184.6523 Aggregate Unpaid Principal Balance of Loans 939,~~650~~258,~~623~~949.3150 Aggregate Amount of Servicing Fee 5414,~~019~~702.1049 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~959~~957.1150 Aggregate Trust Fund Expenses ~~584~~0.00 Interest Reserve Deposit ~~128~~127,~~075~~964.0786 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 4,182,684.79 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 4,182,684.79 Principal: Scheduled Principal 777,118.42 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 777,118.42 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 4,959,803.21 Total Funds Distributed Fees: Master Servicing Fee 33,757.81 Trustee Fee 1,957.50 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 35,715.31 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 127,964.86 Payments to Certificateholders & Others: Interest Distribution 4,019,004.63 Principal Distribution 777,118.42 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 4,796,123.05 Total Funds Distributed 4,959,803.22

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,~~645~~628,~~744~~806.1955 1.56 ~~100~~99 6.~~0284~~0281 1.~~678994~~679220 2,000,001 to 3,000,000 16 39,~~748~~713,~~659~~343.6106 4.23 9897 6.~~0143~~0142 1.~~756772~~756790 3,000,001 to 4,000,000 15 50,~~194~~133,~~991~~597.6453 5.34 9493 5.~~7098~~7096 1.~~445769~~445808 4,000,001 to 5,000,000 16 72,~~570~~490,~~939~~910.2497 7.72 9998 5.~~5676~~5674 1.~~579430~~579488 5,000,001 to 6,000,000 7 38,~~078~~028,~~796~~290.1492 4.05 9392 5.3448 1.~~477494~~493196 6,000,001 to 7,000,000 9 59,~~517~~459,~~499~~644.4309 6.33 9291 5.2614 1.~~712879~~722106 7,000,001 to 8,000,000 4 29,~~873~~848,~~786~~645.0940 3.18 9897 5.~~3421~~3422 1.~~475418~~480298 8,000,001 to 9,000,000 2 17,~~061~~053,~~753~~827.4262 1.82 6867 5.~~1757~~1753 1.~~341426~~341394 9,000,001 to 10,000,000 2 19,~~293~~273,~~711~~478.6887 2.05 9998 5.6032 1.~~357687~~357680 10,000,001 to 15,000,000 9 111,~~449~~322,~~315~~349.2089 11.86 9291 5.3840 1.~~447366~~447360 15,000,001 to 20,000,000 3 55,~~182~~120,~~544~~334.8519 5.87 ~~101~~100 5.2138 1.~~474892~~414017 20,000,001 to 25,000,000 2 4544,~~013~~946,~~882~~502.8820 4.79 ~~103~~102 4.~~7300~~7301 1.~~567083~~545081 25,000,001 to 30,000,000 1 26,480,000.00 2.82 ~~103~~102 4.7100 1.780000 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,~~258~~215,~~177~~307.4107 11.7374 7170 4.~~5282~~5280 2.~~218597~~279835 40,000,001 to 45,000,000 1 43,~~160~~111,~~378~~941.3392 4.59 6766 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 6.1718 4241 4.5000 1.970000 60,000,001 to 70,000,000 1 68,~~569~~495,~~122~~203.5495 7.30 ~~101~~100 5.4200 3.520000 70,000,000 and greater 1 80,500,000.00 8.57 6968 4.8900 1.000000 Totals 102 ~~939~~938,~~599~~822,~~302~~184.6523 100.00 8685 5.~~1784~~1783 1.~~740964~~744903

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 3 10,~~744~~728,~~293~~196.4311 1.14 ~~106~~105 5.~~7106~~7102 1.~~298897~~298989 Arizona 2 34,005,000.00 3.62 ~~103~~102 4.9069 1.768935 Arkansas 1 3,~~031~~029,~~571~~460.7332 0.32 8988 7.4700 1.320000 California 17 72,~~101~~031,~~722~~347.8335 7.67 9392 5.~~3462~~3463 1.~~752339~~754296 Florida 15 84,~~754~~657,~~219~~644.4974 9.02 ~~103~~102 5.2182 1.~~471733~~460096 Georgia 6 23,~~541~~523,~~701~~907.6774 2.51 9190 5.~~2707~~2706 2.~~030441~~030708 Illinois 3 23,~~769~~743,~~707~~633.6006 2.53 9291 5.~~3241~~3242 1.~~420695~~420698 Kansas 1 5,~~918~~908,~~494~~919.7179 0.63 ~~101~~100 5.4000 1.510000 Louisiana 2 5,~~378~~370,~~092~~219.3805 0.57 8685 6.0800 1.451532 Maryland 3 50,~~879~~821,~~826~~307.9011 5.4241 ~~103~~102 5.0877 1.~~144271~~276079 Massachusetts 2 10,~~989~~978,~~541~~151.3736 1.17 ~~102~~101 5.~~5697~~5698 1.~~385769~~434938 Michigan 1 12,~~240~~220,~~946~~935.5451 1.30 ~~102~~101 5.3000 1.300000 Minnesota 3 20,~~046~~022,~~625~~158.0890 2.13 ~~102~~101 4.8488 1.~~346101~~346099 Missouri 3 13,~~610~~595,~~560~~058.5777 1.45 4241 5.1500 1.400000 Nevada 3 19,~~348~~322,~~848~~866.9461 2.06 ~~129~~128 5.~~7335~~7331 1.~~276391~~307504 New Jersey 6 70,~~245~~157,~~443~~458.1805 7.4847 ~~102~~101 5.~~5252~~5255 1.~~519930~~472020 New Mexico 1 4,~~986~~980,~~007~~599.7326 0.53 ~~103~~102 5.3400 1.480000 New York 6 231,~~753~~699,~~911~~634.4149 24.6768 5756 4.~~7778~~7777 1.~~502560~~502585 North Carolina 3 25,~~191~~163,~~445~~429.4213 2.68 ~~100~~99 5.2974 1.~~556731~~556740 Oregon 2 74,~~616~~536,~~470~~325.2458 7.94 ~~101~~100 5.4476 3.~~368444~~368438 Pennsylvania 1 6,~~984~~977,~~755~~534.6758 0.74 ~~101~~100 5.6000 1.590000 South Carolina 3 20,~~790~~766,~~660~~058.5927 2.21 ~~101~~100 5.5078 1.~~509851~~509850 Texas 8 33,~~033~~004,~~307~~451.1699 3.52 7776 5.~~9106~~9105 1.~~463465~~463558 Virginia 5 70,~~337~~299,~~797~~158.6870 7.49 7069 4.~~7146~~7141 2.~~686697~~687205 Washington 1 3,~~068~~058,~~931~~358.1485 0.33 ~~168~~167 7.2700 1.030000 Washington,DC 2 8,~~229~~220,~~419~~368.1991 0.88 ~~101~~100 5.~~3289~~3290 1.~~494417~~494429 Totals 103 ~~939~~938,~~599~~822,~~302~~184.6523 100.00 8685 5.~~1784~~1783 1.~~740964~~744903

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 65 ~~138~~101,~~701~~409,~~956~~836.7684 1410.7680 8983 5.~~1908~~2310 0.~~988295~~969321 1.05 to 1.09 2 6,~~086~~075,~~664~~270.2646 0.65 ~~121~~120 5.~~2967~~2958 1.060000 1.10 to 1.14 2 23,~~881~~854,~~960~~778.7110 2.54 ~~101~~100 5.1751 1.127867 1.15 to 1.19 2 8,~~375~~366,~~044~~852.4018 0.89 8685 5.5737 1.180000 1.20 to 1.24 54 2652,~~614~~055,~~094~~359.8204 25.8354 99100 5.~~4485~~1852 1.~~213872~~217831 1.25 to 1.29 5 35,~~569~~541,~~168~~019.5988 3.79 7877 5.~~2911~~2910 1.~~273221~~273223 1.30 to 1.34 79 4658,~~410~~099,~~841~~661.1897 46.9419 ~~101~~100 5.~~4201~~4258 1.~~313132~~313061 1.35 to 1.39 67 3358,~~892~~512,~~483~~864.9708 36.6123 9698 5.~~8273~~4240 1.~~380958~~372127 1.40 to 1.44 1413 ~~121~~96,~~609~~817,~~389~~940.8161 1210.9431 7972 5.~~2434~~3385 1.~~417063~~421409 1.45 to 1.49 6 30,~~100~~068,~~165~~164.4551 3.20 9998 5.3565 1.~~475566~~475567 1.50 to 1.54 8 50,~~241~~182,~~153~~808.5515 5.35 9897 5.4308 1.~~514673~~514676 1.55 to 1.59 1 6,~~984~~977,~~755~~534.6758 0.74 ~~101~~100 5.6000 1.590000 1.60 to 1.64 1 4,~~706~~701,~~514~~705.3654 0.50 ~~101~~100 5.6500 1.610000 1.65 to 1.69 2 10,~~283~~273,~~920~~612.5982 1.09 9897 5.8259 1.650000 1.70 to 1.74 87 4235,~~917~~698,~~417~~079.1525 43.5780 ~~100~~99 5.~~2353~~2586 1.~~720585~~716680 1.75 to 1.79 24 4673,~~807~~691,~~227~~202.2549 47.9885 ~~103~~101 4.~~6449~~8640 1.~~775657~~775297 1.80 to 1.84 1 2,~~863~~861,~~323~~560.7654 0.30 8786 7.9400 1.800000 1.85 to 1.89 2 18,~~494~~472,~~717~~855.5381 1.97 5554 5.1151 1.~~873869~~873867 1.90 to 1.94 3 12,~~891~~874,~~695~~016.3875 1.37 ~~103~~102 5.~~5858~~5857 1.~~933903~~933901 1.95 to 1.99 43 8667,~~910~~144,~~639~~138.4533 97.2515 5945 4.~~7182~~5499 1.~~966529~~971394 2.00 to 2.09 5 46,~~456~~445,~~408~~394.8258 4.9495 5554 4.~~7296~~7294 2.~~063669~~063675 2.10 to 2.49 6 23,~~643~~617,~~206~~005.4647 2.52 9796 5.~~4980~~4981 2.~~236974~~236964 2.50 or greater 4 115,~~156~~080,~~552~~522.7325 12.26 8887 4.~~9702~~9699 3.~~475740~~475724 Totals 102 ~~939~~938,~~599~~822,~~302~~184.6523 100.00 8685 5.~~1784~~1783 1.~~740964~~744903

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 4 29,~~812~~775,~~576~~750.5842 3.17 ~~102~~101 5.~~6624~~6626 1.~~088788~~088723 Mixed Use 3 14,~~543~~528,~~747~~048.7659 1.55 ~~101~~100 5.4244 1.~~603287~~613162 Multi-Family 15 104,~~431~~347,~~560~~424.1353 11.11 9594 4.~~9741~~9740 1.~~483498~~483609 Office 18 252,~~269~~096,~~552~~069.4384 26.85 6766 5.~~0271~~0270 1.~~748305~~748396 Other 1 80,500,000.00 8.57 6968 4.8900 1.000000 Retail 51 419,~~458~~037,~~003~~261.7285 44.6463 9695 5.~~3094~~3092 1.~~971508~~980063 Self Storage 11 38,~~583~~537,~~862~~629.0300 4.1110 9897 5.4321 1.~~985234~~985208 Totals 103 ~~939~~938,~~599~~822,~~302~~184.6523 100.00 8685 5.~~1784~~1783 1.~~740964~~744903

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 41 ~~580~~579,~~370~~994,~~674~~497.7772 61.7778 7776 4.~~8375~~8374 1.~~634195~~644416 5.250% to 5.499% 16 173,~~819~~617,~~981~~500.8845 18.5049 ~~102~~101 5.3753 2.~~376956~~360817 5.500% to 5.749% 16 66,~~411~~350,~~788~~933.8925 7.07 ~~100~~99 5.5787 1.~~605987~~615043 5.750% to 5.999% 9 42,~~056~~010,~~685~~902.1535 4.4847 9089 5.8637 1.~~535721~~535680 6.000% to 6.249% 8 37,~~954~~913,~~037~~438.1447 4.04 9695 6.0582 1.~~249065~~249043 6.250% to 6.499% 3 6,~~161~~155,~~836~~859.8953 0.66 ~~124~~123 6.4173 1.~~474663~~474659 6.500% to 6.749% 1 1,~~680~~674,~~563~~622.9006 0.18 ~~170~~169 6.7300 1.060000 6.750% to 6.999% 2 13,~~150~~138,~~514~~415.0852 1.40 ~~102~~101 6.9500 1.~~323904~~323939 7.000% to 7.249% 0 0.00 0.00 0 0.0000 0.000000 7.250% to 7.499% 3 10,~~451~~429,~~726~~605.4827 1.11 ~~167~~166 7.~~3197~~3198 1.~~101626~~101747 7.500% to 7.749% 2 4,~~678~~674,~~169~~849.7107 0.50 8584 7.5387 2.~~268022~~268009 7.750% or greater 1 2,~~863~~861,~~323~~560.7654 0.30 8786 7.9400 1.800000 Totals 102 ~~939~~938,~~599~~822,~~302~~184.6523 100.00 8685 5.~~1784~~1783 1.~~740964~~744903

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 0 0.00 0.00 0 0.0000 0.000000 13 to 24 months 9288 ~~902~~883,~~857~~188,~~112~~595.5889 9694.0907 8584 5.~~1013~~0810 1.~~754225~~765400 25 to 36 months 59 2241,~~554~~477,~~375~~183.0559 24.4042 8086 6.~~9903~~5564 1.~~429686~~428754 37 to 48 months 1 2,~~917~~915,~~430~~318.1930 0.31 8281 7.5500 2.810000 49 months and greater 4 11,~~270~~241,~~384~~086.8345 1.20 ~~188~~187 7.1202 1.~~024816~~024809 Totals 102 ~~939~~938,~~599~~822,~~302~~184.6523 100.00 8685 5.~~1784~~1783 1.~~740964~~744903

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,~~125~~089,~~473~~983.5780 14.9192 4241 4.~~6623~~6622 1.~~870374~~870439 61 to 84 months 13 193,~~458~~396,~~739~~467.1696 20.5960 6867 4.~~8672~~8671 1.~~736775~~736863 85 to 108 months 74 ~~589~~588,~~125~~483,~~835~~402.1316 62.7068 ~~100~~99 5.3592 1.~~727323~~733517 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 168 months 3 7,~~788~~777,~~536~~563.1430 0.83 ~~149~~148 6.~~2059~~2060 1.~~389562~~389580 169 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 99 ~~930~~929,~~498~~747,~~584~~417.0022 99.03 8584 5.~~1591~~1589 1.~~748004~~751967

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 1 3,~~068~~058,~~931~~358.1485 0.33 ~~168~~167 7.2700 1.030000 169 months or greater 2 6,~~031~~016,~~787~~408.5116 0.64 ~~207~~206 7.~~1051~~1053 1.~~016717~~016701 Totals 3 9,~~100~~074,~~718~~767.6501 0.97 ~~194~~193 7.~~1607~~1608 1.~~021196~~021183

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 19 311,~~786~~752,~~758~~811.5113 33.1821 6362 4.7302 1.~~857033~~857047 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 ~~618~~617,~~711~~994,~~825~~606.4909 65.8583 9695 5.~~3751~~3752 1.~~693060~~698958 Totals 99 ~~930~~929,~~498~~747,~~584~~417.0022 99.03 8584 5.~~1591~~1589 1.~~748004~~751967

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 9 157,~~424~~316,~~123~~932.6456 16.7576 8079 5.~~1884~~1881 1.~~180818~~180725 1 year or less 6667 ~~557~~576,~~559~~879,~~919~~725.5266 5961.3445 82 5.~~0469~~0550 1.~~753117~~766343 1 to 2 years 2726 ~~224~~204,~~615~~625,~~259~~526.4901 2321.9180 ~~101~~100 5.~~4981~~5182 2.~~103381~~118202 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 102 ~~939~~938,~~599~~822,~~302~~184.6523 100.00 8685 5.~~1784~~1783 1.~~740964~~744903 (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 338,972.08 0.00 4.890% 502782216 2 RT Portland OR 320,~~370~~027.7233 73,~~575~~918.2059 5.420% 502766215 3 OF New York NY 224,750.00 0.00 4.500% 509770702 4 OF New York NY ~~193~~192,~~142~~927.8935 48,~~220~~436.8741 5.191% 502774514 5 RT Catonsville MD ~~163~~162,~~170~~983.5483 42,~~683~~870.6334 5.080% 502775911 6 RT 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 103,~~650~~526.5023 29,~~633~~757.5178 4.870% 502773708 10 OF Jersey City NJ 79,~~965~~818.4025 37,~~475~~622.7590 4.560% 502764004 11 RT Denville NJ 90,~~118~~019.1123 21,~~706~~805.1503 5.290% 502771811 12 MF Melbourne FL 8483,~~063~~968.5761 21,~~247~~342.1410 5.190% 502751405 13 RT Greenville NC 73,~~845~~760.1093 1819,~~979~~063.3653 5.150% 502757220 14 OF Fairfax VA 65,~~451~~382.8213 15,~~898~~968.5019 5.090% 502770618 15 OF North Charleston SC 64,~~152~~084.6332 14,~~636~~704.5586 5.420% 709000016 16 MF Minneapolis MN 5251,~~064~~999.3694 15,~~749~~814.7921 4.750% 502763306 17 IN Oshtemo Township & Te MI 55,~~957~~866.2332 1920,~~920~~011.1203 5.300% 709000018 18 RT Fox Lake IL 54,~~693~~631.2948 13,~~910~~972.3415 5.160% 709000019 19 RT Escondido CA 53,~~828~~767.9024 14,~~039~~101.8248 5.100% 502773920 20 IN Bloomfield and East O NJ 58,~~716~~662.5312 10,~~531~~585.5697 6.000% 502775101 21 RT California MD 46,~~645~~590.3819 13,~~000~~055.4160 4.930% 709000022 22 RT Eatontown NJ 65,~~769~~717.3932 8,~~699~~751.7582 6.950% 502762910 23 RT Reno NV 44,~~363~~313.9873 11,~~330~~380.7095 5.150% 809000024 24 RT Norfolk VA 48,~~823~~777.5537 8,~~805~~851.6886 6.090% 502766226 25 OF New York NY 34,875.00 0.00 4.500% 809000026 26 OF Houston TX 41,~~206~~166.7145 7,~~885~~925.5480 5.930% 709000027 27 OF Dallas TX 37,~~773~~734.4210 8,~~152~~192.9022 5.600% 502772020 28 RT Gilbert AZ 36,287.22 0.00 5.600% 502768229 29 MF St. Cloud MN 31,~~738~~701.6238 8,~~614~~651.7397 5.020% 709000030 30 MU Thousand Oaks CA 31,~~737~~700.1068 8,~~260~~296.0850 5.120% 502765618 31 OF King of Prussia PA 33,~~716~~682.7004 7,~~186~~221.4309 5.600% 502759008 32 OF Durham NC 32,~~372~~337.1832 7,~~496~~531.5137 5.400% 709000033 33 RT Daly City CA 29,~~152~~118.8185 7,~~887~~921.8884 5.000% 502774519 34 RT New Bedford MA 31,~~144~~110.0755 7,~~274~~308.7931 5.350% 709000035 35 RT Chicago IL 29,~~392~~359.4532 7,~~397~~431.9811 5.200% 502775516 36 RT Suwanee GA 25,568.33 0.00 4.600% 502773706 37 MF Birmingham AL 28,~~912~~879.4689 7,~~343~~376.6825 5.150% 502771718 38 SS San Jose CA 28,~~783~~751.0890 6,~~808~~839.1230 5.320% 809000039 39 RT Portland OR 3029,~~025~~994.5784 6,~~195~~226.3407 5.760% 502736810 40 RT Olathe KS 27,~~565~~521.3200 9,~~530~~574.6092 5.400% 502771826 41 SS Glendale CA 26,~~566~~523.5708 9,~~676~~720.5100 5.220% 502772419 42 OF Hoboken NJ 27,~~040~~012.8390 5,~~844~~872.7467 5.550% 502762724 43 RT Olivette MO 24,~~217~~189.0563 6,~~185~~212.1153 5.150% 709000044 44 MF White Plains NY 22,~~482~~456.4682 5,~~814~~840.8751 5.120% 502769124 45 RT Mt. Pleasant SC 23,~~539~~502.6304 8,~~083~~120.1372 5.400% 502752921 46 RT Las Vegas NV 24,~~074~~049.5787 5,~~139~~163.1787 5.580% 502769720 47 MF Albuquerque NM 22,~~952~~927.0833 5,~~383~~408.7247 5.340% 502767013 48 RT Aurora IL 2524,~~009~~985.1655 4,~~647~~671.6728 5.900% 502771120 49 RT Odessa FL 23,~~416~~393.5365 4,~~830~~853.9785 5.500% 502776813 50 RT Woodbridge VA 23,~~791~~746.6775 8,~~797~~842.6456 5.930% 502769621 51 MU Washington DC 22,~~921~~898.7850 4,~~785~~808.5482 5.650% 502773411 52 MF Bryan TX 18,135.00 0.00 4.500% 709000053 53 OF Atlanta GA 24,~~048~~026.8148 4,~~251~~273.1548 6.100% 502762716 54 RT Columbia MO 20,~~204~~181.6173 5,~~160~~183.3220 5.150% 502771201 55 OF Oakland Park FL 20,~~426~~403.3081 4,~~975~~997.0756 5.250% 502776116 56 SS Santee CA 22,~~606~~584.4877 4,~~324~~346.9465 5.830% 502746830 57 MF Virginia Beach VA 20,~~226~~204.5212 4,~~953~~976.9737 5.250% 386000126 58 RT Las Vegas NV 26,~~345~~288.3264 9,~~380~~437.8351 7.250% 502766021 59 RT Wilton Manors FL 18,~~044~~022.3817 5,~~429~~451.7596 4.750% 809000060 60 OF Brookline MA 21,~~617~~597.8111 4,~~061~~081.0070 5.920% 502753719 61 RT Coconut Creek FL 18,~~980~~960.8559 4,~~348~~368.5985 5.410% 502771124 62 RT Tujunga CA 18,~~716~~696.7775 4,~~305~~326.9901 5.400% 709000063 63 MF Dallas TX 19,~~587~~567.6769 34,~~999~~019.8078 5.800% 502769513 64 RT Acworth GA 18,~~218~~200.8512 3,~~883~~901.1992 5.600% 502771817 65 SS Torrance CA 16,~~108~~081.1275 5,~~867~~893.1653 5.220% 502762721 66 RT Unincorporated St. Lo MO 1615,~~005~~987.8370 4,~~087~~106.9407 5.150% 502770312 67 MF Washington DC 14,~~882~~864.5270 4,~~223~~241.6446 4.900% 502771722 68 SS San Jose CA 15,~~753~~735.0699 3,~~726~~743.1017 5.320% 809000069 69 RT Pea Ridge FL 17,~~845~~828.2228 3,~~251~~268.6963 6.050% 502753016 70 MF Morrow GA 14,~~348~~331.5170 3,~~903~~920.4324 5.000% 386000127 71 RT Moses Lake WA 18,~~656~~592.2761 10,~~508~~572.6329 7.270% 709000072 72 IN Norcross GA 15,~~474~~459.7934 3,~~138~~154.6005 5.720% 809000073 73 RT Destrehan LA 16,~~258~~234.4884 4,~~515~~539.9458 6.080% 502775517 74 RT Palm Bay FL 14,~~444~~421.3971 4,~~824~~846.1987 5.460% 709000075 75 IN El Cajon CA 15,~~393~~378.5527 3,~~059~~075.8311 5.800% 502777212 76 RT Aliso Viejo CA 13,993.06 0.00 5.200% 709000077 77 RT Little Rock AR 19,~~514~~500.0859 2,~~097~~111.9241 7.470% 502754423 78 SS Ormond Beach FL 14,~~035~~021.8313 3,~~092~~107.4111 5.520% 502764910 79 SS Tampa FL 1413,~~012~~997.5184 3,~~087~~101.2895 5.520% 502754330 80 SS Daytona Beach FL 13,~~989~~974.2055 3,~~082~~096.1378 5.520% 809000081 81 OF Van Nuys CA 18,~~980~~967.9935 2,~~098~~111.2589 7.550% 709000082 82 OF Dallas TX 19,~~589~~577.1518 1,~~751~~763.2522 7.940% 809000083 83 MU Baltimore MD 13,~~347~~334.56 2,~~580~~593.85 5.850% 502754329 84 SS Melbourne FL 12,~~566~~553.9680 2,~~768~~781.7995 5.520% 502766320 85 OF Montgomery AL 14,~~230~~215.8444 2,~~763~~779.8323 6.470% 502777213 86 RT Rialto CA 10,970.56 0.00 5.200% 809000087 87 RT Monroe LA 11,~~939~~922.8246 3,~~316~~333.3975 6.080% 502755919 88 RT Bayville NJ 12,~~585~~565.2598 3,~~327~~346.4774 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,~~420~~410.7135 2,~~533~~544.8824 4.750% 809000092 92 RT Whitehouse TX 10,~~669~~654.6311 2,~~963~~979.5810 6.080% 809000093 93 RT Seneca SC 11,~~029~~019.0130 1,~~767~~776.0374 6.380% 502775107 94 RT Miami FL 9,~~519~~510.6705 1,~~987~~996.1577 5.620% 502753116 95 SS Orlando FL 9,~~139~~130.6104 2,~~013~~023.6623 5.520% 809000096 96 RT Athens TX 9,~~907~~893.5111 2,~~751~~766.9030 6.080% 709000097 97 RT Pasadena TX 11,~~409~~401.5477 1,~~200~~208.9875 7.520% 386000128 98 RT Montgomery AL 9,~~458~~425.3016 5,~~908~~941.7084 6.730% 502777214 99 RT Oxnard CA 7,948.06 0.00 5.200% 809000100 100 RT Kings Mountain NC 8,~~823~~815.2144 1,~~413~~421.6239 6.380% 502764912 101 SS Tampa FL 7,~~134~~127.4902 1,~~571~~579.8936 5.520% 502769914 102 MF Los Angeles CA 2,462.78 0.00 5.200% Totals 4,~~186~~182,~~274~~684.0279 ~~773~~777,~~529~~118.1942

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 01/11/2005 502782216 06/11/2013 06/11/2033 N 68,~~642~~569,~~697~~122.7454 68,~~569~~495,~~122~~203.5495 01/11/2005 502766215 07/11/2008 07/11/2028 N 58,000,000.00 58,000,000.00 01/11/2005 509770702 08/11/2010 08/11/2030 N 43,~~208~~160,~~599~~378.2033 43,~~160~~111,~~378~~941.3392 01/11/2005 502774514 N/A 08/11/2013 N 37,~~300~~258,~~861~~177.0441 37,~~258~~215,~~177~~307.4107 01/11/2005 502775911 N/A 08/11/2010 N 37,000,000.00 37,000,000.00 01/11/2005 502766225 07/11/2008 07/11/2028 N 36,000,000.00 36,000,000.00 01/11/2005 502756521 08/11/2013 08/11/2033 N 26,480,000.00 26,480,000.00 01/11/2005 502771118 08/11/2013 08/11/2033 N 24,~~716~~686,~~289~~655.1463 24,~~686~~656,~~655~~897.6385 1201/11/~~2004~~2005 502773708 N/A 07/11/2013 N 20,~~364~~327,~~703~~227.0025 20,~~327~~289,~~227~~604.2535 0102/11/2005 502764004 N/A 07/11/2013 N 19,~~783~~761,~~230~~524.9075 19,~~761~~739,~~524~~719.7572 0102/11/2005 502771811 06/11/2013 06/11/2033 N 18,~~809~~788,~~674~~427.7763 18,~~788~~767,~~427~~085.6353 01/11/2005 502751405 N/A 06/11/2013 N 16,~~651~~632,~~571~~592.8347 16,~~632~~613,~~592~~528.4794 01/11/2005 502757220 N/A 08/11/2008 N 14,~~932~~917,~~919~~020.3686 14,~~917~~901,~~020~~052.8667 01/11/2005 502770618 07/11/2013 08/11/2033 N 13,~~745~~730,~~356~~720.7419 13,~~730~~716,~~720~~015.1933 01/11/2005 709000016 N/A 07/01/2013 N 12,~~728~~713,~~808~~058.1031 12,~~713~~697,~~058~~244.3110 0102/01/2005 502763306 N/A 07/11/2013 N 12,~~260~~240,~~866~~946.6654 12,~~240~~220,~~946~~935.5451 1201/11/~~2004~~2005 709000018 N/A 07/01/2012 N 12,~~309~~295,~~067~~157.6026 12,~~295~~281,~~157~~185.2611 0102/01/2005 709000019 N/A 07/01/2013 N 12,~~257~~243,~~054~~014.5371 12,~~243~~228,~~014~~913.7123 0102/01/2005 502773920 N/A 07/11/2013 N 11,~~364~~353,~~489~~958.9842 11,~~353~~343,~~958~~372.4245 01/11/2005 502775101 N/A 08/11/2013 N 10,~~987~~974,591.4201 10,~~974~~961,~~591~~535.0141 0102/11/2005 709000022 N/A 07/01/2012 N 10,~~989~~980,~~547~~847.6590 10,~~980~~972,~~847~~096.9008 0102/01/2005 502762910 N/A 07/11/2013 N 109,~~003~~992,~~779~~448.2959 9,~~992~~981,~~448~~067.5964 0102/11/2005 809000024 N/A 01/01/2013 N 9,~~310~~301,~~068~~263.7709 9,~~301~~292,~~263~~411.0923 0102/01/2005 502766226 07/11/2008 07/11/2028 N 9,000,000.00 9,000,000.00 01/11/2005 809000026 N/A 02/01/2013 N 8,~~069~~061,~~638~~753.9642 8,~~061~~053,~~753~~827.4262 0102/01/2005 709000027 N/A 04/01/2012 N 7,~~833~~825,~~197~~044.3040 7,~~825~~816,~~044~~852.4018 0102/01/2005 502772020 N/A 07/11/2013 N 7,525,000.00 7,525,000.00 0102/11/2005 502768229 N/A 06/11/2013 N 7,~~342~~333,~~181~~566.5077 7,~~333~~324,~~566~~914.7780 0102/11/2005 709000030 N/A 06/01/2013 N 7,~~198~~190,~~435~~174.0092 7,~~190~~181,~~174~~878.9242 0102/01/2005 502765618 N/A 06/11/2013 N 6,~~991~~984,~~942~~755.1067 6,~~984~~977,~~755~~534.6758 0102/11/2005 502759008 N/A 02/11/2013 N 6,~~961~~954,~~758~~262.8534 6,~~954~~946,~~262~~730.3497 01/11/2005 709000033 N/A 08/01/2013 N 6,~~770~~763,~~975~~087.4961 6,~~763~~755,~~087~~165.6177 0102/01/2005 502774519 N/A 08/11/2013 N 6,~~760~~752,~~243~~968.2748 6,~~752~~745,~~968~~660.4817 0102/11/2005 709000035 N/A 06/01/2012 N 6,~~564~~556,~~070~~672.4244 6,~~556~~549,~~672~~241.4433 0102/01/2005 502775516 N/A 08/11/2010 N 6,670,000.00 6,670,000.00 0102/11/2005 502773706 N/A 08/11/2010 N 6,~~519~~512,~~565~~221.1143 6,~~512~~504,~~221~~845.4318 0102/11/2005 502771718 N/A 08/11/2013 N 6,~~282~~276,~~991~~183.8876 6,~~276~~269,~~183~~344.7646 0102/11/2005 809000039 N/A 01/01/2013 N 6,~~053~~047,~~543~~347.0470 6,~~047~~041,~~347~~121.7063 0102/01/2005 502736810 06/11/2013 01/11/2018 N 5,~~928~~918,~~025~~494.3171 5,~~918~~908,~~494~~919.7179 0102/11/2005 502771826 N/A 08/11/2013 N 5,~~910~~900,~~249~~573.6312 5,~~900~~890,~~573~~853.12 0102/11/2005 502772419 N/A 07/11/2013 N 5,~~658~~652,~~063~~218.4268 5,~~652~~646,~~218~~346.6801 01/11/2005 502762724 07/11/2008 07/11/2028 N 5,~~460~~454,~~782~~597.7059 5,~~454~~448,~~597~~385.5906 01/11/2005 709000044 N/A 07/01/2013 N 5,~~099~~093,~~347~~533.9508 5,~~093~~087,~~533~~692.0857 0102/01/2005 502769124 N/A 07/11/2013 N 5,~~062~~054,~~285~~202.3522 5,~~054~~046,~~202~~081.2250 01/11/2005 502752921 N/A 07/11/2013 N 5,~~010~~005,~~315~~176.9174 5,~~005~~000,~~176~~012.7487 01/11/2005 502769720 N/A 08/11/2013 N 4,~~991~~986,~~391~~007.4573 4,~~986~~980,~~007~~599.7326 01/11/2005 502767013 N/A 08/11/2013 N 4,~~922~~917,~~525~~877.5790 4,~~917~~913,~~877~~206.9062 01/11/2005 502771120 N/A 06/11/2013 N 4,~~944~~939,~~253~~422.5053 4,~~939~~934,~~422~~568.5368 0102/11/2005 502776813 N/A 08/11/2013 N 4,~~659~~650,~~196~~399.6703 4,~~650~~641,~~399~~556.0347 01/11/2005 502769621 N/A 06/11/2013 N 4,~~711~~706,~~299~~514.9036 4,~~706~~701,~~514~~705.3654 01/11/2005 502773411 07/11/2008 07/11/2013 N 4,680,000.00 4,680,000.00 0102/11/2005 709000053 N/A 03/01/2013 N 4,~~578~~574,~~303~~052.1803 4,~~574~~569,~~052~~778.0355 0102/01/2005 502762716 07/11/2008 07/11/2028 N 4,~~556~~550,~~004~~844.6331 4,~~550~~545,~~844~~661.3111 01/11/2005 502771201 N/A 08/11/2013 N 4,~~518~~513,~~259~~284.3932 4,~~513~~508,~~284~~286.3276 01/11/2005 502776116 N/A 08/11/2010 N 4,~~503~~498,~~034~~709.1521 4,~~498~~494,~~709~~362.2156 01/11/2005 502746830 N/A 07/11/2013 N 4,~~474~~469,~~068~~114.6770 4,~~469~~464,~~114~~138.7033 01/11/2005 386000126 N/A 06/15/2023 N 4,~~360~~351,~~604~~223.4461 4,~~351~~341,~~223~~786.6110 01/15/2005 502766021 N/A 08/11/2013 N 4,~~411~~406,~~530~~100.1136 4,~~406~~400,~~100~~648.3640 01/11/2005 809000060 N/A 05/01/2013 N 4,~~240~~236,~~633~~572.89 4,~~236~~232,~~572~~491.8919 0102/01/2005 502753719 N/A 07/11/2013 N 4,~~074~~070,~~358~~009.0748 4,~~070~~065,~~009~~640.4863 0102/11/2005 502771124 07/11/2013 07/11/2018 N 4,~~025~~020,~~112~~806.7778 4,~~020~~016,~~806~~480.7877 01/11/2005 709000063 N/A 12/01/2007 N 3,~~921~~917,~~891~~892.9414 3,~~917~~913,~~892~~872.1436 01/01/2005 502769513 06/11/2013 06/11/2018 N 3,~~778~~774,~~102~~218.0889 3,~~774~~770,~~218~~316.8997 01/11/2005 502771817 N/A 08/11/2013 N 3,~~583~~577,~~563~~696.8367 3,~~577~~571,~~696~~803.6714 0102/11/2005 502762721 07/11/2008 07/11/2028 N 3,~~609~~605,~~206~~118.6167 3,~~605~~601,~~118~~012.6760 01/11/2005 502770312 N/A 07/11/2013 N 3,~~527~~522,~~128~~904.4783 3,~~522~~518,~~904~~663.8337 0102/11/2005 502771722 N/A 08/11/2013 N 3,~~438~~434,~~697~~971.5848 3,~~434~~431,~~971~~228.4831 0102/11/2005 809000069 N/A 02/01/2013 N 3,~~425~~422,~~368~~117.9930 3,~~422~~418,~~117~~848.3067 0102/01/2005 502753016 N/A 07/11/2013 N 3,~~332~~328,~~556~~653.7128 3,~~328~~324,~~653~~733.2804 01/11/2005 386000127 N/A 01/15/2019 N 3,~~079~~068,~~439~~931.7714 3,~~068~~058,~~931~~358.1485 01/15/2005 709000072 N/A 06/01/2013 N 3,~~141~~138,~~735~~597.8424 3,~~138~~135,~~597~~443.2419 0102/01/2005 809000073 N/A 03/01/2012 N 3,~~105~~100,~~397~~882.9703 3,~~100~~096,~~882~~342.0345 0102/01/2005 502775517 N/A 08/11/2015 N 3,~~072~~067,~~186~~361.0586 3,~~067~~062,~~361~~514.8699 0102/11/2005 709000075 N/A 04/01/2013 N 3,~~082~~079,~~134~~074.2138 3,~~079~~075,~~074~~999.3827 0102/01/2005 502777212 08/11/2010 08/11/2013 N 3,125,000.00 3,125,000.00 1202/11/~~2004~~2005 709000077 N/A 06/01/2012 N 3,~~033~~031,~~669~~571.6573 3,~~031~~029,~~571~~460.7332 0102/01/2005 502754423 N/A 06/11/2013 N 2,~~952~~949,~~838~~746.4807 2,~~949~~946,~~746~~638.0796 01/11/2005 502764910 N/A 06/11/2013 N 2,~~947~~944,~~933~~846.3911 2,~~944~~941,~~846~~744.1116 01/11/2005 502754330 N/A 06/11/2013 N 2,~~943~~939,~~028~~946.4936 2,~~939~~936,~~946~~849.3658 01/11/2005 809000081 N/A 11/01/2011 N 2,~~919~~917,~~528~~430.4419 2,~~917~~915,~~430~~318.1930 0102/01/2005 709000082 N/A 04/01/2012 N 2,~~865~~863,~~075~~323.0176 2,~~863~~861,~~323~~560.7654 0102/01/2005 809000083 N/A 05/01/2013 N 2,~~649~~647,~~639~~058.3348 2,~~647~~644,~~058~~464.4863 0102/01/2005 502754329 N/A 06/11/2013 N 2,~~643~~641,~~820~~051.4970 2,~~641~~638,~~051~~269.7075 01/11/2005 502766320 N/A 08/11/2018 N 2,~~554~~551,~~271~~508.9310 2,~~551~~548,~~508~~728.1087 0102/11/2005 502777213 08/11/2010 08/11/2013 N 2,450,000.00 2,450,000.00 0102/11/2005 809000087 N/A 03/01/2012 N 2,~~280~~277,~~526~~210.7435 2,~~277~~273,~~210~~876.3560 0102/01/2005 502755919 N/A 09/15/2018 N 2,~~172~~169,~~993~~666.6518 2,~~169~~166,~~666~~319.1844 0102/15/2005 502769911 08/11/2010 08/11/2013 N 2,200,000.00 2,200,000.00 1202/11/~~2004~~2005 502777211 08/11/2010 08/11/2013 N 2,100,000.00 2,100,000.00 1202/11/~~2004~~2005 502772633 N/A 08/11/2013 N 2,~~058~~056,~~714~~180.1123 2,~~056~~053,~~180~~635.2399 01/11/2005 809000092 N/A 03/01/2012 N 2,~~037~~034,~~917~~953.4890 2,~~034~~031,~~953~~974.9080 0102/01/2005 809000093 N/A 01/01/2013 N 2,~~007~~005,~~505~~738.2118 2,~~005~~003,~~738~~961.1844 1202/01/~~2004~~2005 502775107 N/A 08/11/2013 N 1,~~967~~965,~~099~~112.7459 1,~~965~~963,~~112~~115.5982 0102/11/2005 502753116 N/A 06/11/2013 N 1,~~922~~920,~~778~~764.6094 1,~~920~~918,~~764~~741.9471 01/11/2005 809000096 N/A 03/01/2012 N 1,~~892~~889,~~351~~600.9202 1,~~889~~886,~~600~~833.0272 0102/01/2005 709000097 N/A 06/01/2012 N 1,~~761~~760,~~940~~739.5052 1,~~760~~759,~~739~~530.5277 0102/01/2005 386000128 N/A 03/15/2019 N 1,~~686~~680,~~472~~563.6090 1,~~680~~674,~~563~~622.9006 0102/15/2005 502777214 08/11/2010 08/11/2013 N 1,775,000.00 1,775,000.00 1202/11/~~2004~~2005 809000100 N/A 01/01/2013 N 1,~~606~~604,~~004~~590.2361 1,~~604~~603,~~590~~169.6122 0102/01/2005 502764912 N/A 06/11/2013 N 1,~~500~~499,~~944~~372.5061 1,~~499~~497,~~372~~793.6125 01/11/2005 502769914 08/11/2010 08/11/2013 N 550,000.00 550,000.00 1202/11/~~2004~~2005 Totals ~~940,372,831.84~~ 939,599,302.65 938,822,184.23

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 0102/1815/2005 0 $0.00 0 $0.00 0 $0.00 1201/1518/~~2004~~2005 0 $0.00 0 $0.00 0 $0.00 1112/15/2004 0 $0.00 0 $0.00 0 $0.00 1011/15/2004 0 $0.00 0 $0.00 0 $0.00 0910/15/2004 0 $0.00 0 $0.00 0 $0.00 0809/1615/2004 0 $0.00 0 $0.00 0 $0.00 0708/1516/2004 0 $0.00 0 $0.00 0 $0.00 0607/15/2004 0 $0.00 0 $0.00 0 $0.00 0506/1715/2004 0 $0.00 0 $0.00 0 $0.00 0405/1517/2004 0 $0.00 0 $0.00 0 $0.00 0304/15/2004 0 $0.00 0 $0.00 0 $0.00 0203/1715/2004 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 0102/1815/2005 0 $0.00 0 $0.00 0 $0.00 1201/1518/~~2004~~2005 0 $0.00 0 $0.00 0 $0.00 1112/15/2004 0 $0.00 0 $0.00 0 $0.00 1011/15/2004 0 $0.00 0 $0.00 0 $0.00 0910/15/2004 0 $0.00 0 $0.00 0 $0.00 0809/1615/2004 0 $0.00 0 $0.00 0 $0.00 0708/1516/2004 0 $0.00 0 $0.00 0 $0.00 0607/15/2004 0 $0.00 0 $0.00 0 $0.00 0506/1715/2004 0 $0.00 0 $0.00 0 $0.00 0405/1517/2004 0 $0.00 0 $0.00 0 $0.00 0304/15/2004 0 $0.00 0 $0.00 0 $0.00 0203/1715/2004 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 02/15/2005 0 $0.00 0 $0.00 5.178265% 5.132652% 85 01/18/2005 0 $0.00 0 $0.00 5.178447% 5.132833% 86 12/15/2004 0 $0.00 0 $0.00 5.178627% 5.133013% 87 11/15/2004 0 $0.00 0 $0.00 5.178831% 5.133216% 88 10/15/2004 0 $0.00 0 $0.00 5.179008% 5.133392% 89 09/15/2004 0 $0.00 0 $0.00 5.179209% 5.133593% 90 08/16/2004 0 $0.00 0 $0.00 5.179383% 5.133767% 91 07/15/2004 0 $0.00 0 $0.00 5.179558% 5.133941% 92 06/15/2004 0 $0.00 0 $0.00 5.179756% 5.134139% 93 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~~ 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 502779503 1 0 01/11/2005 336,288.74 336,288.74 A 502782216 2 0 01/11/2005 391,660.28 391,660.28 A 502766215 3 0 01/11/2005 222,816.66 222,816.66 A 509770702 4 0 01/11/2005 239,925.08 239,925.08 A 502774514 5 0 01/11/2005 204,612.23 204,612.23 A 502775911 6 0 01/11/2005 122,099.99 122,099.99 A 502766225 7 0 01/11/2005 138,300.00 138,300.00 A 502756521 8 0 01/11/2005 106,515.81 106,515.81 A 502771118 9 0 1201/11/~~2004~~2005 132,~~460~~461.13 132,~~460~~461.13 BA 502771811 12 0 01/11/2005 104,684.43 104,684.43 A 502751405 13 0 01/11/2005 92,270.04 92,270.04 A 502757220 14 0 01/11/2005 80,853.08 80,853.08 A 502770618 15 0 01/11/2005 78,331.48 78,331.48 A 502763306 17 0 1201/11/~~2004~~2005 75,~~468~~469.6531 75,~~468~~469.6531 BA ~~502777212~~502773920 7620 0 1201/11/~~2004~~2005 1368,~~888~~869.9063 1368,~~888~~869.9063 BA ~~502769911~~502766226 8925 0 1201/11/~~2004~~2005 934,~~777~~575.7700 934,~~777~~575.7700 BA ~~502777211~~502759008 9032 0 1201/11/~~2004~~2005 939,~~333~~636.3389 939,~~333~~636.3389 BA ~~809000093~~502772419 9342 0 1201/11/2005 32,697.17 32,697.17 A 502762724 43 0 01/~~2004~~11/2005 1230,~~628~~220.7534 1230,~~628~~220.7534 BA ~~502777214~~502769124 9945 0 1201/11/~~2004~~2005 731,~~888~~454.28 31,454.28 A 502752921 46 0 01/11/2005 29,046.90 729,~~888~~046.90 BA ~~502769914~~502769720 ~~102~~47 0 1201/11/~~2004~~2005 228,~~444~~169.60 28,169.60 A 502767013 48 0 01/11/2005 29,492.91 29,492.91 A 502776813 50 0 01/11/2005 32,434.29 32,434.29 A 502769621 51 0 01/11/2005 27,550.44 227,~~444~~550.44 BA ~~Totals~~502762716 854 ~~263~~0 01/11/2005 25,~~890~~213.23 25,213.23 A 502771201 55 0 01/11/2005 25,250.93 25,250.93 A 502776116 56 0 01/11/2005 26,706.48 26,706.48 A 502746830 57 0 01/11/2005 25,031.51 25,031.51 A 386000126 58 0 01/15/2005 35,581.11 35,581.11 A 502766021 59 0 01/11/2005 23,327.25 23,327.25 A 502771124 62 0 01/11/2005 22,888.74 22,888.74 A 709000063 63 0 01/01/2005 23,456.87 ~~263~~23,~~890~~456.87 A 502769513 64 0 01/11/2005 21,976.24 21,976.24 A 502762721 66 0 01/11/2005 19,973.59 19,973.59 A 502753016 70 0 01/11/2005 18,140.98 18,140.98 A 386000127 71 0 01/15/2005 29,062.60 29,062.60 A 502754423 78 0 01/11/2005 17,029.92 17,029.92 A 502764910 79 0 01/11/2005 17,001.63 17,001.63 A 502754330 80 0 01/11/2005 16,973.33 16,973.33 A 502754329 84 0 01/11/2005 15,247.71 15,247.71 A 502772633 91 0 01/11/2005 10,886.05 10,886.05 A 502753116 95 0 01/11/2005 11,089.25 11,089.25 A 502764912 101 0 01/11/2005 8,656.40 8,656.40 A Totals 44 3,103,929.53 3,103,929.53

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 502779503 80,500,000.00 0.00 502782216 68,569,122.54 0.00 502766215 58,000,000.00 0.00 509770702 43,160,378.33 0.00 502774514 37,258,177.41 0.00 502775911 37,000,000.00 0.00 502766225 36,000,000.00 0.00 502756521 26,480,000.00 0.00 502771118 24,~~716~~686,~~289~~655.63 0.00 502771811 18,788,427.63 0.00 502751405 16,632,592.47 0.00 502757220 14,917,020.86 0.00 502770618 13,730,720.19 0.00 502763306 12,~~260~~240,~~866~~946.6654 0.00 ~~502777212~~502773920 311,~~125~~353,958.42 0.00 502766226 9,000,000.00 0.00 ~~502769911~~502759008 26,~~200~~954,~~000~~262.34 0.00 502772419 5,652,218.68 0.00 ~~502777211~~502762724 25,~~100~~454,~~000~~597.59 0.00 502769124 5,054,202.22 0.00 ~~809000093~~502752921 25,005,176.74 0.00 502769720 4,986,007.73 0.00 502767013 4,~~505~~917,877.2190 0.00 ~~502777214~~502776813 14,~~775~~650,~~000~~399.03 0.00 502769621 4,706,514.36 0.00 ~~502769914~~502762716 4,550,~~000~~844.31 0.00 502771201 4,513,284.32 0.00 502776116 4,498,709.21 0.00 502746830 4,469,114.70 0.00 386000126 4,351,223.61 0.00 502766021 4,406,100.36 0.00 502771124 4,020,806.78 0.00 709000063 3,917,892.14 0.00 502769513 3,774,218.89 0.00 502762721 3,605,118.67 0.00 502753016 3,328,653.28 0.00 386000127 3,068,931.14 0.00 502754423 2,949,746.07 0.00 502764910 2,944,846.11 0.00 502754330 2,939,946.36 0.00 502754329 2,641,051.70 0.00 502772633 2,056,180.23 0.00 502753116 1,920,764.94 0.00 502764912 1,499,372.61 0.00 Totals 48621,~~734~~156,~~661~~062.0104 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = BA (844 loans) ~~263~~3,~~890~~103,929.8753 ~~263~~3,~~890~~103,929.8753 48621,~~734~~156,~~661~~062.0104 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