8-K 1 wac03c3.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.: 333-83930-03 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C3 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2090865 54-2090866 91-2063264 54-6528880 (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-C3. 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-C3, 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-C3 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-C3, 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-C3 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 - 15 Principal Prepayment Detail 16 Historical Detail 17 Delinquency Loan Detail 18 - 20 Specially Serviced Loan Detail 21 - 22 Modified Loan Detail 23 Liquidated Loan Detail 24 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. 760 N.W. 107th Avenue Miami, FL 33172 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 929766CT8 4.037000% 259,086,000.00 ~~253~~252,~~084~~172,~~255~~888.5045 ~~911~~788,~~367~~535.0578 A-2 929766CU5 4.867000% 477,837,000.00 477,837,000.00 0.00 B 929766CV3 4.973000% 36,319,000.00 36,319,000.00 0.00 C 929766CW1 5.033000% 12,888,000.00 12,888,000.00 0.00 D 929766CX9 5.072000% 25,775,000.00 25,775,000.00 0.00 E 929766CY7 5.141000% 12,887,000.00 12,887,000.00 0.00 F 929766DD2 5.605000% 10,544,000.00 10,544,000.00 0.00 G 929766DF7 5.704000% 12,888,000.00 12,888,000.00 0.00 H 929766DH3 56.~~897161~~095761% 12,887,000.00 12,887,000.00 0.00 J 929766DK6 4.982000% 22,260,000.00 22,260,000.00 0.00 K 929766DM2 4.982000% 9,373,000.00 9,373,000.00 0.00 L 929766DP5 4.982000% 7,029,000.00 7,029,000.00 0.00 M 929766DR1 4.982000% 2,343,000.00 2,343,000.00 0.00 N 929766DT7 4.982000% 7,030,000.00 7,030,000.00 0.00 O 929766DV2 4.982000% 4,686,000.00 4,686,000.00 0.00 P 929766DX8 4.982000% 23,432,149.00 23,432,149.00 0.00 Z-I NA 0.000000% 0.00 0.00 0.00 Z-II NA 0.000000% 0.00 0.00 0.00 Z-III NA 0.000000% 0.00 0.00 0.00 R-I NA 0.000000% 0.00 0.00 0.00 R-II NA 0.000000% 0.00 0.00 0.00 Totals 937,264,149.00 ~~931~~930,~~262~~351,~~404~~037.5045 ~~911~~788,~~367~~535.0578

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level(1) A-1 929766CT8 ~~851~~848,~~417~~351.6263 0.00 0.00 1,~~762~~636,~~784~~887.6741 ~~252~~251,~~172~~384,~~888~~352.4567 21.5355% A-2 929766CU5 1,938,027.23 0.00 0.00 1,938,027.23 477,837,000.00 21.5355% B 929766CV3 150,511.99 0.00 0.00 150,511.99 36,319,000.00 17.6365% C 929766CW1 54,054.42 0.00 0.00 54,054.42 12,888,000.00 16.2426% D 929766CX9 108,942.33 0.00 0.00 108,942.33 25,775,000.00 13.4749% E 929766CY7 55,210.06 0.00 0.00 55,210.06 12,887,000.00 12.0910% F 929766DD2 49,249.27 0.00 0.00 49,249.27 10,544,000.00 10.9697% G 929766DF7 61,260.96 0.00 0.00 61,260.96 12,888,000.00 9.5758% H 929766DH3 6365,~~330~~463.5939 0.00 0.00 6365,~~330~~463.5939 12,887,000.00 8.19% J 929766DK6 92,416.10 0.00 0.00 92,416.10 22,260,000.00 5.7980% K 929766DM2 38,913.57 0.00 0.00 38,913.57 9,373,000.00 4.79% L 929766DP5 29,182.07 0.00 0.00 29,182.07 7,029,000.00 4.03% M 929766DR1 9,727.35 0.00 0.00 9,727.35 2,343,000.00 3.78% N 929766DT7 29,186.22 0.00 0.00 29,186.22 7,030,000.00 3.02% O 929766DV2 19,454.71 0.00 0.00 19,454.71 4,686,000.00 2.52% P 929766DX8 97,282.47 0.00 0.00 97,282.47 23,432,149.00 0.00% Z-I NA 0.00 0.00 0.00 0.00 0.00 0.00% Z-II NA 0.00 0.00 0.00 0.00 0.00 0.00% Z-III NA 0.00 0.00 0.00 0.00 0.00 0.00% R-I NA 0.00 0.00 0.00 0.00 0.00 0.00% R-II NA 0.00 0.00 0.00 0.00 0.00 0.00% Totals 3,~~648~~647,~~166~~233.9677 0.00 0.00 4,~~559~~435,~~534~~769.0155 ~~930~~929,~~351~~562,~~037~~501.4567

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount IO-I 929766CZ4 0.~~074280~~081004% 937,264,149.00 ~~931~~930,~~262~~351,~~404~~037.5045 IO-II 929766DB6 1.~~225692~~421418% 890,430,000.00 890,430,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount IO-I 929766CZ4 5762,~~645~~801.2244 0.00 5762,~~645~~801.2244 ~~930~~929,~~351~~562,~~037~~501.4567 IO-II 929766DB6 ~~909~~1,~~494~~054,727.0539 0.00 ~~909~~1,~~494~~054,727.0539 890,430,000.00 (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 929766CT8 ~~976~~973.~~83493319~~31730950 3.~~51762368~~04352910 3.~~28623554~~27440167 0.00000000 0.00000000 ~~973~~970.~~31730950~~27378040 A-2 929766CU5 1,000.00000000 0.00000000 4.05583333 0.00000000 0.00000000 1,000.00000000 B 929766CV3 1,000.00000000 0.00000000 4.14416669 0.00000000 0.00000000 1,000.00000000 C 929766CW1 1,000.00000000 0.00000000 4.19416667 0.00000000 0.00000000 1,000.00000000 D 929766CX9 1,000.00000000 0.00000000 4.22666654 0.00000000 0.00000000 1,000.00000000 E 929766CY7 1,000.00000000 0.00000000 4.28416699 0.00000000 0.00000000 1,000.00000000 F 929766DD2 1,000.00000000 0.00000000 4.67083365 0.00000000 0.00000000 1,000.00000000 G 929766DF7 1,000.00000000 0.00000000 4.75333333 0.00000000 0.00000000 1,000.00000000 H 929766DH3 1,000.00000000 0.00000000 45.~~91430046~~07980057 0.00000000 0.00000000 1,000.00000000 J 929766DK6 1,000.00000000 0.00000000 4.15166667 0.00000000 0.00000000 1,000.00000000 K 929766DM2 1,000.00000000 0.00000000 4.15166649 0.00000000 0.00000000 1,000.00000000 L 929766DP5 1,000.00000000 0.00000000 4.15166738 0.00000000 0.00000000 1,000.00000000 M 929766DR1 1,000.00000000 0.00000000 4.15166453 0.00000000 0.00000000 1,000.00000000 N 929766DT7 1,000.00000000 0.00000000 4.15166714 0.00000000 0.00000000 1,000.00000000 O 929766DV2 1,000.00000000 0.00000000 4.15166667 0.00000000 0.00000000 1,000.00000000 P 929766DX8 1,000.00000000 0.00000000 4.15166658 0.00000000 0.00000000 1,000.00000000 Z-I NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z-II NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z-III NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II NA 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-I 929766CZ4 ~~993~~992.~~59652825~~62415877 0.~~06150371~~06700506 0.00000000 ~~992~~991.~~62415877~~78284229 IO-II 929766DB6 1,000.00000000 1.~~02140994~~18451466 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 32,~~145~~324,~~878~~769.3262 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P&I Advances 0.00 paid from general collections Reimbursement for Interest on Servicing Advances 0.00 paid from general collections Aggregate amount of Nonrecoverable Advances 0.00

Servicing Fee Summary Current Period Accrued Servicing Fees 36,~~350~~313.3986 Less Delinquent Servicing Fees 2015,~~926~~683.6441 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 2220,~~247~~926.8664 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3741,~~671~~557.6109

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 ~~851~~848,~~417~~351.6263 0.00 0.00 ~~851~~848,~~417~~351.6263 0.00 0.00 ~~851~~848,~~417~~351.6263 0.00 A-2 1,938,027.23 0.00 0.00 1,938,027.23 0.00 0.00 1,938,027.23 0.00 IO-I 5762,~~645~~801.2244 0.00 0.00 5762,~~645~~801.2244 0.00 0.00 5762,~~645~~801.2244 0.00 IO-II ~~909~~1,~~494~~054,727.0339 0.00 0.00 ~~909~~1,~~494~~054,727.0339 0.00 0.00 ~~909~~1,~~494~~054,727.0539 0.00 B 150,511.99 0.00 0.00 150,511.99 0.00 0.00 150,511.99 0.00 C 54,054.42 0.00 0.00 54,054.42 0.00 0.00 54,054.42 0.00 D 108,942.33 0.00 0.00 108,942.33 0.00 0.00 108,942.33 0.00 E 55,210.06 0.00 0.00 55,210.06 0.00 0.00 55,210.06 0.00 F 49,249.27 0.00 0.00 49,249.27 0.00 0.00 49,249.27 0.00 G 61,260.96 0.00 0.00 61,260.96 0.00 0.00 61,260.96 0.00 H 6365,~~330~~463.5939 0.00 0.00 6365,~~330~~463.5939 0.00 0.00 6365,~~330~~463.5939 0.00 J 92,416.10 0.00 0.00 92,416.10 0.00 0.00 92,416.10 0.00 K 38,913.57 0.00 0.00 38,913.57 0.00 0.00 38,913.57 0.00 L 29,182.07 0.00 0.00 29,182.07 0.00 0.00 29,182.07 0.00 M 9,727.35 0.00 0.00 9,727.35 0.00 0.00 9,727.35 0.00 N 29,186.22 0.00 0.00 29,186.22 0.00 0.00 29,186.22 0.00 O 19,454.71 0.00 0.00 19,454.71 0.00 0.00 19,454.71 0.00 P 97,282.47 0.00 0.00 97,282.47 0.00 0.00 97,282.47 0.00 Total 4,~~615~~764,~~306~~762.2160 0.00 0.00 4,~~615~~764,~~306~~762.2160 0.00 0.00 4,~~615~~764,~~306~~762.2360 0.00

Other Required Information Available Distribution Amount (1) 5,~~526~~553,~~673~~298.2838 Aggregate Number of Outstanding Loans 130 Aggregate Stated Principal Balance of Loans Before Distribution ~~931~~930,~~262~~351,~~404~~037.9893 Aggregate Stated Principal Balance of Loans After Distribution ~~930~~929,~~351~~562,~~037~~502.9315 Aggregate Unpaid Principal Balance of Loans ~~930~~929,~~897~~929,~~186~~330.5769 Aggregate Amount of Servicing Fee 3741,~~671~~557.6109 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~017~~015.7476 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums. Appraisal Reduction Amount Appraisal Cumulative Date Appraisal Loan Reduction ASER Reduction Number Amount Amount Effected NONE

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 4,~~653~~803,~~674~~091.3785 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0 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,~~653~~803,~~674~~091.3785 Principal: Scheduled Principal ~~911~~788,~~367~~535.0578 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 ~~911~~788,~~367~~535.0578 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 5,~~565~~591,~~041~~627.4263 Total Funds Distributed Fees: Master Servicing Fee 36,~~350~~313.3986 Trustee Fee 2,~~017~~015.7476 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 38,~~368~~329.1362 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 4,~~615~~764,~~306~~762.2360 Principal Distribution ~~911~~788,~~367~~535.0578 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 5,~~526~~553,~~673~~298.2838 Total Funds Distributed 5,~~565~~591,~~041~~628.4100

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 10 14,~~929~~909,~~379~~731.3779 1.60 ~~117~~116 6.3954 1.~~641867~~628990 2,000,001 to 3,000,000 27 68,~~994~~923,~~526~~202.1998 7.4241 ~~110~~109 6.2587 1.~~562737~~548310 3,000,001 to 4,000,000 22 75,~~756~~680,~~698~~056.4514 8.14 ~~109~~108 6.2237 1.~~616475~~628944 4,000,001 to 5,000,000 10 4544,~~026~~984,~~737~~393.7411 4.84 9291 6.~~3574~~3575 1.~~436308~~470686 5,000,001 to 6,000,000 9 48,~~931~~872,~~374~~675.0091 5.26 ~~117~~116 6.~~0142~~0143 1.~~420517~~452177 6,000,001 to 7,000,000 9 57,~~525~~469,~~512~~697.7229 6.18 ~~110~~109 6.1121 1.~~630640~~609380 7,000,001 to 8,000,000 7 52,~~600~~558,~~999~~161.3852 5.65 ~~110~~109 5.~~7665~~7666 1.~~517022~~511497 8,000,001 to 9,000,000 4 34,~~596~~571,~~320~~926.8723 3.72 9392 5.~~6639~~6638 1.~~616982~~617031 9,000,001 to 10,000,000 5 48,~~202~~158,~~522~~029.2960 5.18 9998 5.8308 1.~~518861~~554090 10,000,001 to 15,000,000 13 148,~~627~~496,~~662~~248.7578 15.98 97 96 5.~~8419~~8418 1.~~394068~~485366 15,000,001 to 20,000,000 7 122,~~768~~640,~~813~~639.4975 13.2019 ~~104~~103 6.~~2489~~2491 1.~~496627~~489867 20,000,001 to 25,000,000 3 70,~~264~~242,~~505~~633.9482 7.5556 ~~100~~99 5.~~5291~~5290 1.~~326803~~326902 25,000,001 to 30,000,000 1 26,500,000.00 2.85 ~~112~~111 6.3800 1.230000 30,000,001 to 35,000,000 1 31,~~132~~103,~~265~~596.3151 3.35 ~~108~~107 5.9000 1.~~280000~~330000 35,000,001 to 40,000,000 1 36,000,000.00 3.87 ~~111~~110 5.4200 1.~~620000~~720000 40,000,001 and greater 1 48,~~493~~451,~~719~~508.4372 5.21 ~~109~~108 6.1000 1.330000 Totals 130 ~~930~~929,~~351~~562,~~037~~502.9315 100.00 ~~105~~104 5.9965 1.~~473799~~496302

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 2 7,~~030~~022,~~653~~473.4025 0.76 ~~111~~110 6.8000 1.896870 Arizona 3 20,~~277~~259,~~353~~070.3718 2.18 ~~111~~110 5.7997 1.~~240124~~240135 California 21 225,~~952~~777,~~987~~117.1285 24.29 ~~105~~104 6.~~0109~~0107 1.~~507379~~512023 Florida 18 117,~~363~~272,~~215~~455.6547 12.6162 9594 5.~~9002~~9001 1.~~441115~~495394 Georgia 12 88,~~270~~215,~~737~~494.3917 9.49 ~~111~~110 5.~~6454~~6453 1.~~685607~~725663 Idaho 1 2,~~911~~909,~~214~~260.2862 0.31 ~~107~~106 7.1100 0.740000 Illinois 4 47,~~629~~586,~~862~~483.2602 5.12 ~~109~~108 5.9233 1.~~358834~~399533 Indiana 1 12,~~282~~264,~~088~~840.1632 1.32 ~~109~~108 5.9000 1.644456 Kentucky 1 18,~~033~~009,~~050~~515.0839 1.94 ~~110~~109 6.2500 1.292199 Louisiana 2 6,~~327~~320,~~100~~395.4149 0.68 9392 5.8000 1.~~491486~~491494 Maryland 12 64,~~533~~450,~~087~~483.5006 6.9493 ~~110~~109 6.0160 1.~~414196~~510864 Massachusetts 2 8,~~207~~198,~~333~~624.5358 0.88 ~~110~~109 5.9539 1.~~399461~~399466 Minnesota 2 6,~~379~~373,~~874~~085.4672 0.69 ~~110~~109 6.~~3304~~3303 1.630602 Missouri 2 10,~~703~~693,~~069~~638.5111 1.15 ~~100~~99 7.~~9586~~9588 1.~~850139~~850037 Nevada 4 34,~~300~~277,~~271~~976.1722 3.69 ~~110~~109 5.~~9601~~9599 1.~~395653~~415934 New Jersey 3 14,~~109~~096,~~343~~837.9175 1.52 ~~110~~109 5.9909 1.~~403562~~403563 New Mexico 1 3,~~965~~961,~~448~~954.5669 0.43 ~~111~~110 6.0000 1.470000 New York 2 2,~~669~~665,~~576~~916.2023 0.29 7574 5.~~8584~~8578 1.~~474255~~474304 North Carolina 6 49,~~997~~965,~~671~~792.8728 5.3738 ~~111~~110 6.~~1737~~1739 1.~~293134~~262638 Ohio 2 4,~~736~~731,~~040~~059.1328 0.51 ~~108~~107 7.4000 2.264583 Oklahoma 3 7,~~287~~276,~~257~~118.1619 0.78 ~~124~~123 5.9582 1.~~646753~~646872 Oregon 1 3,~~154~~149,~~332~~950.2084 0.34 ~~110~~109 5.9200 1.418216 Pennsylvania 2 24,~~067~~041,~~979~~987.8641 2.59 8382 5.7142 1.~~650373~~602259 South Carolina 1 7,~~100~~092,~~100~~870.6573 0.76 ~~111~~110 5.4100 1.530293 Tennessee 2 7,~~546~~540,~~914~~748.8445 0.81 ~~109~~108 6.3353 1.~~435993~~640688 Texas 7 41,~~876~~835,~~401~~457.2939 4.50 8281 5.~~9109~~9108 1.~~577323~~665702 Utah 2 17,~~731~~714,~~743~~449.5091 1.91 ~~111~~110 5.5900 1.346927 Virginia 4 19,~~189~~171,~~187~~607.4215 2.06 ~~111~~110 5.8506 1.~~460920~~441855 Washington 7 56,~~717~~686,~~142~~838.0136 6.10 ~~110~~109 6.3522 1.~~281732~~262617 Totals 130 ~~930~~929,~~351~~562,~~037~~502.9315 100.00 ~~105~~104 5.9965 1.~~473799~~496302

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.19 or less 78 9699,~~812~~387,~~267~~105.5255 10.4169 ~~105~~104 5.~~9608~~9606 1.~~024866~~064250 1.20 to 1.24 4 50,~~583~~537,~~019~~237.4845 5.44 ~~115~~114 6.~~1224~~1227 1.~~225535~~224275 1.25 to 1.29 7 7445,~~111~~011,~~962~~169.1047 74.9784 ~~106~~103 6.~~4100~~7523 1.~~276104~~273128 1.30 to 1.34 1315 ~~112~~133,~~174~~859,~~466~~178.8674 1214.0640 ~~107~~106 6.~~1325~~0467 1.~~330174~~329919 1.35 to 1.39 14 8290,~~848~~487,~~865~~156.6152 89.9173 ~~110~~106 56.~~9735~~0017 1.~~369147~~369940 1.40 to 1.44 1210 5650,~~720~~377,~~048~~757.6340 65.1042 ~~109~~107 5.~~9050~~8895 1.~~423202~~424156 1.45 to 1.49 128 5742,~~981~~825,~~750~~375.0534 64.2361 ~~107~~109 5.~~8273~~7354 1.~~475002~~476851 1.50 to 1.54 1613 8762,~~964~~969,~~406~~795.1842 96.4577 9196 5.~~9220~~9698 1.~~524658~~522088 1.55 to 1.59 87 5247,~~667~~860,~~092~~492.6790 5.6615 ~~110~~106 5.~~8520~~8155 1.~~567656~~570709 1.60 to 1.64 76 7537,~~164~~791,~~124~~982.1693 84.0807 ~~111~~109 5.~~6111~~8034 1.~~625211~~634725 1.65 to 1.69 67 49,~~569~~384,~~717~~555.2391 5.3331 8584 5.~~8473~~8553 1.~~678683~~674772 1.70 to 1.74 25 461,~~729~~917,~~401~~998.4559 06.5166 ~~110~~100 5.~~9806~~5948 1.~~720448~~716611 1.75 to 1.79 37 3856,~~905~~321,~~523~~651.7940 46.1806 9599 5.~~2081~~4864 1.~~782824~~780912 1.80 to 1.84 43 2018,~~171~~672,~~180~~185.0955 2.1701 8582 6.~~0706~~0766 1.~~828701~~830194 1.85 to 1.89 56 1527,~~356~~624,~~073~~454.1510 12.6597 ~~111~~110 6.~~6110~~3882 1.~~884458~~873580 1.90 to 1.94 1 2,~~874~~872,~~950~~417.1711 0.31 ~~111~~110 6.0000 1.900000 1.95 to 1.99 1 7,~~735~~728,~~918~~050.6260 0.83 ~~111~~110 5.4150 1.969970 2.00 to 2.09 2 8,~~610~~601,~~056~~630.1154 0.93 ~~111~~110 5.5805 2.~~036184~~033307 2.10 to 2.24 2 9,~~176~~166,~~077~~427.8243 0.99 ~~108~~107 7.4000 2.231129 2.25 to 2.49 3 24,~~124~~098,~~204~~833.6445 2.59 ~~108~~107 7.4000 2.268937 2.50 or greater 1 2,~~069~~067,~~931~~045.6075 0.22 ~~110~~109 5.9000 3.700000 Totals 130 ~~930~~929,~~351~~562,~~037~~502.9315 100.00 ~~105~~104 5.9965 1.~~473799~~496302

Property Type Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 8 41,~~919~~880,~~825~~024.6513 4.51 8483 5.9360 1.~~453121~~633945 Lodging 11 58,~~612~~547,~~584~~866.6370 6.30 ~~109~~108 7.1232 2.~~071096~~071109 Mixed Use 3 46,~~044~~002,~~558~~717.7670 4.95 ~~109~~108 5.9291 1.~~161834~~337388 Mobile Home Park 6 27,~~256~~247,~~860~~999.5938 2.93 6968 5.~~5436~~5434 1.~~696225~~696313 Multi-Family 32 283,~~638~~461,~~118~~279.5619 30.49 ~~107~~106 5.7948 1.~~394074~~390632 Office 19 129,~~459~~310,~~059~~327.5750 13.9291 9493 5.8364 1.~~523989~~521780 Retail 45 323,~~751~~466,~~688~~935.1483 34.80 ~~111~~110 6.~~0858~~0857 1.~~425335~~441860 Self Storage 6 19,~~668~~645,~~342~~351.0170 2.11 ~~111~~110 6.0483 1.~~777084~~837935 Totals 130 ~~930~~929,~~351~~562,~~037~~502.9315 100.00 ~~105~~104 5.9965 1.~~473799~~496302

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 4.999% or less 0 0.00 0.00 0 0.0000 0.000000 5.000% to 5.249% 1 25,000,000.00 2.69 ~~111~~110 5.1200 1.780000 5.250% to 5.499% 10 106,~~174~~133,~~816~~947.7230 11.4142 ~~100~~99 5.3928 1.~~690214~~724111 5.500% to 5.749% 18 172,~~871~~702,~~137~~342.5772 18.58 ~~100~~99 5.6482 1.~~410489~~418709 5.750% to 5.999% 28 198,~~583~~396,~~657~~983.1006 21.3534 ~~102~~101 5.9009 1.~~392429~~431588 6.000% to 6.249% 39 230,~~700~~472,~~000~~323.0403 24.8079 ~~109~~108 6.0732 1.~~422368~~454949 6.250% to 6.499% 11 74,~~817~~763,~~155~~429.2377 8.04 ~~113~~112 6.3097 1.~~330218~~358805 6.500% to 6.749% 6 45,~~563~~537,~~166~~928.9224 4.90 ~~102~~101 6.5813 1.~~312543~~279040 6.750% to 6.999% 6 30,~~284~~248,~~409~~789.0473 3.2625 ~~109~~108 6.8196 1.~~604346~~604350 7.000% to 7.249% 2 5,~~061~~054,~~824~~989.3758 0.54 ~~106~~105 7.1185 1.~~071397~~071092 7.250% to 7.499% 6 33,~~790~~754,~~919~~409.7283 3.63 ~~109~~108 7.4007 2.~~245232~~245258 7.500% to 8.249% 1 2,~~300~~297,~~098~~261.3841 0.25 7170 8.2000 1.288480 8.250% to 8.749% 1 ~~963~~962,~~504~~384.8006 0.10 7170 8.5000 1.257022 8.750% or greater 1 4,~~240~~237,~~348~~713.0442 0.46 8786 8.8100 1.255951 Totals 130 ~~930~~929,~~351~~562,~~037~~502.9315 100.00 ~~105~~104 5.9965 1.~~473799~~496302

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 ~~101~~80 ~~718~~545,~~808~~788,~~933~~637.5019 7758.2671 105 6.~~0101~~0572 1.~~521752~~543595 1 year or less 2950 ~~211~~383,~~542~~773,~~104~~864.4396 2241.7429 102 5.~~9503~~9101 1.~~310858~~429043 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 130 ~~930~~929,~~351~~562,~~037~~502.9315 100.00 ~~105~~104 5.9965 1.~~473799~~496302

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 8 60,~~927~~884,~~380~~357.4232 6.55 5049 5.~~7692~~7691 1.~~625159~~643586 61 to 84 months 6 50,~~216~~184,~~525~~102.0538 5.40 7473 5.~~8217~~8216 1.~~393846~~404843 85 to 108 months 1529 ~~128~~243,~~881~~540,~~485~~486.7022 1326.8520 106 6.~~6790~~3976 1.~~516347~~468779 109 to 120 months 9783 ~~680~~565,~~897~~556,~~209~~925.23 7360.1984 110 5.~~8986~~8614 1.~~461338~~504675 121 to 168 months 0 0.00 0.00 0 0.0000 0.000000 169 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 126 920,~~922~~165,~~600~~871.4015 98.99 ~~104~~103 5.~~9951~~9950 1.~~476194~~498921

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 192 months 3 7,~~239~~213,~~930~~742.9208 0.78 ~~172~~171 6.0983 1.~~245881~~245890 193 to 264 months 1 2,~~188~~182,~~506~~888.6192 0.2423 ~~207~~206 6.2800 1.219867 265 to 336 months 0 0.00 0.00 0 0.0000 0.000000 337 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 4 9,~~428~~396,~~437~~631.5300 1.01 ~~180~~179 6.~~1404~~1405 1.~~239843~~239845

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 11 182,~~330~~316,~~410~~614.5359 19.6061 ~~100~~99 5.6858 1.~~431012~~434922 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 192 months 0 0.00 0.00 0 0.0000 0.000000 193 to 264 months 4 20,~~897~~853,~~104~~825.9795 2.2524 ~~104~~103 6.~~2588~~2592 1.~~254713~~254716 265 to 336 months 29 ~~171~~170,~~018~~813,~~999~~404.5024 18.38 ~~101~~100 6.~~5076~~5077 1.~~696381~~700103 337 months or greater 82 546,~~676~~182,~~085~~026.4037 58.76 ~~106~~105 5.9278 1.~~430848~~466690 Totals 126 920,~~922~~165,~~600~~871.4015 98.99 ~~104~~103 5.~~9951~~9950 1.~~476194~~498921

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~120~~112 ~~879~~801,~~057~~083,~~393~~125.9785 9486.4918 ~~105~~104 5.~~9390~~8724 1.~~491041~~494825 13 to 24 months 614 43120,~~299~~492,~~055~~868.4846 412.6596 ~~100~~104 6.~~6998~~6547 1.~~161235~~521071 25 to 36 months 1 4,~~240~~237,~~348~~713.0442 0.46 8786 8.8100 1.255951 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 3 3,~~754~~748,~~240~~794.4442 0.40 8584 8.~~1790~~1792 1.~~287594~~287580 Totals 130 ~~930~~929,~~351~~562,~~037~~502.9315 100.00 ~~105~~104 5.9965 1.~~473799~~496302 (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 document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 502737617 1 RT Chino CA ~~246~~254,~~764~~726.7873 5042,~~172~~210.6671 6.100% 502753516 2 RT McDonough GA ~~162~~168,~~600~~020.00 0.00 5.420% 502746711 3 MU Highland Park IL ~~153~~158,~~232~~169.20 3328,~~605~~668.80 5.900% 502754321 4 MF Liberty Lake WA ~~140~~145,~~891~~588.6706 0.00 6.380% 502755016 5 MF Stockton CA ~~106~~110,~~666~~222.6722 0.00 5.120% 502745113 6 MF Tampa FL ~~115~~119,~~976~~713.8170 2521,~~609~~872.0112 5.850% 502753714 7 MF San Diego CA ~~101~~104,~~229~~603.1747 0.00 5.650% 502742421 8 LO La Jolla CA ~~119~~123,~~709~~545.7469 2420,~~226~~390.2934 7.400% 502743311 9 MF Cary NC ~~104~~107,~~500~~983.0033 0.00 6.600% 410100012 10 RT Elizabethtown KY 9497,~~060~~052.3087 2623,~~527~~534.2669 6.250% 582000011 11 OF Scranton PA 8285,~~557~~199.9833 2220,~~891~~250.9762 5.610% 502760002 12 RT Las Vegas NV 8992,~~860~~762.4061 1714,~~444~~541.1695 6.200% 310100022 13 RT Poway CA 7577,~~518~~949.0553 1715,~~447~~015.4496 5.710% 310100033 14 OF Rockville MD 7376,~~847~~128.4952 3634,~~721~~440.2118 5.710% 502744001 15 MF Scottsdale AZ 6668,~~395~~533.7447 1513,~~933~~795.6794 5.500% 310100001 16 MF Hammond IN 6062,~~481~~399.1783 1917,~~166~~247.5084 5.900% 682000017 17 IN Fort Myers FL 6264,~~667~~690.6551 1210,~~555~~532.8296 6.110% 582000018 18 RT Puyallup WA 6770,~~976~~146.9518 1614,~~388~~219.9976 6.850% 502750923 19 MF San Antonio TX 5557,~~517~~304.8940 1311,~~173~~386.1766 5.650% 582000020 20 MF Riverton UT 5455,~~050~~789.9486 1311,~~042~~303.5563 5.590% 502743019 21 RT Emeryville CA 5759,~~321~~169.2558 1210,~~072~~224.6027 6.000% 682000022 22 OF Burbank CA 5557,~~676~~444.1250 1615,~~991~~223.8547 5.980% 502755612 23 MF Las Vegas NV 4850,~~583~~202.3378 0.00 5.300% 310100041 24 MH Fort Lauderdale FL 4647,~~366~~912.6722 0.00 5.350% 502751708 25 MF Gulf Breeze FL 4950,~~055~~635.8597 119,~~027~~447.6654 5.800% 682000026 26 MU Annapolis MD 5052,~~527~~156.0076 108,~~561~~931.5983 5.990% 310100007 27 OF Houston TX 4951,~~690~~292.8768 109,~~701~~100.8807 5.920% 310100034 28 RT Corona CA 4648,~~698~~201.0602 119,~~025~~522.5256 5.650% 582000029 29 RT Orting WA 4951,~~493~~089.0923 108,~~397~~801.6955 5.990% 310100030 30 OF Fairfax VA 4748,~~104~~621.3902 109,~~882~~366.8320 5.710% 502742510 31 IN El Paso TX 4748,~~221~~744.6532 98,~~945~~422.4982 6.000% 310100021 32 OF Aurora IL 4345,~~950~~366.6263 98,~~795~~379.5756 5.810% 502751009 33 OF San Diego CA 4345,~~875~~290.3238 97,~~184~~769.9084 6.000% 582000034 34 OF Durham NC 4243,~~623~~997.8954 97,~~311~~937.6095 5.880% 310100024 35 MF Decatur GA 3839,~~586~~825.0697 98,~~926~~686.7685 5.415% 310100040 36 MH Fort Lauderdale FL 3839,~~341~~619.6772 0.00 5.350% 310100032 37 OF Silver Spirng MD 3738,~~759~~974.0377 87,~~723~~507.7197 5.710% 310100025 38 MF College Park GA 3436,~~948~~071.9094 87,~~991~~868.0602 5.415% 502750015 39 RT Bermuda Run NC 3839,~~729~~978.2735 86,~~107~~858.6254 6.000% 582000040 40 RT Hayward CA 4143,~~857~~210.1775 76,~~444~~090.1456 6.500% 310100027 41 MF Jonesboro GA 3233,~~349~~389.6617 87,~~322~~282.3685 5.415% 502752321 42 RT San Clemente CA 3536,~~317~~495.8309 0.00 5.870% 682000043 43 MF Sumter SC 3233,~~046~~076.8661 87,~~259~~229.6792 5.410% 502758020 44 LO Salisbury MD 3839,~~400~~625.4190 98,~~522~~296.2980 6.650% 502732004 45 RT Fuquay - Varina NC 3233,~~444~~490.9097 65,~~913~~867.5245 5.950% 502742430 46 LO St. Louis MO 3941,~~903~~181.2590 86,~~075~~796.4378 7.400% 502744604 47 RT Lakeland FL 3334,~~067~~134.1478 65,~~532~~465.6905 6.150% 502745010 48 RT Lebanon PA 3233,~~190~~228.95 65,~~779~~741.83 6.000% 502747902 49 RT Covington GA 3233,~~091~~126.9071 65,~~758~~724.9716 6.000% 582000050 50 MF Logan UT 2829,~~642~~563.3886 65,~~911~~989.4496 5.590% 310100028 51 MF Decatur GA 2728,~~701~~591.4459 76,~~126~~236.5540 5.415% 502752705 52 RT North Port FL 2829,~~893~~823.0848 65,~~627~~697.4000 5.730% 310100031 53 OF Gaithersburg MD 28,~~054~~958.9625 65,~~481~~578.7243 5.710% 502748510 54 MF Greenville NC 2728,~~625~~514.7192 65,~~487~~597.1796 5.665% 502748213 55 RT Edison NJ 2829,~~796~~725.7680 54,~~922~~993.7369 6.050% 502754316 56 MF Hoboken NJ 2728,~~366~~248.2550 5,~~885~~002.2499 5.910% 502745411 57 MF Victorville CA 2829,~~393~~310.3862 54,~~435~~518.3006 6.240% 582000058 58 RT Goleta CA 25,~~364~~272.7114 18,~~515~~608.8542 6.000% 310100008 59 OF North Adams MA 2526,~~764~~588.8896 65,~~714~~890.8375 6.010% 502739621 60 RT Clarksville TN 2728,~~382~~267.7170 54,~~058~~173.5253 6.375% 502744614 61 RT Bakersfield CA 2627,~~817~~683.1203 54,~~200~~334.1726 6.250% 582000062 62 SS Reno NV 2526,~~219~~020.2590 76,~~433~~632.9126 6.090% 682000063 63 MU Baltimore MD 2324,~~987~~761.9468 54,~~014~~240.1743 5.990% 502749325 64 IN Orlando FL 2223,~~398~~119.1344 54,~~089~~368.5423 5.770% 582000065 65 MF Largo FL 25,~~177~~991.5241 43,~~529~~715.6879 6.500% 310100036 66 LO Lakeland FL 2526,~~417~~229.6664 65,~~023~~211.8183 6.800% 502748502 67 IN Orlando FL 2021,~~693~~359.6620 54,~~054~~389.8329 5.570% 502748709 68 IN San Diego CA 2122,~~565~~261.8437 43,~~514~~819.6108 6.000% 502744302 69 RT Anaheim CA 2223,~~297~~017.0023 43,~~275~~554.0582 6.250% 582000070 70 RT Independence MO 3132,~~157~~168.9993 32,~~645~~634.5662 8.810% 582000071 71 RT Riverside CA 2021,~~892~~566.5516 43,~~451~~778.8928 5.950% 502754319 72 MF Albuquerque NM 1920,~~847~~488.9115 43,~~134~~493.1187 6.000% 502753401 73 SS Lake Mary FL 1920,~~847~~488.9115 43,~~134~~493.1187 6.000% 502751306 74 RT Franklin Park IL 20,~~077~~724.2193 43,~~110~~463.9321 6.080% 310100037 75 LO Montgomery AL 22,~~163~~871.3032 54,~~252~~544.5553 6.800% 502743602 76 RT Tucson AZ 2122,~~375~~067.7489 32,~~531~~839.9984 6.700% 310100039 77 LO Tallahassee FL 21,~~097~~771.2218 4,~~999~~325.8993 6.800% 502745007 78 MF Norfolk VA 18,~~343~~934.3596 3,~~840~~248.0241 6.000% 502753403 79 SS Altamonte Springs FL 1718,~~615~~183.0223 3,~~669~~100.0281 6.000% 310100026 80 MF College Park GA 1516,~~837~~345.0697 43,~~074~~565.2938 5.415% 502751502 81 RT Des Plaines IL 18,~~097~~682.7543 32,~~452~~867.3567 6.250% 310100006 82 MF Minneapolis MN 1819,~~739~~336.3156 4,~~892~~295.9469 6.500% 682000083 83 RT Ontario CA 1718,~~626~~194.0677 3,~~583~~015.7605 6.100% 502751771 84 RT Virginia Beach VA 16,~~002~~518.3857 32,~~333~~816.1293 6.000% 502747407 85 RT Wichita Falls TX 16,~~275~~793.7301 4,~~767~~249.0274 6.150% 310100038 86 LO Savannah GA 1718,~~955~~528.0867 43,~~255~~681.2364 6.800% 410100011 87 IN Harahan LA 15,~~046~~526.0030 43,~~326~~846.4111 5.700% 310100009 88 MH Eugene OR 1516,~~585~~080.4308 4,~~876~~381.0136 5.920% 582000089 89 RT Shreveport LA 1516,~~572~~074.11 32,~~360~~858.81 5.900% 310100035 90 LO Huntsville AL 1718,~~730~~297.6406 43,~~202~~635.0462 6.800% 582000091 91 IN Altamonte Springs FL 1415,~~946~~427.4982 32,~~416~~934.0572 5.740% 582000092 92 RT Weymouth MA 15,~~006~~489.2377 32,~~301~~818.7420 5.860% 502742420 93 LO Miamisburg OH 1819,~~580~~176.9030 3,~~760~~164.3292 7.400% 682000094 94 OF Lutherville MD 1415,~~910~~391.4236 32,~~116~~635.7076 5.990% 310100013 95 OF Monterey CA 1516,~~650~~155.1990 2,~~938~~432.5584 6.310% 582000096 96 RT Bartlesville OK 14,~~356~~818.1649 32,~~246~~784.4411 5.800% 310100018 97 OF Nassau Bay TX 15,~~047~~533.3400 32,~~019~~533.4680 6.120% 582000098 98 MF St. Cloud MN 1415,~~958~~441.1101 2,~~975~~493.9505 6.130% 582000099 99 MF Chubbuck ID 17,~~263~~823.8491 21,~~513~~953.7366 7.110% 502740410 100 SS Santa Clarita CA 1415,~~809~~279.0171 43,~~323~~853.9222 6.160% 582000101 101 RT Kennesaw GA 14,~~389~~853.7491 2,~~997~~533.2306 6.000% 502750208 102 RT Toms River NJ 14,~~350~~813.2516 2,~~972~~509.3948 6.030% 502742414 103 LO Atlanta GA 1617,~~753~~290.2711 32,~~390~~853.4561 7.400% 310100010 104 MF Irving TX 14,~~204~~656.6330 43,~~021~~569.3669 6.300% 502746701 105 RT Miami FL 13,~~312~~741.2045 2,~~803~~374.7247 6.000% 310100017 106 OF Tulsa OK 13,~~381~~813.3723 2,~~694~~262.6175 6.110% 502750309 107 MF Spokane WA 13,~~090~~526.0033 0.00 5.950% 682000108 108 OF Lutherville MD 12,~~384~~783.0752 2,~~588~~189.6217 5.990% 502746826 109 MF Virginia Beach VA 12,~~206~~600.4721 2,~~542~~148.4773 6.000% 502747320 110 RT Knoxville TN 12,~~499~~903.8865 21,~~396~~992.6386 6.250% 582000111 111 MF Spokane WA 11,~~441~~804.6183 3,~~570~~207.4624 5.910% 582000112 112 RT Phoenix MD 1516,~~740~~241.1525 32,~~338~~836.0797 8.200% 502744605 113 RT Largo FL 1112,~~796~~177.74 21,~~290~~909.05 6.200% 582000114 114 SS Everett WA 11,~~581~~949.4868 3,~~392~~024.5030 6.110% 502739403 115 RT Duluth GA 1213,~~809~~204.5515 54,~~275~~881.7313 7.130% 582000116 116 RT Wilson NC 11,~~484~~834.4296 5,~~968~~617.2369 6.280% 310100020 117 MH Lakeland FL 1011,~~916~~268.3548 21,~~273~~921.6552 6.000% 582000118 118 OF New Windsor NY 910,~~998~~319.2370 2,~~493~~171.1366 5.500% 682000119 119 OF Owings Mills MD 1011,~~753~~100.4068 21,~~094~~747.8254 6.190% 502751313 120 SS Landover Hills MD 10,~~192~~516.9440 32,~~209~~885.3185 5.900% 410100004 121 RT Mesa AZ 10,~~333~~666.1593 1,~~981~~647.1941 6.250% 502750605 122 RT Decatur GA 9,~~558~~865.4230 21,~~237~~930.0012 6.090% 310100003 123 MF Dallas TX 8,~~547~~823.9519 1,~~956~~681.3612 5.750% 310100002 124 MH Santa Maria CA 89,~~813~~097.0338 1,~~791~~507.8853 6.100% 582000125 125 RT Tulsa OK 8,~~506~~756.0581 6,~~342~~092.8711 6.000% 502742418 126 LO Columbus OH 1011,~~661~~002.1780 21,~~157~~815.5693 7.400% 682000127 127 OF Owings Mills MD 7,~~430~~670.4411 1,~~553~~313.1851 5.990% 310100044 128 MH Spokane WA 56,~~944~~136.3509 1,~~242~~050.5480 5.990% 582000129 129 RT Las Vegas NV 67,~~834~~052.3132 1,~~338~~120.7574 8.500% 582000130 130 IN Commack NY 3,~~055~~046.2204 1,~~479~~488.1331 7.450% Totals 4,~~653~~803,~~674~~091.3785 ~~911~~788,~~367~~535.0578

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 502737617 N/A 11/11/2012 N 48,~~543~~493,~~892~~719.0943 48,~~493~~451,~~719~~508.4372 0910/11/2003 502753516 N/A 01/11/2013 N 36,000,000.00 36,000,000.00 1011/11/2003 502746711 N/A 10/11/2012 N 31,~~165~~132,~~871~~265.1131 31,~~132~~103,~~265~~596.3151 0911/11/2003 502754321 N/A 02/11/2013 N 26,500,000.00 26,500,000.00 1011/11/2003 502755016 N/A 01/11/2013 N 25,000,000.00 25,000,000.00 0911/11/2003 502745113 N/A 12/11/2012 N 23,~~790~~764,~~114~~505.9594 23,~~764~~742,~~505~~633.9482 0911/11/2003 502753714 N/A 01/11/2010 N 21,500,000.00 21,500,000.00 0911/11/2003 502742421 N/A 10/11/2012 N 19,~~412~~388,~~390~~164.8051 19,~~388~~367,~~164~~774.5117 0910/11/2003 502743311 N/A 08/01/2012 N 19,000,000.00 19,000,000.00 1011/01/2003 410100012 N/A 12/11/2012 N 18,~~059~~033,~~577~~050.3408 18,~~033~~009,~~050~~515.0839 0910/11/2003 582000011 12/11/2009 12/11/2030 N 17,~~659~~636,~~461~~569.6972 17,~~636~~616,~~569~~319.72 10 11/11/2003 502760002 01/11/2013 01/11/2033 N 17,~~392~~374,~~334~~890.7155 17,~~374~~360,~~890~~348.5560 10/11/2003 310100022 N/A 01/11/2013 N 15,~~870~~853,~~694~~246.3793 15,~~853~~838,~~246~~230.9397 1011/11/2003 310100033 01/11/2013 01/11/2023 N 15,~~519~~482,~~612~~891.9170 15,~~482~~448,~~891~~451.7052 0910/11/2003 502744001 N/A 01/11/2013 N 14,~~486~~470,~~344~~410.2053 14,~~470~~456,~~410~~614.5359 0910/11/2003 310100001 N/A 11/11/2012 N 12,~~301~~282,~~254~~088.6616 12,~~282~~264,~~088~~840.1632 1011/11/2003 682000017 N/A 01/11/2013 N 12,~~307~~295,~~885~~330.9715 12,~~295~~284,~~330~~797.1519 0910/11/2003 582000018 N/A 08/01/2012 N 11,~~908~~891,~~371~~982.4041 11,~~891~~877,~~982~~762.4165 1011/01/2003 502750923 N/A 12/11/2012 N 11,~~791~~778,~~410~~237.8467 11,~~778~~766,~~237~~851.6701 1011/11/2003 582000020 N/A 01/11/2013 N 11,~~603~~590,~~064~~022.8631 11,~~590~~578,~~022~~718.3168 0910/11/2003 502743019 11/11/2012 11/11/2032 N 11,~~464~~452,~~249~~176.0242 11,~~452~~441,~~176~~952.4215 10/11/2003 682000022 N/A 01/01/2008 N 11,~~172~~155,~~466~~474.1833 11,~~155~~140,~~474~~250.3386 1011/01/2003 502755612 N/A 12/11/2012 N 11,000,000.00 11,000,000.00 1011/11/2003 310100041 N/A 01/11/2008 N 10,400,000.00 10,400,000.00 0910/11/2003 502751708 N/A 12/11/2012 N 10,~~149~~138,~~486~~459.8519 10,~~138~~129,~~459~~011.1965 0910/11/2003 682000026 N/A 01/01/2013 N 10,~~122~~111,~~271~~709.3172 10,~~111~~102,~~709~~777.7289 1011/01/2003 310100007 N/A 12/11/2007 N 10,~~072~~061,~~473~~771.7486 10,~~061~~052,~~771~~671.8679 1011/11/2003 310100034 N/A 01/11/2013 N 9,~~918~~907,~~171~~145.1664 9,~~907~~897,~~145~~623.6408 1011/11/2003 582000029 N/A 12/11/2012 N 9,~~915~~904,~~143~~745.1546 9,~~904~~895,~~745~~943.4691 1011/11/2003 310100030 01/11/2013 01/11/2033 N 9,~~899~~888,~~345~~462.6380 9,~~888~~879,~~462~~096.8060 0910/11/2003 502742510 N/A 11/11/2007 N 9,~~444~~434,~~329~~383.3687 9,~~434~~425,~~383~~961.8705 0911/11/2003 310100021 N/A 01/11/2013 N 9,~~077~~067,~~580~~784.0952 9,~~067~~059,~~784~~404.5296 0910/11/2003 502751009 N/A 12/11/2012 N 8,~~775~~765,~~064~~879.0010 8,~~765~~758,~~879~~109.1026 0910/11/2003 582000034 12/11/2011 12/11/2032 N 8,~~698~~689,~~752~~440.5999 8,~~689~~681,~~440~~503.9904 1011/11/2003 310100024 N/A 01/11/2013 N 8,~~550~~541,~~927~~000.5478 8,~~541~~532,~~000~~313.7893 0911/11/2003 310100040 N/A 01/11/2008 N 8,600,000.00 8,600,000.00 0910/11/2003 310100032 01/11/2013 01/11/2033 N 7,~~935~~926,~~347~~623.2251 7,~~926~~919,~~623~~115.5154 0910/11/2003 310100025 N/A 01/11/2013 N 7,~~744~~735,~~909~~918.6862 7,~~735~~728,~~918~~050.6260 0911/11/2003 502750015 N/A 12/11/2012 N 7,~~745~~737,~~853~~745.0947 7,~~737~~730,~~745~~886.4793 0910/11/2003 582000040 N/A 10/11/2012 N 7,~~727~~720,~~478~~034.2410 7,~~720~~713,~~034~~943.1054 0911/11/2003 310100027 N/A 01/11/2013 N 7,~~168~~160,~~899~~577.3903 7,~~160~~153,~~577~~294.0318 0911/11/2003 502752321 N/A 01/11/2013 N 7,220,000.00 7,220,000.00 1011/11/2003 682000043 N/A 01/11/2013 N 7,~~108~~100,~~360~~100.3265 7,~~100~~092,~~100~~870.6573 0911/11/2003 502758020 N/A 01/11/2013 N 6,~~929~~919,~~397~~875.8455 6,~~919~~911,~~875~~578.5575 0911/11/2003 502732004 N/A 12/01/2012 N 6,~~543~~536,~~508~~595.6311 6,~~536~~530,~~595~~727.1166 1011/01/2003 502742430 N/A 10/11/2012 N 6,~~470~~462,~~796~~721.9047 6,~~462~~455,~~721~~924.4769 0910/11/2003 502744604 N/A 01/11/2013 N 6,~~452~~445,~~125~~592.3465 6,~~445~~440,~~592~~127.6560 0910/11/2003 502745010 N/A 11/11/2012 N 6,~~438~~431,~~189~~410.9714 6,~~431~~425,~~410~~668.1431 1011/11/2003 502747902 N/A 11/11/2012 N 6,~~418~~411,~~380~~621.1417 6,~~411~~405,~~621~~897.1701 0910/11/2003 582000050 N/A 01/11/2013 N 6,~~148~~141,~~632~~721.6319 6,~~141~~135,~~721~~731.1923 0910/11/2003 310100028 N/A 01/11/2013 N 6,~~138~~131,~~822~~695.4085 6,~~131~~125,~~695~~459.8545 0911/11/2003 502752705 N/A 01/11/2013 N 6,~~050~~044,~~906~~279.9959 6,~~044~~038,~~279~~582.59 1011/11/2003 310100031 01/11/2013 01/11/2033 N 5,~~895~~889,~~962~~481.9523 5,~~889~~883,~~481~~902.2380 0910/11/2003 502748510 N/A 01/11/2013 N 5,~~851~~845,~~870~~383.8669 5,~~845~~839,~~383~~785.6973 0910/11/2003 502748213 N/A 12/11/2012 N 5,~~711~~705,~~753~~831.9017 5,~~705~~700,~~831~~837.1748 0910/11/2003 502754316 N/A 01/11/2013 N 5,~~556~~550,~~598~~713.3208 5,~~550~~545,~~713~~710.0809 1011/11/2003 502745411 N/A 01/01/2013 N 5,~~460~~454,~~265~~830.5323 5,~~454~~450,~~830~~312.2317 1011/01/2003 582000058 N/A 02/11/2018 N 5,~~072~~054,~~942~~427.9005 5,~~054~~035,~~427~~818.0563 1011/11/2003 310100008 N/A 12/11/2012 N 5,~~144~~137,~~402~~687.3249 5,~~137~~131,~~687~~796.4974 0911/11/2003 502739621 N/A 11/01/2012 N 5,~~154~~149,~~392~~333.2472 5,~~149~~145,~~333~~160.7219 1011/01/2003 502744614 N/A 10/01/2012 N 5,~~148~~143,~~886~~686.5134 5,~~143~~139,~~686~~352.3408 1011/01/2003 582000062 N/A 01/11/2013 N 4,~~969~~961,~~309~~875.7382 4,~~961~~955,~~875~~243.8256 0910/11/2003 682000063 N/A 01/01/2013 N 4,~~805~~800,~~597~~583.9073 4,~~800~~796,~~583~~343.7330 1011/01/2003 502749325 N/A 12/11/2009 N 4,~~658~~653,~~189~~099.3682 4,~~653~~648,~~099~~731.8259 0910/11/2003 582000065 N/A 08/01/2007 N 4,~~648~~643,~~156~~627.7002 4,~~643~~639,~~627~~911.0223 1011/01/2003 310100036 N/A 01/11/2013 N 4,~~485~~479,~~469~~445.6483 4,~~479~~474,~~445~~234.8300 1011/11/2003 502748502 N/A 12/11/2007 N 4,~~458~~453,~~239~~184.2340 4,~~453~~448,~~184~~795.4011 0910/11/2003 502748709 N/A 12/11/2012 N 4,~~313~~308,~~167~~652.0443 4,~~308~~304,~~652~~833.4335 0910/11/2003 502744302 12/11/2012 12/11/2032 N 4,~~281~~276,~~024~~749.6257 4,~~276~~273,~~749~~194.5775 0910/11/2003 582000070 N/A 01/01/2011 N 4,~~243~~240,~~993~~348.6004 4,~~240~~237,~~348~~713.0442 1011/01/2003 582000071 12/01/2012 12/01/2032 N 4,~~213~~209,~~622~~171.9708 4,~~209~~205,~~171~~392.0880 1011/01/2003 502754319 N/A 01/11/2013 N 3,~~969~~965,~~582~~448.6756 3,~~965~~961,~~448~~954.5669 1011/11/2003 502753401 N/A 01/11/2013 N 3,~~969~~965,~~582~~448.6756 3,~~965~~961,~~448~~954.5669 0910/11/2003 502751306 11/11/2012 11/11/2032 N 3,~~962~~958,~~606~~495.9198 3,~~958~~955,~~495~~032.9877 0910/11/2003 310100037 N/A 01/11/2013 N 3,~~911~~905,~~171~~918.1156 3,~~905~~901,~~918~~374.5603 1011/11/2003 502743602 11/11/2012 11/11/2032 N 3,~~828~~824,~~490~~958.9192 3,~~824~~822,~~958~~119.9208 0910/11/2003 310100039 N/A 01/11/2013 N 3,~~723~~718,038.8495 3,~~718~~713,~~038~~713.9502 1011/11/2003 502745007 N/A 12/11/2012 N 3,~~668~~664,~~670~~830.8280 3,~~664~~661,~~830~~582.8039 1011/11/2003 502753403 N/A 01/11/2013 N 3,~~523~~519,~~004~~335.6462 3,~~519~~516,~~335~~234.6281 0910/11/2003 310100026 N/A 01/11/2013 N 3,~~509~~505,~~598~~523.0879 3,~~505~~501,~~523~~958.7941 0911/11/2003 502751502 N/A 01/11/2013 N 3,~~474~~471,~~768~~316.8045 3,~~471~~468,~~316~~448.4578 1011/11/2003 310100006 N/A 12/11/2012 N 3,~~459~~454,~~564~~671.2733 3,~~454~~450,~~671~~375.3364 0910/11/2003 682000083 N/A 11/01/2012 N 3,~~467~~463,~~420~~837.8509 3,~~463~~460,~~837~~822.0904 1011/01/2003 502751771 01/11/2013 01/11/2033 N 3,~~200~~197,~~476~~142.0593 3,~~197~~194,~~142~~326.9300 0910/11/2003 502747407 11/11/2012 11/11/2027 N 3,~~175~~170,~~751~~984.7977 3,~~170~~166,~~984~~735.7703 1011/11/2003 310100038 N/A 01/11/2013 N 3,~~168~~164,~~543~~288.6744 3,~~164~~160,~~288~~606.4480 1011/11/2003 410100011 N/A 01/11/2010 N 3,~~167~~163,~~578~~252.7433 3,~~163~~159,~~252~~406.3322 0910/11/2003 310100009 N/A 12/11/2012 N 3,~~159~~154,~~208~~332.2120 3,~~154~~149,~~332~~950.2084 0911/11/2003 582000089 01/11/2013 01/11/2033 N 3,~~167~~163,~~208~~848.8908 3,~~163~~160,~~848~~989.0827 0910/11/2003 310100035 N/A 01/11/2013 N 3,~~128~~124,~~936~~734.8985 3,~~124~~121,~~734~~099.8523 1011/11/2003 582000091 N/A 01/11/2013 N 3,~~124~~121,~~701~~285.4439 3,~~121~~118,~~285~~350.3967 1011/11/2003 582000092 N/A 12/11/2012 N 3,~~072~~069,~~947~~646.7804 3,~~069~~066,~~646~~827.0484 1011/11/2003 502742420 N/A 10/11/2012 N 3,~~013~~009,~~119~~358.1381 3,~~009~~006,~~358~~193.8189 0910/11/2003 682000094 N/A 01/01/2013 N 2,~~987~~983,~~062~~945.4373 2,~~983~~981,~~945~~309.7397 1011/01/2003 310100013 N/A 12/11/2012 N 2,~~976~~973,~~264~~325.2974 2,~~973~~970,~~325~~892.7490 1011/11/2003 582000096 N/A 11/11/2012 N 2,~~970~~966,~~240~~993.1268 2,~~966~~964,~~993~~209.6857 1011/11/2003 310100018 N/A 12/11/2012 N 2,~~950~~947,~~458~~438.1367 2,~~947~~944,~~438~~904.6787 0910/11/2003 582000098 N/A 01/11/2013 N 2,~~928~~925,~~179~~203.0813 2,~~925~~922,~~203~~710.1308 0911/11/2003 582000099 N/A 09/01/2012 N 2,~~913~~911,~~728~~214.0128 2,~~911~~909,~~214~~260.2862 1011/01/2003 502740410 N/A 11/11/2012 N 2,~~884~~880,~~872~~548.5260 2,~~880~~876,~~548~~695.6038 1011/11/2003 582000101 N/A 01/11/2013 N 2,~~877~~874,~~947~~950.4017 2,~~874~~872,~~950~~417.1711 0910/11/2003 502750208 12/11/2012 12/11/2032 N 2,~~855~~852,~~772~~799.0566 2,~~852~~850,~~799~~290.6618 0910/11/2003 502742414 N/A 10/11/2012 N 2,~~716~~713,~~746~~356.8035 2,~~713~~710,~~356~~502.3574 0910/11/2003 310100010 N/A 09/11/2012 N 2,~~705~~701,~~643~~621.0468 2,~~701~~698,~~621~~051.6899 0910/11/2003 502746701 N/A 11/11/2012 N 2,~~662~~659,~~439~~635.1442 2,~~659~~657,~~635~~260.4295 0911/11/2003 310100017 N/A 12/11/2012 N 2,~~628~~625,~~091~~396.4887 2,~~625~~623,~~396~~134.8712 0910/11/2003 502750309 N/A 12/11/2012 N 2,640,000.00 2,640,000.00 1011/11/2003 682000108 N/A 01/01/2013 N 2,~~480~~478,~~948~~360.8826 2,~~478~~476,~~360~~171.2609 1011/01/2003 502746826 N/A 01/11/2013 N 2,~~441~~438,~~293~~750.3689 2,~~438~~436,~~750~~602.8916 0910/11/2003 502747320 12/11/2012 12/11/2032 N 2,~~399~~397,~~977~~581.7512 2,~~397~~395,~~581~~588.1226 0910/11/2003 582000111 N/A 01/11/2013 N 2,~~323~~319,~~169~~599.8539 2,~~319~~316,~~599~~392.3915 0910/11/2003 582000112 N/A 09/01/2009 N 2,~~303~~300,~~436~~098.4538 2,~~300~~297,~~098~~261.3841 1011/01/2003 502744605 N/A 01/11/2013 N 2,~~283~~280,~~240~~950.2621 2,~~280~~279,~~950~~041.2116 0910/11/2003 582000114 N/A 01/11/2013 N 2,~~274~~271,~~594~~201.3181 2,~~271~~268,~~201~~177.8151 0910/11/2003 502739403 N/A 06/01/2012 N 2,~~155~~150,~~885~~610.8209 2,~~150~~145,~~610~~728.0996 1011/01/2003 582000116 N/A 01/11/2021 N 2,~~194~~188,~~474~~506.8461 2,~~188~~182,~~506~~888.6192 1011/11/2003 310100020 N/A 01/11/2013 N 2,~~183~~180,~~270~~996.5792 2,~~180~~179,~~996~~075.9240 0910/11/2003 582000118 N/A 01/11/2008 N 2,~~181~~178,~~432~~938.0794 2,~~178~~176,~~938~~767.9428 1011/11/2003 682000119 N/A 01/01/2013 N 2,~~084~~082,~~664~~569.8199 2,~~082~~080,~~569~~822.9945 1011/01/2003 502751313 N/A 12/11/2012 N 2,~~073~~069,~~140~~931.9160 2,~~069~~067,~~931~~045.6075 1011/11/2003 410100004 N/A 12/11/2012 N 1,~~983~~981,~~965~~983.1192 1,~~981~~980,~~983~~336.9251 1011/11/2003 502750605 N/A 01/11/2013 N 1,~~883~~881,~~432~~195.10 1,~~881~~879,~~195~~264.1098 1011/11/2003 310100003 N/A 12/11/2012 N 1,~~783~~781,~~919~~962.1478 1,~~781~~780,~~962~~281.7866 0910/11/2003 310100002 N/A 11/11/2012 N 1,~~733~~731,~~710~~918.4254 1,~~731~~730,~~918~~411.5401 0910/11/2003 582000125 N/A 01/11/2018 N 1,~~701~~694,~~209~~866.4861 1,~~694~~688,~~866~~774.6150 0910/11/2003 502742418 N/A 10/11/2012 N 1,~~728~~726,~~838~~681.8832 1,~~726~~724,~~681~~865.3239 0910/11/2003 682000127 N/A 01/01/2013 N 1,~~488~~487,~~569~~016.2810 1,~~487~~485,~~016~~702.1059 1011/01/2003 310100044 N/A 01/11/2013 N 1,~~190~~189,~~855~~612.4894 1,~~189~~188,~~612~~562.9414 0910/11/2003 582000129 N/A 09/01/2009 N ~~964,843.55~~ 963,504.80 09962,384.06 10/01/2003 582000130 N/A 10/01/2018 N ~~492,116.39~~ 490,637.26 10489,148.95 11/11/2003 Totals ~~931,262,404.98~~ 930,351,037.93 929,562,502.15

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 08/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/16/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 03/17/2003 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 08/15/2003 0 $0.00 0 $0.00 07/15/2003 0 $0.00 0 $0.00 06/16/2003 0 $0.00 0 $0.00 05/15/2003 0 $0.00 0 $0.00 04/15/2003 0 $0.00 0 $0.00 03/17/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/17/2003 5.996478% 5.947040% 104 10/15/2003 5.996533% 5.947094% 105 09/15/2003 5.996601% 5.947161% 106 08/15/2003 5.996655% 5.947214% 107 07/15/2003 5.996715% 5.947273% 108 06/16/2003 5.996790% 5.947347% 109 05/15/2003 5.996954% 5.947510% 110 04/15/2003 5.997027% 5.947582% 111 03/17/2003 5.997084% 5.947638% 112 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) 502737617 1 0 0910/11/2003 295,~~319~~320.3298 295,~~319~~320.3298 A ~~502746711~~502742421 38 0 0910/11/2003 ~~185~~143,~~799~~289.1475 ~~185~~143,~~799~~289.1475 A ~~502755016~~410100012 510 0 0910/11/2003 ~~105~~119,~~833~~235.3308 ~~105~~119,~~833~~235.3308 A ~~502745113~~502760002 612 0 ~~09/11/2003 140,594.57 140,594.57 A 502753714 7 0 09/11/2003 100,512.51 100,512.51 A 502742421 8 0 09/11/2003 143,288.95 143,288.95 A 410100012~~ 10 ~~0 09~~/11/2003 ~~119~~106,~~233~~725.0940 ~~119~~106,~~233~~725.0940 A 310100033 14 0 0910/11/2003 110,~~051~~052.3860 110,~~051~~052.3860 A 502744001 15 0 0910/11/2003 81,~~846~~847.5307 81,~~846~~847.5307 A 682000017 17 0 0910/11/2003 74,~~300~~301.3831 74,~~300~~301.3831 A 582000020 20 0 0910/11/2003 66,~~706~~707.7315 66,~~706~~707.7315 A ~~310100041~~502743019 2421 0 0910/11/2003 4669,~~020~~012.0111 4669,~~020~~012.0111 A ~~502751708~~310100041 2524 0 0910/11/2003 5947,~~745~~565.1956 5947,~~745~~565.1956 A ~~310100030~~502751708 3025 0 0910/11/2003 5759,~~657~~745.24 57 59,~~657~~745.2457 A ~~502742510~~310100030 3130 0 0910/11/2003 5657,~~852~~657.3360 5657,~~852~~657.3360 A 310100021 32 0 0910/11/2003 53,443.6093 53,443.6093 A 502751009 33 0 0910/11/2003 52,475.2283 52,475.2283 A ~~310100024 35 0 09/11/2003 48,227.79 48,227.79 A~~ 310100040 36 0 0910/11/2003 3839,~~055~~333.0106 3839,~~055~~333.0106 A 310100032 37 0 0910/11/2003 46,218.2352 46,218.2352 A ~~310100025 38 0 09/11/2003 43,681.80 43,681.80 A~~ 502750015 39 0 0910/11/2003 46,578.6997 46,578.6997 A ~~582000040 40 0 09/11/2003 49,043.73 49,043.73 A 310100027 41 0 09/11/2003 40,433.06 40,433.06 A 682000043 43 0 09/11/2003 40,069.59 40,069.59 A 502758020 44 0 09/11/2003 47,691.72 47,691.72 A~~ 502742430 46 0 0910/11/2003 47,~~762~~763.9826 47,~~762~~763.9826 A 502744604 47 0 0910/11/2003 39,384.7597 39,384.7597 A 502747902 49 0 0910/11/2003 38,~~636~~637.9315 38,~~636~~637.9315 A 582000050 50 0 0910/11/2003 35,~~348~~349.8610 35,~~348~~349.8610 A ~~310100028 51 0 09/11/2003 34,623.36 34,623.36 A~~ 310100031 53 0 0910/11/2003 34,340.1436 34,340.1436 A 502748510 54 0 0910/11/2003 33,~~917~~918.8204 33,~~917~~918.8204 A 502748213 55 0 0910/11/2003 34,529.0929 34,529.0929 A ~~310100008 59 0 09/11/2003 32,308.23 32,308.23 A~~ 582000062 62 0 0910/11/2003 32,487.5276 32,487.5276 A 502749325 64 0 0910/11/2003 27,332.3957 27,332.3957 A 502748502 67 0 0910/11/2003 25,~~599~~600.8905 25,~~599~~600.8905 A 502748709 68 0 0910/11/2003 25,~~792~~793.9021 25,~~792~~793.9021 A 502744302 69 0 0910/11/2003 26,429.3549 26,429.3549 A 502753401 73 0 0910/11/2003 23,849.7084 23,849.7084 A 502751306 74 0 0910/11/2003 24,056.0620 24,056.0620 A 502743602 76 0 0910/11/2003 24,780.1123 24,780.1123 A 502753403 79 0 0910/11/2003 21,166.6072 21,166.6072 A ~~310100026 80 0 09/11/2003 19,794.37 19,794.37 A~~ 310100006 82 0 0910/11/2003 23,~~516~~517.9309 23,~~516~~517.9309 A 502751771 84 0 0910/11/2003 19,228.8292 19,228.8292 A 410100011 87 0 0910/11/2003 19,082.0545 19,082.0545 A ~~310100009 88 0 09/11/2003 20,356.14 20,356.14 A~~ 582000089 89 0 0910/11/2003 18,827.3446 18,827.3446 A 502742420 93 0 0910/11/2003 22,240.7890 22,240.7890 A 310100018 97 0 0910/11/2003 17,968.4555 17,968.4555 A ~~582000098 98 0 09/11/2003 17,836.46 17,836.46 A~~ 582000101 101 0 0910/11/2003 17,291.0313 17,291.0313 A 502750208 102 0 0910/11/2003 17,227.4454 17,227.4454 A 502742414 103 0 0910/11/2003 20,053.1628 20,053.1628 A 310100010 104 0 0910/11/2003 18,135.8194 18,135.8194 A ~~502746701 105 0 09/11/2003 16,027.18 16,027.18 A~~ 310100017 106 0 0910/11/2003 15,988.3847 15,988.3847 A 502746826 109 0 0910/11/2003 14,667.5664 14,667.5664 A 502747320 110 0 0910/11/2003 14,816.5159 14,816.5159 A 582000111 111 0 0910/11/2003 14,934.6375 14,934.6375 A 502744605 113 0 0910/11/2003 14,010.6975 14,010.6975 A 582000114 114 0 0910/11/2003 14,898.1628 14,898.1628 A 310100020 117 0 0910/11/2003 13,117.2230 13,117.2230 A 310100003 123 0 0910/11/2003 10,444.8591 10,444.8591 A 310100002 124 0 0910/11/2003 10,547.1117 10,547.1117 A 582000125 125 0 0910/11/2003 14,792.2242 14,792.2242 A 502742418 126 0 0910/11/2003 12,761.1117 12,761.1117 A 310100044 128 0 0910/11/2003 7,147.2024 7,147.2024 A 582000129 129 0 0910/01/2003 8,140.9094 8,140.9094 BA Totals 7156 32,~~145~~324,~~878~~769.3262 32,~~145~~324,~~878~~769.3262

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code(2) Transfer Date Date Balance Advances Date Date 502737617 48,~~543~~493,~~892~~719.0943 0.00 ~~502746711~~502742421 3119,~~165~~388,~~871~~164.1151 0.00 ~~502755016~~410100012 2518,~~000~~033,~~000~~050.0008 0.00 ~~502745113~~502760002 2317,~~790~~374,~~114~~890.9555 0.00 ~~502753714~~310100033 2115,~~500~~482,~~000~~891.0070 0.00 ~~502742421~~502744001 1914,~~412~~470,~~390~~410.8053 0.00 ~~410100012~~682000017 1812,~~059~~295,~~577~~330.~~34 0.00 310100033~~ 15~~,519,612.91~~ 0.00 ~~502744001~~582000020 1411,~~486~~590,~~344~~022.2031 0.00 ~~682000017~~502743019 ~~12,307,885.97 0.00 582000020~~ 11,~~603~~452,~~064~~176.8642 0.00 310100041 10,400,000.00 0.00 502751708 10,~~149~~138,~~486~~459.8519 0.00 310100030 9,~~899~~888,~~345~~462.6380 0.00 ~~502742510 9,444,329.36 0.00~~ 310100021 9,~~077~~067,~~580~~784.0952 0.00 502751009 8,~~775~~765,~~064~~879.0010 0.00 ~~310100024 8,550,927.54 0.00~~ 310100040 8,600,000.00 0.00 310100032 7,~~935~~926,~~347~~623.2251 0.00 ~~310100025 7,744,909.68 0.00~~ 502750015 7,~~745~~737,~~853~~745.0947 0.00 ~~582000040 7,727,478.24 0.00 310100027 7,168,899.39 0.00 682000043 7,108,360.32 0.00 502758020 6,929,397.84 0.00~~ 502742430 6,~~470~~462,~~796~~721.9047 0.00 502744604 6,~~452~~445,~~125~~592.3465 0.00 502747902 6,~~418~~411,~~380~~621.1417 0.00 582000050 6,~~148~~141,~~632~~721.6319 0.00 ~~310100028 6,138,822.40 0.00~~ 310100031 5,~~895~~889,~~962~~481.9523 0.00 502748510 5,~~851~~845,~~870~~383.8669 0.00 502748213 5,~~711~~705,~~753~~831.9017 0.00 ~~310100008 5,144,402.32 0.00~~ 582000062 4,~~969~~961,~~309~~875.7382 0.00 502749325 4,~~658~~653,~~189~~099.3682 0.00 502748502 4,~~458~~453,~~239~~184.2340 0.00 502748709 4,~~313~~308,~~167~~652.0443 0.00 502744302 4,~~281~~276,~~024~~749.6257 0.00 502753401 3,~~969~~965,~~582~~448.6756 0.00 502751306 3,~~962~~958,~~606~~495.9198 0.00 502743602 3,~~828~~824,~~490~~958.9192 0.00 502753403 3,~~523~~519,~~004~~335.6462 0.00 ~~310100026 3,509,598.08 0.00~~ 310100006 3,~~459~~454,~~564~~671.2733 0.00 502751771 3,~~200~~197,~~476~~142.0593 0.00 410100011 3,~~167~~163,~~578~~252.7433 0.00 ~~310100009 3,159,208.21 0.00~~ 582000089 3,~~167~~163,~~208~~848.8908 0.00 502742420 3,~~013~~009,~~119~~358.1381 0.00 310100018 2,~~950~~947,~~458~~438.1367 0.00 ~~582000098 2,928,179.08 0.00~~ 582000101 2,~~877~~874,~~947~~950.4017 0.00 502750208 2,~~855~~852,~~772~~799.0566 0.00 502742414 2,~~716~~713,~~746~~356.8035 0.00 310100010 2,~~705~~701,~~643~~621.0468 0.00 ~~502746701 2,662,439.14 0.00~~ 310100017 2,~~628~~625,~~091~~396.4887 0.00 502746826 2,~~441~~438,~~293~~750.3689 0.00 502747320 2,~~399~~397,~~977~~581.7512 0.00 582000111 2,~~323~~319,~~169~~599.8539 0.00 502744605 2,~~283~~280,~~240~~950.2621 0.00 582000114 2,~~274~~271,~~594~~201.3181 0.00 310100020 2,~~183~~180,~~270~~996.5792 0.00 310100003 1,~~783~~781,~~919~~962.1478 0.00 310100002 1,~~733~~731,~~710~~918.4254 0.00 582000125 1,~~701~~694,~~209~~866.4861 0.00 502742418 1,~~728~~726,~~838~~681.8832 0.00 310100044 1,~~190~~189,~~855~~612.4894 0.00 582000129 ~~964~~963,~~843~~504.5580 0.00 Totals ~~528~~377,~~853~~611,~~049~~228.5717 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 (7056 loans) 32,~~139~~324,~~737~~769.4262 32,~~137~~324,~~737~~769.4262 ~~527~~377,~~888~~611,~~206~~228.0217 0.00 ~~Total for Status Code = B~~ (1 ~~loans~~) ~~8,140.90 8,140.90 964,843.55 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 PAS THR CERTS SER 03 C3