8-K 1 wac03c6.txt NOVEMBER 8K 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 : November 17, 2003 (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 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 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 November 17, 2003 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 November 17, 2003 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 Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: November 17, 2003 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 November 17, 2003 distribution. EX-99.1 Wells Fargo Bank Minnesota, N.A. Corporate Trust Services 9062 Old Annapolis Rd Columbia, MD 21045-1951 Wachovia Commercial Mortgage Securities, Inc. 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: 11/17/2003 Record Date: 10/31/2003 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 10 Mortgage Loan Detail 11 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 Depositor Wachovia Commercial Mortgage Securities, Inc. 301 South College Street Charlotte, NC 28288-1016 Contact: Tim Steward Phone Number: (704) 593-7822 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Timothy S.Ryan Phone Number: (704) 593-7878 Special Servicer Lennar Partners, Inc. 1601 Washington Avenue Miami Beach, FL 33139 Contact: Steve Bruha Phone Number: (305) 229-6614 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, 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 MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2003, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 929766JB0 3.364000% 94,000,000.00 9392,~~176~~510,~~188~~957.1487 ~~665~~702,~~230~~517.2754 A-2 929766JC8 4.498000% 215,000,000.00 215,000,000.00 0.00 A-3 929766JD6 4.957000% 143,000,000.00 143,000,000.00 0.00 A-4 929766JE4 5.125000% 317,373,000.00 317,373,000.00 0.00 B 929766JF1 5.125000% 29,774,000.00 29,774,000.00 0.00 C 929766JG9 5.125000% 13,101,000.00 13,101,000.00 0.00 D 929766JH7 5.125000% 25,010,000.00 25,010,000.00 0.00 E 929766JJ3 5.125000% 14,292,000.00 14,292,000.00 0.00 F 929766JM6 5.125000% 17,865,000.00 17,865,000.00 0.00 G 929766JP9 5.125000% 13,101,000.00 13,101,000.00 0.00 H 929766JR5 5.125000% 13,100,000.00 13,100,000.00 0.00 J 929766JT1 5.~~136448~~299087% 14,292,000.00 14,292,000.00 0.00 K 929766JV6 5.~~136448~~299087% 9,528,000.00 9,528,000.00 0.00 L 929766JX2 5.~~136448~~299087% 4,764,000.00 4,764,000.00 0.00 M 929766JZ7 5.~~136448~~299087% 4,764,000.00 4,764,000.00 0.00 N 929766KB8 5.~~136448~~299087% 4,764,000.00 4,764,000.00 0.00 O 929766KD4 5.~~136448~~299087% 3,572,000.00 3,572,000.00 0.00 P 929766KF9 5.~~136448~~299087% 15,483,999.18 15,483,999.18 0.00 Z-I WAC03C6Z1 0.000000% 0.00 0.00 0.00 Z-II WAC03C6Z2 0.000000% 0.00 0.00 0.00 R-I WAC03C6R1 0.000000% 0.00 0.00 0.00 R-II WAC03C6R2 0.000000% 0.00 0.00 0.00 Totals 952,783,999.18 951,~~960~~294,~~187~~957.3205 ~~665~~702,~~230~~517.2754

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level(1) A-1 929766JB0 ~~261~~259,~~203~~339.9105 0.00 0.00 ~~926~~961,~~434~~856.1859 9291,~~510~~808,~~957~~440.8733 19.2829% A-2 929766JC8 805,891.67 0.00 0.00 805,891.67 215,000,000.00 19.2829% A-3 929766JD6 590,709.17 0.00 0.00 590,709.17 143,000,000.00 19.2829% A-4 929766JE4 1,355,447.19 0.00 0.00 1,355,447.19 317,373,000.00 19.2829% B 929766JF1 127,159.79 0.00 0.00 127,159.79 29,774,000.00 16.1516% C 929766JG9 55,952.19 0.00 0.00 55,952.19 13,101,000.00 14.7778% D 929766JH7 106,813.54 0.00 0.00 106,813.54 25,010,000.00 12.1415% E 929766JJ3 61,038.75 0.00 0.00 61,038.75 14,292,000.00 10.6465% F 929766JM6 76,298.44 0.00 0.00 76,298.44 17,865,000.00 8.7677% G 929766JP9 55,952.19 0.00 0.00 55,952.19 13,101,000.00 7.39% H 929766JR5 55,947.92 0.00 0.00 55,947.92 13,100,000.00 6.01% J 929766JT1 6163,~~175~~112.1013 0.00 0.00 6163,~~175~~112.1013 14,292,000.00 4.51% K 929766JV6 4042,~~783~~074.4075 0.00 0.00 4042,~~783~~074.4075 9,528,000.00 3.51% L 929766JX2 2021,~~391~~037.7038 0.00 0.00 2021,~~391~~037.7038 4,764,000.00 3.0001% M 929766JZ7 2021,~~391~~037.7038 0.00 0.00 2021,~~391~~037.7038 4,764,000.00 2.5051% N 929766KB8 2021,~~391~~037.7038 0.00 0.00 2021,~~391~~037.7038 4,764,000.00 2.00% O 929766KD4 15,~~289~~773.4962 0.00 0.00 15,~~289~~773.4962 3,572,000.00 1.63% P 929766KF9 6668,~~277~~306.3044 0.00 0.00 6668,~~277~~306.3044 15,483,999.18 0.00% Z-I WAC03C6Z1 0.00 0.00 0.00 0.00 0.00 0.00% Z-II WAC03C6Z2 0.00 0.00 0.00 0.00 0.00 0.00% R-I WAC03C6R1 0.00 0.00 0.00 0.00 0.00 0.00% R-II WAC03C6R2 0.00 0.00 0.00 0.00 0.00 0.00% Totals 3,~~797~~802,~~115~~928.1598 0.00 0.00 4,~~462~~505,~~345~~446.4252 ~~951~~950,~~294~~592,~~957~~439.0551

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount IO 929766JK0 0.~~349968~~501839% 952,783,999.18 951,~~960~~294,~~187~~957.3205

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount IO 929766JK0 ~~277~~397,~~629~~830.5031 0.00 ~~277~~397,~~629~~830.5031 ~~951~~950,~~294~~592,~~957~~439.0551 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Realized Loss/ Beginning Principal Interest Prepayment Additional Trust Ending Class CUSIP Balance Distribution Distribution Penalties Fund Expenses Balance A-1 929766JB0 ~~991~~984.~~23604404~~15912628 7.~~07691777~~47359085 2.~~77876500~~75892606 0.00000000 0.00000000 ~~984~~976.~~15912628~~68553543 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.~~28037364~~41590610 0.00000000 0.00000000 1,000.00000000 K 929766JV6 1,000.00000000 0.00000000 4.~~28037364~~41590575 0.00000000 0.00000000 1,000.00000000 L 929766JX2 1,000.00000000 0.00000000 4.~~28037364~~41590680 0.00000000 0.00000000 1,000.00000000 M 929766JZ7 1,000.00000000 0.00000000 4.~~28037364~~41590680 0.00000000 0.00000000 1,000.00000000 N 929766KB8 1,000.00000000 0.00000000 4.~~28037364~~41590680 0.00000000 0.00000000 1,000.00000000 O 929766KD4 1,000.00000000 0.00000000 4.~~28037234~~41590705 0.00000000 0.00000000 1,000.00000000 P 929766KF9 1,000.00000000 0.00000000 4.~~28037352~~41142106 0.00000000 0.00000000 1,000.00000000 Z-I WAC03C6Z1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z-II WAC03C6Z2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I WAC03C6R1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II WAC03C6R2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount IO 929766JK0 ~~999~~998.~~13536346~~43716715 0.~~29138766~~41754512 0.00000000 ~~998~~997.~~43716715~~69983577

Reconciliation Detail Advance Summary P & I Advances Outstanding 2275,~~901,161~~287.4556 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P&I Advances 069.0044 paid from general collections Reimbursement for Interest on Servicing Advances 0.00 paid from general collections Aggregate amount of Nonrecoverable Advances 0.00 Current Period Accrued Servicing Fees 34,~~210~~185.2039 Less Delinquent Servicing Fees 212,~~450~~034.4405 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 021,450.0044 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 1253,~~759~~601.7678

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Interest Certificate Certificate Trust Fund Distribution Distributable Interest Interest Shortfall Amount Interest Interest Expenses Certificate Adjustment Interest A-1 ~~261~~259,~~203~~339.9105 0.00 0.00 ~~261~~259,~~203~~339.9105 0.00 0.00 ~~261~~259,~~203~~339.9105 0.00 A-2 805,891.67 0.00 0.00 805,891.67 0.00 0.00 805,891.67 0.00 A-3 590,709.17 0.00 0.00 590,709.17 0.00 0.00 590,709.17 0.00 A-4 1,355,447.19 0.00 0.00 1,355,447.19 0.00 0.00 1,355,447.19 0.00 IO ~~277~~397,~~629~~830.8756 0.00 0.00 ~~277~~397,~~629~~830.8756 0.00 0.3700 ~~277~~397,~~629~~830.5031 0.5600 B 127,159.79 0.00 0.00 127,159.79 0.00 0.00 127,159.79 0.00 C 55,952.19 0.00 0.00 55,952.19 0.00 0.00 55,952.19 0.00 D 106,813.54 0.00 0.00 106,813.54 0.00 0.00 106,813.54 0.00 E 61,038.75 0.00 0.00 61,038.75 0.00 0.00 61,038.75 0.00 F 76,298.44 0.00 0.00 76,298.44 0.00 0.00 76,298.44 0.00 G 55,952.19 0.00 0.00 55,952.19 0.00 0.00 55,952.19 0.00 H 55,947.92 0.00 0.00 55,947.92 0.00 0.00 55,947.92 0.00 J 6163,~~175~~112.1013 0.00 0.00 6163,~~175~~112.1013 0.00 0.00 6163,~~175~~112.1013 0.00 K 4042,~~783~~074.4075 0.00 0.00 4042,~~783~~074.4075 0.00 0.00 4042,~~783~~074.4075 0.00 L 2021,~~391~~037.7038 0.00 0.00 2021,~~391~~037.7038 0.00 0.00 2021,~~391~~037.7038 0.00 M 2021,~~391~~037.7038 0.00 0.00 2021,~~391~~037.7038 0.00 0.00 2021,~~391~~037.7038 0.00 N 2021,~~391~~037.7038 0.00 0.00 2021,~~391~~037.7038 0.00 0.00 2021,~~391~~037.7038 0.00 O 15,~~289~~773.4962 0.00 0.00 15,~~289~~773.4962 0.00 0.00 15,~~289~~773.4962 0.00 P 6668,~~277~~375.3088 0.00 0.00 6668,~~277~~375.3088 0.00 069.0083 6668,~~277~~306.3044 070.0039 Total 4,~~074~~200,~~745~~828.0298 0.00 0.00 4,~~074~~200,~~745~~828.0298 0.00 069.3783 4,~~074~~200,~~744~~759.6529 070.5639

Other Required Information Available Distribution Amount (1) 4,~~739~~903,~~974~~276.9283 Aggregate Number of Outstanding Loans 102 Aggregate Stated Principal Balance of Loans Before Distribution 951,~~960~~294,~~186~~956.4695 Aggregate Stated Principal Balance of Loans After Distribution ~~951~~950,~~294~~592,~~956~~439.9541 Aggregate Unpaid Principal Balance of Loans ~~951~~950,~~588~~653,~~656~~752.0113 Aggregate Amount of Servicing Fee 1253,~~759~~601.7678 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~983~~981.2586 Aggregate Trust Fund Expenses 069.0044 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 Appraisal Cumulative Date Appraisal Loan Reduction ASER Reduction Number Amount Amount Effected NONE

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 4,~~110~~236,~~938~~995.0382 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,~~110~~236,~~938~~995.0382 Principal: Scheduled Principal ~~794~~702,~~902~~517.6054 Unscheduled Principal ~~(129,673~~0.~~09)~~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 ~~(129,673~~0.~~09)~~00 Total Principal Collected ~~665~~702,~~229~~517.5154 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,~~776~~939,~~167~~513.5436 Total Funds Distributed Fees: Master Servicing Fee 34,~~210~~185.2039 Trustee Fee 1,~~983~~981.2586 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 36,~~193~~167.4526 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 069.0044 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 069.0044 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 4,~~074~~200,~~744~~759.6529 Principal Distribution ~~665~~702,~~230~~517.2754 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,~~739~~903,~~974~~276.9283 Total Funds Distributed 4,~~776~~939,~~168~~513.3753

Ratings Detail Original Ratings Current Ratings (1) Class CUSIP Fitch Moody's S&P Fitch Moody's S&P A-1 929766JB0 NR Aaa AAA NR Aaa AAA A-2 929766JC8 NR Aaa AAA NR Aaa AAA A-3 929766JD6 NR Aaa AAA NR Aaa AAA A-4 929766JE4 NR Aaa AAA NR Aaa AAA IO 929766JK0 NR Aaa AAA NR Aaa AAA B 929766JF1 NR Aa2 AA NR Aa2 AA C 929766JG9 NR Aa3 AA- NR Aa3 AA- D 929766JH7 NR A2 A NR A2 A E 929766JJ3 NR A3 A- NR A3 A- F 929766JM6 NR Baa1 BBB+ NR Baa1 BBB+ G 929766JP9 NR Baa2 BBB NR Baa2 BBB H 929766JR5 NR Baa3 BBB- NR Baa3 BBB- J 929766JT1 NR Ba1 BB+ NR Ba1 BB+ K 929766JV6 NR Ba2 BB NR Ba2 BB L 929766JX2 NR Ba3 BB- NR Ba3 BB- M 929766JZ7 NR B1 B+ NR B1 B+ N 929766KB8 NR B2 B NR B2 B O 929766KD4 NR B3 B- NR B3 B- P 929766KF9 NR NR NR NR NR NR NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % Of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 2,000,000 9 14,~~901~~885,~~525~~950.7618 1.57 ~~115~~114 6.~~0323~~0321 1.~~366025~~366103 2,000,001 to 3,000,000 16 40,~~292~~260,~~490~~017.8363 4.24 ~~114~~113 6.~~0154~~0153 1.~~432720~~432752 3,000,001 to 4,000,000 15 51,~~126~~070,~~941~~209.2729 5.37 ~~109~~108 5.~~7123~~7122 1.~~397114~~397144 4,000,001 to 5,000,000 15 68,~~683~~618,~~052~~533.0546 7.22 ~~114~~113 5.~~5871~~5870 1.~~466471~~466554 5,000,001 to 6,000,000 6 31,~~807~~772,~~014~~983.2812 3.34 ~~107~~106 5.~~3570~~3571 1.~~423541~~423535 6,000,001 to 7,000,000 9 58,~~351~~293,~~236~~183.9913 6.13 ~~107~~106 5.2147 1.~~701081~~701275 7,000,001 to 8,000,000 6 44,~~426~~389,~~545~~473.6444 4.67 ~~113~~112 5.~~3916~~3917 1.~~430485~~430461 8,000,001 to 9,000,000 2 17,~~184~~177,~~937~~641.9114 1.81 8382 5.~~1811~~1808 1.~~375854~~375861 9,000,001 to 10,000,000 1 9,~~439~~431,~~302~~174.2529 0.99 ~~111~~110 6.0900 1.428100 10,000,001 to 15,000,000 10 123,~~403~~290,~~767~~022.3168 12.97 ~~108~~107 5.3641 1.~~420943~~431737 15,000,001 to 20,000,000 2 36,~~040~~003,~~809~~163.7195 3.79 ~~116~~115 5.1712 1.~~420167~~420168 20,000,001 to 25,000,000 2 40,~~988~~933,~~793~~110.1211 4.31 ~~117~~116 4.~~9179~~9180 1.~~815044~~814955 25,000,001 to 30,000,000 2 51,~~621~~593,~~268~~417.9767 5.43 ~~118~~117 4.7879 1.~~358703~~358676 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,~~915~~875,~~219~~223.4732 11.66 8685 4.~~5315~~5313 1.~~993967~~994181 40,000,001 to 45,000,000 1 43,~~904~~858,~~095~~983.5859 4.6261 8281 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 6.10 5756 4.5000 1.380000 60,000,001 to 70,000,000 1 69,~~707~~639,~~955~~352.8141 7.33 ~~116~~115 5.4200 1.830000 70,000,000 and greater 1 80,500,000.00 8.4647 8483 4.8900 1.000000 Totals 102 ~~951~~950,~~294~~592,~~956~~439.9541 100.00 ~~101~~100 5.~~1812~~1810 1.~~512221~~513635

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 3 10,~~985~~970,~~719~~841.3663 1.15 ~~121~~120 5.~~7157~~7154 1.~~338011~~338104 Arizona 2 34,005,000.00 3.5758 ~~118~~117 4.9069 1.307787 Arkansas 1 3,~~065~~063,~~890~~999.2458 0.32 ~~104~~103 7.4700 1.277900 California 17 73,~~180~~115,~~693~~263.2678 7.69 ~~108~~107 5.3459 1.~~534658~~567732 Florida 15 86,~~196~~111,~~450~~011.8450 9.06 ~~118~~117 5.2178 1.~~460057~~460060 Georgia 6 23,~~816~~799,~~452~~958.6805 2.50 ~~106~~105 5.~~2733~~2731 2.~~009682~~010039 Illinois 3 24,~~170~~146,~~879~~638.8516 2.54 ~~107~~106 5.~~3238~~3239 1.~~437045~~391867 Kansas 1 6,~~062~~054,~~993~~090.24 0.64 ~~116~~115 5.4000 1.490000 Louisiana 2 5,~~497~~490,~~574~~326.3760 0.58 ~~101~~100 6.0800 1.319581 Maryland 3 51,~~776~~722,~~802~~207.8273 5.44 ~~118~~117 5.0876 1.~~412845~~412843 Massachusetts 2 11,~~165~~155,~~603~~055.4673 1.17 ~~117~~116 5.5695 1.~~397550~~397555 Michigan 1 12,~~542~~524,~~781~~147.4495 1.32 ~~117~~116 5.3000 1.300000 Minnesota 3 20,~~420~~397,~~148~~241.8627 2.15 ~~117~~116 4.8487 1.426551 Missouri 3 13,~~848~~833,~~345~~898.4314 1.46 5756 5.1500 1.410000 Nevada 3 19,~~738~~714,~~213~~204.2507 2.07 ~~144~~143 5.~~7381~~7378 1.~~301358~~301420 New Jersey 6 71,~~588~~507,~~908~~068.9062 7.5352 ~~117~~116 5.~~5213~~5216 1.~~599558~~599449 New Mexico 1 5,~~069~~064,~~271~~246.7919 0.53 ~~118~~117 5.3400 1.500000 New York 6 232,~~587~~536,~~173~~615.0837 24.4546 7271 4.~~7792~~7791 1.~~258006~~257970 North Carolina 3 25,~~622~~596,~~087~~029.8495 2.69 ~~115~~114 5.2971 1.~~360982~~360983 Oregon 2 75,~~851~~777,~~670~~318.1364 7.97 ~~116~~115 5.4475 1.~~818029~~818028 Pennsylvania 1 7,~~096~~089,~~401~~718.3160 0.75 ~~116~~115 5.6000 1.390000 South Carolina 3 21,~~167~~144,~~811~~990.6555 2.2322 ~~116~~115 5.~~5073~~5074 1.~~397222~~397208 Texas 8 33,~~481~~454,~~450~~929.6686 3.52 9291 5.~~9125~~9124 1.~~483815~~483902 Virginia 5 70,~~767~~746,~~892~~968.2319 7.44 8584 4.~~7205~~7202 2.~~360315~~360605 Washington 1 3,~~220~~210,~~086~~429.3177 0.34 ~~183~~182 7.2700 1.030000 Washington,DC 2 8,~~368~~360,~~653~~239.9524 0.88 ~~116~~115 5.3285 1.~~442842~~442847 Totals 103 ~~951~~950,~~294~~592,~~956~~439.9541 100.00 ~~101~~100 5.~~1812~~1810 1.~~512221~~513635

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.04 or less 4 90,~~423~~402,~~873~~526.9923 9.51 9796 5.~~1424~~1419 1.~~001559~~001555 1.05 to 1.09 1 1,~~765~~760,~~816~~352.5685 0.19 ~~185~~184 6.7300 1.060000 1.10 to 1.14 0 0.00 0.00 0 0.0000 0.000000 1.15 to 1.19 2 3,~~237~~234,~~364~~973.1938 0.34 ~~109~~108 5.~~7396~~7395 1.~~183287~~183282 1.20 to 1.24 0 0.00 0.00 0 0.0000 0.000000 1.25 to 1.29 5 26,~~076~~051,~~146~~627.2335 2.74 ~~100~~99 6.~~5106~~5108 1.277573 1.30 to 1.34 1213 8497,~~778~~215,~~619~~543.8153 810.9123 ~~115~~113 5.~~2752~~2603 1.~~314991~~318204 1.35 to 1.39 18 193,~~334~~248,~~702~~707.6550 20.3233 8382 4.~~9934~~9932 1.~~374935~~374938 1.40 to 1.44 2120 ~~215~~202,~~581~~865,~~147~~608.1647 2221.6634 ~~104~~103 5.~~2056~~2085 1.~~418115~~417550 1.45 to 1.49 11 54,~~206~~169,~~479~~092.8841 5.70 9998 5.~~3245~~3244 1.~~481251~~481254 1.50 to 1.54 11 69,~~199~~131,~~395~~944.3604 7.27 ~~114~~113 5.~~3035~~3036 1.~~505082~~505081 1.55 to 1.59 5 38,~~436~~397,~~295~~822.3855 4.04 ~~116~~115 5.3478 1.565793 1.60 to 1.64 21 142,~~559~~100,~~143~~000.0200 10.5322 ~~112~~81 5.~~1144~~2000 1.~~640380~~610000 1.65 to 1.69 2 8,~~139~~132,~~737~~142.6841 0.86 ~~113~~112 5.7257 1.674304 1.70 to 1.74 1 2,~~892~~891,~~600~~037.1914 0.30 ~~102~~101 7.9400 1.731100 1.75 to 1.79 0 0.00 0.00 0 0.0000 0.000000 1.80 to 1.84 34 7991,~~421~~784,~~642~~474.0400 89.3566 ~~116~~115 5.~~3955~~3555 1.~~829700~~831097 1.85 to 1.89 0 0.00 0.00 0 0.0000 0.000000 1.90 to 1.94 0 0.00 0.00 0 0.0000 0.000000 1.95 to 1.99 0 0.00 0.00 0 0.0000 0.000000 2.00 to 2.09 2 25,~~571~~536,~~992~~587.8155 2.69 ~~106~~105 4.5490 2.~~068170~~068167 2.10 to 2.49 0 0.00 0.00 0 0.0000 0.000000 2.50 or greater 2 43,670,000.00 4.59 8281 4.0916 3.219856 Totals 102 ~~951~~950,~~294~~592,~~956~~439.9541 100.00 ~~101~~100 5.~~1812~~1810 1.~~512221~~513635

Property Type Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 4 30,~~376~~342,~~258~~142.4367 3.19 ~~117~~116 5.~~6610~~6611 1.~~334847~~334856 Mixed Use 3 14,~~785~~771,~~635~~061.2383 1.55 ~~116~~115 5.4241 1.~~486119~~486111 Multi-Family 15 105,~~720~~642,~~854~~367.6477 11.11 ~~110~~109 4.~~9755~~9754 1.~~433260~~433254 Office 18 254,~~769~~622,~~325~~845.1200 26.7879 8382 5.~~0298~~0296 1.~~465480~~465414 Other 1 80,500,000.00 8.4647 8483 4.8900 1.000000 Retail 51 425,~~850~~465,~~942~~019.4217 44.7776 ~~111~~110 5.~~3121~~3119 1.~~667287~~670589 Self Storage 11 39,~~291~~249,~~941~~002.1197 4.13 ~~113~~112 5.4316 1.~~543488~~543451 Totals 103 ~~951~~950,~~294~~592,~~956~~439.9541 100.00 ~~101~~100 5.~~1812~~1810 1.~~512221~~513635

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.249% or less 41 585,~~956~~620,~~925~~514.9491 61.6061 9291 4.~~8393~~8392 1.~~530815~~533091 5.250% to 5.499% 16 176,~~924~~736,~~774~~660.9982 18.6059 ~~117~~116 5.3753 1.~~585466~~585480 5.500% to 5.749% 16 67,~~312~~261,~~909~~068.6754 7.08 ~~115~~114 5.5787 1.~~434003~~433994 5.750% to 5.999% 9 42,~~763~~720,~~012~~799.6821 4.5049 ~~105~~104 5.8638 1.~~414863~~414875 6.000% to 6.249% 8 38,~~581~~544,~~687~~364.2533 4.0605 ~~111~~110 6.0583 1.~~390580~~390589 6.250% to 6.499% 3 6,~~255~~249,~~085~~624.8613 0.66 ~~139~~138 6.4173 1.~~381480~~381477 6.500% to 6.749% 1 1,~~765~~760,~~816~~352.5685 0.19 ~~185~~184 6.7300 1.060000 6.750% to 6.999% 2 13,~~337~~326,~~941~~955.4837 1.40 ~~117~~116 6.9500 1.~~243108~~243133 7.000% to 7.249% 0 0.00 0.00 0 0.0000 0.000000 7.250% to 7.499% 3 10,~~772~~751,~~148~~979.6122 1.13 ~~183~~182 7.~~3186~~3187 1.~~088062~~088151 7.500% to 7.749% 2 4,~~732~~729,~~053~~082.7289 0.50 ~~100~~99 7.5387 1.~~387339~~387338 7.750% or greater 1 2,~~892~~891,~~600~~037.1914 0.30 ~~102~~101 7.9400 1.731100 Totals 102 ~~951~~950,~~294~~592,~~956~~439.9541 100.00 ~~101~~100 5.~~1812~~1810 1.~~512221~~513635

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information ~~102~~100 ~~951~~925,~~294~~649,~~956~~954.9535 ~~100~~97.0038 ~~101~~100 5.~~1812~~1824 1.~~512221~~511591 1 year or less 02 024,942,485.0006 02.0062 0110 05.~~0000~~1301 01.~~000000~~589494 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 ~~951~~950,~~294~~592,~~956~~439.9541 100.00 ~~101~~100 5.~~1812~~1810 1.~~512221~~513635

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 9 140,~~508~~490,~~482~~326.7455 14.7778 5756 4.~~6639~~6638 1.~~414398~~414402 61 to 84 months 12 191,~~465~~409,~~809~~816.8528 20.1314 8382 4.~~8281~~8280 1.~~659878~~659946 85 to 108 months 12 58,~~452~~397,~~016~~616.9053 6.14 ~~103~~102 6.~~1659~~1661 1.~~384619~~365942 109 to 120 months 63 ~~543~~542,~~443~~903,~~870~~756.5388 57.1311 ~~117~~116 5.~~2839~~2840 1.~~510405~~514838 121 to 168 months 1 3,~~140~~136,~~585~~082.3071 0.33 ~~142~~141 5.4600 1.480000 169 months or greater 2 4,~~812~~806,~~116~~507.7097 0.51 ~~178~~177 6.6912 1.~~235664~~235704 Totals 99 941,~~822~~144,~~882~~106.0292 99.0001 ~~100~~99 5.~~1613~~1612 1.~~517157~~518577

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 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,~~472~~448,~~074~~332.9349 10.0099 ~~208~~207 7.1599 1.~~021384~~021372 Totals 3 9,~~472~~448,~~074~~332.9349 10.0099 ~~208~~207 7.1599 1.~~021384~~021372

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 19 312,~~110~~098,~~095~~044.8296 32.8183 7978 4.7313 1.~~557139~~557142 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 80 629,~~712~~046,~~786~~061.2096 66.2017 ~~111~~110 5.3744 1.~~497341~~499443 Totals 99 941,~~822~~144,~~882~~106.0292 99.0001 ~~100~~99 5.~~1613~~1612 1.~~517157~~518577

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 93 917,~~794~~133,~~396~~031.3994 96.48 ~~100~~99 5.~~1066~~1064 1.~~521934~~523390 13 to 24 months 5 21,~~810~~796,~~870~~528.0139 2.29 ~~103~~102 7.2821 1.~~366694~~366701 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 4 11,~~689~~662,~~690~~879.5508 1.23 ~~203~~202 7.~~1200~~1201 1.~~021122~~021112 Totals 102 ~~951~~950,~~294~~592,~~956~~439.9541 100.00 ~~101~~100 5.~~1812~~1810 1.~~512221~~513635 (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 omission 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 documents.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 502779503 1 OT New York NY ~~328~~338,~~037~~972.5008 0.00 4.890% 502782216 2 RT Portland OR ~~315~~325,~~203~~342.2552 7868,~~742~~603.6740 5.420% 502766215 3 OF New York NY ~~217~~224,~~500~~750.00 ~~-69,127~~0.4800 4.500% 509770702 4 OF New York NY ~~190~~196,~~142~~251.6477 5145,~~221~~111.1299 5.191% 502774514 5 RT Catonsville MD ~~160~~165,~~698~~858.9202 4539,~~155~~996.2515 5.080% 502775911 6 RT Herndon VA 123,333.33 0.00 4.000% 502766225 7 OF New York NY ~~135~~139,~~000~~500.00 ~~-42,906~~0.7100 4.500% 502756521 8 MF Tempe AZ ~~103~~107,~~934~~398.0047 0.00 4.710% 502771118 9 RT Royal Palm Beach FL ~~102~~105,~~157~~432.9770 3127,~~126~~851.0330 4.870% 502773708 10 OF Jersey City NJ 7982,~~533~~035.6289 3735,~~907~~405.5326 4.560% 502764004 11 RT Denville NJ 8891,~~695~~546.3551 2320,~~128~~277.9175 5.290% 502771811 12 MF Melbourne FL 8285,~~773~~432.7414 2219,~~536~~878.9757 5.190% 502751405 13 RT Greenville NC 7275,~~722~~057.3427 2017,~~102~~767.1219 5.150% 502757220 14 OF Fairfax VA 6365,~~625~~745.0083 0.00 5.090% 502770618 15 OF North Charleston SC 6365,~~111~~142.5712 1513,~~677~~647.6106 5.420% 709000016 16 MF Minneapolis MN 5152,~~342~~986.1922 1614,~~471~~827.9693 4.750% 502763306 17 IN Oshtemo Township MI 5557,~~487~~243.3486 2018,~~390~~633.0149 5.300% 709000018 18 RT Fox Lake IL 5355,~~854~~583.3394 1413,~~749~~019.3069 5.160% 709000019 19 RT Escondido CA 5354,~~014~~716.4940 1413,~~854~~152.2332 5.100% 502773920 20 IN Bloomfield and East NJ 5759,~~654~~515.0292 119,~~594~~732.0717 6.000% 502775101 21 RT California MD 4547,~~963~~437.6366 1312,~~682~~208.1613 4.930% 709000022 22 RT Eatontown NJ 6466,~~463~~552.1706 107,~~005~~917.9708 6.950% 502762910 23 RT Reno NV 4345,~~685~~087.0192 1210,~~009~~606.6776 5.150% 809000024 24 RT Norfolk VA 4749,~~953~~501.5627 98,~~675~~127.6796 6.090% 502766226 25 OF New York NY 3334,~~750~~875.00 ~~-10,726~~0.6800 4.500% 809000026 26 OF Houston TX 4041,~~489~~795.7548 87,~~602~~296.5077 5.930% 709000027 27 OF Dallas TX 3738,~~148~~344.4339 87,~~777~~581.8993 5.600% 502772020 28 RT Gilbert AZ 3536,~~116~~287.6722 ~~-6,912~~0.2200 5.600% 502768229 29 MF St. Cloud MN 3132,~~270~~273.6069 98,~~082~~079.7566 5.020% 709000030 30 MU Thousand Oaks CA 3132,~~257~~261.9030 87,~~739~~735.2888 5.120% 502765618 31 OF King of Prussia PA 3334,~~152~~220.7142 76,~~750~~682.4271 5.600% 502759008 32 OF Durham NC 3132,~~852~~876.2167 86,~~016~~992.4802 5.400% 709000033 33 RT Daly City CA 2829,~~719~~640.4594 87,~~321~~399.2475 5.000% 502774519 34 RT New Bedford MA 3031,~~643~~628.3698 76,~~775~~789.5088 5.350% 709000035 35 RT Chicago IL 2829,~~940~~869.4598 76,~~849~~920.9845 5.200% 502775516 36 RT Suwanee GA 25,568.33 0.00 4.600% 502773706 37 MF Birmingham AL 2829,~~467~~381.4482 76,~~788~~874.7032 5.150% 502771718 38 SS San Jose CA 2829,~~323~~234.2607 76,~~267~~357.9413 5.320% 809000039 39 RT Portland OR 2930,~~521~~472.9882 65,~~698~~748.9309 5.760% 502736810 40 RT Olathe KS 2728,~~327~~192.4392 98,~~768~~903.4900 5.400% 502771826 41 SS Glendale CA 2627,~~348~~181.0584 9,~~895~~061.0324 5.220% 502772419 42 OF Hoboken NJ 2627,~~590~~446.3258 65,~~295~~438.2599 5.550% 502762724 43 RT Olivette MO 2324,~~846~~612.4223 65,~~555~~789.7493 5.150% 709000044 44 MF White Plains NY 22,~~140~~851.7361 65,~~156~~445.6072 5.120% 502769124 45 RT Mt. Pleasant SC 2324,~~332~~072.8607 87,~~289~~550.9069 5.400% 502752921 46 RT Las Vegas NV 2324,~~671~~433.1151 54,~~542~~780.6323 5.580% 502769720 47 MF Albuquerque NM 2223,~~583~~310.8620 5,~~751~~025.9460 5.340% 502767013 48 RT Aurora IL 2425,~~562~~355.4228 54,~~094~~301.4155 5.900% 502771120 49 RT Odessa FL 2223,~~802~~562.0815 0.00 5.500% 502776813 50 RT Woodbridge VA 2324,~~680~~423.0892 8,~~909~~165.2339 5.930% 502769621 51 MU Washington DC 2223,~~534~~260.6261 54,~~172~~446.7071 5.650% 502773411 52 MF Bryan TX 1718,~~550~~135.00 0.00 4.500% 709000053 53 OF Atlanta GA 2324,~~614~~377.5206 43,~~685~~922.4490 6.100% 502762716 54 RT Columbia MO 1920,~~895~~534.3932 54,~~469~~830.5461 5.150% 502771201 55 OF Oakland Park FL 20,~~104~~751.8507 54,~~296~~650.5230 5.250% 502776116 56 SS Santee CA 22,~~207~~924.6216 4,~~723~~007.8026 5.830% 502746830 57 MF Virginia Beach VA 1920,~~909~~549.9680 54,~~270~~630.5369 5.250% 386000126 58 RT Las Vegas NV 27,~~155~~103.7496 8,~~570~~622.4119 7.250% 502766021 59 RT Wilton Manors FL 1718,~~792~~362.4428 5,~~681~~111.6985 4.750% 809000060 60 OF Brookline MA 21,~~235~~920.7696 43,~~443~~757.0585 5.920% 502753719 61 RT Coconut Creek FL 1819,~~673~~274.4723 4,~~655~~055.9721 5.410% 502771124 62 RT Tujunga CA 1819,~~414~~006.3068 4,~~608~~016.4608 5.400% 709000063 63 MF Dallas TX 19,~~258~~878.2557 43,~~329~~708.2290 5.800% 502769513 64 RT Acworth GA 1718,~~914~~491.0904 43,~~187~~611.9500 5.600% 502771817 65 SS Torrance CA 1516,~~975~~481.6218 5,~~999~~494.6610 5.220% 502762721 66 RT Unincorporated St. L MO 1516,~~760~~267.8702 43,~~332~~826.9075 5.150% 502770312 67 MF Washington DC 1415,~~667~~138.9516 43,~~438~~968.2100 4.900% 502771722 68 SS San Jose CA 15,~~501~~999.3988 3,~~977~~479.7728 5.320% 809000069 69 RT Pea Ridge FL 1718,~~528~~093.0270 3,~~568~~003.8921 6.050% 502753016 70 MF Morrow GA 14,~~136~~589.4999 43,~~115~~661.4595 5.000% 386000127 71 RT Moses Lake WA 19,~~566~~508.5136 9,~~598~~656.3954 7.270% 709000072 72 IN Norcross GA 15,~~209~~700.9114 32,~~403~~913.4825 5.720% 809000073 73 RT Destrehan LA 16,~~083~~595.9552 4,~~690~~178.4790 6.080% 502775517 74 RT Palm Bay FL 14,~~312~~765.2199 4,~~956~~502.3759 5.460% 709000075 75 IN El Cajon CA 15,~~128~~616.8453 32,~~324~~836.5485 5.800% 502777212 76 RT Aliso Viejo CA 13,~~541~~993.6706 0.00 5.200% 709000077 77 RT Little Rock AR 19,~~100~~721.8034 21,~~511~~890.2066 7.470% 502754423 78 SS Ormond Beach FL 1314,~~804~~249.7511 32,~~323~~879.4913 5.520% 502764910 79 SS Tampa FL 1314,~~781~~225.8144 32,~~317~~874.9835 5.520% 502754330 80 SS Daytona Beach FL 1314,~~758~~201.8877 32,~~312~~869.4556 5.520% 809000081 81 OF Van Nuys CA 1819,~~586~~189.3165 21,~~492~~889.9359 7.550% 709000082 82 OF Dallas TX 19,~~153~~777.8435 21,~~186~~563.5605 7.940% 809000083 83 MU Baltimore MD 13,~~114~~537.6260 2,~~813~~390.7981 5.850% 502754329 84 SS Melbourne FL 12,~~360~~757.0692 2,~~975~~577.6983 5.520% 502766320 85 OF Montgomery AL 14,~~004~~454.8197 2,~~989~~539.8670 6.470% 502777213 86 RT Rialto CA 10,~~616~~970.6756 0.00 5.200% 809000087 87 RT Monroe LA 1112,~~811~~187.6534 3,~~444~~068.5687 6.080% 502755919 88 RT Bayville NJ 12,~~861~~843.3669 3,~~051~~069.3603 6.950% 502769911 89 RT Los Angeles CA 9,~~533~~851.3311 0.00 5.200% 502777211 90 RT Los Angeles CA 9,~~100~~403.0033 0.00 5.200% 502772633 91 MF Atlanta GA 8,~~303~~569.1406 2,~~651~~385.4553 4.750% 809000092 92 RT Whitehouse TX 10,~~555~~890.0981 32,~~078~~742.1240 6.080% 809000093 93 RT Seneca SC 1011,~~822~~172.7769 1,~~973~~623.2735 6.380% 502775107 94 RT Miami FL 9,~~358~~659.1164 21,~~148~~847.7118 5.620% 502753116 95 SS Orlando FL 89,~~989~~278.1449 21,~~164~~874.1378 5.520% 809000096 96 RT Athens TX 910,~~801~~112.1590 2,~~858~~546.2651 6.080% 709000097 97 RT Pasadena TX 11,~~166~~529.4228 1,~~444~~081.1024 7.520% 386000128 98 RT Montgomery AL 9,~~933~~903.7629 5,~~433~~463.2471 6.730% 502777214 99 RT Oxnard CA 7,~~691~~948.6706 0.00 5.200% 809000100 100 RT Kings Mountain NC 8,~~658~~938.2215 1,~~578~~298.6168 6.380% 502764912 101 SS Tampa FL 7,~~017~~242.0390 1,~~689~~463.3548 5.520% 502769914 102 MF Los Angeles CA 2,~~383~~462.3378 0.00 5.200% Totals 4,~~110~~236,~~938~~995.0382 ~~665~~702,~~229~~517.5154

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 502779503 10/11/2010 10/11/2033 N 80,500,000.00 80,500,000.00 0911/11/2003 502782216 06/11/2013 06/11/2033 N 69,~~786~~707,~~698~~955.4881 69,~~707~~639,~~955~~352.8141 0911/11/2003 502766215 07/11/2008 07/11/2028 N 5758,~~930~~000,~~872~~000.5200 58,000,000.00 0911/11/2003 509770702 08/11/2010 08/11/2030 N 43,~~955~~904,~~316~~095.7058 43,~~904~~858,~~095~~983.5859 1011/11/2003 502774514 N/A 08/11/2013 N 37,~~960~~915,~~374~~219.7247 37,~~915~~875,~~219~~223.4732 0911/11/2003 502775911 N/A 08/11/2010 N 37,000,000.00 37,000,000.00 0911/11/2003 502766225 07/11/2008 07/11/2028 N 3536,~~957~~000,~~093~~000.2900 36,000,000.00 0911/11/2003 502756521 08/11/2013 08/11/2033 N 26,480,000.00 26,480,000.00 1011/11/2003 502771118 08/11/2013 08/11/2033 N 25,~~172~~141,~~395~~268.0097 25,~~141~~113,~~268~~417.9767 0910/11/2003 502773708 N/A 07/11/2013 N 20,~~929~~891,~~900~~992.3481 20,~~891~~856,~~992~~587.8155 1011/11/2003 502764004 N/A 07/11/2013 N 20,~~119~~096,~~929~~800.2231 20,~~096~~076,~~800~~522.3156 1011/11/2003 502771811 06/11/2013 06/11/2033 N 19,~~138~~115,~~437~~900.2023 19,~~115~~096,~~900~~021.2366 0911/11/2003 502751405 N/A 06/11/2013 N 16,~~945~~924,~~011~~909.6048 16,~~924~~907,~~909~~142.4829 0911/11/2003 502757220 N/A 08/11/2008 N 15,000,000.00 15,000,000.00 1011/11/2003 502770618 07/11/2013 08/11/2033 N 13,~~973~~957,~~041~~363.1049 13,~~957~~943,~~363~~716.4943 0911/11/2003 709000016 N/A 07/01/2013 N 12,~~970~~954,~~659~~187.0408 12,~~954~~939,~~187~~359.0815 10/01/2003 502763306 N/A 07/11/2013 N 12,~~563~~542,~~171~~781.4544 12,~~542~~524,~~781~~147.4495 0910/11/2003 709000018 N/A 07/01/2012 N 12,~~524~~509,~~263~~514.3505 12,~~509~~496,~~514~~494.0536 1011/01/2003 709000019 N/A 07/01/2013 N 12,~~473~~459,~~997~~143.2502 12,~~459~~445,~~143~~990.0270 1011/01/2003 502773920 N/A 07/11/2013 N 11,~~530~~519,~~804~~210.3629 11,~~519~~509,~~210~~478.2912 0911/11/2003 502775101 N/A 08/11/2013 N 11,~~187~~174,~~901~~219.3216 11,~~174~~162,~~219~~011.1603 1011/11/2003 709000022 N/A 07/01/2012 N 11,~~130~~120,~~331~~325.8386 11,~~120~~112,~~325~~408.8678 1011/01/2003 502762910 N/A 07/11/2013 N 10,~~179~~167,~~032~~022.5992 10,~~167~~156,~~022~~416.9216 0911/11/2003 809000024 N/A 01/01/2013 N 9,~~448~~439,~~977~~302.9225 9,~~439~~431,~~302~~174.2529 1011/01/2003 502766226 07/11/2008 07/11/2028 N 89,~~989~~000,~~273~~000.3200 9,000,000.00 0911/11/2003 809000026 N/A 02/01/2013 N 8,~~193~~184,~~540~~937.4191 8,~~184~~177,~~937~~641.9114 0911/01/2003 709000027 N/A 04/01/2012 N 7,~~960~~951,~~378~~600.6374 7,~~951~~944,~~600~~018.7481 1011/01/2003 502772020 N/A 07/11/2013 N 7,~~518~~525,~~087~~000.7800 7,525,000.00 1011/11/2003 502768229 N/A 06/11/2013 N 7,~~475~~465,~~044~~961.5378 7,~~465~~457,~~961~~882.7812 1011/11/2003 709000030 N/A 06/01/2013 N 7,~~326~~317,~~069~~330.3204 7,~~317~~309,~~330~~594.0416 10/01/2003 502765618 N/A 06/11/2013 N 7,~~104~~096,~~151~~401.7331 7,~~096~~089,~~401~~718.3160 0911/11/2003 502759008 N/A 02/11/2013 N 7,~~078~~070,~~268~~251.2577 7,~~070~~063,~~251~~259.7775 1011/11/2003 709000033 N/A 08/01/2013 N 6,~~892~~884,~~667~~346.6440 6,~~884~~876,~~346~~946.4065 1011/01/2003 502774519 N/A 08/11/2013 N 6,~~873~~865,~~276~~501.9242 6,~~865~~858,~~501~~711.4254 0911/11/2003 709000035 N/A 06/01/2012 N 6,~~678~~670,~~564~~714.2426 6,~~670~~663,~~714~~793.2681 1011/01/2003 502775516 N/A 08/11/2010 N 6,670,000.00 6,670,000.00 0911/11/2003 502773706 N/A 08/11/2010 N 6,~~633~~625,~~190~~401.4272 6,~~625~~618,~~401~~527.7240 0911/11/2003 502771718 N/A 08/11/2013 N 6,~~388~~381,~~705~~437.0107 6,~~381~~375,~~437~~079.0794 1011/11/2003 809000039 N/A 01/01/2013 N 6,~~150~~143,~~413~~714.2532 6,~~143~~137,~~714~~966.3223 0911/01/2003 502736810 06/11/2013 01/11/2018 N 6,~~072~~062,~~761~~993.7324 6,~~062~~054,~~993~~090.24 0911/11/2003 502771826 N/A 08/11/2013 N 6,~~057~~047,~~023~~128.5956 6,~~047~~038,~~128~~067.5632 1011/11/2003 502772419 N/A 07/11/2013 N 5,~~749~~742,~~259~~964.2601 5,~~742~~737,~~964~~525.0102 1011/11/2003 502762724 07/11/2008 07/11/2028 N 5,~~556~~549,~~448~~892.4874 5,~~549~~544,~~892~~102.7481 0911/11/2003 709000044 N/A 07/01/2013 N 5,~~189~~183,~~234~~077.1050 5,~~183~~177,~~077~~631.5078 1011/01/2003 502769124 N/A 07/11/2013 N 5,~~185~~176,~~079~~789.8797 5,~~176~~169,~~789~~239.9728 1011/11/2003 502752921 N/A 07/11/2013 N 5,~~090~~085,~~560~~018.9027 5,~~085~~080,~~018~~238.2704 0911/11/2003 502769720 N/A 08/11/2013 N 5,~~075~~069,~~023~~271.7379 5,~~069~~064,~~271~~246.7919 0911/11/2003 502767013 N/A 08/11/2013 N 4,~~995~~990,~~745~~651.9554 4,~~990~~986,~~651~~349.5499 1011/11/2003 502771120 N/A 06/11/2013 N 4,975,000.00 4,975,000.00 1011/11/2003 502776813 N/A 08/11/2013 N 4,~~791~~783,~~921~~012.3613 4,~~783~~774,~~012~~846.1374 1011/11/2003 502769621 N/A 06/11/2013 N 4,~~786~~780,~~113~~941.7000 4,~~780~~776,~~941~~494.0029 0911/11/2003 502773411 07/11/2008 07/11/2013 N 4,680,000.00 4,680,000.00 1011/11/2003 709000053 N/A 03/01/2013 N 4,~~645~~640,~~479~~793.0157 4,~~640~~636,~~793~~870.5767 1011/01/2003 502762716 07/11/2008 07/11/2028 N 4,~~635~~630,~~819~~350.8531 4,~~630~~625,~~350~~519.3170 0911/11/2003 502771201 N/A 08/11/2013 N 4,~~595~~590,~~394~~097.4694 4,~~590~~585,~~097~~447.9464 1011/11/2003 502776116 N/A 08/11/2010 N 4,~~571~~566,~~036~~312.3555 4,~~566~~562,~~312~~305.5529 0911/11/2003 502746830 N/A 07/11/2013 N 4,~~550~~545,~~848~~577.3885 4,~~545~~540,~~577~~947.8516 0911/11/2003 386000126 N/A 06/15/2023 N 4,~~494~~486,~~742~~172.4706 4,~~486~~477,~~172~~549.0687 1011/15/2003 502766021 N/A 08/11/2013 N 4,~~494~~489,~~932~~250.1243 4,~~489~~484,~~250~~138.4358 0911/11/2003 809000060 N/A 05/01/2013 N 4,~~304~~300,~~545~~102.0904 4,~~300~~296,~~102~~344.0419 0911/01/2003 502753719 N/A 07/11/2013 N 4,~~141~~137,~~988~~333.9801 4,~~137~~133,~~333~~277.0180 1011/11/2003 502771124 07/11/2013 07/11/2018 N 4,~~092~~087,~~066~~457.0862 4,~~087~~083,~~457~~441.6254 0911/11/2003 709000063 N/A 12/01/2007 N 3,~~984~~980,~~466~~137.5331 3,~~980~~976,~~137~~428.3141 1011/01/2003 502769513 06/11/2013 06/11/2018 N 3,~~838~~834,~~734~~546.6267 3,~~834~~830,~~546~~935.67 0911/11/2003 502771817 N/A 08/11/2013 N 3,~~672~~666,557.3367 3,~~666~~661,~~557~~063.6757 1011/11/2003 502762721 07/11/2008 07/11/2028 N 3,~~672~~668,~~435~~102.2838 3,~~668~~664,~~102~~275.3863 0911/11/2003 502770312 N/A 07/11/2013 N 3,~~592~~587,~~151~~712.1695 3,~~587~~583,~~712~~744.95 1011/11/2003 502771722 N/A 08/11/2013 N 3,~~496~~492,~~554~~576.7396 3,~~492~~489,~~576~~097.9668 1011/11/2003 809000069 N/A 02/01/2013 N 3,~~476~~473,~~632~~063.1930 3,~~473~~470,~~063~~060.30 09 11/01/2003 502753016 N/A 07/11/2013 N 3,~~392~~388,~~758~~642.3489 3,~~388~~384,~~642~~980.8994 0911/11/2003 386000127 N/A 01/15/2019 N 3,~~229~~220,~~684~~086.7031 3,~~220~~210,~~086~~429.3177 1011/15/2003 709000072 N/A 06/01/2013 N 3,~~190~~187,~~889~~486.4901 3,~~187~~184,~~486~~572.0176 1011/01/2003 809000073 N/A 03/01/2012 N 3,~~174~~169,~~463~~772.0659 3,~~169~~165,~~772~~593.5969 0911/01/2003 502775517 N/A 08/11/2015 N 3,~~145~~140,~~541~~585.6730 3,~~140~~136,~~585~~082.3071 1011/11/2003 709000075 N/A 04/01/2013 N 3,~~130~~126,~~105~~780.2369 3,~~126~~123,~~780~~943.6984 1011/01/2003 502777212 08/11/2010 08/11/2013 N 3,125,000.00 3,125,000.00 0911/11/2003 709000077 N/A 06/01/2012 N 3,~~068~~065,~~401~~890.4424 3,~~065~~063,~~890~~999.2458 10/01/2003 502754423 N/A 06/11/2013 N 32,~~001~~997,~~031~~708.6617 2,~~997~~994,~~708~~829.1704 0911/11/2003 502764910 N/A 06/11/2013 N 2,~~996~~992,~~046~~728.5557 2,~~992~~989,~~728~~854.5722 0911/11/2003 502754330 N/A 06/11/2013 N 2,~~991~~987,~~061~~749.4702 2,~~987~~984,~~749~~879.0246 0911/11/2003 809000081 N/A 11/01/2011 N 2,~~954~~951,~~115~~622.6168 2,~~951~~949,~~622~~733.6809 1011/01/2003 709000082 N/A 04/01/2012 N 2,~~894~~892,~~786~~600.7519 2,~~892~~891,~~600~~037.1914 1011/01/2003 809000083 N/A 05/01/2013 N 2,~~690~~687,~~177~~364.9819 2,~~687~~684,~~364~~973.1938 0911/01/2003 502754329 N/A 06/11/2013 N 2,~~686~~683,~~970~~994.2051 2,~~683~~681,~~994~~416.5168 0911/11/2003 502766320 N/A 08/11/2018 N 2,~~597~~594,~~490~~501.9408 2,~~594~~591,~~501~~961.0838 1011/11/2003 502777213 08/11/2010 08/11/2013 N 2,450,000.00 2,450,000.00 0911/11/2003 809000087 N/A 03/01/2012 N 2,~~331~~327,~~246~~801.3478 2,~~327~~324,~~801~~732.7891 0911/01/2003 502755919 N/A 09/15/2018 N 2,~~220~~217,~~666~~615.9862 2,~~217~~214,~~615~~546.6259 1011/15/2003 502769911 08/11/2010 08/11/2013 N 2,200,000.00 2,200,000.00 0911/11/2003 502777211 08/11/2010 08/11/2013 N 2,100,000.00 2,100,000.00 0911/11/2003 502772633 N/A 08/11/2013 N 2,~~097~~094,~~634~~983.9954 2,~~094~~092,~~983~~598.5401 0911/11/2003 809000092 N/A 03/01/2012 N 2,~~083~~080,~~241~~163.4129 2,~~080~~077,~~163~~420.2989 0911/01/2003 809000093 N/A 01/01/2013 N 2,~~035~~033,~~631~~658.4619 2,~~033~~032,~~658~~034.1984 0911/01/2003 502775107 N/A 08/11/2013 N 1,~~998~~996,~~172~~023.0736 1,~~996~~994,~~023~~176.3618 1011/11/2003 502753116 N/A 06/11/2013 N 1,~~954~~951,~~160~~996.1603 1,~~951~~950,~~996~~121.0325 0911/11/2003 809000096 N/A 03/01/2012 N 1,~~934~~931,~~438~~580.4418 1,~~931~~929,~~580~~033.1867 0911/01/2003 709000097 N/A 06/01/2012 N 1,~~781~~780,~~875~~431.1404 1,~~780~~779,~~431~~349.0480 0911/01/2003 386000128 N/A 03/15/2019 N 1,~~771~~765,~~249~~816.8056 1,~~765~~760,~~816~~352.5685 1011/15/2003 502777214 08/11/2010 08/11/2013 N 1,775,000.00 1,775,000.00 0911/11/2003 809000100 N/A 01/01/2013 N 1,~~628~~626,~~505~~926.2059 1,~~626~~625,~~926~~627.5991 0911/01/2003 502764912 N/A 06/11/2013 N 1,~~525~~523,~~441~~752.3500 1,~~523~~522,~~752~~288.0052 0911/11/2003 502769914 08/11/2010 08/11/2013 N 550,000.00 550,000.00 0911/11/2003 Totals 951,~~960~~294,~~186~~956.4695 ~~951~~950,~~294~~592,~~956~~439.9541

Principal Prepayment Detail ~~No Principal Prepayments this Period~~

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 11/17/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 11/17/2003 0 $0.00 0 $0.00 10/15/2003 0 $0.00 0 $0.00 09/15/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/17/2003 5.181021% 5.135598% 100 10/15/2003 5.181182% 5.135559% 101 09/15/2003 5.181451% 5.135827% 102 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) 502779503 1 0 09/11/2003 325,354.16 325,354.16 A 502782216 2 0 09/11/2003 391,619.70 391,619.70 A 502766215 3 0 09/11/2003 215,309.75 215,309.75 A 502774514 5 0 09/11/2003 204,588.83 204,588.83 A 502775911 6 0 09/11/2003 122,099.99 122,099.99 A 502766225 7 0 09/11/2003 133,640.54 133,640.54 A 502771118 9 0 0910/11/2003 132,~~444~~445.9296 132,~~444~~445.9296 A ~~502771811~~709000016 1216 0 0910/11/2003 104,672.77 104,672.77 A 502751405 13 0 09/11/2003 92,259.62 92,259.62 A 502770618 15 0 09/11/2003 78,323.42 78,323.42 A 502763306 17 0 09/11/2003 75,458.57 75,458.57 A 502773920 20 0 09/11/2003 68,863.73 68,863.73 A 502762910 23 0 09/11/2003 55,355.38 55,355.38 A 502766226 25 0 09/11/2003 33,410.13 33,410.13 A 809000026 26 0 09/01/2003 4867,~~409~~382.45 48,409.45 B 502765618 31 0 09/11/2003 40,666.33 40,666.33 A 502774519 34 0 09/11/2003 38,189.76 38,189.76 A 502775516 36 0 09/11/2003 25,345.99 25,345.99 A 502773706 37 0 09/11/2003 36,035.04 36,035.04 A 809000039 39 0 09/01/2003 35~~,708.37~~ 3567,~~708~~382.37 B 502736810 40 0 09/11/2003 36,893.50 36,893.50 A 502762724 43 0 09/11/2003 30,216.94 30,216.94 A 502752921 46 0 09/11/2003 29,044.06 29,044.06 A 502769720 47 0 09/11/2003 28,166.64 28,166.64 A 502769621 51 0 09/11/2003 27,547.78 27,547.78 A 502762716 54 0 09/11/2003 25,210.41 25,210.41 A 502776116 56 0 09/11/2003 26,702.87 26,702.87 A 502746830 57 0 09/11/2003 25,028.79 25,028.79 A 502766021 59 0 09/11/2003 23,324.29 23,324.29 A 809000060 60 0 09/01/2003 25,320.10 25,320.10 B 502771124 62 0 09/11/2003 22,886.36 22,886.36 A 502769513 64 0 09/11/2003 21,974.08 21,974.08 A 502762721 66 0 09/11/2003 19,971.35 ~~19,971.35 A 809000069 69 0 09/01/2003 20,894.11 20,894.11~~ B ~~502753016~~502763306 ~~70 0 09/11/2003 18,138.84 18,138.84 A 809000073 73 0 09/01/2003 20,589.24 20,589.24 B 502777212 76 0 09/11/2003 13,437.51 13,437.51 A 502754423 78 0 09/11/2003~~ 17~~,028.20~~ ~~17,028.20 A 502764910 79~~ 0 09/11/2003 16,999.93 16,999.93 A 502754330 80 0 09/11/2003 16,971.63 16,971.63 A 809000083 83 0 09/01/2003 15,704.22 15,704.22 B 502754329 84 0 09/11/2003 15,246.19 15,246.19 A 502777213 86 0 09/11/2003 10~~,535.01 10,535.01 A 809000087 87 0 09~~/~~01/2003 15,120.22 15,120.22 B 502769911 89 0 09/~~11/2003 975,459.9925 975,459.9925 A ~~502777211~~Totals 903 ~~0 09/11/2003 9~~275,~~030~~287.00 9,030.00 A 502772633 91 0 09/11/2003 10,884.67 10,884.67 A 809000092 92 0 09/01/2003 13,511.69 13,511.69 B 809000093 93 0 09/01/2003 12,626.40 12,626.40 B 502753116 95 0 09/11/2003 11,088.13 11,088.13 A 809000096 96 0 09/01/2003 12,546.57 12,546.57 B 709000097 97 0 09/01/2003 12,551.12 12,551.12 B 502777214 99 0 09/11/2003 7,632.51 7,632.51 A 809000100 100 0 09/01/2003 10,101.12 10,101.12 B 502764912 101 0 09/11/2003 8,655.54 8,655.54 A 502769914 102 0 09/11/2003 2,364.99 2,364.99 A Totals 56 2275,~~901,161~~287.~~45 2,901,161.45~~56

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code(2) Transfer Date Date Balance Advances Date Date ~~502779503 80,500,000.00 0.00 502782216 69,786,698.48 0.00 502766215 57,930,872.52 0.00 502774514 37,960,374.72 0.00 502775911 37,000,000.00 0.00 502766225 35,957,093.29 0.00~~ 502771118 25,~~172~~141,~~395~~268.0097 0.00 ~~502771811~~709000016 1912,~~138~~954,~~437~~187.2008 0.00 ~~502751405 16,945,011.60 0.00 502770618 13,973,041.10 0.00~~ 502763306 12,~~563~~542,~~171~~781.45 0.00 502773920 11,530,804.36 0.00 502762910 10,179,032.59 0.00 502766226 8,989,273.32 0.00 809000026 8,193,540.41 0.00 502765618 7,104,151.73 0.00 502774519 6,873,276.92 0.00 502775516 6,670,000.00 0.00 502773706 6,633,190.42 0.00 809000039 6,150,413.25 0.00 502736810 6,072,761.73 0.00 502762724 5,556,448.48 0.00 502752921 5,090,560.90 0.00 502769720 5,075,023.73 0.00 502769621 4,786,113.70 0.00 502762716 4,635,819.85 0.00 502776116 4,571,036.35 0.00 502746830 4,550,848.38 0.00 502766021 4,494,932.12 0.00 809000060 4,304,545.09 0.00 502771124 4,092,066.08 0.00 502769513 3,838,734.62 0.00 502762721 3,672,435.28 0.00 809000069 3,476,632.19 0.00 502753016 3,392,758.34 0.00 809000073 3,174,463.06 0.00 502777212 3,125,000.00 0.00 502754423 3,001,031.66 0.00 502764910 2,996,046.55 0.00 502754330 2,991,061.47 0.00 809000083 2,690,177.98 0.00 502754329 2,686,970.20 0.00 502777213 2,450,000.00 0.00 809000087 2,331,246.34 0.00 502769911 2,200,000.00 0.00 502777211 2,100,000.00 0.00 502772633 2,097,634.99 0.00 809000092 2,083,241.41 0.00 809000093 2,035,631.46 0.00 502753116 1,954,160.16 0.00 809000096 1,934,438.44 0.00 ~~709000097 1,781,875.14 0.00 502777214 1,775,000.00 0.00 809000100 1,628,505.20 0.00 502764912 1,525,441.35 0.00 502769914 550,000.00 0.00~~ Totals ~~593~~50,~~973~~638,~~420~~237.6149 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 (442 loans) 2207,~~658,078~~905.8421 2207,~~658,078~~905.8421 ~~554~~37,~~188~~684,~~710~~050.6441 0.00 Total for Status Code = B (121 ~~loans~~loan) ~~243~~67,~~082~~382.6135 ~~243~~67,~~082~~382.6135 3912,~~784~~954,~~709~~187.9708 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