8-K 1 wbt03c08_dec.txt DECEMBER 8K 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: December 17, 2004 (Date of earliest event reported) Commission File No.: 333-108944-01 Wachovia Bank Commercial Mortgage Trust 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 December 17, 2004, a distribution was made to holders of Wachovia Bank Commercial Mortgage Trust, 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 December 17, 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 Bank Commercial Mortgage Trust 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: December 17, 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 December 17, 2004 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Wachovia Bank Commercial Mortgage Trust 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: December 17, 2004 Record Date: November 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 ~~154~~152,~~305~~156,~~494~~567.5443 1,~~113~~122,~~569~~315.7375 ~~442~~436,~~856~~689.7735 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.~~782988~~783427% 13,396,000.00 13,396,000.00 0.00 53,~~394~~398.0999 D 929766MB6 4.~~822988~~823427% 28,009,000.00 28,009,000.00 0.00 112,~~572~~582.5680 E 929766MC4 4.~~902988~~903427% 13,396,000.00 13,396,000.00 0.00 54,~~733~~738.6959 F 929766MD2 5.~~032988~~033427% 15,831,000.00 15,831,000.00 0.00 66,~~397~~403.6948 G 929766ME0 5.~~032988~~033427% 12,178,000.00 12,178,000.00 0.00 51,~~076~~080.4489 H 929766MF7 5.~~032988~~033427% 15,831,000.00 15,831,000.00 0.00 66,~~397~~403.6948 J 929766MG5 5.~~032988~~033427% 7,307,000.00 7,307,000.00 0.00 30,~~646~~649.7037 K 929766MH3 5.~~032988~~033427% 6,089,000.00 6,089,000.00 0.00 25,~~538~~540.2245 L 929766MJ9 5.~~032988~~033427% 4,871,000.00 4,871,000.00 0.00 20,~~429~~431.7452 M 929766MK6 5.~~032988~~033427% 2,436,000.00 2,436,000.00 0.00 10,~~216~~217.9786 N 929766ML4 5.~~032988~~033427% 4,871,000.00 4,871,000.00 0.00 20,~~429~~431.7452 O 929766MM2 5.~~032988~~033427% 2,436,000.00 2,436,000.00 0.00 10,~~216~~217.9786 P 929766MN0 5.~~032988~~033427% 12,178,293.84 12,178,293.84 0.00 51,~~077~~082.6712 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 ~~963~~961,~~753~~604,~~788~~861.3827 1,~~113~~122,~~569~~315.7375 3,~~520~~514,~~827~~710.5892

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,~~556~~559,~~426~~005.5010 ~~153~~151,~~191~~034,~~924~~251.8168 17.4650% A-2 929766LW1 0.00 0.00 605,354.75 186,550,000.00 17.4650% A-3 929766LX9 0.00 0.00 895,437.84 241,738,000.00 17.4650% A-4 929766LY7 0.00 0.00 881,540.21 213,104,000.00 17.4650% B 929766LZ4 0.00 0.00 122,509.84 29,227,000.00 14.4245% C 929766MA8 0.00 0.00 53,~~394~~398.0999 13,396,000.00 13.0306% D 929766MB6 0.00 0.00 112,~~572~~582.5680 28,009,000.00 10.1214% E 929766MC4 0.00 0.00 54,~~733~~738.6959 13,396,000.00 8.7375% F 929766MD2 0.00 0.00 66,~~397~~403.6948 15,831,000.00 7.0810% G 929766ME0 0.00 0.00 51,~~076~~080.4489 12,178,000.00 5.8283% H 929766MF7 0.00 0.00 66,~~397~~403.6948 15,831,000.00 4.1718% J 929766MG5 0.00 0.00 30,~~646~~649.7037 7,307,000.00 3.42% K 929766MH3 0.00 0.00 25,~~538~~540.2245 6,089,000.00 2.7879% L 929766MJ9 0.00 0.00 20,~~429~~431.7452 4,871,000.00 2.28% M 929766MK6 0.00 0.00 10,~~216~~217.9786 2,436,000.00 2.0203% N 929766ML4 0.00 0.00 20,~~429~~431.7452 4,871,000.00 1.52% O 929766MM2 0.00 0.00 10,~~216~~217.9786 2,436,000.00 1.27% P 929766MN0 0.00 0.00 51,~~077~~082.6712 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,~~634~~637,~~397~~026.3167 ~~962~~960,~~640~~482,~~218~~545.6552

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-C 929766MP5 0.~~038045~~070726% 974,238,293.84 ~~963~~961,~~753~~604,~~788~~861.3827 3056,~~555~~675.4034 X-P 929766MQ3 0.~~741146~~717990% 800,952,000.00 ~~794~~772,~~583~~301,000.00 ~~490~~462,~~751~~086.3669

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-C 929766MP5 0.00 3056,~~555~~675.4034 ~~962~~960,~~640~~482,~~218~~545.6552 X-P 929766MQ3 0.00 ~~490~~462,~~751~~086.3669 ~~794~~772,~~583~~301,000.00 (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 ~~936~~923.~~37656739~~33616985 6.~~75750792~~81058165 2.~~68740075~~64997482 0.00000000 0.00000000 ~~929~~916.~~61905947~~52558820 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 3.~~98582338~~98618916 0.00000000 0.00000000 1,000.00000000 D 929766MB6 1,000.00000000 0.00000000 4.~~01915670~~01952230 0.00000000 0.00000000 1,000.00000000 E 929766MC4 1,000.00000000 0.00000000 4.~~08582338~~08618916 0.00000000 0.00000000 1,000.00000000 F 929766MD2 1,000.00000000 0.00000000 4.~~19415640~~19452214 0.00000000 0.00000000 1,000.00000000 G 929766ME0 1,000.00000000 0.00000000 4.~~19415668~~19452209 0.00000000 0.00000000 1,000.00000000 H 929766MF7 1,000.00000000 0.00000000 4.~~19415640~~19452214 0.00000000 0.00000000 1,000.00000000 J 929766MG5 1,000.00000000 0.00000000 4.~~19415629~~19452169 0.00000000 0.00000000 1,000.00000000 K 929766MH3 1,000.00000000 0.00000000 4.~~19415668~~19452291 0.00000000 0.00000000 1,000.00000000 L 929766MJ9 1,000.00000000 0.00000000 4.~~19415726~~19452269 0.00000000 0.00000000 1,000.00000000 M 929766MK6 1,000.00000000 0.00000000 4.~~19415846~~19452381 0.00000000 0.00000000 1,000.00000000 N 929766ML4 1,000.00000000 0.00000000 4.~~19415726~~19452269 0.00000000 0.00000000 1,000.00000000 O 929766MM2 1,000.00000000 0.00000000 4.~~19415846~~19452381 0.00000000 0.00000000 1,000.00000000 P 929766MN0 1,000.00000000 0.00000000 4.~~19415648~~19452188 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 ~~989~~987.~~23825359~~03250257 0.~~03136337~~05817400 0.00000000 ~~988~~985.~~09523782~~88050951 X-P 929766MQ3 ~~992~~964.~~04821263~~22881771 0.~~61271008~~57692183 0.00000000 ~~992~~964.~~04821263~~22881771

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~109,878~~0.2000 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,~~441~~361.4314 Less Delinquent Servicing Fees ~~632~~0.0900 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~474~~1,639.5017 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3739,~~283~~000.8431

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~442~~436,~~856~~689.7735 0.00 0.00 ~~442~~436,~~856~~689.7735 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 3056,~~555~~675.4034 0.00 0.00 3056,~~555~~675.4034 0.00 X-P ~~490~~462,~~751~~086.3669 0.00 0.00 ~~490~~462,~~751~~086.3669 0.00 B 122,509.84 0.00 0.00 122,509.84 0.00 C 53,~~394~~398.0999 0.00 0.00 53,~~394~~398.0999 0.00 D 112,~~572~~582.5680 0.00 0.00 112,~~572~~582.5680 0.00 E 54,~~733~~738.6959 0.00 0.00 54,~~733~~738.6959 0.00 F 66,~~397~~403.6948 0.00 0.00 66,~~397~~403.6948 0.00 G 51,~~076~~080.4489 0.00 0.00 51,~~076~~080.4489 0.00 H 66,~~397~~403.6948 0.00 0.00 66,~~397~~403.6948 0.00 J 30,~~646~~649.7037 0.00 0.00 30,~~646~~649.7037 0.00 K 25,~~538~~540.2245 0.00 0.00 25,~~538~~540.2245 0.00 L 20,~~429~~431.7452 0.00 0.00 20,~~429~~431.7452 0.00 M 10,~~216~~217.9786 0.00 0.00 10,~~216~~217.9786 0.00 N 20,~~429~~431.7452 0.00 0.00 20,~~429~~431.7452 0.00 O 10,~~216~~217.9786 0.00 0.00 10,~~216~~217.9786 0.00 P 51,~~077~~082.6712 0.00 0.00 51,~~077~~082.6712 0.00 Z 0.00 0.00 0.00 0.00 0.00 Total 4,~~042~~033,~~134~~472.3495 0.00 0.00 4,~~042~~033,~~134~~472.3495 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~442~~436,~~856~~689.7735 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 3056,~~555~~675.4034 0.00 X-P 0.00 ~~490~~462,~~751~~086.3669 0.00 B 0.00 122,509.84 0.00 C 0.00 53,~~394~~398.0999 0.00 D 0.00 112,~~572~~582.5680 0.00 E 0.00 54,~~733~~738.6959 0.00 F 0.00 66,~~397~~403.6948 0.00 G 0.00 51,~~076~~080.4489 0.00 H 0.00 66,~~397~~403.6948 0.00 J 0.00 30,~~646~~649.7037 0.00 K 0.00 25,~~538~~540.2245 0.00 L 0.00 20,~~429~~431.7452 0.00 M 0.00 10,~~216~~217.9786 0.00 N 0.00 20,~~429~~431.7452 0.00 O 0.00 10,~~216~~217.9786 0.00 P 0.00 51,~~077~~082.6712 0.00 Z 0.00 0.00 0.00 Total 0.00 4,~~042~~033,~~134~~472.3495 0.00

Other Required Information Available Distribution Amount (1) 5,155,~~704~~788.0770 Aggregate Number of Outstanding Loans 54 Aggregate Stated Principal Balance of Loans Before Distribution ~~963~~961,~~753~~604,~~788~~861.3928 Aggregate Stated Principal Balance of Loans After Distribution ~~962~~960,~~640~~482,~~218~~545.6653 Aggregate Unpaid Principal Balance of Loans ~~962~~960,~~665~~482,~~046~~545.2853 Aggregate Amount of Servicing Fee 3739,~~283~~000.8431 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~007~~003.8234 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 4,072,837.46 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 4,072,837.46 Principal: Scheduled Principal 1,122,315.80 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 1,122,315.80 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 37,361.14 Trustee Fee 2,003.34 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 39,364.49 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 4,033,472.95 Principal Distribution 1,122,315.75 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 5,155,788.70 Total Funds Distributed 5,195,153.19

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,~~294~~260,~~976~~118.7516 0.9796 ~~105~~103 6.~~4430~~4429 1.~~692169~~702823 2,000,001 to 3,000,000 8 21,~~380~~309,~~509~~244.8963 2.22 ~~145~~143 5.~~9240~~9242 1.~~397525~~530883 3,000,001 to 4,000,000 4 13,~~384~~343,~~458~~000.1049 1.39 ~~132~~130 5.~~6309~~6311 1.~~388244~~436983 4,000,001 to 5,000,000 4 17,~~715~~680,~~311~~181.8667 1.84 ~~108~~106 5.~~9815~~9816 1.~~255623~~311397 5,000,001 to 6,000,000 1 5,~~193~~178,~~744~~561.7172 0.54 ~~109~~107 6.0100 1.~~420000~~360000 6,000,001 to 7,000,000 1 6,420,000.00 0.67 7270 5.1200 2.~~680000~~520000 7,000,001 to 8,000,000 2 15,~~497~~461,~~844~~896.11 1.61 ~~109~~107 5.~~2158~~2160 1.~~591952~~602128 8,000,001 to 9,000,000 5 42,~~168~~078,~~508~~208.8204 4.38 8987 5.~~6376~~6377 1.~~689504~~873840 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,~~330~~163,~~603~~124.3611 9.18 9896 5.~~5573~~5575 1.~~455294~~400646 15,000,001 to 20,000,000 4 73,~~831~~753,~~739~~177.2336 7.6768 8583 5.~~5480~~5478 1.~~597581~~597478 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 2.9293 4644 4.5200 3.420000 30,000,001 to 35,000,000 1 31,~~495,~~409,120.4448 3.27 4846 4.3700 2.460000 35,000,001 to 40,000,000 1 38,000,000.00 3.9596 ~~109~~107 6.4500 1.220000 40,000,001 to 55,000,000 2 94,~~305~~055,~~184~~720.4975 9.8079 8785 4.~~6923~~6931 1.~~826184~~825890 55,000,001 or Greater 6 ~~477~~476,~~521~~270,~~927~~192.9001 49.6159 7270 4.~~7939~~7942 2.~~175874~~175744 Totals 54 ~~962~~960,~~640~~482,~~218~~545.6653 100.00 8280 5.~~0823~~0828 1.~~957757~~964222

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 3 16,~~477~~438,~~403~~994.5221 1.71 ~~107~~105 5.8936 1.~~372064~~353150 Arizona 4 170,~~501~~031,~~436~~884.9826 17.7170 5250 4.3833 2.~~055227~~068705 Arkansas 1 19,~~944~~900,~~643~~697.4184 2.07 ~~108~~106 5.4600 2.060000 California 7 88,~~873~~778,~~075~~848.1126 9.2324 ~~106~~104 6.~~0935~~0938 1.~~452177~~407743 Colorado 1 3,~~459~~452,~~292~~271.7644 0.36 ~~108~~106 5.8500 1.~~300000~~260000 Connecticut 1 3,000,000.00 0.31 ~~109~~107 5.9000 12.~~960000~~140000 Florida 6 94,~~258~~037,~~572~~256.0311 9.79 8482 4.~~6020~~6029 1.~~942566~~969429 Georgia 1 14,~~275~~240,~~579~~127.5550 1.48 ~~107~~105 4.9000 1.~~290000~~280000 Idaho 1 17,887,500.00 1.86 6159 5.3200 1.540000 Illinois 2 58,~~998~~793,~~323~~009.5095 6.1312 ~~111~~109 5.~~2242~~2241 2.~~377583~~377758 Maryland 1 42,~~519~~436,~~154~~130.4633 4.42 ~~108~~106 6.0300 1.310000 Michigan 4 95,~~654~~296,~~345~~736.0269 9.9492 5351 4.~~6589~~6591 1.~~679935~~683843 Minnesota 1 ~~897~~893,~~124~~819.9166 0.09 4038 7.9000 2.610000 New Jersey 1 8,~~900~~883,~~460~~268.2548 0.92 ~~108~~106 6.0800 1.~~160000~~600000 New York 2 113,600,000.00 11.8083 9290 5.2576 2.050194 North Carolina 2 3,~~689~~679,~~820~~164.2538 0.38 ~~108~~106 6.1200 1.370000 Oklahoma 1 1,~~765~~752,~~262~~179.5250 0.18 ~~169~~167 6.1500 1.~~160000~~210000 Oregon 2 10,~~683~~647,~~457~~638.6319 1.11 ~~140~~138 4.~~9103~~9099 1.~~580539~~580844 Pennsylvania 1 6564,~~032~~866,~~032~~148.5979 6.7675 7270 4.7364 3.880000 South Carolina 2 5,~~516~~496,~~767~~081.3007 0.57 ~~169~~166 6.~~3275~~3274 1.~~242180~~242211 Tennessee 1 1,~~979~~975,~~641~~847.6316 0.21 ~~109~~107 6.0900 1.~~550000~~200000 Texas 5 72,~~626~~372,~~324~~209.9408 7.5453 7573 5.~~0962~~0963 1.~~771172~~812319 Utah 1 ~~536~~533,~~053~~888.8523 0.06 4846 6.7500 34.~~930000~~530000 Virginia 1 18,000,000.00 1.87 6159 5.3200 1.510000 Washington 2 13,~~744~~712,~~087~~141.5516 1.43 4846 5.2000 1.~~470000~~330000 Washington,DC 1 7,~~911~~895,~~825~~406.9613 0.82 ~~109~~107 5.7200 1.~~450000~~470000 Wisconsin 1 11,~~908~~881,~~032~~297.9411 1.24 ~~105~~103 5.4500 2.~~010000~~030000 Totals 56 ~~962~~960,~~640~~482,~~218~~545.6653 100.00 8280 5.~~0823~~0828 1.~~957757~~964222

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 43 1518,~~781~~897,~~351~~192.6818 1.6497 ~~145~~131 5.~~9348~~8579 1.~~168446~~174321 1.20 to 1.24 79 8286,~~497~~154,~~478~~455.5810 8.5797 ~~113~~112 6.~~1943~~1911 1.~~224064~~223229 1.25 to 1.29 43 2220,~~259~~270,~~297~~147.7875 2.3111 ~~105~~104 5.~~4958~~2271 1.~~280611~~277865 1.30 to 1.34 43 5764,~~078~~280,~~747~~767.6677 56.69 93 ~~108~~ 5.~~9825~~8150 1.~~309911~~314266 1.35 to 1.39 75 4524,~~629~~537,~~283~~249.7430 42.7455 ~~100~~105 5.~~6848~~8521 1.~~366614~~355109 1.40 to 1.44 10 ~~5,193,744~~0.7100 0.5400 ~~109~~0 60.~~0100~~0000 10.~~420000~~000000 1.45 to 1.49 3 2923,~~725~~847,~~756~~533.8215 32.0948 81107 5.~~5094~~9846 1.~~459247~~472751 1.50 to 1.54 43 4938,~~932~~639,~~574~~669.4961 54.1902 8171 5.~~4326~~3022 1.~~519596~~525312 1.55 to 1.59 10 ~~1,979,641~~0.6300 0.2100 ~~109~~0 60.~~0900~~0000 10.~~550000~~000000 1.60 to 1.64 13 8597,~~500~~962,~~000~~696.0082 810.8820 ~~107~~105 5.~~5000~~5577 1.~~600000~~600365 1.65 to 1.69 2 5,~~117~~103,~~100~~365.9452 0.53 ~~107~~105 5.~~8424~~8426 1.~~677335~~677341 1.70 to 1.79 23 93102,~~964~~375,~~113~~740.6505 910.7666 52 4.~~5337~~5745 1.~~730807~~729883 1.80 to 1.84 02 08,735,020.0019 0.0091 0102 05.~~0000~~9302 01.~~000000~~800789 1.85 to 1.89 1 55,~~725~~523,~~938~~732.6400 5.7978 7169 5.0100 1.870000 1.90 to 1.99 10 ~~3,000,000~~0.00 0.3100 ~~109~~0 50.~~9000~~0000 10.~~960000~~000000 2.00 to 2.99 811 ~~307~~320,~~337~~654,~~101~~939.9007 3133.9338 6968 4.~~4863~~5422 2.~~195722~~211518 3.0 or Greater 43 ~~101~~93,~~918~~500,~~086~~037.4402 109.5973 6362 4.~~7532~~6829 3.~~698391~~745466 Totals 54 ~~962~~960,~~640~~482,~~218~~545.6653 100.00 8280 5.~~0823~~0828 1.~~957757~~964222

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Lodging 1 56,~~980~~790,~~134~~146.0706 5.9291 ~~109~~107 5.2020 2.420000 Mixed Use 4 41,~~495~~458,~~951~~449.8104 4.3132 6462 4.~~9498~~9489 2.~~798439~~867512 Multi-Family 2 19,~~911~~895,~~825~~406.9613 2.07 ~~109~~107 5.~~7881~~7882 1.~~323442~~331275 Office 11 231,~~259~~109,~~945~~019.8449 24.0206 9795 5.6925 1.~~499929~~508513 Other 1 2,~~018~~002,~~189~~863.4389 0.21 ~~169~~167 5.8500 1.180000 Retail 36 ~~606~~604,~~270~~530,~~040~~479.7667 62.9894 7371 4.~~8093~~8095 2.~~060323~~061020 Self Storage 1 4,~~704~~696,~~130~~181.7925 0.49 ~~108~~106 6.6800 1.~~250000~~460000 Totals 56 ~~962~~960,~~640~~482,~~218~~545.6653 100.00 8280 5.~~0823~~0828 1.~~957757~~964222

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 3.593 or Less 0 0.00 0.00 0 0.0000 0.000000 3.594 to 5.249 14 ~~556~~555,~~994~~356,~~391~~735.1977 57.8682 6563 4.5560 2.~~293966~~294117 5.250 to 5.499 6 75,~~266~~169,~~599~~733.4287 7.8283 9088 5.3921 1.~~719394~~722416 5.500 to 5.749 7 119,~~623~~565,~~378~~690.4820 12.4345 ~~103~~101 5.~~5440~~5439 1.~~667286~~658754 5.750 to 5.999 10 73,~~532~~395,~~426~~142.3005 7.64 ~~110~~108 5.8701 1.~~371324~~374485 6.000 to 6.249 10 87,~~584~~390,~~142~~327.2070 9.10 ~~109~~107 6.0649 1.~~289514~~350039 6.250 to 6.499 3 42,~~807~~791,~~919~~545.4828 4.4546 ~~117~~115 6.4441 1.~~239235~~239210 6.500 to 6.749 1 4,~~704~~696,~~130~~181.7925 0.49 ~~108~~106 6.6800 1.~~250000~~460000 6.750 to 6.999 1 ~~536~~533,~~053~~888.8523 0.06 4846 6.7500 34.~~930000~~530000 7.000 to 7.249 1 ~~694~~689,~~052~~481.0452 0.07 4947 7.1000 1.~~260000~~810000 7.250 to 7.999 1 ~~897~~893,~~124~~819.9166 0.09 4038 7.9000 2.610000 Totals 54 ~~962~~960,~~640~~482,~~218~~545.6653 100.00 8280 5.~~0823~~0828 1.~~957757~~964222

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 Months or Less 370 ~~591,180,861~~0.8600 610.4100 840 50.~~2264~~0000 20.~~005048~~000000 13 to 24 Months 1451 ~~369~~958,~~332~~365,~~126~~356.0012 3899.3778 7780 45.~~8387~~0778 1.~~878923~~962301 25 to 36 Months 0 0.00 0.00 0 0.0000 0.000000 37 Months or Greater 3 2,~~127~~117,~~230~~189.8041 0.22 4543 7.~~3492~~3495 2.~~502170~~833636 Totals 54 ~~962~~960,~~640~~482,~~218~~545.6653 100.00 8280 5.~~0823~~0828 1.~~957757~~964222

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 911 ~~298~~333,~~000~~066,~~550~~116.3921 3034.9668 47 4.~~4726~~5640 2.~~125200~~051399 61 to 84 Months 75 ~~223~~187,~~650~~196,~~333~~375.2482 2319.2349 69 4.~~6555~~5285 2.~~491054~~686546 85 to 108 Months 2033 ~~264~~427,~~280~~713,~~923~~360.3903 2744.4553 ~~107~~106 5.~~6793~~7096 1.~~505998~~600546 109 to 120 Months 130 ~~164,129,781~~0.7200 170.0500 ~~109~~0 50.~~7579~~0000 10.~~707841~~000000 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 ~~950~~947,~~061~~975,~~588~~852.7406 98.6970 8078 5.~~0734~~0738 1.~~966978~~973403

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,~~783~~755,~~451~~043.9539 0.39 ~~169~~167 5.9900 1.~~170669~~193999 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,~~795~~751,~~177~~650.9708 0.91 ~~226~~224 5.~~6604~~6606 1.~~300279~~300256 Totals 5 12,~~578~~506,~~629~~693.9247 1.3130 ~~209~~207 5.7595 1.~~261294~~268353

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 4.4445 5048 4.8087 3.~~266486~~196175 180 Months or Less 1 ~~694~~689,~~052~~481.0452 0.07 4947 7.1000 1.~~260000~~810000 181 to 192 Months 0 0.00 0.00 0 0.0000 0.000000 193 to 228 Months 2 1,~~433~~427,~~178~~707.7689 0.15 4341 7.~~4699~~4700 3.~~103721~~327980 229 to 264 Months 0 0.00 0.00 0 0.0000 0.000000 265 to 300 Months 11 ~~233~~232,~~613~~776,~~284~~742.3801 24.2724 7573 4.~~9789~~9791 1.~~885378~~918825 301 to 348 Months 32 ~~671~~670,~~551~~311,~~073~~920.5664 69.7679 8381 5.~~1158~~1165 1.~~910905~~911618 349 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 49 ~~950~~947,~~061~~975,~~588~~852.7406 98.6970 8078 5.~~0734~~0738 1.~~966978~~973403

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information 3725 ~~441~~368,~~541~~829,~~009~~814.2791 4538.8740 9694 5.~~4662~~4425 1.~~761049~~826040 1 Year of Less 1729 ~~521~~591,~~099~~652,~~209~~730.3962 5461.1360 6971 4.~~7570~~8585 2.~~124432~~050363 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 54 ~~962~~960,~~640~~482,~~218~~545.6653 100.00 8280 5.~~0823~~0828 1.~~957757~~964222 (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 ~~454~~453,~~724~~457.0799 ~~185~~186,~~559~~825.0715 4.260% 502770582 2 RT OKEMOS MI ~~325~~324,~~986~~726.2735 ~~166~~168,~~930~~190.6759 4.520% 316000006 3 OF NEW YORK NY 391,875.00 0.00 5.500% 819000004 4 RT LANCASTER PA ~~257~~256,~~023~~371.7356 8687,~~722~~374.6986 4.736% 819000005 5 LO CHICAGO IL ~~247~~246,~~435~~615.8278 9899,~~487~~307.3337 5.202% 502769026 6 RT BEAUMONT TX ~~233~~232,~~075~~234.2757 ~~100~~101,~~473~~313.2393 5.010% 819000007 7 RT JACKSONVILLE FL ~~155~~154,~~355~~858.02 85,~~428~~925.36 3.594% 719000008 8 RT OXON HILL MD 213,~~883~~468.6452 4445,~~753~~168.0416 6.030% 502776911 9 OF LONG BEACH CA 204,250.00 0.00 6.450% 819000010 10 RT CHANDLER AZ 114,~~858~~545.9990 4445,~~817~~131.9302 4.370% 819000011 11 MU NEW YORK NY 105,843.33 0.00 4.520% 502778931 12 OF LITTLE ROCK AR 90,~~854~~655.2924 23,~~332~~531.6570 5.460% 719000013 13 OF MISSION VIEJO CA 91,~~592~~417.9992 18,~~698~~873.0613 6.100% 719000014 14 OF RICHMOND VA 79,800.00 0.00 5.320% 719000015 15 OF BOISE ID 79,301.25 0.00 5.320% 502760619 16 RT KENNESAW GA 58,~~367~~223.8568 18,~~587~~731.5269 4.900% 502787011 17 RT CHINO CA 68,~~700~~564.0135 14,~~787~~923.5521 5.950% 719000018 18 OF Various WA 59,~~630~~492.7794 16,~~860~~998.3821 5.200% 819000019 19 RT MADISON WI 54,~~146~~025.7083 14,~~176~~297.6653 5.450% 502782701 20 MF MIAMI FL 58,330.00 0.00 5.833% 819000021 21 OF Birmingham AL 54,~~974~~861.3687 12,~~441~~554.8736 5.840% 719000022 22 RT TAMPA FL 55,~~324~~214.5020 12,~~147~~257.2454 5.880% 719000023 23 OF EATONTOWN NJ 45,~~142~~056.6902 9,~~280~~367.6330 6.080% 502769027 24 RT BEAUMONT TX 36,~~801~~668.3661 15,~~864~~996.1994 5.010% 502753407 25 RT SHERMAN OAKS CA 38,156.25 0.00 5.550% 502750707 26 RT NOGALES AZ 38,~~956~~876.3515 9,~~025~~105.4161 5.730% 502769507 27 MU PINELLAS PARK FL 39,~~267~~150.7726 12,~~716~~833.1162 5.830% 502783803 28 MF WASHINGTON DC 37,~~754~~676.8899 8,~~778~~856.6049 5.720% 819000029 29 RT PORTLAND OR 29,~~688~~612.5553 10,~~200~~276.2931 4.690% 502781625 30 RT FT. WALTON BEACH FL 27,392.00 0.00 5.120% 719000031 31 RT EUFAULA AL 2625,~~051~~976.9124 78,~~967~~042.2491 6.010% 502780801 32 SS TAMPA FL 26,~~210~~166.69 4,~~377~~421.03 6.680% 502775216 33 RT LIVONIA MI 21,~~835~~792.9624 4,~~828~~872.7042 5.860% 819000034 34 MU BERKELEY CA 20,~~231~~186.1925 5,~~248~~293.7872 5.475% 502775215 35 RT NORTH MUSKEGON MI 20,~~119~~078.0779 4,~~449~~489.0331 5.860% 719000036 36 RT BERKELEY CA 16,~~880~~843.0820 4,~~194~~231.7967 5.640% 502773918 37 RT LONGMONT CO 16,~~882~~848.4135 3,~~765~~799.5258 5.850% 502783832 38 RT LUBBOCK TX 1514,~~038~~991.6836 5,~~344~~391.6294 5.560% 719000039 39 RT NEWBERG OR 14,~~105~~031.3469 8,~~324~~398.3702 5.450% 502779418 40 RT LEANDER TX 14,~~142~~112.2078 3,~~336~~365.0547 5.680% 502783210 41 RT MILFORD CT 14,750.00 0.00 5.900% 719000042 42 RT SPARTANBURG SC 15,~~766~~697.6883 6,~~659~~728.7156 6.440% 719000043 43 RT LAKE HAVASU CITY AZ 15,~~146~~103.3512 4,~~458~~501.7093 6.150% 719000044 44 RT SACRAMENTO CA 11,~~719~~659.4109 7,~~317~~378.6800 5.070% 819000045 45 RT SUMTER SC 13,~~379~~339.7168 4,~~085~~125.3740 6.200% 502780910 46 RT ROCKINGHAM NC 10,~~949~~917.2988 3,~~253~~284.5798 6.120% 719000047 47 OT HARWOOD HEIGHTS IL 9,~~876~~802.5621 7,~~770~~844.6398 5.850% 719000048 48 RT CORDOVA TN 10,~~057~~037.0892 2,~~049~~069.9006 6.090% 819000049 49 RT DALLAS TX 9,~~909~~891.4925 1,~~888~~906.1741 6.330% 719000050 50 RT MOORE OK 9,~~081~~014.0130 6,~~641~~708.9263 6.150% 502780909 51 RT RUTHERFORD COLLEGE NC 7,~~897~~874.3570 2,~~346~~369.6934 6.120% 719000052 52 MU ROCHESTER MN 5,~~917~~895.4987 1,~~734~~756.5416 7.900% 719000053 53 RT BIRMINGHAM MI 4,~~120~~093.2840 2,~~333~~360.3624 7.100% 719000054 54 RT SALT LAKE CITY UT 3,~~021~~009.6251 1,~~123~~135.8596 6.750% Totals 4,~~081~~072,~~583~~837.5646 1,~~113~~122,~~569~~315.7080

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~~127,~~091~~734,~~286~~644.2080 127,~~905~~547,~~727~~819.1070 1012/11/2004 502770582 N/A 09/11/2008 N 86,~~545~~210,~~026~~536.1705 86,~~378~~042,~~095~~345.5046 1012/11/2004 316000006 N/A 09/11/2013 N 85,500,000.00 85,500,000.00 1012/11/2004 819000004 N/A 10/01/2010 N 6564,~~118~~953,~~755~~523.28 65 64,~~032~~866,~~032~~148.5979 1012/01/2004 819000005 N/A 11/01/2013 N 5756,~~078~~889,~~621~~453.4043 56,~~980~~790,~~134~~146.0706 1012/01/2004 502769026 N/A 09/11/2010 N 55,~~826~~625,~~411~~045.8793 55,~~725~~523,~~938~~732.6400 1012/11/2004 819000007 N/A 07/01/2010 N 51,~~871~~705,~~458~~515.3978 51,~~786~~619,~~030~~590.0342 1012/01/2004 719000008 10/01/2013 10/01/2033 N 42,~~563~~481,~~907~~298.5049 42,~~519~~436,~~154~~130.4633 1012/01/2004 502776911 11/11/2013 11/11/2033 N 38,000,000.00 38,000,000.00 1012/11/2004 819000010 N/A 10/01/2008 N 31,~~540~~454,~~227~~251.3750 31,~~495,~~409,120.4448 1012/01/2004 819000011 N/A 08/01/2008 N 28,100,000.00 28,100,000.00 1012/01/2004 502778931 10/11/2013 10/11/2033 N 19,~~967~~924,~~976~~229.0654 19,~~944~~900,~~643~~697.4184 1012/11/2004 719000013 09/01/2013 10/01/2033 N 1817,~~018~~983,~~293~~852.8865 17,~~999~~964,~~595~~979.8252 1012/01/2004 719000014 11/11/2009 11/11/2033 N 18,000,000.00 18,000,000.00 1012/11/2004 719000015 11/11/2009 11/11/2033 N 17,887,500.00 17,887,500.00 1012/11/2004 502760619 09/11/2013 09/11/2033 N 14,~~294~~258,~~167~~859.0719 14,~~275~~240,~~579~~127.5550 1012/11/2004 502787011 N/A 10/11/2013 N 13,~~855~~828,~~464~~103.1629 13,~~840~~813,~~676~~180.6108 1012/11/2004 719000018 10/11/2008 10/11/2033 N 13,~~760~~729,~~947~~139.9337 13,~~744~~712,~~087~~141.5516 0912/11/2004 819000019 N/A 07/01/2013 N 11,~~922~~895,~~209~~594.6064 11,~~908~~881,~~032~~297.9411 1012/01/2004 502782701 11/11/2013 11/11/2033 N 12,000,000.00 12,000,000.00 1012/11/2004 819000021 N/A 08/01/2013 N 11,~~296~~272,~~100~~986.6885 11,~~283~~260,~~658~~432.8149 1012/01/2004 719000022 N/A 11/11/2013 N 11,~~290~~268,~~715~~203.1431 11,~~278~~255,~~567~~945.9077 1012/11/2004 719000023 N/A 10/01/2013 N 8,~~909~~892,~~740~~635.8878 8,~~900~~883,~~460~~268.2548 1012/01/2004 502769027 N/A 09/11/2010 N 8,~~814~~782,~~696~~901.1755 8,~~798~~766,~~831~~904.9861 1012/11/2004 502753407 10/11/2008 10/11/2013 N 8,250,000.00 8,250,000.00 1012/11/2004 502750707 11/11/2013 11/11/2033 N 8,~~158~~141,~~398~~601.6989 8,~~149~~132,~~373~~496.28 1012/11/2004 502769507 11/11/2013 11/11/2028 N 8,~~082~~058,~~559~~372.4229 8,~~069~~045,~~843~~538.3167 1012/11/2004 502783803 N/A 11/11/2013 N 7,~~920~~904,~~604~~262.5662 7,~~911~~895,~~825~~406.9613 1012/11/2004 819000029 N/A 10/01/2013 N 7,~~596~~576,~~218~~766.4429 7,~~586~~566,~~018~~489.1598 1012/01/2004 502781625 N/A 10/11/2010 N 6,420,000.00 6,420,000.00 1012/11/2004 719000031 N/A 11/11/2013 N 5,~~201~~186,~~711~~604.9563 5,~~193~~178,~~744~~561.7172 0912/11/2004 502780801 10/11/2013 10/11/2033 N 4,~~708~~700,~~507~~602.8228 4,~~704~~696,~~130~~181.7925 1012/11/2004 502775216 N/A 11/11/2013 N 4,~~471~~462,~~528~~574.5969 4,~~466~~457,~~699~~702.8927 1012/11/2004 819000034 N/A 07/01/2013 N 4,~~434~~424,~~232~~384.3743 4,~~428~~419,~~983~~090.5971 1012/01/2004 502775215 N/A 11/11/2013 N 4,~~119~~111,~~946~~696.6275 4,~~115~~107,~~497~~207.5944 1012/11/2004 719000036 N/A 04/01/2013 N 3,~~591~~583,~~507~~660.2901 3,~~587~~579,~~312~~428.5034 1012/01/2004 502773918 10/11/2013 10/11/2033 N 3,~~463~~456,~~058~~071.2802 3,~~459~~452,~~292~~271.7644 1012/11/2004 502783832 10/11/2013 10/11/2028 N 3,~~245~~235,~~757~~544.9844 3,~~240~~230,~~413~~152.3650 1012/11/2004 719000039 N/A 02/11/2023 N 3,~~105~~089,~~763~~546.8523 3,~~097~~081,~~439~~148.4821 1012/11/2004 502779418 11/11/2013 11/11/2033 N 2,~~987~~981,~~789~~572.4342 2,~~984~~978,~~453~~206.3895 1012/11/2004 502783210 N/A 11/11/2013 N 3,000,000.00 3,000,000.00 1012/11/2004 719000042 N/A 11/11/2023 N 2,~~937~~925,~~891~~060.6182 2,~~931~~918,~~231~~332.9026 1012/11/2004 719000043 N/A 10/11/2013 N 2,~~955~~946,~~385~~949.8673 2,~~950~~942,~~927~~447.1680 1012/11/2004 719000044 N/A 10/11/2023 N 2,~~773~~759,~~824~~547.2761 2,~~766~~752,~~506~~169.5961 1012/11/2004 819000045 N/A 02/01/2013 N 2,~~589~~581,~~620~~874.7721 2,~~585~~577,~~535~~748.4081 1012/01/2004 502780910 10/11/2013 10/11/2028 N 2,~~146~~140,~~919~~760.6029 2,~~143~~137,~~666~~475.0331 1012/11/2004 719000047 N/A 11/11/2018 N 2,~~025~~010,~~960~~708.0687 2,~~018~~002,~~189~~863.4389 1012/11/2004 719000048 N/A 11/11/2013 N 1,~~981~~977,~~691~~916.5322 1,~~979~~975,~~641~~847.6316 1012/11/2004 819000049 N/A 08/01/2013 N 1,~~878~~875,~~575~~119.7543 1,~~876~~873,~~687~~213.5802 1012/01/2004 719000050 N/A 11/11/2018 N 1,~~771~~758,~~904~~888.4413 1,~~765~~752,~~262~~179.5250 1012/11/2004 502780909 10/11/2013 10/11/2028 N 1,~~548~~544,~~500~~058.9141 1,~~546~~541,~~154~~689.2207 1012/11/2004 719000052 N/A 02/01/2008 N ~~898~~895,~~859~~575.4582 ~~897~~893,~~124~~819.9166 1012/01/2004 719000053 N/A 11/01/2008 N ~~696~~691,~~385~~841.4076 ~~694~~689,~~052~~481.0452 1012/01/2004 719000054 N/A 10/01/2008 N ~~537~~535,~~177~~024.7019 ~~536~~533,~~053~~888.8523 1012/01/2004 Totals ~~963~~961,~~753~~604,~~788~~861.3928 ~~962~~960,~~640~~482,~~218~~545.6653

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 1012/17/2004 0 $0.00 0 $0.00 0 $0.00 11/18/2004 0 $0.00 0 $0.00 0 $0.00 0910/1718/2004 0 $0.00 0 $0.00 0 $0.00 0809/17/2004 0 $0.00 0 $0.00 0 $0.00 0708/1617/2004 0 $0.00 0 $0.00 0 $0.00 0607/1716/2004 0 $0.00 0 $0.00 0 $0.00 0506/17/2004 0 $0.00 0 $0.00 0 $0.00 0405/1617/2004 0 $0.00 0 $0.00 0 $0.00 0304/1716/2004 0 $0.00 0 $0.00 0 $0.00 0203/1817/2004 0 $0.00 0 $0.00 0 $0.00 0102/1618/2004 0 $0.00 0 $0.00 0 $0.00 1201/1716/~~2003~~2004 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 1012/17/2004 0 $0.00 0 $0.00 0 $0.00 11/18/2004 0 $0.00 0 $0.00 0 $0.00 0910/1718/2004 0 $0.00 0 $0.00 0 $0.00 0809/17/2004 0 $0.00 0 $0.00 0 $0.00 0708/1617/2004 0 $0.00 0 $0.00 0 $0.00 0607/1716/2004 0 $0.00 0 $0.00 0 $0.00 0506/17/2004 0 $0.00 0 $0.00 0 $0.00 0405/1617/2004 0 $0.00 0 $0.00 0 $0.00 0304/1716/2004 0 $0.00 0 $0.00 0 $0.00 0203/1817/2004 0 $0.00 0 $0.00 0 $0.00 0102/1618/2004 0 $0.00 0 $0.00 0 $0.00 1201/1716/~~2003~~2004 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 12/17/2004 0 $0.00 0 $0.00 5.082770% 5.033645% 80 11/18/2004 0 $0.00 0 $0.00 5.082550% 5.033427% 81 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 No Delinquent Loans this Period 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

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 09/11/2004 76,032.45 76,032.45 B 719000031 31 0 09/11/2004 33,845.75 33,845.75 B Totals 2 109,878.20 109,878.20

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 719000018 13,760,947.93 0.00 719000031 5,201,711.95 0.00 Totals 18,962,659.88 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 (2 loans) 109,878.20 109,878.20 18,962,659.88 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.

Filing Compare · WACHOVIA COMMERCIAL MORT SEC INC COM MOR PS THR CER SE 03-C8