8-K 1 wbt03c08_10501.txt 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: January 18, 2005 (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 January 18, 2005, 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 January 18, 2005 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: January 18, 2005 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 January 18, 2005 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: January 18, 2005 Record Date: December 31, 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 2005, 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 ~~152~~151,~~156~~034,~~567~~251.4368 1,~~122~~936,~~315~~606.7509 ~~436~~433,~~689~~468.3530 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.~~783427~~783645% 13,396,000.00 13,396,000.00 0.00 53,~~398~~401.9942 D 929766MB6 4.~~823427~~823645% 28,009,000.00 28,009,000.00 0.00 112,~~582~~587.8089 E 929766MC4 4.~~903427~~903645% 13,396,000.00 13,396,000.00 0.00 54,~~738~~741.5902 F 929766MD2 5.~~033427~~033645% 15,831,000.00 15,831,000.00 0.00 66,~~403~~406.4836 G 929766ME0 5.~~033427~~033645% 12,178,000.00 12,178,000.00 0.00 51,~~080~~083.8911 H 929766MF7 5.~~033427~~033645% 15,831,000.00 15,831,000.00 0.00 66,~~403~~406.4836 J 929766MG5 5.~~033427~~033645% 7,307,000.00 7,307,000.00 0.00 30,~~649~~650.3770 K 929766MH3 5.~~033427~~033645% 6,089,000.00 6,089,000.00 0.00 25,~~540~~541.4555 L 929766MJ9 5.~~033427~~033645% 4,871,000.00 4,871,000.00 0.00 20,~~431~~432.5240 M 929766MK6 5.~~033427~~033645% 2,436,000.00 2,436,000.00 0.00 10,~~217~~218.8630 N 929766ML4 5.~~033427~~033645% 4,871,000.00 4,871,000.00 0.00 20,~~431~~432.5240 O 929766MM2 5.~~033427~~033645% 2,436,000.00 2,436,000.00 0.00 10,~~217~~218.8630 P 929766MN0 5.~~033427~~033645% 12,178,293.84 12,178,293.84 0.00 5150,~~082~~810.1284 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 ~~961~~960,~~604~~482,~~861~~545.2752 1,~~122~~936,~~315~~606.7509 3,~~514~~511,~~710~~241.9259

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 929766LV3 05,523.0071 0.00 12,~~559~~375,~~005~~598.10 ~~151~~149,~~034~~097,~~251~~645.6859 17.5053% A-2 929766LW1 0.00 0.00 605,354.75 186,550,000.00 17.5053% A-3 929766LX9 0.00 0.00 895,437.84 241,738,000.00 17.5053% A-4 929766LY7 0.00 0.00 881,540.21 213,104,000.00 17.5053% B 929766LZ4 0.00 0.00 122,509.84 29,227,000.00 14.4548% C 929766MA8 0.00 0.00 53,~~398~~401.9942 13,396,000.00 13.0609% D 929766MB6 0.00 0.00 112,~~582~~587.8089 28,009,000.00 10.1416% E 929766MC4 0.00 0.00 54,~~738~~741.5902 13,396,000.00 8.7577% F 929766MD2 0.00 0.00 66,~~403~~406.4836 15,831,000.00 7.1011% G 929766ME0 0.00 0.00 51,~~080~~083.8911 12,178,000.00 5.8384% H 929766MF7 0.00 0.00 66,~~403~~406.4836 15,831,000.00 4.1819% J 929766MG5 0.00 0.00 30,~~649~~650.3770 7,307,000.00 3.4243% K 929766MH3 0.00 0.00 25,~~540~~541.4555 6,089,000.00 2.7980% L 929766MJ9 0.00 0.00 20,~~431~~432.5240 4,871,000.00 2.2829% M 929766MK6 0.00 0.00 10,~~217~~218.8630 2,436,000.00 2.03% N 929766ML4 0.00 0.00 20,~~431~~432.5240 4,871,000.00 1.52% O 929766MM2 0.00 0.00 10,~~217~~218.8630 2,436,000.00 1.27% P 929766MN0 0.00 0.00 5150,~~082~~810.1284 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 05,523.0071 0.00 45,~~637~~453,~~026~~371.6739 ~~960~~958,~~482,~~545,939.5243

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-C 929766MP5 0.~~070726~~068969% 974,238,293.84 ~~961~~960,~~604~~482,~~861~~545.2752 5655,~~675~~203.3404 X-P 929766MQ3 0.~~717990~~718200% 800,952,000.00 772,301,000.00 462,~~086~~222.6934

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-C 929766MP5 096,953.0087 56152,~~675~~156.3491 ~~960~~958,~~482,~~545,939.5243 X-P 929766MQ3 017,109.0051 ~~462~~479,~~086~~331.6985 772,301,000.00 (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 ~~923~~916.~~33616985~~52558820 611.~~81058165~~75196365 2.~~64997482~~63042842 0.~~00000000~~03351969 0.00000000 ~~916~~904.~~52558820~~77362455 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.~~98618916~~98637056 0.00000000 0.00000000 1,000.00000000 D 929766MB6 1,000.00000000 0.00000000 4.~~01952230~~01970402 0.00000000 0.00000000 1,000.00000000 E 929766MC4 1,000.00000000 0.00000000 4.~~08618916~~08637056 0.00000000 0.00000000 1,000.00000000 F 929766MD2 1,000.00000000 0.00000000 4.~~19452214~~19470406 0.00000000 0.00000000 1,000.00000000 G 929766ME0 1,000.00000000 0.00000000 4.~~19452209~~19470438 0.00000000 0.00000000 1,000.00000000 H 929766MF7 1,000.00000000 0.00000000 4.~~19452214~~19470406 0.00000000 0.00000000 1,000.00000000 J 929766MG5 1,000.00000000 0.00000000 4.~~19452169~~19470371 0.00000000 0.00000000 1,000.00000000 K 929766MH3 1,000.00000000 0.00000000 4.~~19452291~~19470356 0.00000000 0.00000000 1,000.00000000 L 929766MJ9 1,000.00000000 0.00000000 4.~~19452269~~19470335 0.00000000 0.00000000 1,000.00000000 M 929766MK6 1,000.00000000 0.00000000 4.~~19452381~~19470443 0.00000000 0.00000000 1,000.00000000 N 929766ML4 1,000.00000000 0.00000000 4.~~19452269~~19470335 0.00000000 0.00000000 1,000.00000000 O 929766MM2 1,000.00000000 0.00000000 4.~~19452381~~19470443 0.00000000 0.00000000 1,000.00000000 P 929766MN0 1,000.00000000 0.00000000 4.~~19452188~~17224618 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 ~~987~~985.~~03250257~~88050951 0.~~05817400~~05666277 0.~~00000000~~09951761 ~~985~~983.~~88050951~~89269390 X-P 929766MQ3 964.22881771 0.~~57692183~~57709119 0.~~00000000~~02136147 964.22881771

Servicing Fee Summary Current Period Accrued Servicing Fees 37,~~361~~319.14 Less Delinquent Servicing Fees 0.00 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~1,639~~0.1700 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3937,~~000~~319.3114

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~436~~433,~~689~~468.3530 0.00 0.00 ~~436~~433,~~689~~468.3530 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 5655,~~675~~203.3404 0.00 0.00 5655,~~675~~203.3404 0.00 X-P 462,~~086~~221.6984 0.00 0.00 462,~~086~~221.6984 0.00 B 122,509.84 0.00 0.00 122,509.84 0.00 C 53,~~398~~401.9942 0.00 0.00 53,~~398~~401.9942 0.00 D 112,~~582~~587.8089 0.00 0.00 112,~~582~~587.8089 0.00 E 54,~~738~~741.5902 0.00 0.00 54,~~738~~741.5902 0.00 F 66,~~403~~406.4836 0.00 0.00 66,~~403~~406.4836 0.00 G 51,~~080~~083.8911 0.00 0.00 51,~~080~~083.8911 0.00 H 66,~~403~~406.4836 0.00 0.00 66,~~403~~406.4836 0.00 J 30,~~649~~650.3770 0.00 0.00 30,~~649~~650.3770 0.00 K 25,~~540~~541.4555 0.00 0.00 25,~~540~~541.4555 0.00 L 20,~~431~~432.5240 0.00 0.00 20,~~431~~432.5240 0.00 M 10,~~217~~218.8630 0.00 0.00 10,~~217~~218.8630 0.00 N 20,~~431~~432.5240 0.00 0.00 20,~~431~~432.5240 0.00 O 10,~~217~~218.8630 0.00 0.00 10,~~217~~218.8630 0.00 P 51,~~082~~084.1234 0.00 0.00 51,~~082~~084.1234 0.00 Z 0.00 0.00 0.00 0.00 0.00 Total 4,~~033~~028,~~472~~939.9597 0.00 0.00 4,~~033~~028,~~472~~939.9597 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~436~~433,~~689~~468.3530 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 5655,~~675~~203.3404 0.00 X-P 0.00 462,~~086~~222.6934 0.00 B 0.00 122,509.84 0.00 C 0.00 53,~~398~~401.9942 0.00 D 0.00 112,~~582~~587.8089 0.00 E 0.00 54,~~738~~741.5902 0.00 F 0.00 66,~~403~~406.4836 0.00 G 0.00 51,~~080~~083.8911 0.00 H 0.00 66,~~403~~406.4836 0.00 J 0.00 30,~~649~~650.3770 0.00 K 0.00 25,~~540~~541.4555 0.00 L 0.00 20,~~431~~432.5240 0.00 M 0.00 10,~~217~~218.8630 0.00 N 0.00 20,~~431~~432.5240 0.00 O 0.00 10,~~217~~218.8630 0.00 P 0273.0050 5150,~~082~~810.1284 0273.0050 Z 0.00 0.00 0.00 Total 0273.0050 4,~~033~~028,~~472~~666.9597 0273.0050

Other Required Information Available Distribution Amount (1) 56,~~155~~084,~~788~~860.7015 Aggregate Number of Outstanding Loans 5453 Aggregate Stated Principal Balance of Loans Before Distribution ~~961~~960,~~604~~482,~~861~~545.2853 Aggregate Stated Principal Balance of Loans After Distribution ~~960~~958,~~482,~~545,939.5344 Aggregate Unpaid Principal Balance of Loans ~~960~~958,~~482,~~545,939.5344 Aggregate Amount of Servicing Fee 3937,~~000~~319.3114 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~003~~001.3401 Aggregate Trust Fund Expenses 0273.0050 Interest Reserve Deposit 0101,882.0090 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 4,170,143.04 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 4,170,143.04 Principal: Scheduled Principal 1,044,357.92 Unscheduled Principal 892,248.09 Principal Prepayments 892,248.09 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 1,936,606.01 Other: Prepayment Penalties/Yield Maintenance 119,587.09 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: 119,587.09 Total Funds Collected 6,226,336.14 Total Funds Distributed Fees: Master Servicing Fee 37,319.14 Trustee Fee 2,001.01 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 39,320.15 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 273.50 Total Additional Trust Fund Expenses 273.50 Interest Reserve Deposit 101,882.90 Payments to Certificateholders & Others: Interest Distribution 4,028,666.97 Principal Distribution 1,936,606.09 Prepayment Penalties/Yield Maintenance 119,587.09 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 6,084,860.15 Total Funds Distributed 6,226,336.70

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 7 910,~~260~~346,~~118~~428.1674 01.9608 ~~103~~120 6.~~4429~~2028 1.~~702823~~523780 2,000,001 to 3,000,000 87 2119,~~309~~279,~~244~~541.6355 2.2201 ~~143~~140 5.~~9242~~9319 1.~~530883~~408218 3,000,001 to 4,000,000 4 13,~~343~~323,~~000~~164.4984 1.39 ~~130~~129 5.~~6311~~6312 1.~~436983~~437040 4,000,001 to 5,000,000 4 17,~~680~~663,~~181~~948.6736 1.84 ~~106~~105 5.9816 1.~~311397~~311403 5,000,001 to 6,000,000 1 5,~~178~~171,~~561~~343.7207 0.54 ~~107~~106 6.0100 1.~~360000~~350000 6,000,001 to 7,000,000 1 6,420,000.00 0.67 7069 5.1200 2.520000 7,000,001 to 8,000,000 2 15,~~461~~444,~~896~~921.1116 1.61 ~~107~~106 5.2160 1.~~602128~~602110 8,000,001 to 9,000,000 5 42,~~078~~034,~~208~~782.0414 4.3839 8786 5.~~6377~~6378 1.~~873840~~856334 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,~~163~~084,~~124~~617.1107 9.1819 9695 5.5575 1.~~400646~~454656 15,000,001 to 20,000,000 4 73,~~753~~716,~~177~~631.3687 7.6869 8382 5.~~5478~~5477 1.~~597478~~597428 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 2.93 4443 4.5200 3.420000 30,000,001 to 35,000,000 1 31,~~409~~367,~~120~~637.4883 3.27 4645 4.3700 2.460000 35,000,001 to 40,000,000 1 38,000,000.00 3.96 ~~107~~106 6.4500 1.220000 40,000,001 to 55,000,000 2 9493,~~055~~936,~~720~~404.7533 9.7980 8584 4.~~6931~~6935 1.~~825890~~825735 55,000,001 or Greater 6 ~~476~~475,~~270~~656,~~192~~518.0148 49.5962 7069 4.~~7942~~7944 2.~~175744~~175693 Totals 5453 ~~960~~958,~~482,~~545,939.5344 100.00 8079 5.~~0828~~0804 1.~~964222~~964499

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 3 16,~~438~~420,~~994~~986.2179 1.71 ~~105~~104 5.~~8936~~8935 1.~~353150~~350000 Arizona 4 ~~170~~169,~~031~~806,~~884~~129.2630 17.7071 5049 4.~~3833~~3834 2.~~068705~~064367 Arkansas 1 19,~~900~~880,~~697~~077.8435 2.07 ~~106~~105 5.4600 2.060000 California 7 88,~~778~~734,~~848~~850.2690 9.2426 ~~104~~103 6.~~0938~~0939 1.~~407743~~405629 Colorado 1 3,~~452~~449,~~271~~014.4433 0.36 ~~106~~105 5.8500 1.260000 Connecticut 1 3,000,000.00 0.31 ~~107~~106 5.9000 21.~~140000~~720000 Florida 6 9493,~~037~~930,~~256~~580.1135 9.7980 8281 4.~~6029~~6034 1.~~969429~~996088 Georgia 1 14,~~240~~223,~~127~~257.5056 1.48 ~~105~~104 4.9000 1.~~280000~~240000 Idaho 1 17,887,500.00 1.8687 5958 5.3200 1.540000 Illinois 2 58,~~793~~693,~~009~~920.9550 6.12 ~~109~~108 5.~~2241~~2240 2.~~377758~~377846 Maryland 1 42,~~436~~397,~~130~~843.3326 4.42 ~~106~~105 6.0300 1.310000 Michigan 4 95,~~296~~117,~~736~~661.6908 9.92 5150 4.~~6591~~6592 1.~~683843~~683798 ~~Minnesota 1 893,819.66 0.09 38 7.9000 2.610000~~ New Jersey 1 8,~~883~~875,~~268~~354.4801 0.9293 ~~106~~105 6.0800 1.~~600000~~590000 New York 2 113,600,000.00 11.8385 9089 5.2576 2.050194 North Carolina 2 3,~~679~~674,~~164~~106.3867 0.38 ~~106~~105 6.1200 1.~~370000~~178281 Oklahoma 1 1,~~752~~745,~~179~~735.5082 0.18 ~~167~~166 6.1500 1.210000 Oregon 2 10,~~647~~630,~~638~~337.1975 1.11 ~~138~~137 4.~~9099~~9097 1.~~580844~~580998 Pennsylvania 1 64,~~866~~786,~~148~~963.7928 6.7576 7069 4.7364 3.880000 South Carolina 2 5,~~496~~486,~~081~~135.0768 0.57 ~~166~~165 6.3274 1.~~242211~~242227 Tennessee 1 1,~~975~~974,~~847~~101.1685 0.21 ~~107~~106 6.0900 1.200000 Texas 5 72,~~372~~244,~~209~~991.0879 7.5354 7372 5.0963 1.~~812319~~807400 Utah 1 ~~533~~532,~~888~~845.2399 0.06 4645 6.7500 4.530000 Virginia 1 18,000,000.00 1.8788 5958 5.3200 1.510000 Washington 2 13,~~712~~697,~~141~~049.1693 1.43 4645 5.2000 1.~~330000~~500000 Washington,DC 1 7,~~895~~887,~~406~~761.1391 0.82 ~~107~~106 5.7200 1.470000 Wisconsin 1 11,~~881~~868,~~297~~733.1134 1.24 ~~103~~102 5.4500 2.030000 Totals 5655 ~~960~~958,~~482,~~545,939.5344 100.00 8079 5.~~0828~~0804 1.~~964222~~964499

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 01 02,134,536.0094 0.0022 0105 06.~~0000~~1200 01.~~000000~~040000 1.15 to 1.19 34 1821,~~897~~844,~~192~~245.1895 12.9728 ~~131~~126 5.~~8579~~8337 1.~~174321~~175089 1.20 to 1.24 98 8685,~~154~~361,~~455~~135.1083 8.9791 ~~112~~111 6.~~1911~~0442 1.~~223229~~223083 1.25 to 1.29 32 206,~~270~~023,~~147~~060.7537 20.1163 ~~104~~102 5.~~2271~~9996 1.~~277865~~272821 1.30 to 1.34 32 6450,~~280~~522,~~767~~484.7787 65.6927 93105 5.~~8150~~9818 1.~~314266~~310000 1.35 to 1.39 54 2422,~~537~~375,~~249~~001.3043 2.5533 ~~105~~104 5.~~8521~~8265 1.~~355109~~351376 1.40 to 1.44 0 0.00 0.00 0 0.0000 0.000000 1.45 to 1.49 35 2338,~~847~~570,~~533~~983.1559 24.4802 ~~107~~114 5.~~9846~~8723 1.~~472751~~477209 1.50 to 1.54 3 3849,~~639~~584,~~669~~549.6193 45.0217 7154 5.~~3022~~2869 1.~~525312~~518060 1.55 to 1.59 01 08,875,354.0001 0.0093 0105 06.~~0000~~0800 01.~~000000~~590000 1.60 to 1.64 32 9789,~~962~~075,~~696~~737.8256 109.2029 ~~105~~104 5.~~5577~~5056 1.~~600365~~600401 1.65 to 1.69 2 5,~~103~~096,~~365~~860.5238 0.53 ~~105~~104 5.~~8426~~8428 1.~~677341~~677344 1.70 to 1.79 35 ~~102~~113,~~375~~215,~~740~~467.0512 1011.6681 5256 4.~~5745~~6987 1.~~729883~~728793 1.80 to 1.84 21 8687,~~735,020~~243.1929 0.9107 ~~102~~46 57.~~9302~~1000 1.~~800789~~810000 1.85 to 1.89 12 5558,~~523~~360,~~732~~420.0054 56.7809 6970 5.~~0100~~0674 1.~~870000~~868993 1.90 to 1.99 0 0.00 0.00 0 0.0000 0.000000 2.00 to 2.99 118 ~~320~~313,~~654~~399,~~939~~048.0736 3332.3870 6866 4.~~5422~~5047 2.~~211518~~212132 3.0 or Greater 3 93,~~500~~419,~~037~~809.0227 9.7375 6261 4.~~6829~~6828 3.~~745466~~745343 Totals 5453 ~~960~~958,~~482,~~545,939.5344 100.00 8079 5.~~0828~~0804 1.~~964222~~964499

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Lodging 1 56,~~790~~698,~~146~~614.0637 5.9192 ~~107~~106 5.2020 2.420000 Mixed Use 43 4140,~~458~~548,~~449~~390.0454 4.3223 62 4.~~9489~~8835 2.~~867512~~861780 Multi-Family 2 19,~~895~~887,~~406~~761.1391 2.07 ~~107~~106 5.7882 1.~~331275~~482068 Office 11 231,~~109~~038,~~019~~679.4953 24.0610 9594 5.6925 1.~~508513~~518194 Other 1 21,~~002~~995,~~863~~306.8913 0.21 ~~167~~166 5.8500 1.180000 Retail 36 ~~604~~603,~~530~~684,~~479~~579.6795 62.9498 7170 4.~~8095~~8096 2.~~061020~~054665 Self Storage 1 4,~~696~~692,~~181~~607.2501 0.49 ~~106~~105 6.6800 1.460000 Totals 5655 ~~960~~958,~~482,~~545,939.5344 100.00 8079 5.~~0828~~0804 1.~~964222~~964499

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 ~~555~~554,~~356~~556,~~735~~173.7704 57.8285 6362 4.5560 2.~~294117~~296802 5.250 to 5.499 6 75,~~169~~123,~~733~~934.8710 7.8384 8886 5.~~3921~~3920 1.~~722416~~722352 5.500 to 5.749 7 119,~~565~~538,~~690~~670.2097 12.4547 ~~101~~100 5.5439 1.~~658754~~657307 5.750 to 5.999 10 73,~~395~~330,~~142~~738.0577 7.6465 ~~108~~107 5.8701 1.~~374485~~391640 6.000 to 6.249 10 87,~~390~~300,~~327~~010.70 9.1011 ~~107~~106 6.0649 1.~~350039~~331943 6.250 to 6.499 3 42,~~791~~783,~~545~~715.2857 4.46 ~~115~~114 6.4441 1.~~239210~~239199 6.500 to 6.749 1 4,~~696~~692,~~181~~607.2501 0.49 ~~106~~105 6.6800 1.460000 6.750 to 6.999 1 ~~533~~532,~~888~~845.2399 0.06 4645 6.7500 4.530000 7.000 to 7.249 1 ~~689~~687,~~481~~243.5229 0.07 4746 7.1000 1.810000 7.250 to 7.999 10 ~~893,819~~0.6600 0.0900 380 70.~~9000~~0000 20.~~610000~~000000 Totals 5453 ~~960~~958,~~482,~~545,939.5344 100.00 8079 5.~~0828~~0804 1.~~964222~~964499

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 Months or Less 0 0.00 0.00 0 0.0000 0.000000 13 to 24 Months 51 ~~958~~957,~~365~~325,~~356~~850.1216 99.7887 8079 5.~~0778~~0780 1.~~962301~~963182 25 to 36 Months 0 0.00 0.00 0 0.0000 0.000000 37 Months or Greater 3 2 1,~~117~~220,~~189~~089.4128 0.2213 4346 76.~~3495~~9471 2.~~833636~~997898 Totals 5453 ~~960~~958,~~482,~~545,939.5344 100.00 8079 5.~~0828~~0804 1.~~964222~~964499

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 1110 ~~333~~331,~~066~~771,~~116~~222.2179 34.6861 4746 4.~~5640~~5551 2.~~051399~~057068 61 to 84 Months 5 ~~187~~186,~~196~~918,~~375~~360.8232 19.4950 6968 4.5285 2.~~686546~~685820 85 to 108 Months 33 427,~~713~~384,~~360~~898.0321 44.5359 ~~106~~105 5.7096 1.~~600546~~597930 109 to 120 Months 0 0.00 0.00 0 0.0000 0.000000 121 to 168 Months 0 0.00 0.00 0 0.0000 0.000000 169 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 4948 ~~947~~946,~~975~~074,~~852~~481.0632 98.70 7877 5.~~0738~~0714 1.~~973403~~973879

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,~~755~~741,~~043~~041.3995 0.39 ~~167~~166 5.9900 1.193999 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,~~751~~730,~~650~~416.0817 0.91 ~~224~~223 5.~~6606~~6607 1.~~300256~~278233 Totals 5 12,~~506~~471,~~693~~458.4712 1.30 ~~207~~206 5.7595 1.~~268353~~252966

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 4.4546 4847 4.8087 3.196175 180 Months or Less 1 ~~689~~687,~~481~~243.5229 0.07 4746 7.1000 1.810000 181 to 192 Months 0 0.00 0.00 0 0.0000 0.000000 193 to 228 Months 2 1 532,~~427,707~~845.8999 0.1506 4145 76.~~4700~~7500 34.~~327980~~530000 229 to 264 Months 0 0.00 0.00 0 0.0000 0.000000 265 to 300 Months 11 232,~~776~~362,~~742~~073.01 24.24 7372 4.~~9791~~9792 1.~~918825~~909604 301 to 348 Months 32 ~~670~~669,~~311~~722,~~920~~319.6403 69.7987 8180 5.~~1165~~1168 1.~~911618~~916255 349 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 4948 ~~947~~946,~~975~~074,~~852~~481.0632 98.70 7877 5.~~0738~~0714 1.~~973403~~973879

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 2519 ~~368~~342,~~829~~039,~~814~~746.9163 3835.4068 9492 5.~~4425~~4058 1.~~826040~~867810 1 Year of Less 2925 ~~591~~165,~~652~~351,~~730~~534.6226 6117.6025 7195 45.~~8585~~6380 21.~~050363~~611942 1 to 2 Years 09 0451,154,658.0055 047.0007 063 04.~~0000~~6293 02.~~000000~~167018 2 years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 5453 ~~960~~958,~~482,~~545,939.5344 100.00 8079 5.~~0828~~0804 1.~~964222~~964499 (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 ~~453~~467,~~457~~887.9992 ~~186~~172,~~825~~395.1522 4.260% 502770582 2 RT OKEMOS MI 324,~~726~~092.3583 168,~~190~~824.5911 4.520% 316000006 3 OF NEW YORK NY 391,875.00 0.00 5.500% 819000004 4 RT LANCASTER PA ~~256~~264,~~371~~560.5691 8779,~~374~~185.8651 4.736% 819000005 5 LO CHICAGO IL ~~246~~254,~~615~~391.7846 9991,~~307~~531.3769 5.202% 502769026 6 RT BEAUMONT TX ~~232~~231,~~234~~811.5758 101,~~313~~736.9392 5.010% 819000007 7 RT JACKSONVILLE FL ~~154~~159,~~858~~754.0203 8581,~~925~~029.3635 3.594% 719000008 8 RT OXON HILL MD ~~213~~220,~~468~~349.5261 4538,~~168~~287.1607 6.030% 502776911 9 OF LONG BEACH CA ~~204~~211,~~250~~058.0033 0.00 6.450% 819000010 10 RT CHANDLER AZ ~~114~~118,~~545~~194.9027 4541,~~131~~482.0265 4.370% 819000011 11 MU NEW YORK NY ~~105~~109,~~843~~371.3344 0.00 4.520% 502778931 12 OF LITTLE ROCK AR 9093,~~655~~566.2445 2320,~~531~~620.7049 5.460% 719000013 13 OF MISSION VIEJO CA 9194,~~417~~366.9205 1815,~~873~~925.1300 6.100% 719000014 14 OF RICHMOND VA 7982,~~800~~460.00 0.00 5.320% 719000015 15 OF BOISE ID 7981,~~301~~944.2563 0.00 5.320% 502760619 16 RT KENNESAW GA 5860,~~223~~085.6843 1816,~~731~~869.6994 4.900% 502787011 17 RT CHINO CA 6870,~~564~~773.3536 1412,~~923~~714.2120 5.950% 719000018 18 OF Various WA 5961,~~492~~399.9492 1615,~~998~~091.2123 5.200% 819000019 19 RT MADISON WI 5455,~~025~~759.8359 1412,~~297~~563.5377 5.450% 502782701 20 MF MIAMI FL 5860,~~330~~274.0033 0.00 5.833% 819000021 21 OF Birmingham AL 5456,~~861~~627.8746 1210,~~554~~788.3677 5.840% 719000022 22 RT TAMPA FL 5556,~~214~~992.2061 1210,~~257~~479.5413 5.880% 719000023 23 OF EATONTOWN NJ 4546,~~056~~508.0285 97,~~367~~914.3047 6.080% 502769027 24 RT BEAUMONT TX 36,~~668~~601.6183 1516,~~996~~063.9472 5.010% 502753407 25 RT SHERMAN OAKS CA 3839,~~156~~428.2513 0.00 5.550% 502750707 26 RT NOGALES AZ 3840,~~876~~127.1509 97,~~105~~854.6167 5.730% 502769507 27 MU PINELLAS PARK FL 3940,~~150~~390.2684 1211,~~833~~593.6204 5.830% 502783803 28 MF WASHINGTON DC 3738,~~676~~889.9926 87,~~856~~644.4922 5.720% 819000029 29 RT PORTLAND OR 2930,~~612~~558.5311 109,~~276~~330.3173 4.690% 502781625 30 RT FT. WALTON BEACH FL 27,392.00 0.00 5.120% 719000031 31 RT EUFAULA AL 2526,~~976~~800.2450 87,~~042~~218.9165 6.010% 502780801 32 SS TAMPA FL 2627,~~166~~013.6948 43,~~421~~574.0324 6.680% 502775216 33 RT LIVONIA MI 2122,~~792~~494.2406 4,~~872~~170.4260 5.860% 819000034 34 MU BERKELEY CA 20,~~186~~834.2517 54,~~293~~645.7280 5.475% 502775215 35 RT NORTH MUSKEGON MI 20,~~078~~725.7943 43,~~489~~842.3167 5.860% 719000036 36 RT BERKELEY CA 1617,~~843~~384.2009 43,~~231~~690.6778 5.640% 502773918 37 RT LONGMONT CO 1617,~~848~~390.3582 3,~~799~~257.5811 5.850% 502783832 38 RT LUBBOCK TX 1415,~~991~~465.3625 54,~~391~~918.9405 5.560% 719000039 39 RT NEWBERG OR 14,~~031~~460.6900 87,~~398~~969.0271 5.450% 502779418 40 RT LEANDER TX 14,~~112~~566.7874 32,~~365~~911.4751 5.680% 502783210 41 RT MILFORD CT 1415,~~750~~241.0067 0.00 5.900% 719000042 42 RT SPARTANBURG SC 1516,~~697~~183.8377 6,~~728~~242.5662 6.440% 719000043 43 RT LAKE HAVASU CITY AZ 15,~~103~~582.1271 4,~~501~~022.9334 6.150% 719000044 44 RT SACRAMENTO CA 1112,~~659~~015.0951 7,~~378~~021.0058 5.070% 819000045 45 RT SUMTER SC 13,~~339~~762.6831 43,~~125~~702.4077 6.200% 502780910 46 RT ROCKINGHAM NC 1011,~~917~~264.8849 32,~~284~~938.9837 6.120% 719000047 47 OT HARWOOD HEIGHTS IL 910,~~802~~089.2143 7,~~844~~557.9876 5.850% 719000048 48 RT CORDOVA TN 10,~~037~~361.9267 21,~~069~~745.0631 6.090% 819000049 49 RT DALLAS TX 910,~~891~~210.2557 1,~~906~~587.4109 6.330% 719000050 50 RT MOORE OK 9,~~014~~279.3025 6,~~708~~443.6368 6.150% 502780909 51 RT RUTHERFORD COLLEGE NC 78,~~874~~124.70 2,~~369~~119.34 6.120% 719000052 52 MU ROCHESTER MN 56,~~895~~080.8746 1893,~~756~~819.1666 7.900% 719000053 53 RT BIRMINGHAM MI 4,~~093~~215.4041 2,~~360~~238.2423 7.100% 719000054 54 RT SALT LAKE CITY UT 3,~~009~~103.5123 1,~~135~~042.9624 6.750% Totals 4,~~072~~170,~~837~~143.4604 1,~~122~~936,~~315~~606.8001

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 127,~~734~~547,~~644~~819.8070 127,~~547~~375,~~819~~424.7040 1201/11/~~2004~~2005 502770582 N/A 09/11/2008 N 86,~~210~~042,~~536~~345.0546 8685,~~042~~873,~~345~~521.4635 1201/11/~~2004~~2005 316000006 N/A 09/11/2013 N 85,500,000.00 85,500,000.00 1201/11/~~2004~~2005 819000004 N/A 10/01/2010 N 64,~~953~~866,~~523~~148.6579 64,~~866~~786,~~148~~963.7928 1201/01/~~2004~~2005 819000005 N/A 11/01/2013 N 56,~~889~~790,~~453~~146.4306 56,~~790~~698,~~146~~614.0637 1201/01/~~2004~~2005 502769026 N/A 09/11/2010 N 55,~~625~~523,~~045~~732.9300 55,~~523~~421,~~732~~995.0008 1201/11/~~2004~~2005 819000007 N/A 07/01/2010 N 51,~~705~~619,~~515~~590.7842 51,~~619~~538,~~590~~561.4207 1201/01/~~2004~~2005 719000008 10/01/2013 10/01/2033 N 42,~~481~~436,~~298~~130.4933 42,~~436~~397,~~130~~843.3326 1201/01/~~2004~~2005 502776911 11/11/2013 11/11/2033 N 38,000,000.00 38,000,000.00 1201/11/~~2004~~2005 819000010 N/A 10/01/2008 N 31,~~454~~409,~~251~~120.5048 31,~~409~~367,~~120~~637.4883 1201/01/~~2004~~2005 819000011 N/A 08/01/2008 N 28,100,000.00 28,100,000.00 1201/01/~~2004~~2005 502778931 10/11/2013 10/11/2033 N 19,~~924~~900,~~229~~697.5484 19,~~900~~880,~~697~~077.8435 1201/11/~~2004~~2005 719000013 09/01/2013 10/01/2033 N 17,~~983~~964,~~852~~979.6552 17,~~964~~949,~~979~~054.52 1201/01/~~2004~~2005 719000014 11/11/2009 11/11/2033 N 18,000,000.00 18,000,000.00 1201/11/~~2004~~2005 719000015 11/11/2009 11/11/2033 N 17,887,500.00 17,887,500.00 1201/11/~~2004~~2005 502760619 09/11/2013 09/11/2033 N 14,~~258~~240,~~859~~127.1950 14,~~240~~223,~~127~~257.5056 1201/11/~~2004~~2005 502787011 N/A 10/11/2013 N 13,~~828~~813,~~103~~180.2908 13,~~813~~800,~~180~~465.0888 1201/11/~~2004~~2005 719000018 10/11/2008 10/11/2033 N 13,~~729~~712,~~139~~141.3716 13,~~712~~697,~~141~~049.1693 1201/11/~~2004~~2005 819000019 N/A 07/01/2013 N 11,~~895~~881,~~594~~297.6411 11,~~881~~868,~~297~~733.1134 1201/01/~~2004~~2005 502782701 11/11/2013 11/11/2033 N 12,000,000.00 12,000,000.00 1201/11/~~2004~~2005 819000021 N/A 08/01/2013 N 11,~~272~~260,~~986~~432.8549 11,~~260~~249,~~432~~643.4972 1201/01/~~2004~~2005 719000022 N/A 11/11/2013 N 11,~~268~~255,~~203~~945.3177 11,~~255~~245,~~945~~466.7764 1201/11/~~2004~~2005 719000023 N/A 10/01/2013 N 8,~~892~~883,~~635~~268.7848 8,~~883~~875,~~268~~354.4801 1201/01/~~2004~~2005 502769027 N/A 09/11/2010 N 8,~~782~~766,~~901~~904.5561 8,~~766~~750,~~904~~840.6189 1201/11/~~2004~~2005 502753407 10/11/2008 10/11/2013 N 8,250,000.00 8,250,000.00 1201/11/~~2004~~2005 502750707 11/11/2013 11/11/2033 N 8,~~141~~132,~~601~~496.8928 8,~~132~~124,~~496~~641.2861 1201/11/~~2004~~2005 502769507 11/11/2013 11/11/2028 N 8,~~058~~045,~~372~~538.2967 8,~~045~~033,~~538~~945.6763 1201/11/~~2004~~2005 502783803 N/A 11/11/2013 N 7,~~904~~895,~~262~~406.6213 7,~~895~~887,~~406~~761.1391 1201/11/~~2004~~2005 819000029 N/A 10/01/2013 N 7,~~576~~566,~~766~~489.2998 7,~~566~~557,~~489~~159.9825 1201/01/~~2004~~2005 502781625 N/A 10/11/2010 N 6,420,000.00 6,420,000.00 1201/11/~~2004~~2005 719000031 N/A 11/11/2013 N 5,~~186~~178,~~604~~561.6372 5,~~178~~171,~~561~~343.7207 1201/11/~~2004~~2005 502780801 10/11/2013 10/11/2033 N 4,~~700~~696,~~602~~181.2825 4,~~696~~692,~~181~~607.2501 1201/11/~~2004~~2005 502775216 N/A 11/11/2013 N 4,~~462~~457,~~574~~702.6927 4,~~457~~453,~~702~~531.2767 1201/11/~~2004~~2005 819000034 N/A 07/01/2013 N 4,~~424~~419,~~384~~090.4371 4,~~419~~414,~~090~~444.7191 1201/01/~~2004~~2005 502775215 N/A 11/11/2013 N 4,~~111~~107,~~696~~207.7544 4,~~107~~103,~~207~~364.4477 1201/11/~~2004~~2005 719000036 N/A 04/01/2013 N 3,~~583~~579,~~660~~428.0134 3,~~579~~575,~~428~~737.3456 1201/01/~~2004~~2005 502773918 10/11/2013 10/11/2033 N 3,~~456~~452,~~071~~271.0244 3,~~452~~449,~~271~~014.4433 1201/11/~~2004~~2005 502783832 10/11/2013 10/11/2028 N 3,~~235~~230,~~544~~152.4450 3,~~230~~225,~~152~~234.5045 1201/11/~~2004~~2005 719000039 N/A 02/11/2023 N 3,~~089~~081,~~546~~148.2321 3,~~081~~073,~~148~~178.2150 1201/11/~~2004~~2005 502779418 11/11/2013 11/11/2033 N 2,~~981~~978,~~572~~206.4295 2,~~978~~975,~~206~~295.9544 1201/11/~~2004~~2005 502783210 N/A 11/11/2013 N 3,000,000.00 3,000,000.00 1201/11/~~2004~~2005 719000042 N/A 11/11/2023 N 2,~~925~~918,~~060~~332.8226 2,~~918~~912,~~332~~089.2664 1201/11/~~2004~~2005 719000043 N/A 10/11/2013 N 2,~~946~~942,~~949~~447.7380 2,~~942~~938,~~447~~425.8046 1201/11/~~2004~~2005 719000044 N/A 10/11/2023 N 2,~~759~~752,~~547~~169.61 2,~~752~~745,~~169~~148.6103 1201/11/~~2004~~2005 819000045 N/A 02/01/2013 N 2,~~581~~577,~~874~~748.2181 2,~~577~~574,~~748~~046.8104 1201/01/~~2004~~2005 502780910 10/11/2013 10/11/2028 N 2,~~140~~137,~~760~~475.2931 2,~~137~~134,~~475~~536.3194 1201/11/~~2004~~2005 719000047 N/A 11/11/2018 N 2,~~010~~002,~~708~~863.8789 21,~~002~~995,~~863~~306.8913 1201/11/~~2004~~2005 719000048 N/A 11/11/2013 N 1,~~977~~975,~~916~~847.2216 1,~~975~~974,~~847~~101.1685 1201/11/~~2004~~2005 819000049 N/A 08/01/2013 N 1,~~875~~873,~~119~~213.4302 1,~~873~~871,~~213~~625.0293 1201/01/~~2004~~2005 719000050 N/A 11/11/2018 N 1,~~758~~752,~~888~~179.1350 1,~~752~~745,~~179~~735.5082 1201/11/~~2004~~2005 502780909 10/11/2013 10/11/2028 N 1,~~544~~541,~~058~~689.4107 1,~~541~~539,~~689~~569.0773 1201/11/~~2004~~2005 719000052 N/A 02/01/2008 N ~~895,575.82~~ 893,819.66 120.00 01/01/~~2004~~2005 719000053 N/A 11/01/2008 N ~~691,841.76~~ 689,481.52 12687,243.29 01/01/~~2004~~2005 719000054 N/A 10/01/2008 N ~~535,024.19~~ 533,888.23 12532,845.99 01/01/~~2004~~2005 Totals ~~961,604,861.28~~ 960,482,545.53 958,545,939.44

~~Historical~~Principal Prepayment Detail ~~Delinquencies~~Loan ~~Distribution~~Number ~~30-59~~Offering ~~Days~~Principal ~~60-89~~Prepayment ~~Days~~Amount 90Prepayment ~~Days~~Penalties orDocument ~~More~~Payoff ~~Date~~Curtailment #Prepayment ~~Balance~~Yield #Maintenance ~~Balance~~Cross-Reference #Amount ~~Balance~~Amount ~~12/17/2004~~Premium 0Premium ~~$0.00~~719000052 052 $0892,248.0009 0 $0.00 ~~11/18/2004~~ 0 $0.00 ~~0 $0~~119,587.0009 0Totals $0892,248.~~00 10/18/2004 0 $0.00 0 $0.00 0 $0.00~~ 09~~/17/2004~~ 0 $0.00 0 $0.00 ~~0 $0~~119,587.00 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 $0.0009

Historical Detail Delinquencies Distribution ~~Foreclosure~~30-59 ~~REO~~Days ~~Modifications~~60-89 Days 90 Days or More Date # Balance # Balance # Balance 1201/1718/~~2004~~2005 0 $0.00 0 $0.00 0 $0.00 1112/1817/2004 0 $0.00 0 $0.00 0 $0.00 1011/18/2004 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

~~Prepayments~~Distribution ~~Rate~~Foreclosure ~~and~~REO ~~Maturities~~Modifications ~~Distribution~~Date ~~Curtailments~~# ~~Payoff~~Balance ~~Next~~# ~~Weighted~~Balance ~~Avg.~~# ~~WAM~~Balance ~~Date~~01/18/2005 #0 ~~Amount~~$0.00 #0 ~~Amount~~$0.00 ~~Coupon~~0 ~~Remit~~$0.00 12/17/2004 0 $0.00 0 $0.00 ~~5.082770%~~0 5$0.~~033645%~~00 80 11/18/2004 0 $0.00 0 $0.00 ~~5.082550%~~0 5$0.~~033427%~~00 81 10/18/2004 0 $0.00 0 $0.00 ~~5.082326%~~0 5$0.~~033204%~~00 82 09/17/2004 0 $0.00 0 $0.00 ~~5.082107%~~0 5$0.~~032988%~~00 83 08/17/2004 0 $0.00 0 $0.00 ~~5.081885%~~0 5$0.~~032767%~~00 84 07/16/2004 0 $0.00 0 $0.00 ~~5.081663%~~0 5$0.~~032548%~~00 84 06/17/2004 0 $0.00 0 $0.00 ~~5.081448%~~0 5$0.~~032334%~~00 85 05/17/2004 0 $0.00 0 $0.00 ~~5.081228%~~0 5$0.~~032116%~~00 86 04/16/2004 0 $0.00 0 $0.00 ~~5.081014%~~0 5$0.~~031904%~~00 87 03/17/2004 0 $0.00 0 $0.00 ~~5.080796%~~0 5$0.~~031688%~~00 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 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

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