8-K 1 wac03c6.txt JAN 8-K 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 : January 15, 2004 (Date of earliest event reported) Commission File No.: 333-83930-06 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates, Series 2003-C6 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2123735 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 January 15, 2004 a distribution was made to holders of Wachovia Commercial Mortgage Securities, Inc.,Commercial Mortgage Pass-Through Certificates, Series 2003-C6. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-C6, relating to the January 15, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Wachovia 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: January 15, 2004 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-C6, relating to the January 15, 2004 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: 01/15/2004 Record Date: 12/31/2003 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 9291,~~510~~006,~~957~~798.8723 ~~702~~709,~~517~~502.5483 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.~~299087~~298727% 14,292,000.00 14,292,000.00 0.00 K 929766JV6 5.~~299087~~298727% 9,528,000.00 9,528,000.00 0.00 L 929766JX2 5.~~299087~~298727% 4,764,000.00 4,764,000.00 0.00 M 929766JZ7 5.~~299087~~298727% 4,764,000.00 4,764,000.00 0.00 N 929766KB8 5.~~299087~~298727% 4,764,000.00 4,764,000.00 0.00 O 929766KD4 5.~~299087~~298727% 3,572,000.00 3,572,000.00 0.00 P 929766KF9 5.~~299087~~298727% 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~~949,~~294~~790,~~957~~797.0541 ~~702~~709,~~517~~502.5483

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level(1) A-1 929766JB0 ~~259~~255,~~339~~122.0539 0.00 0.00 ~~961~~964,~~856~~625.5922 9190,~~808~~297,~~440~~295.3340 19.2933% A-2 929766JC8 805,891.67 0.00 0.00 805,891.67 215,000,000.00 19.2933% A-3 929766JD6 590,709.17 0.00 0.00 590,709.17 143,000,000.00 19.2933% A-4 929766JE4 1,355,447.19 0.00 0.00 1,355,447.19 317,373,000.00 19.2933% B 929766JF1 127,159.79 0.00 0.00 127,159.79 29,774,000.00 16.1619% C 929766JG9 55,952.19 0.00 0.00 55,952.19 13,101,000.00 14.7881% D 929766JH7 106,813.54 0.00 0.00 106,813.54 25,010,000.00 12.1517% E 929766JJ3 61,038.75 0.00 0.00 61,038.75 14,292,000.00 10.6567% F 929766JM6 76,298.44 0.00 0.00 76,298.44 17,865,000.00 8.7778% G 929766JP9 55,952.19 0.00 0.00 55,952.19 13,101,000.00 7.3940% H 929766JR5 55,947.92 0.00 0.00 55,947.92 13,100,000.00 6.0102% J 929766JT1 63,~~112~~107.1384 0.00 0.00 63,~~112~~107.1384 14,292,000.00 4.5152% K 929766JV6 42,~~074~~071.7589 0.00 0.00 42,~~074~~071.7589 9,528,000.00 3.51% L 929766JX2 21,~~037~~035.3895 0.00 0.00 21,~~037~~035.3895 4,764,000.00 3.01% M 929766JZ7 21,~~037~~035.3895 0.00 0.00 21,~~037~~035.3895 4,764,000.00 2.51% N 929766KB8 21,~~037~~035.3895 0.00 0.00 21,~~037~~035.3895 4,764,000.00 2.0001% O 929766KD4 15,~~773~~772.6254 0.00 0.00 15,~~773~~772.6254 3,572,000.00 1.63% P 929766KF9 68,~~306~~371.4424 0.00 0.00 68,~~306~~371.4424 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,~~802~~798,~~928~~764.9860 0.00 0.00 4,~~505~~508,~~446~~267.5243 ~~950~~949,~~592~~081,~~439~~294.5158

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount IO 929766JK0 0.~~501839~~499231% 952,783,999.18 ~~951~~949,~~294~~790,~~957~~797.0541

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount IO 929766JK0 ~~397~~395,~~830~~137.3121 0.00 ~~397~~395,~~830~~137.3121 ~~950~~949,~~592~~081,~~439~~294.5158 (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 ~~984~~968.~~15912628~~15742798 7.~~47359085~~54790245 2.~~75892606~~71406798 0.00000000 0.00000000 ~~976~~960.~~68553543~~60952553 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.~~41590610~~41560593 0.00000000 0.00000000 1,000.00000000 K 929766JV6 1,000.00000000 0.00000000 4.~~41590575~~41560558 0.00000000 0.00000000 1,000.00000000 L 929766JX2 1,000.00000000 0.00000000 4.~~41590680~~41560663 0.00000000 0.00000000 1,000.00000000 M 929766JZ7 1,000.00000000 0.00000000 4.~~41590680~~41560663 0.00000000 0.00000000 1,000.00000000 N 929766KB8 1,000.00000000 0.00000000 4.~~41590680~~41560663 0.00000000 0.00000000 1,000.00000000 O 929766KD4 1,000.00000000 0.00000000 4.~~41590705~~41560470 0.00000000 0.00000000 1,000.00000000 P 929766KF9 1,000.00000000 0.00000000 4.~~41142106~~41560602 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 ~~998~~996.~~43716715~~85846764 0.~~41754512~~41471856 0.00000000 ~~997~~996.~~69983577~~11380480

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~275~~166,~~287~~942.5677 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P&I Advances 690.4400 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 34,~~185~~130.3937 Less Delinquent Servicing Fees 21,~~034~~573.0590 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 2115,~~450~~693.4494 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5348,~~601~~250.7841

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 ~~259~~255,~~339~~122.0539 0.00 0.00 ~~259~~255,~~339~~122.0539 0.00 0.00 ~~259~~255,~~339~~122.0539 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 ~~397~~395,~~830~~137.5621 0.00 0.00 ~~397~~395,~~830~~137.5621 0.00 0.00 ~~397~~395,~~830~~137.3121 0.00 B 127,159.79 0.00 0.00 127,159.79 0.00 0.00 127,159.79 0.00 C 55,952.19 0.00 0.00 55,952.19 0.00 0.00 55,952.19 0.00 D 106,813.54 0.00 0.00 106,813.54 0.00 0.00 106,813.54 0.00 E 61,038.75 0.00 0.00 61,038.75 0.00 0.00 61,038.75 0.00 F 76,298.44 0.00 0.00 76,298.44 0.00 0.00 76,298.44 0.00 G 55,952.19 0.00 0.00 55,952.19 0.00 0.00 55,952.19 0.00 H 55,947.92 0.00 0.00 55,947.92 0.00 0.00 55,947.92 0.00 J 63,~~112~~107.1384 0.00 0.00 63,~~112~~107.1384 0.00 0.00 63,~~112~~107.1384 0.00 K 42,~~074~~071.7589 0.00 0.00 42,~~074~~071.7589 0.00 0.00 42,~~074~~071.7589 0.00 L 21,~~037~~035.3895 0.00 0.00 21,~~037~~035.3895 0.00 0.00 21,~~037~~035.3895 0.00 M 21,~~037~~035.3895 0.00 0.00 21,~~037~~035.3895 0.00 0.00 21,~~037~~035.3895 0.00 N 21,~~037~~035.3895 0.00 0.00 21,~~037~~035.3895 0.00 0.00 21,~~037~~035.3895 0.00 O 15,~~773~~772.6254 0.00 0.00 15,~~773~~772.6254 0.00 0.00 15,~~773~~772.6254 0.00 P 68,~~375~~371.8824 0.00 0.00 68,~~375~~371.8824 0.00 690.8300 68,~~306~~371.4424 70.39 Total 4,~~200~~193,~~828~~901.9881 0.00 0.00 4,~~200~~193,~~828~~901.9881 0.00 690.8300 4,~~200~~193,~~759~~901.2981 70.39

Other Required Information Available Distribution Amount (1) 4,903,~~276~~404.8364 Aggregate Number of Outstanding Loans 102 Aggregate Stated Principal Balance of Loans Before Distribution ~~951~~949,~~294~~790,~~956~~797.9531 Aggregate Stated Principal Balance of Loans After Distribution ~~950~~949,~~592~~081,~~439~~294.4148 Aggregate Unpaid Principal Balance of Loans ~~950~~949,~~653~~089,~~752~~041.1337 Aggregate Amount of Servicing Fee 5348,~~601~~250.7841 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~981~~978.8673 Aggregate Trust Fund Expenses 690.4400 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,~~236~~230,~~995~~010.8254 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,~~236~~230,~~995~~010.8254 Principal: Scheduled Principal ~~702~~709,~~517~~502.5483 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 ~~702~~709,~~517~~502.5483 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 4,939,513.3637 Total Funds Distributed Fees: Master Servicing Fee 34,~~185~~130.3937 Trustee Fee 1,~~981~~978.8673 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 36,~~167~~109.2610 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 690.4400 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 690.4400 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 4,~~200~~193,~~759~~901.2981 Principal Distribution ~~702~~709,~~517~~502.5483 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 4,903,~~276~~404.8364 Total Funds Distributed 4,939,513.5374

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,~~885~~852,~~950~~710.1877 1.5756 ~~114~~112 6.~~0321~~0316 1.~~366103~~366256 2,000,001 to 3,000,000 16 40,~~260~~189,~~017~~209.6324 4.2423 ~~113~~110 6.~~0153~~0152 1.~~432752~~432814 3,000,001 to 4,000,000 15 5150,~~070~~948,~~209~~854.2900 5.37 ~~108~~106 5.~~7122~~7119 1.~~397144~~397204 4,000,001 to 5,000,000 15 68,~~618~~480,~~533~~094.4686 7.22 ~~113~~111 5.~~5870~~5866 1.~~466554~~466722 5,000,001 to 6,000,000 6 31,~~772~~699,~~983~~699.1262 3.34 ~~106~~104 5.3571 1.~~423535~~423521 6,000,001 to 7,000,000 9 58,~~293~~168,~~183~~654.1382 6.13 ~~106~~104 5.~~2147~~2145 1.~~701275~~701695 7,000,001 to 8,000,000 6 44,~~389~~309,~~473~~314.4436 4.67 ~~112~~110 5.~~3917~~3918 1.~~430461~~430409 8,000,001 to 9,000,000 2 17,~~177~~161,~~641~~581.1471 1.81 8280 5.~~1808~~1801 1.~~375861~~375875 9,000,001 to 10,000,000 1 9,~~431~~413,~~174~~186.2948 0.99 ~~110~~108 6.0900 1.428100 10,000,001 to 15,000,000 10 123,~~290~~044,~~022~~640.6804 12.9796 ~~107~~105 5.~~3641~~3642 1.~~431737~~425672 15,000,001 to 20,000,000 2 3635,~~003~~922,~~163~~174.9509 3.7978 ~~115~~113 5.1712 1.~~420168~~420169 20,000,001 to 25,000,000 2 40,~~933~~815,~~110~~433.1115 4.3130 ~~116~~114 4.~~9180~~9183 1.~~814955~~814777 25,000,001 to 30,000,000 2 51,~~593~~533,~~417~~952.6764 5.43 ~~117~~115 4.~~7879~~7878 1.~~358676~~358616 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,~~875~~789,~~223~~337.3238 11.6667 8583 4.~~5313~~5308 1.~~994181~~978395 40,000,001 to 45,000,000 1 43,~~858~~761,~~983~~801.5929 4.61 8179 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 6.1011 5654 4.5000 1.~~380000~~630000 60,000,001 to 70,000,000 1 69,~~639~~490,~~352~~650.4103 7.3332 ~~115~~113 5.4200 1.830000 70,000,000 and greater 1 80,500,000.00 8.4748 8381 4.8900 1.000000 Totals 102 ~~950~~949,~~592~~081,~~439~~294.4148 100.00 ~~100~~98 5.~~1810~~1807 1.~~513635~~526260

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 3 10,~~970~~939,~~841~~440.6350 1.15 ~~120~~118 5.~~7154~~7147 1.~~338104~~338286 Arizona 2 34,005,000.00 3.58 ~~117~~115 4.9069 1.307787 Arkansas 1 3,~~063~~059,~~999~~541.5883 0.32 ~~103~~101 7.4700 1.277900 California 17 7372,~~115~~974,~~263~~367.7824 7.69 ~~107~~105 5.~~3459~~3460 1.~~567732~~567650 Florida 15 8685,~~111~~927,~~011~~213.5057 9.0605 ~~117~~115 5.~~2178~~2179 1.~~460060~~460067 Georgia 6 23,~~799~~764,~~958~~088.0524 2.50 ~~105~~103 5.~~2731~~2728 2.~~010039~~010818 Illinois 3 24,~~146~~094,~~638~~234.1685 2.54 ~~106~~104 5.3239 1.~~391867~~360824 Kansas 1 6,~~054~~035,~~090~~247.2452 0.64 ~~115~~113 5.4000 1.490000 Louisiana 2 5,~~490~~474,~~326~~784.6091 0.58 ~~100~~98 6.0800 1.319581 Maryland 3 51,~~722~~604,~~207~~958.7345 5.44 ~~117~~115 5.0876 1.~~412843~~412837 Massachusetts 2 11,~~155~~132,~~055~~074.7364 1.17 ~~116~~114 5.~~5695~~5696 1.~~397555~~397564 Michigan 1 12,~~524~~484,~~147~~773.9522 1.32 ~~116~~114 5.3000 1.300000 Minnesota 3 20,~~397~~348,~~241~~380.2726 2.1514 ~~116~~114 4.8487 1.~~426551~~426552 Missouri 3 13,~~833~~802,~~898~~823.1426 1.4645 5654 5.1500 1.410000 Nevada 3 19,~~714~~663,~~204~~568.0718 2.07 ~~143~~141 5.~~7378~~7372 1.~~301420~~301536 New Jersey 6 71,~~507~~331,~~068~~676.6299 7.52 ~~116~~114 5.~~5216~~5221 1.~~599449~~599231 New Mexico 1 5,~~064~~053,~~246~~370.1991 0.53 ~~117~~115 5.3400 1.500000 New York 6 232,~~536~~427,~~615~~729.3788 24.4649 7169 4.~~7791~~7790 1.~~257970~~312533 North Carolina 3 25,~~596~~539,~~029~~774.9584 2.69 ~~114~~112 5.2971 1.~~360983~~360985 Oregon 2 75,~~777~~616,~~318~~047.6447 7.97 ~~115~~113 5.4475 1.~~818028~~818027 Pennsylvania 1 7,~~089~~075,~~718~~148.6019 0.75 ~~115~~113 5.6000 1.390000 South Carolina 3 21,~~144~~095,~~990~~774.5548 2.22 ~~115~~113 5.5074 1.~~397208~~397180 Texas 8 33,~~454~~396,~~929~~538.8661 3.52 9189 5.~~9124~~9121 1.~~483902~~484092 Virginia 5 70,~~746~~701,~~968~~744.1926 7.4445 8482 4.~~7202~~7195 2.~~360605~~361232 Washington 1 3,~~210~~190,~~429~~940.7782 0.34 ~~182~~180 7.2700 1.030000 Washington,DC 2 8,~~360~~342,~~239~~051.2436 0.88 ~~115~~113 5.~~3285~~3286 1.~~442847~~442856 Totals 103 ~~950~~949,~~592~~081,~~439~~294.4148 100.00 ~~100~~98 5.~~1810~~1807 1.~~513635~~526260

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,~~402~~359,~~526~~444.2382 9.5152 9694 5.~~1419~~1409 1.~~001555~~001548 1.05 to 1.09 1 1,~~760~~749,~~352~~333.8533 0.1918 ~~184~~182 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,~~234~~229,~~973~~717.3806 0.34 ~~108~~106 5.~~7395~~7393 1.~~183282~~183271 1.20 to 1.24 0 0.00 0.00 0 0.0000 0.000000 1.25 to 1.29 56 2638,~~051~~465,~~627~~930.3590 24.7405 99 6.~~5108~~0731 1.~~277573~~278360 1.30 to 1.34 13 97120,~~215~~591,~~543~~244.5382 1012.2371 ~~113~~95 5.~~2603~~0435 1.~~318204~~319467 1.35 to 1.39 1816 ~~193~~99,~~248~~061,~~707~~491.5010 2010.3344 82105 45.~~9932~~4601 1.~~374938~~370146 1.40 to 1.44 20 202,~~865~~421,~~608~~928.4799 21.3433 ~~103~~101 5.2085 1.~~417550~~417552 1.45 to 1.49 11 54,~~169~~088,~~092~~647.4140 5.70 9896 5.~~3244~~3243 1.~~481254~~481258 1.50 to 1.54 11 6968,~~131~~986,~~944~~653.0462 7.27 ~~113~~111 5.3036 1.~~505081~~505080 1.55 to 1.59 5 38,~~397~~314,~~822~~616.5517 4.04 ~~115~~113 5.3478 1.565793 1.60 to 1.64 1 2 60,100,000.00 06.2233 8155 54.~~2000~~5245 1.~~610000~~629301 1.65 to 1.69 2 8,~~132~~115,~~142~~539.4159 0.86 ~~112~~110 5.7257 1.674304 1.70 to 1.74 1 2,~~891~~887,~~037~~236.1491 0.30 ~~101~~99 7.9400 1.731100 1.75 to 1.79 0 0.00 0.00 0 0.0000 0.000000 1.80 to 1.84 4 91,~~784~~576,~~474~~802.0057 9.6665 ~~115~~113 5.3555 1.831097 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,~~536~~462,~~587~~707.5520 2.6968 ~~105~~103 4.5490 2.~~068167~~068162 2.10 to 2.49 0 0.00 0.00 0 0.0000 0.000000 2.50 or greater 2 43,670,000.00 4.5960 8179 4.0916 3.219856 Totals 102 ~~950~~949,~~592~~081,~~439~~294.4148 100.00 ~~100~~98 5.~~1810~~1807 1.~~513635~~526260

Property Type Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 4 30,~~342~~268,~~142~~624.6714 3.19 ~~116~~114 5.~~6611~~6613 1.~~334856~~334873 Mixed Use 3 14,~~771~~739,~~061~~475.8337 1.55 ~~115~~113 5.4241 1.~~486111~~486094 Multi-Family 15 105,~~642~~473,~~367~~843.7767 11.11 ~~109~~107 4.~~9754~~9752 1.~~433254~~433243 Office 18 254,~~622~~307,~~845~~205.0072 26.7980 8280 5.~~0296~~0293 1.~~465414~~515216 Other 1 80,500,000.00 8.4748 8381 4.8900 1.000000 Retail 51 ~~425~~424,~~465~~635,~~019~~568.1754 44.7674 ~~110~~108 5.~~3119~~3116 1.~~670589~~669201 Self Storage 11 39,~~249~~156,~~002~~577.9704 4.13 ~~112~~110 5.~~4316~~4317 1.~~543451~~543378 Totals 103 ~~950~~949,~~592~~081,~~439~~294.4148 100.00 ~~100~~98 5.~~1810~~1807 1.~~513635~~526260

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.249% or less 41 ~~585~~584,~~620~~901,~~514~~126.9198 61.6163 9189 4.~~8392~~8389 1.~~533091~~553536 5.250% to 5.499% 16 176,~~736~~331,~~660~~305.8263 18.5958 ~~116~~114 5.3753 1.~~585480~~585509 5.500% to 5.749% 16 67,~~261~~148,~~068~~104.5432 7.08 ~~114~~112 5.5787 1.~~433994~~433973 5.750% to 5.999% 9 42,~~720~~628,~~799~~737.2162 4.49 ~~104~~102 5.~~8638~~8637 1.~~414875~~414899 6.000% to 6.249% 8 38,~~544~~462,~~364~~612.3379 4.05 ~~110~~108 6.0583 1.~~390589~~390606 6.250% to 6.499% 3 6,~~249~~237,~~624~~489.1370 0.66 ~~138~~136 6.4173 1.~~381477~~381471 6.500% to 6.749% 1 1,~~760~~749,~~352~~333.8533 0.1918 ~~184~~182 6.7300 1.060000 6.750% to 6.999% 2 13,~~326~~302,~~955~~629.3716 1.40 ~~116~~114 6.9500 1.~~243133~~243176 7.000% to 7.249% 0 0.00 0.00 0 0.0000 0.000000 7.250% to 7.499% 3 10,~~751~~710,~~979~~631.2254 1.13 ~~182~~180 7.~~3187~~3188 1.~~088151~~088321 7.500% to 7.749% 2 4,~~729~~722,~~082~~086.8950 0.50 9997 7.5387 1.~~387338~~387336 7.750% or greater 1 2,~~891~~887,~~037~~236.1491 0.30 ~~101~~99 7.9400 1.731100 Totals 102 ~~950~~949,~~592~~081,~~439~~294.4148 100.00 ~~100~~98 5.~~1810~~1807 1.~~513635~~526260

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 ~~100~~98 ~~925~~830,~~649~~195,~~954~~070.3583 9787.3847 ~~100~~103 5.~~1824~~2593 1.~~511591~~526528 1 year or less 24 24118,~~942~~886,~~485~~223.0665 212.6253 ~~110~~65 54.~~1301~~6319 1.~~589494~~524384 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 ~~950~~949,~~592~~081,~~439~~294.4148 100.00 ~~100~~98 5.~~1810~~1807 1.~~513635~~526260

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,~~490~~451,~~326~~134.5536 14.7880 5654 4.~~6638~~6636 1.~~414402~~504836 61 to 84 months 12 191,~~409~~289,~~816~~025.2819 20.1416 8280 4.~~8280~~8277 1.~~659946~~660092 85 to 108 months 1216 5877,~~397~~467,~~616~~618.5350 68.1416 102 6.~~1661~~1351 1.~~365942~~388299 109 to 120 months 6359 ~~542~~522,~~903~~551,~~756~~831.8821 5755.1106 ~~116~~114 5.~~2840~~2562 1.~~514838~~515504 121 to 168 months 1 3,~~136~~126,~~082~~536.7104 0.33 ~~141~~139 5.4600 1.480000 169 months or greater 2 4,~~806~~794,~~507~~726.9714 0.51 ~~177~~175 6.~~6912~~6911 1.~~235704~~235768 Totals 99 ~~941~~939,~~144~~680,~~106~~871.9244 99.01 9997 5.~~1612~~1609 1.~~518577~~531311

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,~~448~~400,~~332~~423.4904 0.99 ~~207~~206 7.~~1599~~1600 1.~~021372~~021349 Totals 3 9,~~448~~400,~~332~~423.4904 0.99 ~~207~~206 7.~~1599~~1600 1.~~021372~~021349

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,~~098~~071,~~044~~359.9660 32.8388 7876 4.~~7313~~7312 1.~~557142~~597844 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 108 months 0 0.00 0.00 0 0.0000 0.000000 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 168 months 0 0.00 0.00 0 0.0000 0.000000 169 months or greater 80 ~~629~~627,~~046~~609,~~061~~511.9684 66.1713 ~~110~~108 5.~~3744~~3745 1.~~499443~~498228 Totals 99 ~~941~~939,~~144~~680,~~106~~871.9244 99.01 9997 5.~~1612~~1609 1.~~518577~~531311

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 9392 ~~917~~911,~~133~~741,~~031~~065.94 96.4807 9997 5.~~1064~~1031 1.~~523390~~537689 13 to 24 months 5 2122,~~796~~786,~~528~~156.3906 2.2940 ~~102~~92 76.~~2821~~9894 1.~~366701~~338507 25 to 36 months 01 02,945,294.0033 0.0031 094 07.~~0000~~5500 01.~~000000~~432000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 4 11,~~662~~608,~~879~~778.0815 1.2322 ~~202~~200 7.1201 1.~~021112~~021092 Totals 102 ~~950~~949,~~592~~081,~~439~~294.4148 100.00 ~~100~~98 5.~~1810~~1807 1.~~513635~~526260 (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 338,972.08 0.00 4.890% 502782216 2 RT Portland OR ~~325~~324,~~342~~651.5272 6869,~~603~~294.4020 5.420% 502766215 3 OF New York NY 224,750.00 0.00 4.500% 509770702 4 OF New York NY ~~196~~195,~~251~~819.7730 45,~~111~~544.9946 5.191% 502774514 5 RT Catonsville MD 165,~~858~~483.0295 3940,~~996~~370.1522 5.080% 502775911 6 RT Herndon VA 123,333.33 0.00 4.000% 502766225 7 OF New York NY 139,500.00 0.00 4.500% 502756521 8 MF Tempe AZ 107,398.47 0.00 4.710% 502771118 9 RT Royal Palm Beach FL 105,~~432~~184.7037 2728,~~851~~099.3064 4.870% 502773708 10 OF Jersey City NJ 8281,~~035~~746.8992 35,~~405~~694.2623 4.560% 502764004 11 RT Denville NJ 91,~~546~~347.5191 20,~~277~~476.7535 5.290% 502771811 12 MF Melbourne FL 85,~~432~~241.1476 1920,~~878~~068.5795 5.190% 502751405 13 RT Greenville NC 7574,~~057~~888.2761 17,~~767~~935.1985 5.150% 502757220 14 OF Fairfax VA 65,745.83 0.00 5.090% 502770618 15 OF North Charleston SC 65,~~142~~004.1263 13,~~647~~784.0655 5.420% 709000016 16 MF Minneapolis MN 52,~~986~~857.2269 14,~~827~~956.9346 4.750% 502763306 17 IN Oshtemo Township MI 57,~~243~~064.8698 18,~~633~~812.4937 5.300% 709000018 18 RT Fox Lake IL 55,~~583~~460.9402 13,~~019~~143.6961 5.160% 709000019 19 RT Escondido CA 54,~~716~~592.4088 13,~~152~~275.3284 5.100% 502773920 20 IN Bloomfield and East NJ 59,~~515~~405.9218 9,~~732~~842.1791 6.000% 502775101 21 RT California MD 47,~~437~~327.6630 12,~~208~~318.1349 4.930% 709000022 22 RT Eatontown NJ 66,~~552~~444.0618 78,~~917~~024.0896 6.950% 502762910 23 RT Reno NV 4544,~~087~~987.9219 10,~~606~~707.7649 5.150% 809000024 24 RT Norfolk VA 49,~~501~~407.2744 8,~~127~~221.9679 6.090% 502766226 25 OF New York NY 34,875.00 0.00 4.500% 809000026 26 OF Houston TX 41,~~795~~713.4889 7,~~296~~378.7736 5.930% 709000027 27 OF Dallas TX 38,~~344~~265.3913 7,~~581~~661.9319 5.600% 502772020 28 RT Gilbert AZ 36,287.22 0.00 5.600% 502768229 29 MF St. Cloud MN 32,~~273~~199.6919 8,~~079~~154.6616 5.020% 709000030 30 MU Thousand Oaks CA 32,~~261~~188.3035 7,~~735~~808.8883 5.120% 502765618 31 OF King of Prussia PA 34,~~220~~150.4250 6,~~682~~752.7163 5.600% 502759008 32 OF Durham NC 32,~~876~~806.6757 67,~~992~~062.0212 5.400% 709000033 33 RT Daly City CA 29,~~640~~572.9497 7,~~399~~467.7572 5.000% 502774519 34 RT New Bedford MA 31,~~628~~561.9858 6,~~789~~857.8828 5.350% 709000035 35 RT Chicago IL 29,~~869~~803.9855 6,~~920~~986.4588 5.200% 502775516 36 RT Suwanee GA 25,568.33 0.00 4.600% 502773706 37 MF Birmingham AL 29,~~381~~316.8251 6,~~874~~939.3263 5.150% 502771718 38 SS San Jose CA 29,~~234~~171.0738 6,~~357~~419.1382 5.320% 809000039 39 RT Portland OR 30,~~472~~410.8279 5,~~748~~810.0912 5.760% 502736810 40 RT Olathe KS 28,~~192~~105.9271 8,~~903~~990.0021 5.400% 502771826 41 SS Glendale CA 27,~~181~~096.8426 9,~~061~~146.2482 5.220% 502772419 42 OF Hoboken NJ 27,~~446~~390.5824 5,~~438~~495.9933 5.550% 502762724 43 RT Olivette MO 24,~~612~~557.2325 5,~~789~~844.9391 5.150% 709000044 44 MF White Plains NY 22,~~851~~800.6124 5,~~445~~497.7209 5.120% 502769124 45 RT Mt. Pleasant SC 2423,~~072~~998.0708 7,~~550~~624.6968 5.400% 502752921 46 RT Las Vegas NV 24,~~433~~383.5168 4,~~780~~830.2306 5.580% 502769720 47 MF Albuquerque NM 23,~~310~~260.2042 5,~~025~~075.6038 5.340% 502767013 48 RT Aurora IL 25,~~355~~307.2831 4,~~301~~349.5552 5.900% 502771120 49 RT Odessa FL 23,562.15 0.00 5.500% 502776813 50 RT Woodbridge VA 24,~~423~~336.9230 8,~~165~~253.3901 5.930% 502769621 51 MU Washington DC 23,~~260~~213.6158 4,~~446~~493.7174 5.650% 502773411 52 MF Bryan TX 18,135.00 0.00 4.500% 709000053 53 OF Atlanta GA 24,~~377~~331.0661 3,~~922~~968.9035 6.100% 502762716 54 RT Columbia MO 20,~~534~~488.3244 4,~~830~~876.6149 5.150% 502771201 55 OF Oakland Park FL 20,~~751~~705.0790 4,~~650~~695.3047 5.250% 502776116 56 SS Santee CA 22,~~924~~880.1611 4,~~007~~051.2631 5.830% 502746830 57 MF Virginia Beach VA 20,~~549~~504.8084 4,~~630~~675.6965 5.250% 386000126 58 RT Las Vegas NV 2726,~~103~~999.9646 8,~~622~~726.1969 7.250% 502766021 59 RT Wilton Manors FL 18,~~362~~317.2896 5,~~111~~156.8517 4.750% 809000060 60 OF Brookline MA 21,~~920~~878.9695 3,~~757~~799.8586 5.920% 502753719 61 RT Coconut Creek FL 19,~~274~~233.2346 4,~~055~~095.2198 5.410% 502771124 62 RT Tujunga CA 1918,~~006~~966.6839 4,~~016~~056.0837 5.400% 709000063 63 MF Dallas TX 19,~~878~~838.5723 3,~~708~~749.9024 5.800% 502769513 64 RT Acworth GA 18,~~491~~453.0425 3,~~611~~648.0079 5.600% 502771817 65 SS Torrance CA 16,~~481~~429.1829 5,~~494~~545.1099 5.220% 502762721 66 RT Unincorporated St. L MO 16,~~267~~230.0267 3,~~826~~863.7510 5.150% 502770312 67 MF Washington DC 15,~~138~~102.1654 34,~~968~~003.0062 4.900% 502771722 68 SS San Jose CA 15,~~999~~965.8857 3,~~479~~513.2859 5.320% 809000069 69 RT Pea Ridge FL 18,~~093~~059.7028 3,~~003~~037.2163 6.050% 502753016 70 MF Morrow GA 14,~~589~~556.9936 3,~~661~~695.9558 5.000% 386000127 71 RT Moses Lake WA 19,~~508~~391.3600 9,~~656~~773.5490 7.270% 709000072 72 IN Norcross GA 15,~~700~~668.1488 2,~~913~~944.2551 5.720% 809000073 73 RT Destrehan LA 16,~~595~~548.5285 4,~~178~~225.9057 6.080% 502775517 74 RT Palm Bay FL 14,~~765~~721.9931 4,~~502~~547.5927 5.460% 709000075 75 IN El Cajon CA 15,~~616~~585.5361 2,~~836~~867.8577 5.800% 502777212 76 RT Aliso Viejo CA 13,993.06 0.00 5.200% 709000077 77 RT Little Rock AR 19,~~721~~692.3485 1,~~890~~919.6615 7.470% 502754423 78 SS Ormond Beach FL 14,~~249~~219.1149 2,~~879~~908.1375 5.520% 502764910 79 SS Tampa FL 14,~~225~~195.4487 2,~~874~~903.3592 5.520% 502754330 80 SS Daytona Beach FL 14,~~201~~172.7725 2,~~869~~899.5608 5.520% 809000081 81 OF Van Nuys CA 19,~~189~~160.6598 1,~~889~~918.5926 7.550% 709000082 82 OF Dallas TX 19,~~777~~751.3554 1,~~563~~588.0586 7.940% 809000083 83 MU Baltimore MD 13,~~537~~511.6025 2,~~390~~417.8116 5.850% 502754329 84 SS Melbourne FL 12,~~757~~731.9240 2,~~577~~604.8335 5.520% 502766320 85 OF Montgomery AL 14,~~454~~424.9700 2,~~539~~570.7067 6.470% 502777213 86 RT Rialto CA 10,970.56 0.00 5.200% 809000087 87 RT Monroe LA 12,~~187~~153.3406 3,~~068~~103.8715 6.080% 502755919 88 RT Bayville NJ 12,~~843~~808.6904 3,~~069~~104.0368 6.950% 502769911 89 RT Los Angeles CA 9,851.11 0.00 5.200% 502777211 90 RT Los Angeles CA 9,403.33 0.00 5.200% 502772633 91 MF Atlanta GA 8,~~569~~548.0638 2,~~385~~406.5321 4.750% 809000092 92 RT Whitehouse TX 10,~~890~~860.8118 2,~~742~~773.4003 6.080% 809000093 93 RT Seneca SC 11,~~172~~152.6983 1,~~623~~643.3521 6.380% 502775107 94 RT Miami FL 9,~~659~~640.6422 1,~~847~~866.1860 5.620% 502753116 95 SS Orlando FL 9,~~278~~259.4920 1,~~874~~894.7807 5.520% 809000096 96 RT Athens TX 10,~~112~~084.9046 2,~~546~~574.5195 6.080% 709000097 97 RT Pasadena TX 11,~~529~~512.2882 1,~~081~~097.2470 7.520% 386000128 98 RT Montgomery AL 9,~~903~~841.2983 5,~~463~~525.7117 6.730% 502777214 99 RT Oxnard CA 7,948.06 0.00 5.200% 809000100 100 RT Kings Mountain NC 8,~~938~~922.1526 1,~~298~~314.6857 6.380% 502764912 101 SS Tampa FL 7,~~242~~227.9085 1,~~463~~478.4853 5.520% 502769914 102 MF Los Angeles CA 2,462.78 0.00 5.200% Totals 4,~~236~~230,~~995~~010.8254 ~~702~~709,~~517~~502.5483

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 1101/11/~~2003~~2004 502782216 06/11/2013 06/11/2033 N 69,~~707~~559,~~955~~944.8123 69,~~639~~490,~~352~~650.4103 1101/11/~~2003~~2004 502766215 07/11/2008 07/11/2028 N 58,000,000.00 58,000,000.00 1101/11/~~2003~~2004 509770702 08/11/2010 08/11/2030 N 43,~~904~~807,~~095~~345.5875 43,~~858~~761,~~983~~801.5929 1101/11/~~2003~~2004 502774514 N/A 08/11/2013 N 37,~~915~~829,~~219~~707.4760 37,~~875~~789,~~223~~337.3238 1101/11/~~2003~~2004 502775911 N/A 08/11/2010 N 37,000,000.00 37,000,000.00 1112/11/2003 502766225 07/11/2008 07/11/2028 N 36,000,000.00 36,000,000.00 1101/11/~~2003~~2004 502756521 08/11/2013 08/11/2033 N 26,480,000.00 26,480,000.00 1101/11/~~2003~~2004 502771118 08/11/2013 08/11/2033 N 25,~~141~~082,~~268~~052.9728 25,~~113~~053,~~417~~952.6764 1001/11/~~2003~~2004 502773708 N/A 07/11/2013 N 20,~~891~~818,~~992~~401.8143 20,~~856~~782,~~587~~707.5520 1101/11/~~2003~~2004 502764004 N/A 07/11/2013 N 20,~~096~~053,~~800~~202.3130 20,~~076~~032,~~522~~725.5695 1101/11/~~2003~~2004 502771811 06/11/2013 06/11/2033 N 19,~~115~~073,~~900~~301.2324 19,~~096~~053,~~021~~232.6629 1101/11/~~2003~~2004 502751405 N/A 06/11/2013 N 16,~~924~~886,~~909~~877.4865 16,~~907~~868,~~142~~941.2980 1101/11/~~2003~~2004 502757220 N/A 08/11/2008 N 15,000,000.00 15,000,000.00 1101/11/~~2003~~2004 502770618 07/11/2013 08/11/2033 N 13,~~957~~927,~~363~~906.4937 13,~~943~~914,~~716~~121.4382 1101/11/~~2003~~2004 709000016 N/A 07/01/2013 N 12,~~954~~922,~~187~~763.0830 12,~~939~~907,~~359~~806.1584 1001/01/~~2003~~2004 502763306 N/A 07/11/2013 N 12,~~542~~503,~~781~~585.4459 12,~~524~~484,~~147~~773.9522 1001/11/~~2003~~2004 709000018 N/A 07/01/2012 N 12,~~509~~481,~~514~~625.0566 12,~~496~~468,~~494~~482.3605 1101/01/~~2003~~2004 709000019 N/A 07/01/2013 N 12,~~459~~431,~~143~~017.0244 12,~~445~~417,~~990~~741.7060 1101/01/~~2003~~2004 502773920 N/A 07/11/2013 N 11,~~519~~497,~~210~~777.2942 11,~~509~~487,~~478~~934.1251 1101/11/~~2003~~2004 502775101 N/A 08/11/2013 N 11,~~174~~148,~~219~~222.1650 11,~~162~~135,~~011~~904.0301 1101/11/~~2003~~2004 709000022 N/A 07/01/2012 N 11,~~120~~102,~~325~~299.8601 11,~~112~~094,~~408~~274.7805 1101/01/~~2003~~2004 502762910 N/A 07/11/2013 N 10,~~167~~144,~~022~~309.9243 10,~~156~~133,~~416~~601.1694 1101/11/~~2003~~2004 809000024 N/A 01/01/2013 N 9,~~439~~421,~~302~~408.2527 9,~~431~~413,~~174~~186.2948 1101/01/~~2003~~2004 502766226 07/11/2008 07/11/2028 N 9,000,000.00 9,000,000.00 1101/11/~~2003~~2004 809000026 N/A 02/01/2013 N 8,~~184~~168,~~937~~960.9107 8,~~177~~161,~~641~~581.1471 1101/01/~~2003~~2004 709000027 N/A 04/01/2012 N 7,~~951~~935,~~600~~164.7458 7,~~944~~927,~~018~~503.8139 1101/01/~~2003~~2004 502772020 N/A 07/11/2013 N 7,525,000.00 7,525,000.00 1101/11/~~2003~~2004 502768229 N/A 06/11/2013 N 7,~~465~~448,~~961~~727.7858 7,~~457~~440,~~882~~573.1242 1101/11/~~2003~~2004 709000030 N/A 06/01/2013 N 7,~~317~~300,~~330~~784.0458 7,~~309~~292,~~594~~975.1675 1001/01/~~2003~~2004 502765618 N/A 06/11/2013 N 7,~~096~~081,~~401~~900.3182 7,~~089~~075,~~718~~148.6019 1101/11/~~2003~~2004 502759008 N/A 02/11/2013 N 7,~~070~~055,~~251~~175.7773 7,~~063~~048,~~259~~113.7561 1101/11/~~2003~~2004 709000033 N/A 08/01/2013 N 6,~~884~~868,~~346~~559.4090 6,~~876~~861,~~946~~092.6518 1101/01/~~2003~~2004 502774519 N/A 08/11/2013 N 6,~~865~~850,~~501~~871.4210 6,~~858~~844,~~711~~013.5482 1101/11/~~2003~~2004 709000035 N/A 06/01/2012 N 6,~~670~~655,~~714~~879.2682 6,~~663~~648,~~793~~892.8194 1101/01/~~2003~~2004 502775516 N/A 08/11/2010 N 6,670,000.00 6,670,000.00 1101/11/~~2003~~2004 502773706 N/A 08/11/2010 N 6,~~625~~610,~~401~~675.7277 6,~~618~~603,~~527~~736.4014 1101/11/~~2003~~2004 502771718 N/A 08/11/2013 N 6,~~381~~367,~~437~~751.0759 6,~~375~~361,~~079~~331.9477 1101/11/~~2003~~2004 809000039 N/A 01/01/2013 N 6,~~143~~131,~~714~~207.3256 6,~~137~~125,~~966~~397.2344 1101/01/~~2003~~2004 502736810 06/11/2013 01/11/2018 N 6,~~062~~044,~~993~~237.2473 6,~~054~~035,~~090~~247.2452 1101/11/~~2003~~2004 502771826 N/A 08/11/2013 N 6,~~047~~028,~~128~~089.5683 6,~~038~~018,~~067~~943.3201 1101/11/~~2003~~2004 502772419 N/A 07/11/2013 N 5,~~742~~731,~~964~~175.0150 5,~~737~~725,~~525~~680.0217 1101/11/~~2003~~2004 502762724 07/11/2008 07/11/2028 N 5,~~549~~537,~~892~~494.7409 5,~~544~~531,~~102~~649.8118 1101/11/~~2003~~2004 709000044 N/A 07/01/2013 N 5,~~183~~171,~~077~~425.5068 5,~~177~~165,~~631~~928.7859 1101/01/~~2003~~2004 502769124 N/A 07/11/2013 N 5,~~176~~160,~~789~~878.9710 5,~~169~~153,~~239~~253.2842 1101/11/~~2003~~2004 502752921 N/A 07/11/2013 N 5,~~085~~074,~~018~~647.2741 5,~~080~~069,~~238~~817.0435 1101/11/~~2003~~2004 502769720 N/A 08/11/2013 N 5,~~069~~058,~~271~~446.7929 5,~~064~~053,~~246~~370.1991 1101/11/~~2003~~2004 502767013 N/A 08/11/2013 N 4,~~990~~981,~~651~~209.5438 4,~~986~~976,~~349~~859.9986 1101/11/~~2003~~2004 502771120 N/A 06/11/2013 N 4,975,000.00 4,975,000.00 1101/11/~~2003~~2004 502776813 N/A 08/11/2013 N 4,~~783~~765,~~012~~853.13 4,~~774~~757,~~846~~600.7412 1101/11/~~2003~~2004 502769621 N/A 06/11/2013 N 4,~~780~~771,~~941~~276.0030 4,~~776~~766,~~494~~782.2956 1101/11/~~2003~~2004 502773411 07/11/2008 07/11/2013 N 4,680,000.00 4,680,000.00 1101/11/~~2003~~2004 709000053 N/A 03/01/2013 N 4,~~640~~632,~~793~~141.5747 4,~~636~~628,~~870~~173.6712 1101/01/~~2003~~2004 502762716 07/11/2008 07/11/2028 N 4,~~630~~620,~~350~~005.3196 4,~~625~~615,~~519~~129.7047 1101/11/~~2003~~2004 502771201 N/A 08/11/2013 N 4,~~590~~580,~~097~~107.9460 4,~~585~~575,~~447~~412.6413 1101/11/~~2003~~2004 502776116 N/A 08/11/2010 N 4,~~566~~557,~~312~~539.5507 4,~~562~~553,~~305~~487.2976 1112/11/2003 502746830 N/A 07/11/2013 N 4,~~545~~535,~~577~~633.8531 4,~~540~~530,~~947~~957.1666 1101/11/~~2003~~2004 386000126 N/A 06/15/2023 N 4,~~486~~468,~~172~~875.0658 4,~~477~~460,~~549~~148.8789 1101/15/~~2003~~2004 502766021 N/A 08/11/2013 N 4,~~489~~478,~~250~~414.4317 4,~~484~~473,~~138~~258.5800 1101/11/~~2003~~2004 809000060 N/A 05/01/2013 N 4,~~300~~291,~~102~~860.0468 4,~~296~~288,~~344~~060.1982 1101/01/~~2003~~2004 502753719 N/A 07/11/2013 N 4,~~137~~128,~~333~~582.0155 4,~~133~~124,~~277~~486.8057 1101/11/~~2003~~2004 502771124 07/11/2013 07/11/2018 N 4,~~087~~078,~~457~~794.6227 4,~~083~~074,~~441~~737.5490 1101/11/~~2003~~2004 709000063 N/A 12/01/2007 N 3,~~980~~972,~~137~~060.3134 3,~~976~~968,~~428~~311.4110 1101/01/~~2003~~2004 502769513 06/11/2013 06/11/2018 N 3,~~834~~826,~~546~~711.6733 3,~~830~~823,~~935~~062.6754 1101/11/~~2003~~2004 502771817 N/A 08/11/2013 N 3,~~666~~655,~~557~~013.6792 3,~~661~~649,~~063~~467.5793 1101/11/~~2003~~2004 502762721 07/11/2008 07/11/2028 N 3,~~668~~659,~~102~~907.3871 3,~~664~~656,~~275~~044.6361 1101/11/~~2003~~2004 502770312 N/A 07/11/2013 N 3,~~587~~579,~~712~~272.9542 3,~~583~~575,~~744~~268.9580 1101/11/~~2003~~2004 502771722 N/A 08/11/2013 N 3,~~492~~485,~~576~~086.9685 3,~~489~~481,~~097~~573.6826 1101/11/~~2003~~2004 809000069 N/A 02/01/2013 N 3,~~473~~466,~~063~~458.3007 3,~~470~~463,~~060~~420.0944 1101/01/~~2003~~2004 502753016 N/A 07/11/2013 N 3,~~388~~380,~~642~~833.8909 3,~~384~~377,~~980~~137.9451 1112/11/2003 386000127 N/A 01/15/2019 N 3,~~220~~200,~~086~~714.3172 3,~~210~~190,~~429~~940.7782 1101/15/~~2003~~2004 709000072 N/A 06/01/2013 N 3,~~187~~181,~~486~~139.0117 3,~~184~~178,~~572~~194.7666 1101/01/~~2003~~2004 809000073 N/A 03/01/2012 N 3,~~169~~160,~~772~~858.5928 3,~~165~~156,~~593~~632.6971 1101/01/~~2003~~2004 502775517 N/A 08/11/2015 N 3,~~140~~131,~~585~~083.3031 3,~~136~~126,~~082~~536.7104 1101/11/~~2003~~2004 709000075 N/A 04/01/2013 N 3,~~126~~120,~~780~~589.6952 3,~~123~~117,~~943~~721.8475 1101/01/~~2003~~2004 502777212 08/11/2010 08/11/2013 N 3,125,000.00 3,125,000.00 1101/11/~~2003~~2004 709000077 N/A 06/01/2012 N 3,~~065~~061,~~890~~460.2498 3,~~063~~059,~~999~~541.5883 1001/01/~~2003~~2004 502754423 N/A 06/11/2013 N 2,~~997~~991,~~708~~477.1701 2,~~994~~988,~~829~~568.0426 1101/11/~~2003~~2004 502764910 N/A 06/11/2013 N 2,~~992~~986,~~728~~507.5776 2,~~989~~983,~~854~~603.2284 1101/11/~~2003~~2004 502754330 N/A 06/11/2013 N 2,~~987~~981,~~749~~538.0258 2,~~984~~978,~~879~~639.4650 1101/11/~~2003~~2004 809000081 N/A 11/01/2011 N 2,~~951~~947,~~622~~212.6859 2,~~949~~945,~~733~~294.0933 1101/01/~~2003~~2004 709000082 N/A 04/01/2012 N 2,~~892~~888,~~600~~825.1977 2,~~891~~887,~~037~~236.1491 1101/01/~~2003~~2004 809000083 N/A 05/01/2013 N 2,~~687~~682,~~364~~134.1922 2,~~684~~679,~~973~~717.3806 1101/01/~~2003~~2004 502754329 N/A 06/11/2013 N 2,~~683~~678,~~994~~415.5145 2,~~681~~675,~~416~~811.6810 1101/11/~~2003~~2004 502766320 N/A 08/11/2018 N 2,~~594~~588,~~501~~941.0870 2,~~591~~586,~~961~~371.3803 1101/11/~~2003~~2004 502777213 08/11/2010 08/11/2013 N 2,450,000.00 2,450,000.00 1101/11/~~2003~~2004 809000087 N/A 03/01/2012 N 2,~~327~~321,~~801~~255.7835 2,~~324~~318,~~732~~152.9120 1101/01/~~2003~~2004 502755919 N/A 09/15/2018 N 2,~~217~~211,~~615~~459.6279 2,~~214~~208,~~546~~355.59 11 01/15/~~2003~~2004 502769911 08/11/2010 08/11/2013 N 2,200,000.00 2,200,000.00 1101/11/~~2003~~2004 502777211 08/11/2010 08/11/2013 N 2,100,000.00 2,100,000.00 1101/11/~~2003~~2004 502772633 N/A 08/11/2013 N 2,~~094~~089,~~983~~926.5462 2,~~092~~087,~~598~~520.0141 1101/11/~~2003~~2004 809000092 N/A 03/01/2012 N 2,~~080~~074,~~163~~313.2928 2,~~077~~071,~~420~~540.8925 1101/01/~~2003~~2004 809000093 N/A 01/01/2013 N 2,~~033~~030,~~658~~042.1945 2,~~032~~028,~~034~~399.8424 1101/01/~~2003~~2004 502775107 N/A 08/11/2013 N 1,~~996~~992,~~023~~008.3675 1,~~994~~990,~~176~~142.1815 1101/11/~~2003~~2004 502753116 N/A 06/11/2013 N 1,~~951~~947,~~996~~938.0354 1,~~950~~946,~~121~~044.2547 1101/11/~~2003~~2004 809000096 N/A 03/01/2012 N 1,~~931~~926,~~580~~148.1803 1,~~929~~923,~~033~~573.6708 1101/01/~~2003~~2004 709000097 N/A 06/01/2012 N 1,~~780~~777,~~431~~889.0487 1,~~779~~776,~~349~~792.8017 1101/01/~~2003~~2004 386000128 N/A 03/15/2019 N 1,~~765~~754,~~816~~858.5650 1,~~760~~749,~~352~~333.8533 1101/15/~~2003~~2004 502777214 08/11/2010 08/11/2013 N 1,775,000.00 1,775,000.00 1101/11/~~2003~~2004 809000100 N/A 01/01/2013 N 1,~~626~~624,~~926~~034.5900 1,~~625~~622,~~627~~719.9143 1101/01/~~2003~~2004 502764912 N/A 06/11/2013 N 1,~~523~~520,~~752~~584.0067 1,~~522~~519,~~288~~106.5214 1101/11/~~2003~~2004 502769914 08/11/2010 08/11/2013 N 550,000.00 550,000.00 1101/11/~~2003~~2004 Totals ~~951~~949,~~294~~790,~~956~~797.9531 ~~950~~949,~~592~~081,~~439~~294.4148

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 01/15/2004 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 12/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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 01/15/2004 0 $0.00 0 $0.00 12/15/2003 0 $0.00 0 $0.00 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 01/15/2004 5.180670% 5.135049% 98 12/15/2003 5.180833% 5.135212% 99 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) ~~502771118~~502775911 96 0 1012/11/2003 ~~132~~122,~~445~~099.9699 ~~132~~122,~~445~~099.9699 AB ~~709000016~~502776116 1656 0 1012/0111/2003 6726,~~382~~703.3554 6726,~~382~~703.3554 B ~~502763306~~502753016 1770 0 1012/11/2003 7518,~~459~~139.2524 7518,~~459~~139.2524 AB Totals 3 ~~275~~166,~~287~~942.5677 ~~275~~166,~~287~~942.5677

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code(2) Transfer Date Date Balance Advances Date Date ~~502771118~~502775911 2537,~~141~~000,~~268~~000.9700 0.00 ~~709000016~~502776116 124,~~954~~557,~~187~~539.0807 0.00 ~~502763306~~502753016 123,~~542~~380,~~781~~833.4409 0.00 Totals 5044,~~638~~938,~~237~~372.4916 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Delinquency Code: Total for Status Code = AB (23 loans) ~~207~~166,~~905~~942.2177 ~~207~~166,~~905~~942.2177 3744,~~684~~938,~~050~~372.4116 0.00 ~~Total for Status Code = B~~ (1 ~~loan~~) ~~67,382.35 67,382.35 12,954,187.08 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