8-K 1 pcm03pw1.txt DECEMBER 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 : December 11, 2003 (Date of earliest event reported) Commission File No.: 333-42858-02 Prudential Securities Secured Financing Corporation Commercial Mortgage Pass-Through Certficates, Series 2003-PWR1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) Pending (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 December 11, 2003 a distribution was made to holders of Prudential Securities Secured Financing Corporation, Commercial Mortgage Pass-Through Certficates, Series 2003-PWR1. 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 Certficates, Series 2003-PWR1, relating to the December 11, 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. Prudential Securities Secured Financing Corporation Commercial Mortgage Pass-Through Certficates, Series 2003-PWR1 By: Wells Fargo Bank Minnesota, N.A., as Certificate Administrator By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: December 11, 2003 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certficates, Series 2003-PWR1, relating to the December 11, 2003 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services 9062 Old Annapolis Rd Columbia, MD 21045-1951 Prudential Commercial Mortgage Trust 2003-PWR1 Commercial Mortgage Pass-Through Certficates, Series 2003-PWR1. For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 12/11/2003 Record Date: 11/28/2003 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 - 11 Mortgage Loan Detail 12 - 15 Principal Prepayment Detail 16 Historical Detail 17 Delinquency Loan Detail 18 - 19 Specially Serviced Loan Detail 20 - 21 Modified Loan Detail 22 Liquidated Loan Detail 23 Issuer Prudential Securities Incorporated One New York Plaza New York, NY 10292 Contact: John Mulligan Phone Number: (212) 778-4365 Master Servicer Wells Fargo Bank, N.A. 45 Fremont Street, 2nd Floor investorreporting@wellsfargo.com San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Master Servicer Prudential Asset Resources, Inc. 2200 Ross Avenue, Suite 4900E Dallas, TX 75201 Contact: Hal Collett Phone Number: (214) 721-6032 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 74432GAA5 3.669000% 268,984,000.00 ~~262~~261,~~528~~645,~~929~~525.2850 ~~883~~1,~~403~~021,552.7852 A-2 74432GAB3 4.493000% 518,244,000.00 518,244,000.00 0.00 B 74432GAC1 4.607000% 32,401,000.00 32,401,000.00 0.00 C 74432GAD9 4.706000% 36,001,000.00 36,001,000.00 0.00 D 74432GAG2 4.775000% 14,401,000.00 14,401,000.00 0.00 E 74432GAH0 5.259000% 9,600,000.00 9,600,000.00 0.00 F 74432GAJ6 5.~~482586~~292937% 10,800,000.00 10,800,000.00 0.00 G 74432GAK3 5.~~975586~~785937% 12,001,000.00 12,001,000.00 0.00 H 74432GAL1 4.615000% 16,800,000.00 16,800,000.00 0.00 J 74432GAM9 4.615000% 7,201,000.00 7,201,000.00 0.00 K 74432GAN7 4.615000% 4,800,000.00 4,800,000.00 0.00 L 74432GAP2 4.615000% 7,200,000.00 7,200,000.00 0.00 M 74432GAQ0 4.615000% 3,600,000.00 3,600,000.00 0.00 N 74432GAR8 4.615000% 3,600,000.00 3,600,000.00 0.00 P 74432GAS6 4.615000% 14,401,371.00 14,401,371.00 0.00 V N/A 0.000000% 0.00 0.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 Totals 960,034,371.00 ~~953~~952,~~579~~695,~~300~~896.2850 ~~883~~1,~~403~~021,552.7852

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level(1) A-1 74432GAA5 ~~802~~799,~~682~~981.2019 0.00 0.00 1,~~686~~821,~~085~~533.9871 ~~261~~260,~~645~~623,~~525~~972.5098 18.1416% A-2 74432GAB3 1,940,391.91 0.00 0.00 1,940,391.91 518,244,000.00 18.1416% B 74432GAC1 124,392.84 0.00 0.00 124,392.84 32,401,000.00 14.7475% C 74432GAD9 141,183.92 0.00 0.00 141,183.92 36,001,000.00 10.9697% D 74432GAG2 57,303.98 0.00 0.00 57,303.98 14,401,000.00 9.4546% E 74432GAH0 42,072.00 0.00 0.00 42,072.00 9,600,000.00 8.4445% F 74432GAJ6 4947,~~343~~636.2744 0.00 0.00 4947,~~343~~636.2744 10,800,000.00 7.31% G 74432GAK3 5957,~~760~~864.8419 0.00 0.00 5957,~~760~~864.8419 12,001,000.00 6.05% H 74432GAL1 64,610.00 0.00 0.00 64,610.00 16,800,000.00 4.2829% J 74432GAM9 27,693.85 0.00 0.00 27,693.85 7,201,000.00 3.53% K 74432GAN7 18,460.00 0.00 0.00 18,460.00 4,800,000.00 3.0203% L 74432GAP2 27,690.00 0.00 0.00 27,690.00 7,200,000.00 2.27% M 74432GAQ0 13,845.00 0.00 0.00 13,845.00 3,600,000.00 1.89% N 74432GAR8 13,845.00 0.00 0.00 13,845.00 3,600,000.00 1.51% P 74432GAS6 54,~~483~~513.6652 0.00 0.00 54,~~483~~513.6652 14,401,371.00 0.00% V N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 3,~~437~~431,~~758~~483.4784 0.00 0.00 4,~~321~~453,~~162~~036.2536 ~~952~~951,~~695~~674,~~896~~343.5098

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 74432GAE7 0.~~199207~~181775% 960,034,371.00 ~~953~~952,~~579~~695,~~300~~896.2850 X-2 74432GAF4 1.~~732815~~548104% 875,599,000.00 875,599,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 74432GAE7 ~~158~~144,~~299~~313.5378 0.00 ~~158~~144,~~299~~313.5378 ~~952~~951,~~695~~674,~~896~~343.5098 X-2 74432GAF4 1,~~264~~129,~~376~~598.2055 0.00 1,~~264~~129,~~376~~598.2055 875,599,000.00 (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 74432GAA5 ~~976~~972.~~00202718~~71780292 3.~~28422427~~79781890 2.~~98412619~~97408467 0.00000000 0.00000000 ~~972~~968.~~71780292~~91998401 A-2 74432GAB3 1,000.00000000 0.00000000 3.74416667 0.00000000 0.00000000 1,000.00000000 B 74432GAC1 1,000.00000000 0.00000000 3.83916669 0.00000000 0.00000000 1,000.00000000 C 74432GAD9 1,000.00000000 0.00000000 3.92166662 0.00000000 0.00000000 1,000.00000000 D 74432GAG2 1,000.00000000 0.00000000 3.97916672 0.00000000 0.00000000 1,000.00000000 E 74432GAH0 1,000.00000000 0.00000000 4.38250000 0.00000000 0.00000000 1,000.00000000 F 74432GAJ6 1,000.00000000 0.00000000 4.~~56882130~~41078148 0.00000000 0.00000000 1,000.00000000 G 74432GAK3 1,000.00000000 0.00000000 4.~~97965503~~82161403 0.00000000 0.00000000 1,000.00000000 H 74432GAL1 1,000.00000000 0.00000000 3.84583333 0.00000000 0.00000000 1,000.00000000 J 74432GAM9 1,000.00000000 0.00000000 3.84583391 0.00000000 0.00000000 1,000.00000000 K 74432GAN7 1,000.00000000 0.00000000 3.84583333 0.00000000 0.00000000 1,000.00000000 L 74432GAP2 1,000.00000000 0.00000000 3.84583333 0.00000000 0.00000000 1,000.00000000 M 74432GAQ0 1,000.00000000 0.00000000 3.84583333 0.00000000 0.00000000 1,000.00000000 N 74432GAR8 1,000.00000000 0.00000000 3.84583333 0.00000000 0.00000000 1,000.00000000 P 74432GAS6 1,000.00000000 0.00000000 3.~~78322731~~78530072 0.00000000 0.00000000 1,000.00000000 V N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 74432GAE7 ~~993~~992.~~27620873~~35602941 0.~~16488944~~15032147 0.00000000 ~~992~~991.~~35602941~~29195030 X-2 74432GAF4 1,000.00000000 1.~~44401284~~29008661 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1912,~~560,020~~714.4561 Servicing Advances Outstanding 01,421.00 Reimbursement for Interest on Advances 0.00 paid from general collections Current Period Accrued Servicing Fees 4039,~~379~~095.0100 Less Delinquent Servicing Fees 95,~~732~~600.2841 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 59,~~409~~732.4428 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3643,~~056~~226.1787

Certificate Interest Reconciliation Class Accrued Net Aggregate Realized Previously Distributable Distributable Interest Remaining Certificate Prepayment Losses/ Unpaid Certificate Certificate Distribution Unpaid Interest Interest Shortfall Expense Interst Interest Interest Interest A-1 ~~802~~799,~~682~~981.2019 0.00 0.00 0.00 ~~802~~799,~~682~~981.2019 0.00 ~~802~~799,~~682~~981.2019 0.00 A-2 1,940,391.91 0.00 0.00 0.00 1,940,391.91 0.00 1,940,391.91 0.00 X-1 ~~158~~144,~~299~~313.5378 0.00 0.00 0.00 ~~158~~144,~~299~~313.5378 0.00 ~~158~~144,~~299~~313.5378 0.00 X-2 1,~~264~~129,~~376~~598.2055 0.00 0.00 0.00 1,~~264~~129,~~376~~598.2055 0.00 1,~~264~~129,~~376~~598.2055 0.00 B 124,392.84 0.00 0.00 0.00 124,392.84 0.00 124,392.84 0.00 C 141,183.92 0.00 0.00 0.00 141,183.92 0.00 141,183.92 0.00 D 57,303.98 0.00 0.00 0.00 57,303.98 0.00 57,303.98 0.00 E 42,072.00 0.00 0.00 0.00 42,072.00 0.00 42,072.00 0.00 F 4947,~~343~~636.2744 0.00 0.00 0.00 4947,~~343~~636.2744 0.00 4947,~~343~~636.2744 0.00 G 5957,~~760~~864.8419 0.00 0.00 0.00 5957,~~760~~864.8419 0.00 5957,~~760~~864.8419 0.00 H 64,610.00 0.00 0.00 0.00 64,610.00 0.00 64,610.00 0.00 J 27,693.85 0.00 0.00 0.00 27,693.85 0.00 27,693.85 0.00 K 18,460.00 0.00 0.00 0.00 18,460.00 0.00 18,460.00 0.00 L 27,690.00 0.00 0.00 0.00 27,690.00 0.00 27,690.00 0.00 M 13,845.00 0.00 0.00 0.00 13,845.00 0.00 13,845.00 0.00 N 13,845.00 0.00 0.00 0.00 13,845.00 0.00 13,845.00 0.00 P 55,385.27 0.00 0.00 01,775.0005 55,385.27 ~~901~~871.6175 54,~~483~~513.6652 12,~~775~~646.0580 Total 4,~~861~~706,~~335~~267.8192 0.00 0.00 01,775.0005 4,~~861~~706,~~335~~267.8192 ~~901~~871.6175 4,~~860~~705,~~434~~396.2017 12,~~775~~646.0580

Other Required Information Available Distribution Amount (1) 5,~~743~~726,~~837~~948.9869 Principal Distribution Amount ~~883~~1,~~403~~021,552.7453 (a) Principal portion of Scheduled Payments ~~883~~1,~~403~~021,552.7453 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Aggregate Number of Outstanding Mortgage Loans 100 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~952~~951,~~886~~765,~~706~~522.3911 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~952~~951,~~695~~674,~~896~~344.8129 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 3644,~~957~~098.7862 Servicing Fee paid 3643,~~056~~226.1787 Special Servicing Fee paid ~~901~~871.6175 Trustee Fee Paid ~~819~~793.9991 Paying Agent Fee Paid 1,~~393~~349.9965 Expense Losses (Additional Trust Fund Expenses) ~~901~~871.6175 (i) Special Servicing and Liquidation Fees ~~901~~871.6175 (ii) Advance Interest 0.00 (iii) Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 4,~~903~~747,~~928~~506.7849 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,~~903~~747,~~928~~506.7849 Principal: Scheduled Principal ~~883~~1,~~403~~021,552.7453 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 ~~883~~1,~~403~~021,552.7453 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,~~787~~769,~~332~~059.5202 Total Funds Distributed Fees: Master Servicing Fee 4039,~~379~~095.0100 Trustee Fee ~~819~~793.9991 Certificate Administration Fee 1,~~393~~349.9965 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 4241,~~592~~238.9957 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee ~~901~~871.6175 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 ~~901~~871.6175 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 4,~~860~~705,~~434~~396.2017 Principal Distribution ~~883~~1,~~403~~021,552.7852 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,~~743~~726,~~837~~948.9869 Total Funds Distributed 5,~~787~~769,~~332~~059.5801

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 1,000,000 1 ~~986~~985,~~483~~024.6994 0.10 ~~110~~109 6.2500 1.410000 1,000,001 to 2,000,000 6 10,~~388~~375,~~706~~612.6948 1.09 ~~109~~108 6.1313 1.~~548932~~548907 2,000,001 to 3,000,000 16 40,~~057~~003,~~063~~592.3537 4.20 ~~104~~103 6.0518 1.~~737152~~737148 3,000,001 to 4,000,000 11 39,~~546~~503,~~375~~843.9514 4.15 ~~110~~109 6.1108 1.~~458545~~458551 4,000,001 to 5,000,000 9 39,~~212~~171,~~911~~826.1173 4.12 ~~103~~102 6.~~0517~~0518 1.~~467355~~457581 5,000,001 to 6,000,000 9 49,~~225~~167,~~203~~219.5629 5.17 ~~107~~106 5.~~8977~~8978 1.~~612143~~615408 6,000,001 to 7,000,000 9 57,~~853~~789,~~447~~404.3097 6.07 ~~103~~102 6.0021 1.~~442183~~470280 7,000,001 to 8,000,000 8 61,~~132~~059,~~057~~013.6935 6.42 ~~102~~101 5.9261 1.~~451487~~455397 8,000,001 to 9,000,000 5 41,~~817~~764,~~991~~345.6626 4.39 9897 5.~~8035~~8034 1.~~711799~~711835 9,000,001 to 10,000,000 3 27,~~951~~915,~~081~~975.0902 2.93 ~~109~~108 5.8479 1.~~530039~~530058 10,000,001 to 15,000,000 5 56,~~066~~006,~~020~~918.4026 5.8889 ~~110~~109 5.9969 1.~~383190~~383186 15,000,001 to 20,000,000 7 118,~~720~~603,~~844~~015.0267 12.46 ~~111~~110 5.~~9809~~9808 1.~~537366~~537368 20,000,001 to 30,000,000 6 141,~~692~~511,~~350~~906.8925 14.87 ~~111~~110 6.0963 1.~~527879~~527883 30,000,001 and greater 5 ~~268~~267,~~045~~816,~~359~~646.4156 28.14 9796 5.~~9307~~9311 1.~~867203~~839636 Totals 100 ~~952~~951,~~695~~674,~~896~~344.8129 100.00 ~~104~~103 5.~~9799~~9800 1.~~621938~~615924

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alaska 1 6,~~141~~134,~~405~~974.2501 0.64 ~~110~~109 6.0300 1.210000 Arizona 2 4,~~758~~750,~~627~~505.6004 0.50 9089 6.0979 1.~~474306~~474369 Arkansas 1 196,~~956~~597.4946 0.02 ~~111~~110 6.5000 1.627867 California 18 162,~~218~~038,~~495~~349.5088 17.03 ~~110~~109 5.9233 1.~~548144~~545777 Colorado 3 7,~~369~~359,~~205~~860.4169 0.77 ~~110~~109 6.0211 1.~~650101~~650076 Connecticut 2 ~~886~~884,~~304~~688.2460 0.09 ~~111~~110 6.5000 1.627867 Delaware 1 51,~~346~~287,~~448~~042.3606 5.39 7271 5.5500 1.601468 Florida 12 84,~~492~~429,~~011~~448.9643 8.87 9897 5.~~9177~~9176 1.~~880697~~880953 Georgia 3 6,~~612~~606,~~645~~991.7133 0.69 9594 5.~~5596~~5595 2.~~347657~~347912 Hawaii 1 1,~~152~~150,~~195~~095.5118 0.12 ~~111~~110 6.5000 1.627867 Illinois 3 25,~~807~~777,~~268~~142.1861 2.71 ~~111~~110 5.9133 1.~~499956~~499926 Indiana 1 11,~~637~~624,~~108~~690.0953 1.22 ~~112~~111 5.8600 1.180000 Iowa 1 8,~~459~~450,~~582~~485.3072 0.89 ~~109~~108 5.9150 1.526703 Kansas 1 3,~~757~~753,~~555~~635.1502 0.39 ~~108~~107 6.1100 1.654000 Kentucky 2 10,~~606~~594,~~152~~893.8678 1.11 ~~111~~110 5.9300 1.373942 Louisiana 2 25,~~082~~047,~~786~~124.3335 2.63 ~~112~~111 6.4408 1.551039 Maryland 3 18,~~968~~944,~~583~~841.0373 1.99 ~~110~~109 5.9994 1.~~436847~~436851 Massachusetts 1 2,~~278~~275,~~147~~750.1532 0.24 ~~110~~109 6.0050 1.539706 Michigan 4 20,~~500~~477,~~034~~183.2383 2.15 ~~111~~110 5.~~9886~~9885 1.~~298319~~369602 Minnesota 5 15,~~681~~663,~~851~~534.6069 1.65 ~~111~~110 5.8926 1.~~675669~~675593 Mississippi 1 2,~~028~~024,~~651~~953.9391 0.21 ~~111~~110 6.5000 1.627867 Missouri 1 5,~~543~~536,~~144~~960.1897 0.58 7473 5.6900 1.536229 Montana 1 275,~~739~~236.1046 0.03 ~~111~~110 6.5000 1.627867 Nebraska 2 2,~~624~~620,~~852~~996.5276 0.28 ~~110~~109 6.5000 1.~~487768~~487762 Nevada 3 15,~~028~~009,~~341~~503.8260 1.58 ~~109~~108 5.9092 1.~~633027~~643762 New Jersey 5 30,~~175~~138,~~520~~963.1559 3.17 ~~110~~109 5.8487 1.~~785817~~785829 New York 16 160,~~997~~917,~~747~~966.3563 16.9091 ~~110~~109 6.~~4895~~4896 1.~~687403~~690023 North Carolina 6 8079,~~020~~867,~~187~~127.6625 8.4039 ~~105~~104 5.~~4917~~4919 1.~~758959~~758807 Ohio 4 12,~~242~~225,~~593~~135.5559 1.2928 6968 5.9777 1.~~396776~~396773 Pennsylvania 8 50,~~997~~926,~~363~~371.1239 5.35 ~~110~~109 6.0286 1.~~438117~~438109 South Carolina 2 7,010,000.00 0.74 7170 5.5000 2.680585 Tennessee 2 4,~~777~~773,~~995~~167.7514 0.50 ~~108~~107 6.2800 1.562609 Texas 7 20,~~529~~504,~~162~~077.7327 2.15 7776 5.~~5893~~5892 1.~~592969~~592978 Utah 2 3,~~085~~080,~~186~~272.7918 0.32 ~~110~~109 6.1005 2.~~096177~~096204 Virginia 5 70,~~930~~860,~~870~~178.5729 7.45 ~~106~~105 5.~~9434~~9433 1.~~435530~~330962 Washington 2 11,~~067~~055,~~547~~898.2374 1.16 ~~109~~108 6.0251 1.~~651199~~651200 West Virginia 1 7,~~407~~399,~~627~~699.4025 0.78 ~~107~~106 6.0000 2.090000 Totals 135 ~~952~~951,~~695~~674,~~896~~344.8129 100.00 ~~104~~103 5.~~9799~~9800 1.~~621938~~615924

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.14 or less 10 ~~6,441,918~~0.1300 0.6800 ~~111~~0 50.~~8400~~0000 10.~~140000~~000000 1.15 to 1.20 23 1969,~~568~~002,~~673~~902.9697 27.0525 ~~112~~109 5.~~9370~~8713 1.~~171894~~173981 1.20 to 1.24 3 15,~~680~~662,~~699~~877.9489 1.65 8180 5.6014 1.~~213685~~213686 1.25 to 1.29 4 28,~~038~~001,~~772~~296.0026 2.94 ~~109~~108 6.~~1311~~1312 1.270857 130 to 1.34 54 6818,~~414~~643,~~620~~942.9566 71.1896 ~~106~~95 5.~~8438~~7001 1.~~321315~~331852 1.35 to 1.39 1011 7077,~~734~~330,~~037~~286.3729 78.4213 102 6.~~1623~~1682 1.~~384809~~383530 1.40 to 1.44 13 123,~~172~~020,~~530~~091.0434 12.93 ~~109~~108 5.9666 1.~~424005~~424006 1.45 to 1.49 9 44,~~436~~384,~~806~~272.4341 4.66 ~~110~~109 6.0570 1.~~473654~~473656 1.50 to 1.54 16 110,~~595~~469,~~606~~855.6119 11.61 ~~108~~107 6.0947 1.~~524035~~524036 1.55 to 1.59 11 96,~~348~~236,~~577~~686.7765 10.11 ~~111~~110 6.0392 1.~~569193~~569194 1.60 to 1.64 6 97,~~771~~671,~~890~~964.6216 10.26 9089 5.8208 1.~~608684~~608681 1.65 to 1.69 2 16,~~918~~900,~~017~~493.8751 1.78 ~~108~~107 6.1331 1.656774 1.70 to 1.74 01 04,254,616.0013 0.0045 0109 06.0000 01.~~000000~~700000 1.75 to 1.79 54 4541,~~667~~357,~~404~~836.3019 4.7935 ~~110~~109 5.~~6818~~6491 1.~~785265~~784778 1.80 to 1.84 1 6,~~616~~609,~~659~~074.7117 0.69 4847 5.6000 1.845769 1.85 to 1.89 1 2,~~662~~658,~~891~~894.2200 0.28 ~~110~~109 6.1500 1.870000 1.90 to 1.94 2 82,~~474~~471,~~433~~848.1318 8.6667 ~~110~~109 6.8292 1.909700 1.95 to 1.99 32 5247,~~993~~458,~~602~~266.73 54.5699 ~~111~~110 5.~~2952~~2605 1.~~954981~~950995 2.00 to 2.49 23 915,~~872~~269,~~401~~125.2376 1.0460 108 65.~~0000~~8583 2.~~120972~~085200 2.50 or greater 4 54,~~286~~270,~~352~~013.80 5.70 8079 5.5067 2.~~675122~~675128 Totals 100 ~~952~~951,~~695~~674,~~896~~344.8129 100.00 ~~104~~103 5.~~9799~~9800 1.~~621938~~615924

Property Type Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 31 59,~~949~~871,~~038~~445.1367 6.29 ~~106~~105 6.~~1235~~1234 1.~~522779~~516372 Lodging 1 24,~~747~~712,~~960~~908.2865 2.60 ~~112~~111 6.4400 1.550000 Mixed Use 5 36,~~422~~382,~~836~~949.6097 3.82 ~~111~~110 6.~~1239~~1240 1.~~547010~~546988 Mobile Home Park 7 20,~~896~~869,~~616~~335.2065 2.19 ~~110~~109 5.9325 1.~~401949~~401946 Multi-Family 20 97,~~321~~229,~~987~~765.8225 10.22 ~~103~~102 5.8393 1.~~460119~~472731 Office 22 295,~~850~~591,~~508~~279.6539 31.0506 ~~102~~101 6.~~1669~~1672 1.~~627024~~627662 Other 1 7,~~728~~720,~~538~~662.3702 0.81 ~~110~~109 6.1750 1.444237 Retail 46 404,~~691~~216,~~875~~111.6946 42.4847 ~~104~~103 5.8132 1.~~689514~~672811 Self Storage 2 5,~~086~~079,~~535~~886.0622 0.53 ~~110~~109 5.~~9878~~9879 2.~~274879~~274786 Totals 135 ~~952~~951,~~695~~674,~~896~~344.8129 100.00 ~~104~~103 5.~~9799~~9800 1.~~621938~~615924

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.249% or less 2 53,~~613~~488,~~452~~416.8769 5.6362 ~~102~~101 5.2215 1.~~844921~~844805 5.250% to 5.499% 4 21,~~458~~433,~~465~~171.8521 2.25 9392 5.3862 1.~~912121~~912123 5.500% to 5.749% 14 184,~~622~~443,~~018~~437.6156 19.38 8786 5.5731 1.~~873380~~874494 5.750% to 5.849% 6 90,~~978~~897,~~127~~396.1095 9.55 ~~110~~109 5.8200 1.~~407896~~339768 5.850% to 5.949% 19 198,~~292~~054,~~936~~738.4104 20.81 ~~108~~107 5.8993 1.~~463125~~463126 5.950% to 6.049% 14 55,~~216~~152,~~513~~280.9278 5.80 ~~108~~107 6.0101 1.~~579240~~572303 6.050% to 6.149% 9 71,~~485~~408,~~296~~648.8294 7.50 ~~110~~109 6.0791 1.~~492030~~495354 6.150% to 6.249% 10 47,~~348~~298,~~961~~745.3458 4.97 ~~110~~109 6.1778 1.~~507693~~516144 6.250% to 6.349% 7 40,~~576~~534,~~779~~452.0136 4.26 ~~110~~109 6.2665 1.~~431778~~431777 6.350% to 6.449% 6 41,~~263~~211,~~783~~822.2209 4.33 ~~111~~110 6.4143 1.~~561891~~561895 6.450% to 6.549% 4 45,~~928~~860,~~827~~640.0843 4.82 ~~111~~110 6.5130 1.~~552474~~552461 6.550% to 6.649% 1 10,~~584~~574,~~838~~736.6832 1.11 ~~107~~106 6.6100 1.270000 6.650% to 6.749% 1 3,~~570~~567,~~340~~021.7052 0.37 ~~110~~109 6.6600 1.410000 6.750% to 6.999% 1 80,000,000.00 8.4041 ~~110~~109 6.8527 1.910000 7.000% or greater 2 7,~~755~~748,~~555~~835.2082 0.81 ~~111~~110 7.0000 1.394526 Totals 100 ~~952~~951,~~695~~674,~~896~~344.8129 100.00 ~~104~~103 5.~~9799~~9800 1.~~621938~~615924

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 9483 ~~808~~707,~~592~~342,~~908~~419.4901 8474.8733 ~~105~~108 5.~~9086~~9292 1.~~541045~~528892 13 to 24 months 617 ~~144~~244,~~102~~331,~~988~~925.3228 1525.1367 9890 6.~~3796~~1269 21.~~075849~~867881 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 100 ~~952~~951,~~695~~674,~~896~~344.8129 100.00 ~~104~~103 5.~~9799~~9800 1.~~621938~~615924

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 4 26,~~712~~677,~~423~~354.3639 2.80 4948 5.5026 1.~~442050~~442063 61 to 120 months 96 ~~925~~924,~~983~~996,~~473~~989.4590 97.20 ~~106~~105 5.~~9936~~9938 1.~~627128~~620938 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 100 ~~952~~951,~~695~~674,~~896~~344.8129 100.00 ~~104~~103 5.~~9799~~9800 1.~~621938~~615924

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 3 140,190,000.00 14.7273 9998 6.3085 2.094395 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 4 31,~~701~~664,~~643~~279.4526 3.33 ~~107~~106 6.0509 1.~~444867~~444872 241 to 300 months 32 218,~~534~~222,~~902~~041.0495 22.9493 ~~108~~107 6.1137 1.~~518356~~519090 301 months and greater 61 ~~562~~561,~~269~~598,~~351~~023.3208 59.0201 ~~104~~103 5.~~8419~~8420 1.~~554384~~543756 Totals 100 ~~952~~951,~~695~~674,~~896~~344.8129 100.00 ~~104~~103 5.~~9799~~9800 1.~~621938~~615924

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 74 ~~704~~703,~~617~~856,~~558~~198.7273 73.96 ~~103~~102 6.~~0079~~0080 1.~~669888~~669967 1 year or less 26 ~~248~~247,~~078~~818,~~338~~145.0956 26.04 ~~107~~106 5.9003 1.~~485747~~462429 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 100 ~~952~~951,~~695~~674,~~896~~344.8129 100.00 ~~104~~103 5.~~9799~~9800 1.~~621938~~615924 (1)Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (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. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 510901115 1 OF New York NY ~~472~~456,~~074~~846.8967 0.00 6.853% 850200921 2 OF Wilmington DE ~~245~~237,~~638~~477.1532 5159,~~245~~406.4730 5.550% 6104737 3 RT Arlington VA ~~249~~241,~~426~~159.8898 4553,~~342~~609.9484 5.845% 510901047 4 RT High Point NC ~~207~~200,~~656~~485.7617 ~~108~~115,~~525~~696.1271 5.230% 850200894 5 RT Various Various 188,787.50 0.00 5.500% 6104826 6 RT Westlake Village CA ~~132~~127,~~033~~648.6215 2731,~~410~~796.5401 5.530% 850200999 7 OF Conshohocken PA ~~137~~132,~~237~~627.5844 3741,~~087~~697.3751 5.925% 6104801 8 LO New Orleans LA ~~137~~132,~~410~~814.0805 3035,~~455~~051.6164 6.440% 850201051 9 RT Brooklyn NY ~~119~~115,~~536~~538.0684 2529,~~969~~966.5274 6.525% 310901005 10 RT Anaheim CA ~~108~~105,~~650~~054.2214 1821,~~066~~662.6270 6.060% 850201028 11 OF Oakland CA ~~109~~106,~~780~~152.2304 1620,~~641~~270.8605 6.265% 6104791 12 MF Rensselaer NY 9491,~~403~~358.6133 0.00 5.770% 850201083 13 MU Bonita Springs FL 9087,~~696~~692.2122 1518,~~953~~957.2120 5.890% 310901006 14 RT Hawthorne CA 8784,~~823~~913.6040 1518,~~751~~661.4565 5.880% 310901053 15 RT Bolingbrook IL 8481,~~172~~383.0869 1417,~~881~~670.7211 5.900% 850201084 16 OF Durham NC 8279,~~475~~743.5410 1417,~~606~~339.9236 5.910% 6104671 17 OF Hialeah FL 8482,~~885~~076.3335 1316,~~937~~746.9088 6.090% 600872103 18 IN Various Various 8784,~~508~~547.6268 2528,~~492~~453.2115 6.500% 6104809 19 RT Westlake Village CA 6260,~~335~~268.9727 1113,~~907~~975.6636 5.730% 6104804 20 OF Merrillville IN 5856,~~774~~827.9888 1012,~~470~~417.4656 5.860% 850201007 21 RT Bell Gardens CA 5452,~~168~~373.2071 911,~~553~~347.2978 5.920% 850201085 22 MH Various KY 5452,~~207~~412.4707 911,~~463~~259.6808 5.930% 6104697 23 MF Lynchburg VA 6058,~~294~~304.4982 810,~~112~~102.6936 6.610% 310900848 24 RT Chino Hills CA 4846,~~299~~699.7924 810,~~641~~241.3186 5.900% 310900978 25 RT Gilroy CA 4443,~~698~~192.0011 1315,~~867~~373.4736 5.540% 850201086 26 IN Various Various 4746,~~905~~320.7011 79,~~905~~490.2685 6.110% 6104794 27 RT Various MN 4543,~~270~~770.4492 79,~~996~~496.7224 5.880% 600872104 28 RT Cedar Falls IA 4341,~~127~~698.7069 79,~~667~~096.5758 5.915% 850200995 29 RT West Caldwell NJ 3836,~~217~~947.9839 89,~~389~~659.0867 5.400% 600872105 30 RT Burlington OH 4139,~~161~~777.2623 1112,~~499~~883.0407 5.870% 850200998 31 OF Ewing NJ 4140,~~438~~046.3453 1112,~~119~~510.0384 5.945% 6104857 32 RT Muskegon MI 4139,~~357~~988.0231 68,~~864~~233.4920 6.050% 6104702 33 OF Spokane WA 4140,~~520~~146.2267 68,~~659~~033.9651 6.160% 850201009 34 OT Commack NY 4139,~~130~~769.0877 67,~~516~~876.0435 6.175% 850201087 35 MH Various NY 3837,~~543~~247.7198 1012,~~728~~024.5225 5.860% 6104764 36 MF Charlotte NC 3332,~~929~~799.3448 89,~~209~~339.6147 5.170% 850201088 37 IN Towson MD 4039,~~600~~258.6368 67,~~193~~535.8883 6.250% 850200835 38 OF Rockville MD 3635,~~888~~646.3770 1012,~~831~~073.9158 5.730% 6104721 39 MF Morgantown WV 3837,~~307~~038.1514 67,~~659~~928.1415 6.000% 310901000 40 MU Delray Beach FL 3736,~~824~~575.1580 56,~~201~~449.2055 6.510% 6104730 41 RT Newark NY 3534,~~884~~697.2669 56,~~588~~775.8946 6.230% 850200956 42 IN Otay Mesa CA 3332,~~102~~004.0535 67,~~189~~286.0777 5.795% 600872106 43 OF San Antonio TX 3130,~~938~~877.4775 67,~~524~~585.8254 5.600% 6104736 44 MF Kentwood MI 3231,~~425~~350.2667 56,~~879~~954.4201 5.840% 600872107 45 RT Tampa FL 3433,~~963~~808.5175 56,~~047~~202.9268 6.395% 850201089 46 MF Yonkers NY 3029,~~173~~158.8291 89,~~718~~733.4637 5.720% 6104803 47 OF Anchorage AK 3130,~~917~~860.1556 56,~~374~~431.6524 6.030% 310900979 48 RT Union NJ 3130,~~061~~031.1682 56,~~594~~623.3771 5.870% 850201090 49 OF Middletown NJ 3130,~~630~~584.3453 46,~~962~~008.2001 6.160% 6104823 50 MF San Antonio TX 2726,~~730~~809.8808 6,~~035~~957.9171 5.420% 850200983 51 RT St. Louis MO 2726,~~185~~283.74 56,~~281~~183.21 5.690% 6104829 52 OF Larkspur CA 2726,~~760~~840.1980 45,~~862~~781.3271 5.900% 6104802 53 OF Las Vegas NV 2625,~~161~~280.5355 78,~~942~~823.5351 5.600% 310901003 54 MU Hometown IL 2625,~~328~~442.3791 78,~~519~~405.5703 5.770% 6104786 55 RT Las Vegas NV 2726,~~777~~858.9461 45,~~599~~518.5992 6.070% 850201091 56 RT Various FL 2726,~~465~~557.2908 45,~~315~~223.6485 6.180% 850200987 57 RT Fayetteville NC 2827,~~205~~273.7794 45,~~150~~082.4932 6.350% 6104127 58 MF Upper Darby PA 2423,~~627~~811.2183 4,~~182~~997.0846 6.010% 6104797 59 RT Mechanicville NY 2322,~~720~~934.1798 34,~~977~~762.5675 6.040% 850200792 60 RT Enola PA 2423,~~170~~371.7774 34,~~683~~482.0104 6.300% 6104783 61 IN San Antonio TX 19,~~691~~036.4207 45,~~605~~260.5489 5.250% 6104774 62 IN Henderson NV 2221,~~613~~864.5098 34,~~747~~495.2779 6.100% 6103988 63 IN Oakland CA 2221,~~024~~295.7651 34,~~755~~485.9116 6.000% 310900889 64 MU Berkeley CA 2524,~~606~~763.2066 23,~~835~~678.4802 7.000% 600872101 65 RT Thornton CO 2120,~~458~~747.3158 34,~~737~~447.0477 5.950% 850201092 66 MF Philadelphia PA 2019,~~611~~928.9263 34,~~791~~474.2150 5.820% 6104807 67 OF Bethesda MD 2019,~~609~~927.5034 34,~~449~~131.7389 6.030% 310900971 68 RT Chicago IL 2120,~~040~~344.5560 34,~~354~~050.4843 6.160% 6104813 69 MF Gardena CA 18,~~697~~076.5084 34,~~740~~361.7945 5.620% 310900973 70 RT Hopkins MN 18,~~971~~343.9112 34,~~445~~074.8463 5.850% 850201094 71 IN Chesapeake VA 1918,~~189~~545.4154 45,~~971~~615.8976 6.000% 310900898 72 OF Amherst NY 2019,~~491~~815.0639 23,~~643~~319.5118 6.660% 310900888 73 OF San Francisco CA 2120,~~173~~477.7808 23,~~344~~041.6636 7.000% 850201095 74 IN Southeast NY 1817,~~516~~904.4520 23,~~897~~509.2651 6.190% 6104737 75 MF Taylor MI 17,~~911~~318.4530 3,~~072~~665.8297 6.000% 310900972 76 MF Bellingham WA 15,~~951~~422.3715 3,~~085~~614.7698 5.700% 850201054 77 MF Philadelphia PA 15,~~727~~207.9033 23,~~627~~147.0865 6.035% 850200996 78 OF Denver CO 15,~~521~~001.9515 34,~~963~~484.2707 6.085% 6104870 79 MF Lake City FL 13,~~987~~523.7102 23,~~951~~416.6837 5.480% 310900867 80 MH Argentine Township MI 1413,~~120~~647.8932 3,~~523~~997.6522 6.150% 310901013 81 SS Fridley MN 1312,~~311~~864.8360 34,~~616~~063.6689 5.910% 850201034 82 MF West Chester PA 1312,~~429~~985.8234 2,~~233~~678.7927 6.045% 310900940 83 RT Memphis TN 13,~~813~~356.3262 2,~~122~~579.5626 6.280% 310900909 84 RT Longview TX 1312,~~421~~971.3925 3,~~301~~751.2337 6.250% 310900986 85 SS Roseville CA 12,~~945~~516.0051 2,~~156~~584.4695 6.070% 850201096 86 RT Roy UT 12,~~752~~323.0087 3,~~355~~783.5467 6.000% 850200915 87 MF Mesa AZ 12,~~582~~150.7521 5,~~328~~760.0357 6.000% 850200934 88 OF Altamonte Springs FL 12,~~891~~460.2506 23,~~999~~430.3352 6.135% 310900980 89 OF Lincoln NE 1312,~~054~~617.3968 23,~~880~~317.5021 6.500% 600872102 90 RT Avondale AZ 12,~~442~~031.4703 12,~~950~~361.5599 6.200% 850201008 91 MU Hingham MA 11,~~790~~400.6123 2,~~006~~396.4583 6.005% 6104768 92 RT Smyrna GA 10,~~877~~515.2595 2,~~254~~615.1444 5.550% 310900930 93 RT Murfreesboro TN 1211,~~046~~648.5022 12,~~851~~249.0735 6.280% 310900984 94 MF Akron OH 9,~~861~~535.6600 12,~~724~~051.6834 5.940% 850200974 95 MF Athens GA 98,~~106~~799.1453 23,~~732~~038.3394 5.650% 850200991 96 RT Newark NJ 9,~~786~~463.8556 1,~~431~~754.0433 6.365% 310900963 97 RT Willoughby Hills OH 9,~~644~~326.8318 1,~~415~~733.0469 6.390% 6104785 98 OF Santa Maria CA 8,~~356~~076.9360 2,~~099~~379.1043 6.150% 890901017 99 RT Port Richey FL 87,~~152~~879.3344 12,~~863~~136.5948 6.380% 310900982 100 IN Van Nuys CA 5,~~316~~137.0994 1,~~280~~458.6075 6.250% Totals 4,~~903~~747,~~928~~506.7849 ~~883~~1,~~403~~021,552.7453

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 510901115 N/A 01/07/2013 N 80,000,000.00 80,000,000.00 1011/07/2003 850200921 N/A 11/01/2009 N 51,~~397~~346,~~693~~448.8336 51,~~346~~287,~~448~~042.3606 1112/01/2003 6104737 N/A 01/01/2013 N 49,~~553~~508,~~832~~489.5261 49,~~508~~454,~~489~~879.6177 1112/01/2003 510901047 N/A 02/01/2013 N 46,~~108~~000,~~946~~421.5644 4645,~~000~~884,~~421~~724.4473 1112/01/2003 850200894 N/A 10/01/2009 N 41,190,000.00 41,190,000.00 1112/01/2003 6104826 N/A 01/01/2013 N 27,~~726~~699,~~829~~418.3078 27,~~699~~667,~~418~~622.7877 1112/01/2003 850200999 N/A 01/01/2013 N 26,~~898~~861,~~341~~254.4407 26,~~861~~819,~~254~~556.0756 1012/01/2003 6104801 N/A 03/01/2013 N 24,~~778~~747,~~415~~960.8928 24,~~747~~712,~~960~~908.2865 1012/01/2003 850201051 N/A 02/01/2013 N 21,~~274~~248,~~492~~523.6109 21,~~248~~218,~~523~~556.0935 1112/01/2003 310901005 N/A 01/01/2013 N 20,~~820~~802,~~866~~800.7614 20,~~802~~781,~~800~~137.1444 1112/01/2003 850201028 N/A 02/01/2013 N 20,~~349~~332,~~036~~394.3953 20,~~332~~312,~~394~~124.5348 1112/01/2003 6104791 N/A 01/01/2013 N 19,000,000.00 19,000,000.00 1112/01/2003 850201083 N/A 03/01/2013 N 17,~~881~~865,~~941~~988.2706 17,~~865~~847,~~988~~030.0686 1112/01/2003 310901006 N/A 01/01/2013 N 17,~~345~~329,~~016~~265.9752 17,~~329~~310,~~265~~603.5287 1112/01/2003 310901053 N/A 02/01/2013 N 16,~~567~~552,~~495~~614.9725 16,~~552~~534,~~614~~944.2514 1112/01/2003 850201084 N/A 01/01/2013 N 16,~~206~~191,~~099~~493.9200 16,~~191~~174,~~493~~153.0064 1011/01/2003 6104671 N/A 01/01/2013 N 16,~~186~~172,~~618~~680.6574 16,~~172~~155,~~680~~933.7486 1112/01/2003 600872103 N/A 02/01/2013 N 15,~~634~~608,~~294~~802.6645 15,~~608~~580,~~802~~349.4530 1112/01/2003 6104809 N/A 01/01/2013 N 12,~~633~~621,~~535~~627.1853 12,~~621~~607,~~627~~652.5317 1112/01/2003 6104804 N/A 03/01/2013 N 11,~~647~~637,~~578~~108.5509 11,~~637~~624,~~108~~690.0953 1112/01/2003 850201007 N/A 01/01/2013 N 10,~~625~~616,~~846~~293.5324 10,~~616~~604,~~293~~945.2446 1112/01/2003 850201085 N/A 02/01/2013 N 10,~~615~~606,~~616~~152.5486 10,~~606~~594,~~152~~893.8678 1011/01/2003 6104697 N/A 10/01/2012 N 10,~~592~~584,~~951~~838.3768 10,~~584~~574,~~838~~736.6832 1012/01/2003 310900848 N/A 12/01/2012 N 9,~~506~~498,~~792~~150.1382 9,~~498~~487,~~150~~908.8296 1112/01/2003 310900978 N/A 01/01/2013 N 9,~~369~~355,~~558~~691.9649 9,~~355~~340,~~691~~318.4913 1112/01/2003 850201086 N/A 11/01/2012 N 9,~~105~~097,~~144~~238.0478 9,~~097~~087,~~238~~747.7893 1112/01/2003 6104794 N/A 03/01/2013 N 8,~~940~~932,~~837~~841.9724 8,~~932~~923,~~841~~345.2400 1112/01/2003 600872104 N/A 12/01/2012 N 8,~~467~~459,~~249~~582.8730 8,~~459~~450,~~582~~485.3072 1012/01/2003 850200995 N/A 01/01/2013 N 8,~~218~~210,~~921~~532.2820 8,~~210~~200,~~532~~872.2053 1112/01/2003 600872105 N/A 11/01/2007 N 8,~~143~~131,~~130~~631.5248 8,~~131~~118,~~631~~748.4841 1011/01/2003 850200998 N/A 01/01/2013 N 8,~~094~~083,~~523~~404.4744 8,~~083~~070,~~404~~893.4460 1012/01/2003 6104857 N/A 02/01/2013 N 7,~~938~~931,~~430~~565.3787 7,~~931~~923,~~565~~332.8767 1112/01/2003 6104702 N/A 12/01/2012 N 7,~~827~~820,~~439~~779.0509 7,~~820~~812,~~779~~745.0958 1112/01/2003 850201009 N/A 01/01/2013 N 7,~~735~~728,~~054~~538.4137 7,~~728~~720,~~538~~662.3702 1012/01/2003 850201087 N/A 12/01/2012 N 7,~~638~~627,~~300~~572.6412 7,~~627~~615,~~572~~547.1287 1011/01/2003 6104764 N/A 01/01/2008 N 7,~~621~~613,~~241~~031.0543 7,~~613~~603,~~031~~691.4396 1112/01/2003 850201088 N/A 02/01/2013 N 7,~~543~~537,~~859~~665.5466 7,~~537~~530,~~665~~129.6683 1011/01/2003 850200835 N/A 11/01/2012 N 7,~~476~~465,~~109~~277.6675 7,~~465~~453,~~277~~204.7517 1112/01/2003 6104721 N/A 10/01/2012 N 7,~~414~~407,~~286~~627.5540 7,~~407~~399,~~627~~699.4025 1112/01/2003 310901000 N/A 01/01/2013 N 6,~~747~~742,~~284~~083.9777 6,~~742~~735,~~083~~634.7722 1112/01/2003 6104730 N/A 12/01/2012 N 6,~~688~~683,~~931~~342.6778 6,~~683~~676,~~342~~567.7832 1112/01/2003 850200956 N/A 12/01/2012 N 6,~~633~~627,~~492~~303.3427 6,~~627~~620,~~303~~016.2750 1112/01/2003 600872106 N/A 11/01/2007 N 6,~~623~~616,~~184~~659.5371 6,~~616~~609,~~659~~074.7117 1112/01/2003 6104736 N/A 02/01/2013 N 6,~~447~~441,~~797~~918.5613 6,~~441~~434,~~918~~964.1312 1112/01/2003 600872107 N/A 01/01/2013 N 6,~~349~~344,~~145~~097.1725 6,~~344~~337,~~097~~894.2557 1112/01/2003 850201089 N/A 02/01/2013 N 6,~~125~~117,~~972~~253.0862 6,~~117~~107,~~253~~520.6225 1112/01/2003 6104803 N/A 01/01/2013 N 6,~~146~~141,~~779~~405.8925 6,~~141~~134,~~405~~974.2501 1112/01/2003 310900979 N/A 01/01/2013 N 6,~~144~~139,~~977~~383.8952 6,~~139~~132,~~383~~759.5281 1012/01/2003 850201090 N/A 03/01/2013 N 5,~~962~~958,~~988~~025.1898 5,~~958~~952,~~025~~017.9897 1112/01/2003 6104823 N/A 01/01/2013 N 5,~~941~~935,~~624~~588.6673 5,~~935~~928,~~588~~631.7302 1112/01/2003 850200983 N/A 01/01/2010 N 5,~~548~~543,~~425~~144.3918 5,~~543~~536,~~144~~960.1897 1112/01/2003 6104829 N/A 03/01/2013 N 5,~~464~~459,~~007~~145.4512 5,~~459~~453,~~145~~363.1241 1112/01/2003 6104802 N/A 01/01/2013 N 5,~~425~~417,~~202~~259.4086 5,~~417~~408,~~259~~436.8635 1112/01/2003 310901003 N/A 01/01/2013 N 5,~~298~~291,~~938~~419.9336 5,~~291~~283,~~419~~014.3633 1012/01/2003 6104786 N/A 01/01/2013 N 5,~~314~~309,~~374~~774.1052 5,~~309~~304,~~774~~255.5260 1112/01/2003 850201091 N/A 02/01/2013 N 5,~~161~~156,~~030~~715.7208 5,~~156~~151,~~715~~491.0823 1112/01/2003 850200987 N/A 01/01/2013 N 5,~~158~~154,~~281~~130.2273 5,~~154~~149,~~130~~048.7341 1112/01/2003 6104127 N/A 01/01/2013 N 4,~~758~~754,~~624~~442.7769 4,~~754~~749,~~442~~445.6923 1112/01/2003 6104797 N/A 01/01/2013 N 4,~~560~~556,~~596~~619.6511 4,~~556~~551,~~619~~856.1136 1112/01/2003 850200792 N/A 11/01/2012 N 4,~~455~~451,~~442~~759.1716 4,~~451~~447,~~759~~277.1612 1112/01/2003 6104783 N/A 01/01/2008 N 4,~~355~~351,~~706~~100.2974 4,~~351~~345,~~100~~839.7485 1112/01/2003 6104774 N/A 11/01/2012 N 4,~~305~~301,~~054~~307.7245 4,~~301~~296,~~307~~811.4465 1012/01/2003 6103988 N/A 01/01/2013 N 4,~~262~~259,~~857~~101.2129 4,~~259~~254,~~101~~616.2913 1112/01/2003 310900889 N/A 02/01/2013 N 4,~~248~~245,~~033~~198.7426 4,~~245~~241,~~198~~520.2624 1112/01/2003 600872101 N/A 01/01/2013 N 4,~~188~~184,~~122~~385.7369 4,~~184~~179,~~385~~937.6992 11/01/2003 850201092 N/A 01/01/2013 N 4,~~112~~108,~~787~~996.9473 4,~~108~~104,~~996~~522.7323 1011/01/2003 6104807 N/A 02/01/2013 N 3,~~969~~965,~~089~~639.3662 3,~~965~~961,~~639~~507.6273 1012/01/2003 310900971 N/A 01/01/2013 N 3,~~966~~963,~~589~~234.0557 3,~~963~~959,~~234~~184.5714 1112/01/2003 6104813 N/A 01/01/2013 N 3,~~863~~859,~~564~~823.2748 3,~~859~~855,~~823~~462.4803 1112/01/2003 310900973 N/A 01/01/2013 N 3,~~766~~762,~~136~~691.9309 3,~~762~~758,~~691~~616.0946 1112/01/2003 850201094 N/A 03/01/2013 N 3,~~714~~709,~~079~~107.4758 3,~~709~~703,~~107~~491.5882 11/01/2003 310900898 N/A 01/01/2013 N 3,~~572~~570,~~984~~340.2170 3,~~570~~567,~~340~~021.7052 1012/01/2003 310900888 N/A 02/01/2013 N 3,~~512~~510,~~701~~356.6094 3,~~510~~507,~~356~~315.9458 1112/01/2003 850201095 N/A 02/01/2013 N 3,~~473~~470,~~824~~927.5024 3,~~470~~467,~~927~~417.2473 1112/01/2003 6104737 N/A 12/01/2012 N 3,~~466~~463,~~731~~659.8301 3,~~463~~459,~~659~~993.0104 1112/01/2003 310900972 N/A 01/01/2013 N 3,~~249~~246,~~853~~768.9014 3,~~246~~243,~~768~~153.1416 1112/01/2003 850201054 N/A 02/01/2013 N 3,~~026~~023,~~454~~827.6658 3,~~023~~020,~~827~~679.5893 11/01/2003 850200996 N/A 01/01/2013 N 2,~~962~~958,~~283~~319.0275 2,~~958~~953,~~319~~835.7568 1012/01/2003 6104870 N/A 02/01/2010 N 2,~~964~~961,~~195~~244.8618 2,~~961~~957,~~244~~827.1881 1112/01/2003 310900867 N/A 01/01/2013 N 2,~~666~~662,~~414~~891.8722 2,~~662~~658,~~891~~894.2200 1112/01/2003 310901013 N/A 01/01/2013 N 2,~~615~~612,~~718~~101.5993 2,~~612~~608,~~101~~038.9304 1112/01/2003 850201034 N/A 02/01/2013 N 2,~~579~~577,~~969~~735.4970 2,~~577~~575,~~735~~057.7043 1112/01/2003 310900940 N/A 11/01/2012 N 2,~~554~~552,~~343~~221.8933 2,~~552~~549,~~221~~642.3307 1112/01/2003 310900909 N/A 10/01/2012 N 2,~~493~~490,~~781~~480.4522 2,~~490~~486,~~480~~728.2285 1112/01/2003 310900986 N/A 12/01/2012 N 2,~~476~~474,~~589~~433.5913 2,~~474~~471,~~433~~848.1318 1112/01/2003 850201096 N/A 01/01/2013 N 2,~~468~~464,~~129~~773.3783 2,~~464~~460,~~773~~990.8316 1011/01/2003 850200915 N/A 10/01/2009 N 2,~~435~~430,~~370~~042.0502 2,~~430~~424,~~042~~281.0245 1112/01/2003 850200934 N/A 11/01/2012 N 2,~~440~~437,~~175~~176.7845 2,~~437~~433,~~176~~745.4593 1112/01/2003 310900980 N/A 01/01/2013 N 2,~~332~~329,~~298~~417.2777 2,~~329~~326,~~417~~100.7756 11/01/2003 600872102 N/A 01/01/2013 N 2,~~330~~328,~~536~~585.1358 2,~~328~~326,~~585~~223.5859 1112/01/2003 850201008 N/A 01/01/2013 N 2,~~280~~278,~~153~~147.6015 2,~~278~~275,~~147~~750.1532 1112/01/2003 6104768 N/A 12/01/2012 N 2,~~275~~273,~~972~~718.8167 2,~~273~~271,~~718~~103.6723 1112/01/2003 310900930 N/A 11/01/2012 N 2,~~227~~225,~~625~~774.4942 2,~~225~~223,~~774~~525.4207 1112/01/2003 310900984 N/A 01/01/2013 N 1,~~927~~926,~~987~~263.9426 1,~~926~~924,~~263~~211.2692 1112/01/2003 850200974 N/A 12/01/2012 N 1,~~871~~868,~~659~~927.3704 1,~~868~~865,~~927~~888.0410 1112/01/2003 850200991 N/A 01/01/2013 N 1,~~785~~784,~~605~~174.0501 1,~~784~~782,~~174~~419.0168 1011/01/2003 310900963 N/A 11/01/2012 N 1,~~752~~751,~~809~~394.5652 1,~~751~~749,~~394~~660.5283 1112/01/2003 6104785 N/A 12/01/2012 N 1,~~578~~575,~~020~~921.5343 1,~~575~~573,~~921~~542.4300 1112/01/2003 890901017 N/A 02/01/2013 N 1,~~483~~482,~~890~~026.0243 1,~~482~~479,~~026~~889.4395 1011/01/2003 310900982 N/A 01/01/2013 N ~~987,764.29~~ 986,483.69 985,024.94 11/01/2003 Totals ~~953~~952,~~579~~695,~~300~~896.5982 ~~952~~951,~~695~~674,~~896~~344.8129

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 12/11/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 11/12/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/14/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/11/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/11/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/11/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/11/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/12/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/11/2003 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 12/11/2003 0 $0.00 0 $0.00 11/12/2003 0 $0.00 0 $0.00 10/14/2003 0 $0.00 0 $0.00 09/11/2003 0 $0.00 0 $0.00 08/11/2003 0 $0.00 0 $0.00 07/11/2003 0 $0.00 0 $0.00 06/11/2003 0 $0.00 0 $0.00 05/12/2003 0 $0.00 0 $0.00 04/11/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 12/11/2003 5.979988% 5.926948% 103 11/12/2003 5.979881% 5.926839% 104 10/14/2003 5.979778% 5.926736% 105 09/11/2003 5.979572% 5.927727% 106 08/11/2003 5.979571% 5.927625% 107 07/11/2003 5.979470% 5.927524% 108 06/11/2003 5.979366% 5.927418% 109 05/12/2003 5.979266% 5.927318% 110 04/11/2003 5.979163% 5.927214% 111 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) 510901115 1 0 1011/07/2003 ~~470~~454,~~008~~846.2267 ~~470~~454,~~008~~846.2267 A ~~850200999 7 0 10/01/2003 172,703.58 172,703.58 A 6104801 8 0 10/01/2003 167,865.69 167,865.69 A~~ 850201084 16 0 1011/01/2003 96,~~524~~542.2574 96,~~524~~542.2574 A 850201085 22 0 1011/01/2003 63,~~305~~317.5061 63,~~305~~317.5061 A ~~6104697 23 0 10/01/2003 68,407.18 68,407.18 A 600872104 28 0 10/01/2003 50,284.89 50,284.89 A~~ 600872105 30 0 1011/01/2003 51,~~818~~847.8414 51,~~818~~847.8414 A ~~850200998 31 0 10/01/2003 51,930.04 51,930.04 A 850201009 34 0 10/01/2003 47,313.08 47,313.08 A~~ 850201087 35 0 1011/01/2003 49,~~009~~017.1398 49,~~009~~017.1398 A 850201088 37 0 1011/01/2003 46,~~534~~543.6725 46,~~534~~543.6725 A ~~310900979~~600872101 4865 0 1011/01/2003 3624,~~496~~916.7939 3624,~~496~~916.7939 A ~~310901003~~850201092 5466 0 1011/01/2003 3324,~~711~~266.0517 3324,~~711~~266.0517 A ~~6104774~~850201094 6271 0 1011/01/2003 ~~26,360.77 26,360.77 A 850201092 66 0 10/01/2003~~ 24,~~261~~037.4767 24,~~261~~037.4767 A ~~6104807~~850201054 6777 0 1011/01/2003 2418,~~059~~128.2319 2418,~~059~~128.2319 A ~~310900898~~850201096 7286 0 1011/01/2003 2316,~~042~~025.2739 2316,~~042~~025.2739 A ~~850200996~~310900980 7889 0 1011/01/2003 1915,~~357~~740.6877 1915,~~357~~740.6877 A ~~850201096~~850200991 8696 0 1011/01/2003 1611,~~022~~143.5355 1611,~~022~~143.5355 A ~~850200991~~890901017 9699 0 1011/01/2003 119,~~141~~867.0171 119,~~141~~867.0171 A ~~890901017~~310900982 99100 0 1011/01/2003 96,~~862~~473.5838 96,~~862~~473.5838 A Totals 2215 1912,~~560,020~~714.4561 1912,~~560,020~~714.4561

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code(2) Transfer Date Date Balance Advances Date Date 510901115 80,000,000.00 0.00 ~~850200999 26,898,341.44 0.00 6104801 24,778,415.89 0.00~~ 850201084 16,~~206~~191,~~099~~493.9200 0.00 850201085 10,~~615~~606,~~616~~152.5486 0.00 ~~6104697 10,592,951.37 0.00 600872104 8,467,249.87 0.00~~ 600872105 8,~~143~~131,~~130~~631.5248 0.00 ~~850200998 8,094,523.47 0.00 850201009 7,735,054.42 0.00~~ 850201087 7,~~638~~627,~~300~~572.6513 0.00 850201088 7,~~543~~537,~~859~~665.5466 0.00 ~~310900979~~600872101 ~~6,144,977.89~~13 ~~0.00~~08/29/2003 ~~310901003 5~~4,~~298~~184,~~938~~385.9369 01,421.00 ~~6104774~~850201092 4,~~305~~108,~~054~~996.7273 0.00 ~~850201092~~850201094 43,~~112~~709,~~787~~107.9458 0.00 ~~6104807~~850201054 3,~~969~~023,~~089~~827.3658 0.00 ~~310900898~~850201096 32,~~572~~464,~~984~~773.2184 0.00 ~~850200996~~310900980 2,~~962~~329,~~283~~417.0276 0.00 ~~850201096~~850200991 21,~~468~~784,~~129~~174.3801 0.00 ~~850200991~~890901017 1,~~785~~482,~~605~~026.0543 0.00 ~~890901017~~310900982 1986,483~~,890~~.0269 0.00 Totals ~~252~~154,~~817~~167,~~284~~708.1544 01,421.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Delinquency Code: Total for Status Code = A (2215 loans) 1912,~~560,020~~714.4561 1912,~~560,020~~714.4561 ~~252~~154,~~817~~167,~~284~~708.1544 01,421.00 (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 Loan Offering Servicing Resolution Scheduled Property State Interest Actual Number Document Transfer Strategy Balance Type Rate Balance Cross-Reference Date Code 600872101 65 08/29/2003 13 4,179,937.92 RT CO 5.950% 4,184,385.69 Loan Net DSCR DSCR Note Maturity Remaining Number Operating Date Date Date Amortization Income Term

600872101 515,347.00 12/31/2001 1.55 02/01/2003 01/01/2013 ~~349~~348 Specially Serviced Loan Detail - Part 2 Loan Offering Resolution Appraisal Appraisal Number Document Strategy Date Value Cross-Reference Code 600872101 65 13 11/12/2002 6,100,000.00 Specially Serviced Loan Detail - Part 2 (cont) Loan Comments from Special Servicer Number 600872101 Directing Certificateholder approved a First Amended ASR dated 10/21/03 which set forth a series of recommendations to, among other things, (i) waive the existing non-monetary defaults under the Mortgage Loan, (b) substitute Jeff Elwell and Dean Jones as guarantor(s) of the non-recourse carve-out and environmental obligations, (c) convert the existing "soft" cash management agreement to a "hard" cash management for the remaining term of the loan, and (d) consent to the proposed management agreement betwe en the Co-Tenancy Manager and Diamante Property Services, LLC. Implementation of the foregoing recommendations should mitigate any risk that the Mortgaged Property would become subject to the bankruptcy case of Janet Zajac-Spade. Special Servicer antici pates that the foregoing actions will be documented and operational on or before 1112/3031/03. Special Servicer will continue to monitor the referenced bankruptcy case until each of the recommendations referenced herein are in place and functional. 1 - Modification (1) Resolution Strategy Code 10 - Deed In Lieu Of 2 - Foreclosure 6 - DPO Foreclosure 3 - Bankruptcy 7 - REO 11 - Full Payoff 4 - Extension 8 - Resolved 12 - Reps and Warranties

No Modified Loans Liquidated Loan Detail No Liquidated Loans

Filing Compare · PRUDENTIAL SECURITIES SEC FIN CORP COM MORT TR 2003 PWR1