8-K 1 wbt03c08_oct.txt OCTOBER 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report: October 18, 2004 (Date of earliest event reported) Commission File No.: 333-108944-01 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C8 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-6593425 54-2135796 54-2135797 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On October 18, 2004, a distribution was made to holders of Wachovia Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates, Series 2003-C8. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-C8, relating to the October 18, 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-C8 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: October 18, 2004 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-C8, relating to the October 18, 2004 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C8 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: October 18, 2004 Record Date: September 30, 2004 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 - 12 Principal Prepayment Detail 13 Historical Detail 14 Delinquency Loan Detail 15 Specially Serviced Loan Detail 16 - 17 Modified Loan Detail 18 Liquidated Loan Detail 19 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 Clarion Partners, LLC 335 Madison Avenue, 7th Floor New York, NY 10017 Contact: Bruce G. Morrison Phone Number: (212) 883-2500 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2004, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 929766LV3 3.444000% 164,790,000.00 ~~155~~154,~~331~~305,~~926~~494.7654 1,~~026~~113,~~432~~569.2273 ~~445~~442,~~802~~856.6377 A-2 929766LW1 3.894000% 186,550,000.00 186,550,000.00 0.00 605,354.75 A-3 929766LX9 4.445000% 241,738,000.00 241,738,000.00 0.00 895,437.84 A-4 929766LY7 4.964000% 213,104,000.00 213,104,000.00 0.00 881,540.21 B 929766LZ4 5.030000% 29,227,000.00 29,227,000.00 0.00 122,509.84 C 929766MA8 4.~~910030~~782988% 13,396,000.00 13,396,000.00 0.00 5453,~~812~~394.3009 D 929766MB6 4.~~950030~~822988% 28,009,000.00 28,009,000.00 0.00 ~~115~~112,~~537~~572.8356 E 929766MC4 54.~~030030~~902988% 13,396,000.00 13,396,000.00 0.00 5654,~~151~~733.9069 F 929766MD2 5.~~160030~~032988% 15,831,000.00 15,831,000.00 0.00 6866,~~073~~397.7069 G 929766ME0 5.~~160030~~032988% 12,178,000.00 12,178,000.00 0.00 5251,~~365~~076.7044 H 929766MF7 5.~~160030~~032988% 15,831,000.00 15,831,000.00 0.00 6866,~~073~~397.7069 J 929766MG5 5.~~160030~~032988% 7,307,000.00 7,307,000.00 0.00 3130,~~420~~646.2870 K 929766MH3 5.~~160030~~032988% 6,089,000.00 6,089,000.00 0.00 2625,~~182~~538.8522 L 929766MJ9 5.~~160030~~032988% 4,871,000.00 4,871,000.00 0.00 20,~~945~~429.4274 M 929766MK6 5.~~160030~~032988% 2,436,000.00 2,436,000.00 0.00 10,~~474~~216.8697 N 929766ML4 5.~~160030~~032988% 4,871,000.00 4,871,000.00 0.00 20,~~945~~429.4274 O 929766MM2 5.~~160030~~032988% 2,436,000.00 2,436,000.00 0.00 10,~~474~~216.8697 P 929766MN0 5.~~160030~~032988% 12,178,293.84 12,178,293.84 0.00 5251,~~366~~077.9767 Z N/A 0.000000% 0.00 0.00 0.00 0.00 RI N/A 0.000000% 0.00 0.00 0.00 0.00 RII N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 974,238,293.84 ~~964~~963,~~780~~753,~~220~~788.6038 1,~~026~~113,~~432~~569.2273 3,~~538~~520,~~471~~827.0658

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 929766LV3 0.00 0.00 1,~~472~~556,~~234~~426.8550 ~~154~~153,~~305~~191,~~494~~924.5481 17.4446% A-2 929766LW1 0.00 0.00 605,354.75 186,550,000.00 17.4446% A-3 929766LX9 0.00 0.00 895,437.84 241,738,000.00 17.4446% A-4 929766LY7 0.00 0.00 881,540.21 213,104,000.00 17.4446% B 929766LZ4 0.00 0.00 122,509.84 29,227,000.00 14.4142% C 929766MA8 0.00 0.00 5453,~~812~~394.3009 13,396,000.00 13.0203% D 929766MB6 0.00 0.00 ~~115~~112,~~537~~572.8356 28,009,000.00 10.1112% E 929766MC4 0.00 0.00 5654,~~151~~733.9069 13,396,000.00 8.7273% F 929766MD2 0.00 0.00 6866,~~073~~397.7069 15,831,000.00 7.08% G 929766ME0 0.00 0.00 5251,~~365~~076.7044 12,178,000.00 5.8182% H 929766MF7 0.00 0.00 6866,~~073~~397.7069 15,831,000.00 4.17% J 929766MG5 0.00 0.00 3130,~~420~~646.2870 7,307,000.00 3.4142% K 929766MH3 0.00 0.00 2625,~~182~~538.8522 6,089,000.00 2.78% L 929766MJ9 0.00 0.00 20,~~945~~429.4274 4,871,000.00 2.2728% M 929766MK6 0.00 0.00 10,~~474~~216.8697 2,436,000.00 2.02% N 929766ML4 0.00 0.00 20,~~945~~429.4274 4,871,000.00 1.52% O 929766MM2 0.00 0.00 10,~~474~~216.8697 2,436,000.00 1.2627% P 929766MN0 0.00 0.00 5251,~~366~~077.9767 12,178,293.84 0.00% Z N/A 0.00 0.00 0.00 0.00 0.00% RI N/A 0.00 0.00 0.00 0.00 0.00% RII N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 4,~~564~~634,~~903~~397.2831 ~~963~~962,~~753~~640,~~788~~218.3865

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-C 929766MP5 0.~~043828~~038045% 974,238,293.84 ~~964~~963,~~780~~753,~~220~~788.6038 3530,~~236~~555.7940 X-P 929766MQ3 0.~~868186~~741146% 800,952,000.00 794,583,000.00 ~~574~~490,~~871~~751.2136

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-C 929766MP5 0.00 3530,~~236~~555.7940 ~~963~~962,~~753~~640,~~788~~218.3865 X-P 929766MQ3 0.00 ~~574~~490,~~871~~751.2136 794,583,000.00 (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 Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 929766LV3 ~~942~~936.~~60529620~~37656739 6.~~22872881~~75750792 2.~~70527720~~68740075 0.00000000 0.00000000 ~~936~~929.~~37656739~~61905947 A-2 929766LW1 1,000.00000000 0.00000000 3.24500000 0.00000000 0.00000000 1,000.00000000 A-3 929766LX9 1,000.00000000 0.00000000 3.70416666 0.00000000 0.00000000 1,000.00000000 A-4 929766LY7 1,000.00000000 0.00000000 4.13666665 0.00000000 0.00000000 1,000.00000000 B 929766LZ4 1,000.00000000 0.00000000 4.19166661 0.00000000 0.00000000 1,000.00000000 C 929766MA8 1,000.00000000 0.00000000 43.~~09169155~~98582338 0.00000000 0.00000000 1,000.00000000 D 929766MB6 1,000.00000000 0.00000000 4.~~12502517~~01915670 0.00000000 0.00000000 1,000.00000000 E 929766MC4 1,000.00000000 0.00000000 4.~~19169155~~08582338 0.00000000 0.00000000 1,000.00000000 F 929766MD2 1,000.00000000 0.00000000 4.~~30002527~~19415640 0.00000000 0.00000000 1,000.00000000 G 929766ME0 1,000.00000000 0.00000000 4.~~30002463~~19415668 0.00000000 0.00000000 1,000.00000000 H 929766MF7 1,000.00000000 0.00000000 4.~~30002527~~19415640 0.00000000 0.00000000 1,000.00000000 J 929766MG5 1,000.00000000 0.00000000 4.~~30002463~~19415629 0.00000000 0.00000000 1,000.00000000 K 929766MH3 1,000.00000000 0.00000000 4.~~30002463~~19415668 0.00000000 0.00000000 1,000.00000000 L 929766MJ9 1,000.00000000 0.00000000 4.~~30002464~~19415726 0.00000000 0.00000000 1,000.00000000 M 929766MK6 1,000.00000000 0.00000000 4.~~30002463~~19415846 0.00000000 0.00000000 1,000.00000000 N 929766ML4 1,000.00000000 0.00000000 4.~~30002464~~19415726 0.00000000 0.00000000 1,000.00000000 O 929766MM2 1,000.00000000 0.00000000 4.~~30002463~~19415846 0.00000000 0.00000000 1,000.00000000 P 929766MN0 1,000.00000000 0.00000000 4.~~30002517~~19415648 0.00000000 0.00000000 1,000.00000000 Z N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RI N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RII N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X-C 929766MP5 ~~990~~989.~~29182768~~23825359 0.~~03616855~~03136337 0.00000000 ~~989~~988.~~23825359~~09523782 X-P 929766MQ3 992.04821263 0.~~71773491~~61271008 0.00000000 992.04821263

Reconciliation Detail Advance Summary P & I Advances Outstanding 76109,~~031~~878.9520 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P & I Advances 0.00 paid from general collections Reimbursement for Interest on Servicing 0.00 Advances paid from general collections Aggregate amount of Nonrecoverable Advances 0.00

Servicing Fee Summary Current Period Accrued Servicing Fees 37,~~479~~441.6843 Less Delinquent Servicing Fees ~~474~~632.5009 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~475~~474.0150 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 37,~~480~~283.1984

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~445~~442,~~802~~856.6377 0.00 0.00 ~~445~~442,~~802~~856.6377 0.00 A-2 605,354.75 0.00 0.00 605,354.75 0.00 A-3 895,437.84 0.00 0.00 895,437.84 0.00 A-4 881,540.21 0.00 0.00 881,540.21 0.00 X-C 3530,~~236~~555.7940 0.00 0.00 3530,~~236~~555.7940 0.00 X-P ~~574~~490,~~871~~751.2136 0.00 0.00 ~~574~~490,~~871~~751.2136 0.00 B 122,509.84 0.00 0.00 122,509.84 0.00 C 5453,~~812~~394.3009 0.00 0.00 5453,~~812~~394.3009 0.00 D ~~115~~112,~~537~~572.8356 0.00 0.00 ~~115~~112,~~537~~572.8356 0.00 E 5654,~~151~~733.9069 0.00 0.00 5654,~~151~~733.9069 0.00 F 6866,~~073~~397.7069 0.00 0.00 6866,~~073~~397.7069 0.00 G 5251,~~365~~076.7044 0.00 0.00 5251,~~365~~076.7044 0.00 H 6866,~~073~~397.7069 0.00 0.00 6866,~~073~~397.7069 0.00 J 3130,~~420~~646.2870 0.00 0.00 3130,~~420~~646.2870 0.00 K 2625,~~182~~538.8522 0.00 0.00 2625,~~182~~538.8522 0.00 L 20,~~945~~429.4274 0.00 0.00 20,~~945~~429.4274 0.00 M 10,~~474~~216.8697 0.00 0.00 10,~~474~~216.8697 0.00 N 20,~~945~~429.4274 0.00 0.00 20,~~945~~429.4274 0.00 O 10,~~474~~216.8697 0.00 0.00 10,~~474~~216.8697 0.00 P 5251,~~366~~077.9767 0.00 0.00 5251,~~366~~077.9767 0.00 Z 0.00 0.00 0.00 0.00 0.00 Total 4,~~148~~042,~~579~~134.0634 0.00 0.00 4,~~148~~042,~~579~~134.0634 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~445~~442,~~802~~856.6377 0.00 A-2 0.00 605,354.75 0.00 A-3 0.00 895,437.84 0.00 A-4 0.00 881,540.21 0.00 X-C 0.00 3530,~~236~~555.7940 0.00 X-P 0.00 ~~574~~490,~~871~~751.2136 0.00 B 0.00 122,509.84 0.00 C 0.00 5453,~~812~~394.3009 0.00 D 0.00 ~~115~~112,~~537~~572.8356 0.00 E 0.00 5654,~~151~~733.9069 0.00 F 0.00 6866,~~073~~397.7069 0.00 G 0.00 5251,~~365~~076.7044 0.00 H 0.00 6866,~~073~~397.7069 0.00 J 0.00 3130,~~420~~646.2870 0.00 K 0.00 2625,~~182~~538.8522 0.00 L 0.00 20,~~945~~429.4274 0.00 M 0.00 10,~~474~~216.8697 0.00 N 0.00 20,~~945~~429.4274 0.00 O 0.00 10,~~474~~216.8697 0.00 P 0.00 5251,~~366~~077.9767 0.00 Z 0.00 0.00 0.00 Total 0.00 4,~~148~~042,~~579~~134.0634 0.00

Other Required Information Available Distribution Amount (1) 5,~~175~~155,~~011~~704.2807 Aggregate Number of Outstanding Loans 54 Aggregate Stated Principal Balance of Loans Before Distribution ~~964~~963,~~780~~753,~~220~~788.6139 Aggregate Stated Principal Balance of Loans After Distribution ~~963~~962,~~753~~640,~~788~~218.3966 Aggregate Unpaid Principal Balance of Loans ~~963~~962,~~768~~665,~~594~~046.7728 Aggregate Amount of Servicing Fee 37,~~480~~283.1984 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~009~~007.9682 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 4,081,583.56 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 4,081,583.56 Principal: Scheduled Principal 1,113,569.70 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 1,113,569.70 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 5,195,153.26 Total Funds Distributed Fees: Master Servicing Fee 37,441.43 Trustee Fee 2,007.82 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 39,449.25 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 4,042,134.34 Principal Distribution 1,113,569.73 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 5,155,704.07 Total Funds Distributed 5,195,153.32

Current Mortgage Loan and Property Stratification Tables Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or Less 7 9,~~313~~294,~~095~~976.1875 0.97 ~~106~~105 6.~~4431~~4430 1.~~692010~~692169 2,000,001 to 3,000,000 8 21,~~417~~380,~~391~~509.6089 2.22 ~~146~~145 5.9240 1.~~397365~~397525 3,000,001 to 4,000,000 4 13,~~406~~384,~~087~~458.4010 1.39 ~~133~~132 5.6309 1.~~388209~~388244 4,000,001 to 5,000,000 4 17,~~734~~715,~~215~~311.4086 1.84 ~~109~~108 5.~~9814~~9815 1.~~255626~~255623 5,000,001 to 6,000,000 1 5,~~201~~193,~~711~~744.9571 0.54 ~~110~~109 6.0100 1.420000 6,000,001 to 7,000,000 1 6,420,000.00 0.67 7372 5.1200 2.680000 7,000,001 to 8,000,000 2 15,~~516~~497,~~823~~844.0011 1.61 ~~110~~109 5.2158 1.~~591969~~591952 8,000,001 to 9,000,000 5 42,~~215~~168,~~395~~508.1682 4.38 9089 5.~~6375~~6376 1.~~689118~~689504 9,000,001 to 10,000,000 0 0.00 0.00 0 0.0000 0.000000 10,000,001 to 15,000,000 7 88,~~419~~330,~~604~~603.5836 9.1718 9998 5.~~5572~~5573 1.~~455328~~455294 15,000,001 to 20,000,000 4 73,~~873~~831,~~769~~739.9423 7.67 8685 5.~~5481~~5480 1.~~597634~~597581 20,000,001 to 25,000,000 0 0.00 0.00 0 0.0000 0.000000 25,000,001 to 30,000,000 1 28,100,000.00 2.92 4746 4.5200 3.420000 30,000,001 to 35,000,000 1 31,~~540~~495,~~227~~409.3744 3.27 4948 4.3700 2.460000 35,000,001 to 40,000,000 1 38,000,000.00 3.9495 ~~110~~109 6.4500 1.220000 40,000,001 to 55,000,000 2 94,~~435~~305,~~365~~184.8949 9.80 8887 4.~~6920~~6923 1.~~826323~~826184 55,000,001 or Greater 6 ~~478~~477,~~160~~521,~~100~~927.9290 49.61 7372 4.~~7937~~7939 2.~~175953~~175874 Totals 54 ~~963~~962,~~753~~640,~~788~~218.3966 100.00 8382 5.~~0821~~0823 1.~~957805~~957757

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 3 16,~~497~~477,~~812~~403.6352 1.71 ~~108~~107 5.8936 1.~~372071~~372064 Arizona 4 170,~~745~~501,~~298~~436.1298 17.7271 5352 4.3833 2.~~055237~~055227 Arkansas 1 19,~~967~~944,~~976~~643.0641 2.07 ~~109~~108 5.4600 2.060000 California 7 88,~~923~~873,~~321~~075.9711 9.23 ~~107~~106 6.~~0933~~0935 1.~~452115~~452177 Colorado 1 3,~~463~~459,~~058~~292.2876 0.36 ~~109~~108 5.8500 1.300000 Connecticut 1 3,000,000.00 0.31 ~~110~~109 5.9000 1.960000 Florida 6 94,~~373~~258,~~240~~572.7703 9.79 8584 4.~~6015~~6020 1.~~942688~~942566 Georgia 1 14,~~294~~275,~~167~~579.0755 1.48 ~~108~~107 4.9000 1.290000 Idaho 1 17,887,500.00 1.86 6261 5.3200 1.540000 Illinois 2 5958,~~104~~998,~~581~~323.4650 6.13 ~~112~~111 5.2242 2.~~377496~~377583 Maryland 1 42,~~563~~519,~~907~~154.5046 4.42 ~~109~~108 6.0300 1.310000 Michigan 4 95,~~832~~654,~~886~~345.7802 9.94 5453 4.6589 1.~~679966~~679935 Minnesota 1 ~~898~~897,~~859~~124.4591 0.09 4140 7.9000 2.610000 New Jersey 1 8,~~909~~900,~~740~~460.8825 0.92 ~~109~~108 6.0800 1.160000 New York 2 113,600,000.00 11.7980 9392 5.2576 2.050194 North Carolina 2 3,~~695~~689,~~420~~820.5125 0.38 ~~109~~108 6.1200 1.370000 Oklahoma 1 1,~~771~~765,~~904~~262.4452 0.18 ~~170~~169 6.1500 1.160000 Oregon 2 10,~~701~~683,~~982~~457.2963 1.11 ~~142~~140 4.~~9106~~9103 1.~~580388~~580539 Pennsylvania 1 65,~~118~~032,~~755~~032.2859 6.76 7372 4.7364 3.880000 South Carolina 2 5,~~527~~516,~~512~~767.3830 0.57 ~~170~~169 6.~~3276~~3275 1.~~242165~~242180 Tennessee 1 1,~~981~~979,~~691~~641.5363 0.21 ~~110~~109 6.0900 1.550000 Texas 5 72,~~753~~626,~~231~~324.2094 7.5554 7675 5.~~0961~~0962 1.~~771189~~771172 Utah 1 ~~537~~536,~~177~~053.7085 0.06 4948 6.7500 3.930000 Virginia 1 18,000,000.00 1.87 6261 5.3200 1.510000 Washington 2 13,~~760~~744,~~947~~087.9355 1.43 4948 5.2000 1.470000 Washington,DC 1 7,~~920~~911,~~604~~825.5696 0.82 ~~110~~109 5.7200 1.450000 Wisconsin 1 11,~~922~~908,~~209~~032.6094 1.24 ~~106~~105 5.4500 2.010000 Totals 56 ~~963~~962,~~753~~640,~~788~~218.3966 100.00 8382 5.~~0821~~0823 1.~~957805~~957757

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.14 or Less 0 0.00 0.00 0 0.0000 0.000000 1.15 to 1.19 4 15,~~813~~781,~~369~~351.2368 1.64 ~~146~~145 5.~~9346~~9348 1.~~168454~~168446 1.20 to 1.24 7 82,~~535~~497,~~450~~478.1358 8.5657 ~~114~~113 6.~~1942~~1943 1.~~224062~~224064 1.25 to 1.29 4 22,~~288~~259,~~681~~297.0678 2.31 ~~106~~105 5.4958 1.~~280613~~280611 1.30 to 1.34 4 57,~~140~~078,~~750~~747.3366 5.93 ~~109~~108 5.9825 1.309911 1.35 to 1.39 7 45,~~687~~629,~~421~~283.1874 4.74 ~~101~~100 5.~~6847~~6848 1.~~366615~~366614 1.40 to 1.44 1 5,~~201~~193,~~711~~744.9571 0.54 ~~110~~109 6.0100 1.420000 1.45 to 1.49 3 29,~~764~~725,~~111~~756.9182 3.09 8281 5.~~5095~~5094 1.459247 1.50 to 1.54 4 49,~~952~~932,~~039~~574.4149 5.1819 8281 5.~~4327~~4326 1.~~519593~~519596 1.55 to 1.59 1 1,~~981~~979,~~691~~641.5363 0.21 ~~110~~109 6.0900 1.550000 1.60 to 1.64 1 85,500,000.00 8.8788 ~~108~~107 5.5000 1.600000 1.65 to 1.69 2 5,~~124~~117,~~333~~100.7394 0.53 ~~108~~107 5.~~8423~~8424 1.~~677332~~677335 1.70 to 1.79 2 9493,~~141~~964,~~244~~113.6165 9.7776 5352 4.5337 1.730807 1.80 to 1.84 0 0.00 0.00 0 0.0000 0.000000 1.85 to 1.89 1 55,~~826~~725,~~411~~938.8764 5.79 7271 5.0100 1.870000 1.90 to 1.99 1 3,000,000.00 0.31 ~~110~~109 5.9000 1.960000 2.00 to 2.99 8 307,~~790~~337,~~638~~101.4790 31.9493 7069 4.~~4862~~4863 2.~~195725~~195722 3.0 or Greater 4 ~~102~~101,~~005~~918,~~932~~086.9844 10.5859 6463 4.7532 3.~~698548~~698391 Totals 54 ~~963~~962,~~753~~640,~~788~~218.3966 100.00 8382 5.~~0821~~0823 1.~~957805~~957757

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Lodging 1 5756,~~078~~980,~~621~~134.4007 5.92 ~~110~~109 5.2020 2.420000 Mixed Use 4 41,~~515~~495,~~651~~951.2481 4.31 6564 4.~~9502~~9498 2.~~797835~~798439 Multi-Family 2 19,~~920~~911,~~604~~825.5696 2.07 ~~110~~109 5.7881 1.~~323498~~323442 Office 11 231,~~340~~259,~~559~~945.4384 24.0002 9897 5.6925 1.~~499940~~499929 Other 1 2,~~025~~018,~~960~~189.0643 0.21 ~~170~~169 5.8500 1.180000 Retail 36 ~~607~~606,~~163~~270,~~883~~040.8876 6362.0098 7473 4.~~8092~~8093 2.~~060267~~060323 Self Storage 1 4,~~708~~704,~~507~~130.8279 0.49 ~~109~~108 6.6800 1.250000 Totals 56 ~~963~~962,~~753~~640,~~788~~218.3966 100.00 8382 5.~~0821~~0823 1.~~957805~~957757

~~Age~~Note ofRate ~~Most~~Note ~~Recent~~Rate ~~NOI Age of Most~~ # of Scheduled % of WAM WAC Weighted ~~Recent NOI~~ Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Underwriter's~~3.593 ~~Information~~or 37Less ~~441~~0 0.00 0.00 0 0.0000 0.000000 3.594 to 5.249 14 556,~~886~~994,~~053~~391.8019 4557.8586 9765 4.5560 2.293966 5.~~4662~~250 to 5.499 6 75,266,599.42 7.82 90 5.3921 1.~~761091~~719394 5.500 to 5.749 7 119,623,378.48 12.43 103 5.5440 1.667286 ~~Year~~5.750 ofto ~~Less~~5.999 1710 ~~521~~73,~~867~~532,~~734~~426.5930 547.1564 70110 5.8701 1.371324 6.000 to 6.249 10 87,584,142.20 9.10 109 6.0649 1.289514 6.250 to 6.499 3 42,807,919.48 4.~~7569~~45 2117 6.~~124370~~4441 1.239235 6.500 to 26.749 ~~Years~~1 04,704,130.79 0.0049 0108 6.006800 01.250000 06.~~0000~~750 to 6.999 1 536,053.85 0.~~000000~~06 248 ~~years~~6.7500 or3.930000 ~~Greater~~7.000 0to 07.00249 01 694,052.0004 0.07 049 7.~~0000~~1000 1.260000 7.250 to 7.999 1 897,124.91 0.~~000000~~09 40 7.9000 2.610000 Totals 54 ~~963~~962,~~753~~640,~~788~~218.3966 100.00 8382 5.~~0821~~0823 1.~~957805~~957757

~~Note~~Seasoning ~~Rate~~Seasoning ~~Note Rate~~ # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~3.593~~12 Months or Less 037 ~~0.00 0.00 0 0.0000 0.000000 3.594 to 5.249 14 557~~591,~~831~~180,~~640~~861.5686 5761.8841 6684 45.~~5560~~2264 2.~~293801~~005048 ~~5.250~~13 to ~~5.499~~24 6Months ~~75,317,681.88~~14 ~~7.82 91 5.3922 1.719470 5.500 to 5.749 7 119~~369,~~654,057.95 12.42 104 5.5440 1.667222 5.750 to 5.999 10 73,605,~~332~~.95 7.64 111 5.8701 1.371311 6.000 to 6.249 10 87~~,~~687,677~~126.3200 938.1037 ~~110~~77 64.~~0649~~8387 1.~~289513~~878923 ~~6.250~~25 to ~~6.499 3 42,816,467.~~36 ~~4.44~~Months ~~118~~0 60.~~4440~~00 10.~~239249~~00 ~~6.500~~0 ~~to 6~~0.~~749~~0000 ~~1 4,708,507.82~~ 0.49000000 ~~109~~37 ~~6.6800~~Months ~~1.250000~~or ~~6.750~~Greater ~~to 6.999 1 537,177.70 0.06 49 6.7500~~ 3~~.930000~~ ~~7.000 to 7.249 1 696~~2,~~385~~127,230.4080 0.0722 ~~50 7.1000 1.260000 7.250 to 7.999 1 898,859.~~45 ~~0.09 41~~ 7.~~9000~~3492 2.~~610000~~502170 Totals 54 ~~963~~962,~~753~~640,~~788~~218.3966 100.00 8382 5.~~0821~~0823 1.~~957805~~957757

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 Months or Less 9 298,~~419~~000,~~910~~550.2239 30.96 4847 4.4726 2.~~124930~~125200 61 to 84 Months 7 223,~~938~~650,~~821~~333.7124 23.2423 7069 4.~~6553~~6555 2.~~491143~~491054 85 to 108 Months 920 ~~153~~264,~~524~~280,~~707~~923.4139 1527.9345 107 5.~~5602~~6793 1.~~524896~~505998 109 to 120 Months 2413 ~~275~~164,~~255~~129,~~004~~781.8272 2817.5605 ~~110~~109 5.~~7925~~7579 1.~~616088~~707841 121 to 168 Months 0 0.00 0.00 0 0.0000 0.000000 169 to 180 Months 0 0.00 0.00 0 0.0000 0.000000 181 to 228 Months 0 0.00 0.00 0 0.0000 0.000000 229 to 240 Months 0 0.00 0.00 0 0.0000 0.000000 241 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 49 ~~951~~950,~~138~~061,~~444~~588.1674 98.69 8180 5.~~0731~~0734 1.~~967043~~966978

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 Months or Less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 Months 0 0.00 0.00 0 0.0000 0.000000 85 to 108 Months 0 0.00 0.00 0 0.0000 0.000000 109 to 120 Months 0 0.00 0.00 0 0.0000 0.000000 121 to 156 Months 0 0.00 0.00 0 0.0000 0.000000 157 to 180 Months 2 3,~~797~~783,~~864~~451.5095 0.39 ~~170~~169 5.9900 1.170669 181 to 192 Months 0 0.00 0.00 0 0.0000 0.000000 193 to 216 Months 0 0.00 0.00 0 0.0000 0.000000 217 Months or Greater 3 8,~~817~~795,~~479~~177.7397 0.91 ~~227~~226 5.~~6603~~6604 1.~~300290~~300279 Totals 5 12,~~615~~578,~~344~~629.2392 1.31 ~~210~~209 5.~~7596~~7595 1.~~261267~~261294

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 3 42,770,000.00 4.44 5150 4.8087 3.266486 180 Months or Less 1 ~~696~~694,~~385~~052.4004 0.07 5049 7.1000 1.260000 181 to 192 Months 0 0.00 0.00 0 0.0000 0.000000 193 to 228 Months 2 1,~~436~~433,~~037~~178.1576 0.15 4443 7.~~4698~~4699 3.~~103772~~103721 229 to 264 Months 0 0.00 0.00 0 0.0000 0.000000 265 to 300 Months 11 ~~234~~233,~~035~~613,~~212~~284.1038 24.2827 7675 4.9789 1.~~885374~~885378 301 to 348 Months 1932 ~~456~~671,~~882~~551,~~634~~073.9556 4769.41 76 483 5.~~8303~~1158 21.~~122464~~910905 349 Months or Greater 130 ~~215,318,174~~0.5600 220.3400 ~~101~~0 50.~~7208~~0000 10.~~462614~~000000 Totals 49 ~~951~~950,~~138~~061,~~444~~588.1674 98.69 8180 5.~~0731~~0734 1.~~967043~~966978

~~Seasoning~~Age ~~Seasoning~~of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. 12Underwriter's ~~Months~~Information or37 ~~Less 43 845~~441,~~937~~541,~~660~~009.9927 8745.7887 8496 5.~~1604~~4662 1.~~905563~~761049 131 toYear 24of ~~Months~~Less 817 ~~115~~521,~~683~~099,~~704~~209.8539 1254.0013 7569 4.~~4679~~7570 2.~~329801~~124432 251 to 362 ~~Months~~Years 0 0.00 0.00 0 0.0000 0.000000 372 ~~Months~~years or Greater 30 ~~2,132,422~~0.5500 0.2200 460 70.~~3490~~0000 20.~~501651~~000000 Totals 54 ~~963~~962,~~753~~640,~~788~~218.3966 100.00 8382 5.~~0821~~0823 1.~~957805~~957757 (1) The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the ommission of credit lease loans in the calculation of DSCR. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 502784429 1 RT TUCSON AZ ~~470~~454,~~504~~724.3407 ~~169~~185,~~778~~559.8007 4.260% 502770582 2 RT OKEMOS MI ~~326~~325,~~612~~986.6827 166,~~304~~930.2667 4.520% 316000006 3 OF NEW YORK NY 391,875.00 0.00 5.500% 819000004 4 RT LANCASTER PA ~~265~~257,~~908~~023.6573 7786,~~837~~722.7769 4.736% 819000005 5 LO CHICAGO IL ~~256~~247,~~086~~435.1182 8998,~~837~~487.0433 5.202% 502769026 6 RT BEAUMONT TX 233,~~493~~075.0027 100,~~055~~473.5023 5.010% 819000007 7 RT JACKSONVILLE FL ~~160~~155,~~781~~355.1102 8085,~~002~~428.2736 3.594% 719000008 8 RT OXON HILL MD ~~221~~213,~~207~~883.4464 3744,~~429~~753.2404 6.030% 502776911 9 OF LONG BEACH CA ~~211~~204,~~058~~250.3300 0.00 6.450% 819000010 10 RT CHANDLER AZ ~~118~~114,~~841~~858.2999 4044,~~835~~817.6393 4.370% 819000011 11 MU NEW YORK NY ~~109~~105,~~371~~843.4433 0.00 4.520% 502778931 12 OF LITTLE ROCK AR 9390,~~977~~854.7829 2023,~~209~~332.1665 5.460% 719000013 13 OF MISSION VIEJO CA 9491,~~727~~592.8499 1518,~~563~~698.2106 6.100% 719000014 14 OF RICHMOND VA 8279,~~460~~800.00 0.00 5.320% 719000015 15 OF BOISE ID 8179,~~944~~301.6325 0.00 5.320% 502760619 16 RT KENNESAW GA 6058,~~383~~367.3785 1618,~~572~~587.0052 4.900% 502787011 17 RT CHINO CA 7168,~~053~~700.7201 1214,~~433~~787.8455 5.950% 719000018 18 OF Various WA 6159,~~684~~630.77 1416,~~806~~860.38 5.200% 819000019 19 RT MADISON WI 5654,~~009~~146.3870 1214,~~313~~176.9866 5.450% 502782701 20 MF MIAMI FL 6058,~~274~~330.3300 0.00 5.833% 819000021 21 OF Birmingham AL 5654,~~859~~974.9236 1012,~~556~~441.3187 5.840% 719000022 22 RT TAMPA FL 5755,~~220~~324.5650 1012,~~251~~147.1824 5.880% 719000023 23 OF EATONTOWN NJ 4645,~~687~~142.9469 79,~~735~~280.3863 6.080% 502769027 24 RT BEAUMONT TX 36,~~867~~801.3136 15,~~798~~864.2419 5.010% 502753407 25 RT SHERMAN OAKS CA 3938,~~428~~156.1325 0.00 5.550% 502750707 26 RT NOGALES AZ 4038,~~292~~956.8435 79,~~688~~025.9241 5.730% 502769507 27 MU PINELLAS PARK FL 4039,~~633~~267.6777 1112,~~350~~716.2111 5.830% 502783803 28 MF WASHINGTON DC 3937,~~050~~754.2488 78,~~483~~778.2460 5.720% 819000029 29 RT PORTLAND OR 3029,~~715~~688.2255 910,~~173~~200.6229 4.690% 502781625 30 RT FT. WALTON BEACH FL 27,392.00 0.00 5.120% 719000031 31 RT EUFAULA AL 26,~~956~~051.8591 7,~~062~~967.3024 6.010% 502780801 32 SS TAMPA FL 2726,~~104~~210.4269 34,~~483~~377.3003 6.680% 502775216 33 RT LIVONIA MI 2221,~~584~~835.4296 4,~~080~~828.2470 5.860% 819000034 34 MU BERKELEY CA 20,~~927~~231.0219 45,~~552~~248.9578 5.475% 502775215 35 RT NORTH MUSKEGON MI 20,~~808~~119.6807 34,~~759~~449.4203 5.860% 719000036 36 RT BERKELEY CA 1716,~~460~~880.3108 34,~~614~~194.5679 5.640% 502773918 37 RT LONGMONT CO 1716,~~461~~882.2141 3,~~186~~765.7252 5.850% 502783832 38 RT LUBBOCK TX 15,~~563~~038.0568 45,~~820~~344.2562 5.560% 719000039 39 RT NEWBERG OR 14,~~612~~105.2134 78,~~817~~324.5037 5.450% 502779418 40 RT LEANDER TX 14,~~627~~142.5520 23,~~850~~336.7005 5.680% 502783210 41 RT MILFORD CT 1514,~~241~~750.6700 0.00 5.900% 719000042 42 RT SPARTANBURG SC 1615,~~326~~766.0768 6,~~100~~659.3271 6.440% 719000043 43 RT LAKE HAVASU CITY AZ 15,~~672~~146.0635 34,~~932~~458.9970 6.150% 719000044 44 RT SACRAMENTO CA 1211,~~140~~719.1741 67,~~896~~317.9268 5.070% 819000045 45 RT SUMTER SC 13,~~845~~379.0271 34,~~620~~085.0637 6.200% 502780910 46 RT ROCKINGHAM NC 1110,~~329~~949.4129 23,~~873~~253.4557 6.120% 719000047 47 OT HARWOOD HEIGHTS IL 109,~~243~~876.0756 7,~~404~~770.1263 5.850% 719000048 48 RT CORDOVA TN 10,~~401~~057.2708 12,~~705~~049.7190 6.090% 819000049 49 RT DALLAS TX 109,~~248~~909.2549 1,~~549~~888.4117 6.330% 719000050 50 RT MOORE OK 9,~~417~~081.1101 6,~~305~~641.8292 6.150% 502780909 51 RT RUTHERFORD COLLEGE NC 87,~~171~~897.5235 2,~~072~~346.5269 6.120% 719000052 52 MU ROCHESTER MN 65,~~125~~917.1349 1,~~526~~734.9054 7.900% 719000053 53 RT BIRMINGHAM MI 4,~~270~~120.9728 2,~~182~~333.6736 7.100% 719000054 54 RT SALT LAKE CITY UT 3,~~128~~021.2662 1,~~017~~123.2185 6.750% Totals 4,~~188~~081,~~068~~583.7456 1,~~026~~113,~~432~~569.2270

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 502784429 10/11/2008 10/11/2033 N 128,~~261~~091,~~065~~286.0020 ~~128~~127,~~091~~905,~~286~~727.2010 0910/11/2004 502770582 N/A 09/11/2008 N 86,~~711~~545,~~330~~026.4317 86,~~545~~378,~~026~~095.1750 0910/11/2004 316000006 N/A 09/11/2013 N 85,500,000.00 85,500,000.00 0910/11/2004 819000004 N/A 10/01/2010 N 65,~~196~~118,~~593~~755.0528 65,~~118~~032,~~755~~032.2859 0910/01/2004 819000005 N/A 11/01/2013 N 57,~~168~~078,~~458~~621.4440 5756,~~078~~980,~~621~~134.4007 0910/01/2004 502769026 N/A 09/11/2010 N 55,~~926~~826,~~467~~411.3787 55,~~826~~725,~~411~~938.8764 0910/11/2004 819000007 N/A 07/01/2010 N 51,~~951~~871,~~460~~458.6639 51,~~871~~786,~~458~~030.3903 0910/01/2004 719000008 10/01/2013 10/01/2033 N 42,~~601~~563,~~336~~907.7450 42,~~563~~519,~~907~~154.5046 0910/01/2004 502776911 11/11/2013 11/11/2033 N 38,000,000.00 38,000,000.00 0910/11/2004 819000010 N/A 10/01/2008 N 31,~~581~~540,~~063~~227.0037 31,~~540~~495,~~227~~409.3744 0910/01/2004 819000011 N/A 08/01/2008 N 28,100,000.00 28,100,000.00 0910/01/2004 502778931 10/11/2013 10/11/2033 N 19,~~988~~967,~~185~~976.2206 19,~~967~~944,~~976~~643.0641 0910/11/2004 719000013 09/01/2013 10/01/2033 N 18,~~033~~018,~~857~~293.0988 1817,~~018~~999,~~293~~595.8882 0910/01/2004 719000014 11/11/2009 11/11/2033 N 18,000,000.00 18,000,000.00 0910/11/2004 719000015 11/11/2009 11/11/2033 N 17,887,500.00 17,887,500.00 0910/11/2004 502760619 09/11/2013 09/11/2033 N 14,~~310~~294,~~739~~167.07 14,~~294~~275,~~167~~579.0755 0910/11/2004 502787011 N/A 10/11/2013 N 13,~~867~~855,~~898~~464.0016 13,~~855~~840,~~464~~676.1661 0910/11/2004 719000018 10/11/2008 10/11/2033 N 13,~~775~~760,~~754~~947.3193 13,~~760~~744,~~947~~087.9355 0809/11/2004 819000019 N/A 07/01/2013 N 11,~~934~~922,~~523~~209.5860 11,~~922~~908,~~209~~032.6094 0910/01/2004 502782701 11/11/2013 11/11/2033 N 12,000,000.00 12,000,000.00 0910/11/2004 819000021 N/A 08/01/2013 N 11,~~306~~296,~~656~~100.9968 11,~~296~~283,~~100~~658.6881 0910/01/2004 719000022 N/A 11/11/2013 N 11,~~300~~290,~~966~~715.3214 11,~~290~~278,~~715~~567.1490 0910/11/2004 719000023 N/A 10/01/2013 N 8,~~917~~909,~~476~~740.2688 8,~~909~~900,~~740~~460.8825 0910/01/2004 502769027 N/A 09/11/2010 N 8,~~830~~814,~~494~~696.4117 8,~~814~~798,~~696~~831.1798 0910/11/2004 502753407 10/11/2008 10/11/2013 N 8,250,000.00 8,250,000.00 0910/11/2004 502750707 11/11/2013 11/11/2033 N 8,~~166~~158,~~087~~398.6169 8,~~158~~149,~~398~~373.6928 0910/11/2004 502769507 11/11/2013 11/11/2028 N 8,~~093~~082,~~909~~559.6342 8,~~082~~069,~~559~~843.4231 0910/11/2004 502783803 N/A 11/11/2013 N 7,~~928~~920,~~087~~604.8056 7,~~920~~911,~~604~~825.5696 0910/11/2004 819000029 N/A 10/01/2013 N 7,~~605~~596,~~392~~218.0644 7,~~596~~586,~~218~~018.4415 0910/01/2004 502781625 N/A 10/11/2010 N 6,420,000.00 6,420,000.00 0910/11/2004 719000031 N/A 11/11/2013 N 5,~~208~~201,~~774~~711.2595 5,~~201~~193,~~711~~744.9571 09/11/2004 502780801 10/11/2013 10/11/2033 N 4,~~711~~708,~~991~~507.1282 4,~~708~~704,~~507~~130.8279 0910/11/2004 502775216 N/A 11/11/2013 N 4,~~475~~471,~~608~~528.8359 4,~~471~~466,~~528~~699.5989 0910/11/2004 819000034 N/A 07/01/2013 N 4,~~438~~434,~~785~~232.3237 4,~~434~~428,~~232~~983.3759 0910/01/2004 502775215 N/A 11/11/2013 N 4,~~123~~119,~~706~~946.0462 4,~~119~~115,~~946~~497.6259 0910/11/2004 719000036 N/A 04/01/2013 N 3,~~595~~591,~~121~~507.8529 3,~~591~~587,~~507~~312.2950 0910/01/2004 502773918 10/11/2013 10/11/2033 N 3,~~466~~463,~~245~~058.0028 3,~~463~~459,~~058~~292.2876 0910/11/2004 502783832 10/11/2013 10/11/2028 N 3,~~250~~245,~~578~~757.2398 3,~~245~~240,~~757~~413.9836 0910/11/2004 719000039 N/A 02/11/2023 N 3,~~113~~105,~~581~~763.3585 3,~~105~~097,~~763~~439.8548 0910/11/2004 502779418 11/11/2013 11/11/2033 N 2,~~990~~987,~~640~~789.1343 2,~~987~~984,~~789~~453.4338 0910/11/2004 502783210 N/A 11/11/2013 N 3,000,000.00 3,000,000.00 0910/11/2004 719000042 N/A 11/11/2023 N 2,~~943~~937,~~991~~891.9361 2,~~937~~931,~~891~~231.6190 0910/11/2004 719000043 N/A 10/11/2013 N 2,~~959~~955,~~318~~385.8586 2,~~955~~950,~~385~~927.8616 0910/11/2004 719000044 N/A 10/11/2023 N 2,~~780~~773,~~721~~824.1927 2,~~773~~766,~~824~~506.2759 0910/11/2004 819000045 N/A 02/01/2013 N 2,~~593~~589,~~240~~620.8377 2,~~589~~585,~~620~~535.7740 0910/01/2004 502780910 10/11/2013 10/11/2028 N 2,~~149~~146,~~793~~919.0560 2,~~146~~143,~~919~~666.6003 0910/11/2004 719000047 N/A 11/11/2018 N 2,~~033~~025,~~364~~960.1806 2,~~025~~018,~~960~~189.0643 0910/11/2004 719000048 N/A 11/11/2013 N 1,~~983~~981,~~397~~691.2453 1,~~981~~979,~~691~~641.5363 0910/11/2004 819000049 N/A 08/01/2013 N 1,~~880~~878,~~125~~575.1675 1,~~878~~876,~~575~~687.7558 0910/01/2004 719000050 N/A 11/11/2018 N 1,~~778~~771,~~210~~904.2644 1,~~771~~765,~~904~~262.4452 0910/11/2004 502780909 10/11/2013 10/11/2028 N 1,~~550~~548,~~573~~500.4391 1,~~548~~546,~~500~~154.9122 0910/11/2004 719000052 N/A 02/01/2008 N ~~900,386.35~~ 898,859.45 09897,124.91 10/01/2004 719000053 N/A 11/01/2008 N ~~698,568.07~~ 696,385.40 09694,052.04 10/01/2004 719000054 N/A 10/01/2008 N ~~538,194.91~~ 537,177.70 09536,053.85 10/01/2004 Totals ~~964,780,220.61~~ 963,753,788.39 962,640,218.66

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 10/18/2004 0 $0.00 0 $0.00 0 $0.00 09/17/2004 0 $0.00 0 $0.00 0 $0.00 08/17/2004 0 $0.00 0 $0.00 0 $0.00 07/16/2004 0 $0.00 0 $0.00 0 $0.00 06/17/2004 0 $0.00 0 $0.00 0 $0.00 05/17/2004 0 $0.00 0 $0.00 0 $0.00 04/16/2004 0 $0.00 0 $0.00 0 $0.00 03/17/2004 0 $0.00 0 $0.00 0 $0.00 02/18/2004 0 $0.00 0 $0.00 0 $0.00 01/16/2004 0 $0.00 0 $0.00 0 $0.00 12/17/2003 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 10/18/2004 0 $0.00 0 $0.00 0 $0.00 09/17/2004 0 $0.00 0 $0.00 0 $0.00 08/17/2004 0 $0.00 0 $0.00 0 $0.00 07/16/2004 0 $0.00 0 $0.00 0 $0.00 06/17/2004 0 $0.00 0 $0.00 0 $0.00 05/17/2004 0 $0.00 0 $0.00 0 $0.00 04/16/2004 0 $0.00 0 $0.00 0 $0.00 03/17/2004 0 $0.00 0 $0.00 0 $0.00 02/18/2004 0 $0.00 0 $0.00 0 $0.00 01/16/2004 0 $0.00 0 $0.00 0 $0.00 12/17/2003 0 $0.00 0 $0.00 0 $0.00

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 10/18/2004 0 $0.00 0 $0.00 5.082326% 5.033204% 82 09/17/2004 0 $0.00 0 $0.00 5.082107% 5.032988% 83 08/17/2004 0 $0.00 0 $0.00 5.081885% 5.032767% 84 07/16/2004 0 $0.00 0 $0.00 5.081663% 5.032548% 84 06/17/2004 0 $0.00 0 $0.00 5.081448% 5.032334% 85 05/17/2004 0 $0.00 0 $0.00 5.081228% 5.032116% 86 04/16/2004 0 $0.00 0 $0.00 5.081014% 5.031904% 87 03/17/2004 0 $0.00 0 $0.00 5.080796% 5.031688% 88 02/18/2004 0 $0.00 0 $0.00 5.080589% 5.031483% 89 01/16/2004 0 $0.00 0 $0.00 5.080373% 5.031269% 90 12/17/2003 0 $0.00 0 $0.00 5.080157% 5.031055% 91 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference 719000018 18 0 0809/11/2004 76,~~031~~032.9545 76,~~031~~032.9545 B 719000031 31 0 09/11/2004 33,845.75 33,845.75 B Totals 12 76109,~~031~~878.9520 76109,~~031~~878.9520

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 719000018 13,~~775~~760,~~754~~947.3193 0.00 719000031 5,201,711.95 0.00 Totals 1318,~~775~~962,~~754~~659.3188 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = B (12 ~~loan~~loans) 76109,~~031~~878.9520 76109,~~031~~878.9520 1318,~~775~~962,~~754~~659.3188 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 CER SE 03-C8