8-K 1 wbt03c08_10502.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: February 17, 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) 54-2135796 54-2135797 54-6593425 (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 February 17, 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 February 17, 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: February 17, 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 February 17, 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: February 17, 2005 Record Date: January 31, 2005 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 ~~151~~149,~~034~~097,~~251~~645.6859 1,~~936~~047,~~606~~122.0911 ~~433~~427,~~468~~910.3024 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.~~783645~~781241% 13,396,000.00 13,396,000.00 0.00 53,~~401~~374.4258 D 929766MB6 4.~~823645~~821241% 28,009,000.00 28,009,000.00 0.00 112,~~587~~531.8977 E 929766MC4 4.~~903645~~901241% 13,396,000.00 13,396,000.00 0.00 54,~~741~~714.0218 F 929766MD2 5.~~033645~~031241% 15,831,000.00 15,831,000.00 0.00 66,~~406~~374.3664 G 929766ME0 5.~~033645~~031241% 12,178,000.00 12,178,000.00 0.00 51,~~083~~058.1171 H 929766MF7 5.~~033645~~031241% 15,831,000.00 15,831,000.00 0.00 66,~~406~~374.3664 J 929766MG5 5.~~033645~~031241% 7,307,000.00 7,307,000.00 0.00 30,~~650~~636.7006 K 929766MH3 5.~~033645~~031241% 6,089,000.00 6,089,000.00 0.00 25,~~541~~529.5535 L 929766MJ9 5.~~033645~~031241% 4,871,000.00 4,871,000.00 0.00 20,~~432~~422.4064 M 929766MK6 5.~~033645~~031241% 2,436,000.00 2,436,000.00 0.00 10,~~218~~213.3042 N 929766ML4 5.~~033645~~031241% 4,871,000.00 4,871,000.00 0.00 20,~~432~~422.4064 O 929766MM2 5.~~033645~~031241% 2,436,000.00 2,436,000.00 0.00 10,~~218~~213.3042 P 929766MN0 5.~~033645~~031241% 12,178,293.84 12,178,293.84 0.00 5051,~~810~~059.8494 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 ~~960~~958,~~482,~~545,939.5243 1,~~936~~047,~~606~~122.0911 3,~~511~~505,~~241~~678.5987

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 929766LV3 ~~5,523~~0.7100 0.00 21,~~375~~475,~~598~~032.1035 ~~149~~148,~~097~~050,~~645~~523.5948 17.5355% A-2 929766LW1 0.00 0.00 605,354.75 186,550,000.00 17.5355% A-3 929766LX9 0.00 0.00 895,437.84 241,738,000.00 17.5355% A-4 929766LY7 0.00 0.00 881,540.21 213,104,000.00 17.5355% B 929766LZ4 0.00 0.00 122,509.84 29,227,000.00 14.4850% C 929766MA8 0.00 0.00 53,~~401~~374.4258 13,396,000.00 13.0910% D 929766MB6 0.00 0.00 112,~~587~~531.8977 28,009,000.00 10.1617% E 929766MC4 0.00 0.00 54,~~741~~714.0218 13,396,000.00 8.7778% F 929766MD2 0.00 0.00 66,~~406~~374.3664 15,831,000.00 7.1112% G 929766ME0 0.00 0.00 51,~~083~~058.1171 12,178,000.00 5.8485% H 929766MF7 0.00 0.00 66,~~406~~374.3664 15,831,000.00 4.1920% J 929766MG5 0.00 0.00 30,~~650~~636.7006 7,307,000.00 3.43% K 929766MH3 0.00 0.00 25,~~541~~529.5535 6,089,000.00 2.80% L 929766MJ9 0.00 0.00 20,~~432~~422.4064 4,871,000.00 2.29% M 929766MK6 0.00 0.00 10,~~218~~213.3042 2,436,000.00 2.0304% N 929766ML4 0.00 0.00 20,~~432~~422.4064 4,871,000.00 1.5253% O 929766MM2 0.00 0.00 10,~~218~~213.3042 2,436,000.00 1.27% P 929766MN0 0.00 0.00 5051,~~810~~059.8494 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 ~~5,523~~0.7100 0.00 54,~~453~~552,~~371~~800.3998 ~~958~~957,~~545~~498,~~939~~817.4332

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-C 929766MP5 0.~~068969~~063656% 974,238,293.84 ~~960~~958,~~482,~~545,939.5243 5550,~~203~~847.0430 X-P 929766MQ3 0.~~718200~~718430% 800,952,000.00 772,301,000.00 462,~~222~~369.3487

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-C 929766MP5 ~~96,953~~0.8700 ~~152~~50,~~156~~847.9130 ~~958~~957,~~545~~498,~~939~~817.4332 X-P 929766MQ3 ~~17,109~~0.5100 ~~479~~462,~~331~~369.8587 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 ~~916~~904.~~52558820~~77362455 116.~~75196365~~35428187 2.~~63042842~~59670029 0.~~03351969~~00000000 0.00000000 ~~904~~898.~~77362455~~41934268 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.~~98637056~~98436698 0.00000000 0.00000000 1,000.00000000 D 929766MB6 1,000.00000000 0.00000000 4.~~01970402~~01770038 0.00000000 0.00000000 1,000.00000000 E 929766MC4 1,000.00000000 0.00000000 4.~~08637056~~08436698 0.00000000 0.00000000 1,000.00000000 F 929766MD2 1,000.00000000 0.00000000 4.~~19470406~~19270040 0.00000000 0.00000000 1,000.00000000 G 929766ME0 1,000.00000000 0.00000000 4.~~19470438~~19270077 0.00000000 0.00000000 1,000.00000000 H 929766MF7 1,000.00000000 0.00000000 4.~~19470406~~19270040 0.00000000 0.00000000 1,000.00000000 J 929766MG5 1,000.00000000 0.00000000 4.~~19470371~~19270015 0.00000000 0.00000000 1,000.00000000 K 929766MH3 1,000.00000000 0.00000000 4.~~19470356~~19269995 0.00000000 0.00000000 1,000.00000000 L 929766MJ9 1,000.00000000 0.00000000 4.~~19470335~~19269965 0.00000000 0.00000000 1,000.00000000 M 929766MK6 1,000.00000000 0.00000000 4.~~19470443~~19270115 0.00000000 0.00000000 1,000.00000000 N 929766ML4 1,000.00000000 0.00000000 4.~~19470335~~19269965 0.00000000 0.00000000 1,000.00000000 O 929766MM2 1,000.00000000 0.00000000 4.~~19470443~~19270115 0.00000000 0.00000000 1,000.00000000 P 929766MN0 1,000.00000000 0.00000000 4.~~17224618~~19270061 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 ~~985~~983.~~88050951~~89269390 0.~~05666277~~05219185 0.~~09951761~~00000000 ~~983~~982.~~89269390~~81788283 X-P 929766MQ3 964.22881771 0.~~57709119~~57727538 0.~~02136147~~00000000 964.22881771

Servicing Fee Summary Current Period Accrued Servicing Fees 37,~~319~~250.1445 Less Delinquent Servicing Fees 0.00 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 0.00 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 37,~~319~~250.1445

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~433~~427,~~468~~910.3024 0.00 0.00 ~~433~~427,~~468~~910.3024 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 5550,~~203~~847.0430 0.00 0.00 5550,~~203~~847.0430 0.00 X-P 462,~~221~~369.8487 0.00 0.00 462,~~221~~369.8487 0.00 B 122,509.84 0.00 0.00 122,509.84 0.00 C 53,~~401~~374.4258 0.00 0.00 53,~~401~~374.4258 0.00 D 112,~~587~~531.8977 0.00 0.00 112,~~587~~531.8977 0.00 E 54,~~741~~714.0218 0.00 0.00 54,~~741~~714.0218 0.00 F 66,~~406~~374.3664 0.00 0.00 66,~~406~~374.3664 0.00 G 51,~~083~~058.1171 0.00 0.00 51,~~083~~058.1171 0.00 H 66,~~406~~374.3664 0.00 0.00 66,~~406~~374.3664 0.00 J 30,~~650~~636.7006 0.00 0.00 30,~~650~~636.7006 0.00 K 25,~~541~~529.5535 0.00 0.00 25,~~541~~529.5535 0.00 L 20,~~432~~422.4064 0.00 0.00 20,~~432~~422.4064 0.00 M 10,~~218~~213.3042 0.00 0.00 10,~~218~~213.3042 0.00 N 20,~~432~~422.4064 0.00 0.00 20,~~432~~422.4064 0.00 O 10,~~218~~213.3042 0.00 0.00 10,~~218~~213.3042 0.00 P 51,~~084~~059.3494 0.00 0.00 51,~~084~~059.3494 0.00 Z 0.00 0.00 0.00 0.00 0.00 Total 4,~~028~~018,~~939~~896.9704 0.00 0.00 4,~~028~~018,~~939~~896.9704 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~433~~427,~~468~~910.3024 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 5550,~~203~~847.0430 0.00 X-P 0.00 462,~~222~~369.3487 0.00 B 0.00 122,509.84 0.00 C 0.00 53,~~401~~374.4258 0.00 D 0.00 112,~~587~~531.8977 0.00 E 0.00 54,~~741~~714.0218 0.00 F 0.00 66,~~406~~374.3664 0.00 G 0.00 51,~~083~~058.1171 0.00 H 0.00 66,~~406~~374.3664 0.00 J 0.00 30,~~650~~636.7006 0.00 K 0.00 25,~~541~~529.5535 0.00 L 0.00 20,~~432~~422.4064 0.00 M 0.00 10,~~218~~213.3042 0.00 N 0.00 20,~~432~~422.4064 0.00 O 0.00 10,~~218~~213.3042 0.00 P ~~273~~0.5000 5051,~~810~~059.8494 273.5049 Z 0.00 0.00 0.00 Total ~~273~~0.5000 4,~~028~~018,~~666~~896.9704 273.5049

Other Required Information Available Distribution Amount (1) 65,~~084~~066,~~860~~018.15 Aggregate Number of Outstanding Loans 53 Aggregate Stated Principal Balance of Loans Before Distribution ~~960~~958,~~482,~~545,939.5344 Aggregate Stated Principal Balance of Loans After Distribution ~~958~~957,~~545~~498,~~939~~817.4433 Aggregate Unpaid Principal Balance of Loans ~~958~~957,~~545~~498,~~939~~817.4433 Aggregate Amount of Servicing Fee 37,~~319~~250.1445 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 21,~~001~~996.0197 Aggregate Trust Fund Expenses ~~273~~0.5000 Interest Reserve Deposit 101,~~882~~583.9027 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 4,159,726.80 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 4,159,726.80 Principal: Scheduled Principal 1,047,122.13 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 1,047,122.13 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 5,206,848.93 Total Funds Distributed Fees: Master Servicing Fee 37,250.45 Trustee Fee 1,996.97 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 39,247.42 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 101,583.27 Payments to Certificateholders & Others: Interest Distribution 4,018,896.04 Principal Distribution 1,047,122.11 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 5,066,018.15 Total Funds Distributed 5,206,848.84

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 10,~~346~~323,~~428~~574.7418 1.08 ~~120~~119 6.~~2028~~2029 1.~~523780~~523924 2,000,001 to 3,000,000 7 19,~~279~~252,~~541~~566.5531 2.01 ~~140~~139 5.~~9319~~9320 1.~~408218~~408288 3,000,001 to 4,000,000 4 13,~~323~~303,~~164~~233.8492 1.39 ~~129~~128 5.~~6312~~6313 1.~~437040~~442278 4,000,001 to 5,000,000 4 17,~~663~~647,~~948~~632.3615 1.84 ~~105~~104 5.~~9816~~9817 1.~~311403~~311409 5,000,001 to 6,000,000 1 5,~~171~~164,~~343~~087.0706 0.54 ~~106~~105 6.0100 1.350000 6,000,001 to 7,000,000 1 6,420,000.00 0.67 6968 5.1200 2.520000 7,000,001 to 8,000,000 2 15,~~444~~427,~~921~~870.1688 1.61 ~~106~~105 5.~~2160~~2161 1.~~602110~~602092 8,000,001 to 9,000,000 5 4241,~~034~~991,~~782~~150.1478 4.39 8685 5.~~6378~~6379 1.~~856334~~856579 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,~~084~~005,~~617~~739.0786 9.19 9594 5.~~5575~~5576 1.~~454656~~454658 15,000,001 to 20,000,000 4 73,~~716~~679,~~631~~905.8777 7.6970 8281 5.~~5477~~5476 1.~~597428~~797078 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 4342 4.5200 3.420000 30,000,001 to 35,000,000 1 31,~~367~~325,~~637~~999.8307 3.27 4544 4.3700 2.460000 35,000,001 to 40,000,000 1 38,000,000.00 3.9697 ~~106~~105 6.4500 1.220000 40,000,001 to 55,000,000 2 93,~~936~~816,~~404~~638.33 9.80 8483 4.~~6935~~6939 1.~~825735~~812033 55,000,001 or Greater 6 475,~~656~~040,~~518~~419.4802 49.6261 6968 4.~~7944~~7946 2.~~175693~~175642 Totals 53 ~~958~~957,~~545~~498,~~939~~817.4433 100.00 7978 5.~~0804~~0806 1.~~964499~~978561

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 3 16,~~420~~402,~~986~~887.7976 1.71 ~~104~~103 5.8935 1.350000 Arizona 4 169,~~806~~579,~~129~~525.3088 17.71 4948 4.3834 2.~~064367~~064355 Arkansas 1 19,~~880~~859,~~077~~359.3591 2.07 ~~105~~104 5.4600 2.060000 California 7 88,~~734~~690,~~850~~634.9027 9.26 ~~103~~102 6.~~0939~~0941 1.~~405629~~405684 Colorado 1 3,~~449~~445,~~014~~740.3381 0.36 ~~105~~104 5.8500 1.~~260000~~280000 Connecticut 1 3,000,000.00 0.31 ~~106~~105 5.9000 1.720000 Florida 6 93,~~930~~823,~~580~~522.3500 9.80 8180 4.~~6034~~6039 1.~~996088~~995979 Georgia 1 14,~~223~~206,~~257~~316.5644 1.48 ~~104~~103 4.9000 1.240000 Idaho 1 17,887,500.00 1.87 5857 5.3200 1.~~540000~~950000 Illinois 2 58,~~693~~594,~~920~~382.5095 6.12 ~~108~~107 5.2240 2.~~377846~~377935 Maryland 1 42,~~397~~359,~~843~~357.2638 4.42 ~~105~~104 6.0300 1.~~310000~~280000 Michigan 4 9594,~~117~~937,~~661~~895.0845 9.92 5049 4.~~6592~~6593 1.~~683798~~683753 New Jersey 1 8,~~875~~867,~~354~~398.0110 0.93 ~~105~~104 6.0800 1.590000 New York 2 113,600,000.00 11.8586 8988 5.2576 2.050194 North Carolina 2 3,~~674~~669,~~106~~022.6731 0.38 ~~105~~104 6.1200 1.178281 Oklahoma 1 1,~~745~~739,~~735~~258.8202 0.18 ~~166~~165 6.1500 1.210000 Oregon 2 10,~~630~~612,~~337~~962.7523 1.11 ~~137~~136 4.~~9097~~9095 1.~~580998~~581152 Pennsylvania 1 64,~~786~~707,~~963~~454.2881 6.76 6968 4.7364 3.880000 South Carolina 2 5,~~486~~476,135.6891 0.57 ~~165~~164 6.3274 1.~~242227~~242243 Tennessee 1 1,~~974~~972,~~101~~347.8539 0.21 ~~106~~105 6.0900 1.200000 Texas 5 72,~~244~~117,~~991~~236.7925 7.5453 7271 5.~~0963~~0964 1.~~807400~~807373 Utah 1 ~~532~~531,~~845~~797.9969 0.06 4544 6.7500 4.530000 Virginia 1 18,000,000.00 1.88 5857 5.3200 1.~~510000~~920000 Washington 2 13,~~697~~681,~~049~~891.9313 1.43 4544 5.2000 1.500000 Washington,DC 1 7,~~887~~880,~~761~~080.9104 0.82 ~~106~~105 5.7200 1.470000 Wisconsin 1 11,~~868~~856,~~733~~110.3460 1.24 ~~102~~101 5.4500 2.030000 Totals 55 ~~958~~957,~~545~~498,~~939~~817.4433 100.00 7978 5.~~0804~~0806 1.~~964499~~978561

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 1 2,~~134~~131,~~536~~583.9409 0.22 ~~105~~104 6.1200 1.040000 1.15 to 1.19 4 21,~~844~~812,~~245~~937.9591 2.28 ~~126~~125 5.~~8337~~8338 1.~~175089~~175084 1.20 to 1.24 8 85,~~361~~305,~~135~~622.8384 8.91 ~~111~~110 6.~~0442~~0444 1.223083 1.25 to 1.29 23 648,~~023~~375,~~060~~421.3770 05.6305 ~~102~~104 56.~~9996~~0262 1.~~272821~~280531 1.30 to 1.34 21 508,~~522~~116,~~484~~748.8719 50.2785 105 5.~~9818~~7300 1.310000 1.35 to 1.39 4 22,~~375~~350,~~001~~104.4319 2.33 ~~104~~103 5.8265 1.351376 1.40 to 1.44 0 0.00 0.00 0 0.0000 0.000000 1.45 to 1.49 5 38,~~570~~542,~~983~~122.5950 4.0203 ~~114~~113 5.~~8723~~8724 1.~~477209~~477215 1.50 to 1.54 31 4913,~~584~~681,~~549~~891.9313 51.1743 5444 5.~~2869~~2000 1.~~518060~~500000 1.55 to 1.59 1 8,~~875~~867,~~354~~398.0110 0.93 ~~105~~104 6.0800 1.590000 1.60 to 1.64 2 89,~~075~~072,~~737~~028.5686 9.2930 ~~104~~103 5.5056 1.600401 1.65 to 1.69 2 5,~~096~~090,~~860~~323.3805 0.53 ~~104~~103 5.~~8428~~8429 1.~~677344~~677347 1.70 to 1.79 5 113,~~215~~008,~~467~~856.1267 11.8180 5655 4.~~6987~~6989 1.~~728793~~728794 1.80 to 1.84 1 ~~687~~684,~~243~~991.2938 0.07 4645 7.1000 1.810000 1.85 to 1.89 2 58,~~360~~254,~~420~~215.5423 6.0908 7069 5.0674 1.868993 1.90 to 1.99 02 035,887,500.00 03.0075 057 05.~~0000~~3200 01.~~000000~~934953 2.00 to 2.99 8 ~~313~~312,~~399~~977,~~048~~819.3699 32.7069 6665 4.~~5047~~5048 2.~~212132~~212152 3.0 or Greater 3 93,~~419~~339,~~809~~252.2750 9.75 6160 4.~~6828~~6827 3.~~745343~~745219 Totals 53 ~~958~~957,~~545~~498,~~939~~817.4433 100.00 7978 5.~~0804~~0806 1.~~964499~~978561

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Lodging 1 56,~~698~~606,~~614~~672.3766 5.9291 ~~106~~105 5.2020 2.420000 Mixed Use 3 40,~~548~~532,~~390~~071.5460 4.23 6261 4.~~8835~~8832 2.~~861780~~862276 Multi-Family 2 19,~~887~~880,~~761~~080.9104 2.0708 ~~106~~105 5.7882 1.~~482068~~482072 Office 11 ~~231~~230,~~038~~967,~~679~~995.5370 24.1012 9493 5.6925 1.~~518194~~581877 Other 1 1,~~995~~987,~~306~~710.1329 0.21 ~~166~~165 5.8500 1.180000 Retail 36 ~~603~~602,~~684~~835,~~579~~274.9583 62.9896 7069 4.~~8096~~8097 2.~~054665~~052716 Self Storage 1 4,~~692~~689,~~607~~012.0121 0.49 ~~105~~104 6.6800 1.460000 Totals 55 ~~958~~957,~~545~~498,~~939~~817.4433 100.00 7978 5.~~0804~~0806 1.~~964499~~978561

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 ~~554~~553,~~556~~752,~~173~~503.0435 57.8583 6261 4.5560 2.~~296802~~296979 5.250 to 5.499 6 75,~~123~~077,~~934~~919.1011 7.84 8685 5.3920 1.~~722352~~918268 5.500 to 5.749 7 119,~~538~~511,~~670~~519.9764 12.4748 ~~100~~99 5.5439 1.~~657307~~657354 5.750 to 5.999 10 73,~~330~~266,~~738~~009.7791 7.65 ~~107~~106 5.8701 1.~~391640~~392605 6.000 to 6.249 10 87,~~300~~209,~~010~~221.7045 9.11 ~~106~~105 6.0649 1.~~331943~~317373 6.250 to 6.499 3 42,~~783~~775,~~715~~842.5759 4.4647 ~~114~~113 6.4441 1.~~239199~~239188 6.500 to 6.749 1 4,~~692~~689,~~607~~012.0121 0.49 ~~105~~104 6.6800 1.460000 6.750 to 6.999 1 ~~532~~531,~~845~~797.9969 0.06 4544 6.7500 4.530000 7.000 to 7.249 1 ~~687~~684,~~243~~991.2938 0.07 4645 7.1000 1.810000 7.250 to 7.999 0 0.00 0.00 0 0.0000 0.000000 Totals 53 ~~958~~957,~~545~~498,~~939~~817.4433 100.00 7978 5.~~0804~~0806 1.~~964499~~978561

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 ~~957~~956,~~325~~282,~~850~~028.1626 99.87 7978 5.~~0780~~0782 1.~~963182~~977263 25 to 36 Months 0 0.00 0.00 0 0.0000 0.000000 37 Months or Greater 2 1,~~220~~216,~~089~~789.2807 0.13 4645 6.~~9471~~9470 2.~~997898~~998776 Totals 53 ~~958~~957,~~545~~498,~~939~~817.4433 100.00 7978 5.~~0804~~0806 1.~~964499~~978561

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 10 331,~~771~~368,~~222~~637.7941 34.61 4645 4.~~5551~~5553 2.~~057068~~101627 61 to 84 Months 5 186,~~918~~639,~~360~~279.3227 19.5049 6867 4.5285 2.~~685820~~686033 85 to 108 Months 33 427,~~384~~054,~~898~~852.2175 44.5960 ~~105~~104 5.~~7096~~7097 1.~~597930~~595007 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 48 ~~946~~945,~~074~~062,~~481~~769.3243 98.70 7776 5.~~0714~~0717 1.~~973879~~988109

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,~~741~~726,~~041~~968.9531 0.39 ~~166~~165 5.9900 1.~~193999~~194000 181 to 192 Months 0 0.00 0.00 0 0.0000 0.000000 193 to 216 Months 01 03,065,171.0039 0.0032 0216 05.~~0000~~4500 01.~~000000~~190000 217 Months or Greater 32 85,~~730~~643,~~416~~908.1720 0.9159 ~~223~~225 5.~~6607~~7754 1.~~278233~~326137 Totals 5 12,~~471~~436,~~458~~047.1290 1.30 ~~206~~205 5.7595 1.~~252966~~252982

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 4.46 47 46 4.8087 3.196175 180 Months or Less 1 ~~687~~684,~~243~~991.2938 0.07 4645 7.1000 1.810000 181 to 192 Months 0 0.00 0.00 0 0.0000 0.000000 193 to 228 Months 1 ~~532~~531,~~845~~797.9969 0.06 4544 6.7500 4.530000 229 to 264 Months 0 0.00 0.00 0 0.0000 0.000000 265 to 300 Months 11 ~~232~~231,~~362~~945,~~073~~679.0146 24.2422 7271 4.9792 1.~~909604~~909624 301 to 348 Months 32 669,~~722~~130,~~319~~300.0390 69.8788 8079 5.~~1168~~1171 1.~~916255~~936259 349 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 48 ~~946~~945,~~074~~062,~~481~~769.3243 98.70 7776 5.~~0714~~0717 1.~~973879~~988109

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 1917 ~~342~~305,~~039~~935,~~746~~614.6339 3531.6895 9295 5.~~4058~~4160 1.~~867810~~907923 1 Year of Less 2528 ~~165~~243,~~351~~441,~~534~~974.2661 ~~17.~~25.42 9590 5.~~6380~~6594 1.~~611942~~602139 1 to 2 Years 98 ~~451~~408,~~154~~121,~~658~~228.5533 4742.0762 6357 4.~~6293~~4840 2.~~167018~~256046 2 years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 53 ~~958~~957,~~545~~498,~~939~~817.4433 100.00 7978 5.~~0804~~0806 1.~~964499~~978561 (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 467,~~887~~255.9252 ~~172~~173,~~395~~027.2262 4.260% 502770582 2 RT OKEMOS MI ~~324~~323,~~092~~456.8393 ~~168~~169,~~824~~460.1101 4.520% 316000006 3 OF NEW YORK NY 391,875.00 0.00 5.500% 819000004 4 RT LANCASTER PA 264,~~560~~237.9195 79,~~185~~508.5147 4.736% 819000005 5 LO CHICAGO IL ~~254~~253,~~391~~981.4644 91,~~531~~941.6971 5.202% 502769026 6 RT BEAUMONT TX 231,~~811~~386.5883 ~~101~~102,~~736~~161.9267 5.010% 819000007 7 RT JACKSONVILLE FL 159,~~754~~503.0326 81,~~029~~280.3512 3.594% 719000008 8 RT OXON HILL MD 220,~~349~~150.6180 38,~~287~~485.0788 6.030% 502776911 9 OF LONG BEACH CA 211,058.33 0.00 6.450% 819000010 10 RT CHANDLER AZ 118,~~194~~038.2716 41,~~482~~638.6576 4.370% 819000011 11 MU NEW YORK NY 109,371.44 0.00 4.520% 502778931 12 OF LITTLE ROCK AR 93,~~566~~469.4550 20,~~620~~717.4944 5.460% 719000013 13 OF MISSION VIEJO CA 94,~~366~~282.0539 1516,~~925~~008.0066 6.100% 719000014 14 OF RICHMOND VA 82,460.00 0.00 5.320% 719000015 15 OF BOISE ID 81,944.63 0.00 5.320% 502760619 16 RT KENNESAW GA 60,~~085~~014.4325 16,~~869~~941.9412 4.900% 502787011 17 RT CHINO CA 70,~~773~~708.3622 12,~~714~~779.2034 5.950% 719000018 18 OF Various WA 61,~~399~~332.9235 15,~~091~~158.2380 5.200% 819000019 19 RT MADISON WI 55,~~759~~700.5962 12,~~563~~622.7774 5.450% 502782701 20 MF MIAMI FL 60,274.33 0.00 5.833% 819000021 21 OF Birmingham AL 56,~~627~~573.4621 10,~~788~~843.7702 5.840% 719000022 22 RT TAMPA FL 56,~~992~~939.6155 10,~~479~~532.1319 5.880% 719000023 23 OF EATONTOWN NJ 46,~~508~~467.8541 7,~~914~~955.4791 6.080% 502769027 24 RT BEAUMONT TX 36,~~601~~534.8376 16,~~063~~130.7279 5.010% 502753407 25 RT SHERMAN OAKS CA 39,428.13 0.00 5.550% 502750707 26 RT NOGALES AZ 40,~~127~~088.0934 7,~~854~~893.6742 5.730% 502769507 27 MU PINELLAS PARK FL 40,~~390~~332.8464 11,~~593~~651.0424 5.830% 502783803 28 MF WASHINGTON DC 38,~~889~~851.2661 7,~~644~~681.2287 5.720% 819000029 29 RT PORTLAND OR 30,~~558~~520.1143 9,~~330~~368.7341 4.690% 502781625 30 RT FT. WALTON BEACH FL 27,392.00 0.00 5.120% 719000031 31 RT EUFAULA AL 26,~~800~~763.5014 7,~~218~~256.6501 6.010% 502780801 32 SS TAMPA FL 2726,~~013~~992.4892 3,~~574~~594.2480 6.680% 502775216 33 RT LIVONIA MI 22,~~494~~473.0602 4,~~170~~191.6064 5.860% 819000034 34 MU BERKELEY CA 20,~~834~~812.1727 4,~~645~~667.8070 5.475% 502775215 35 RT NORTH MUSKEGON MI 20,~~725~~706.4303 3,~~842~~862.6707 5.860% 719000036 36 RT BERKELEY CA 17,~~384~~366.0917 3,~~690~~708.7870 5.640% 502773918 37 RT LONGMONT CO 17,~~390~~374.8241 3,~~257~~273.1152 5.850% 502783832 38 RT LUBBOCK TX 15,~~465~~441.2571 4,~~918~~941.0559 5.560% 719000039 39 RT NEWBERG OR 14,~~460~~422.0060 78,~~969~~007.7111 5.450% 502779418 40 RT LEANDER TX 14,~~566~~552.7450 2,~~911~~925.5175 5.680% 502783210 41 RT MILFORD CT 15,241.67 0.00 5.900% 719000042 42 RT SPARTANBURG SC 16,~~183~~149.7715 6,~~242~~277.6224 6.440% 719000043 43 RT LAKE HAVASU CITY AZ 15,~~582~~561.7141 4,~~022~~043.3464 6.150% 719000044 44 RT SACRAMENTO CA 1211,~~015~~984.5186 7,~~021~~052.5823 5.070% 819000045 45 RT SUMTER SC 13,~~762~~742.3155 3,~~702~~722.7753 6.200% 502780910 46 RT ROCKINGHAM NC 11,~~264~~249.4901 2,~~938~~953.3785 6.120% 719000047 47 OT HARWOOD HEIGHTS IL 10,~~089~~051.4335 7,~~557~~595.7684 5.850% 719000048 48 RT CORDOVA TN 10,~~361~~352.6752 1,~~745~~754.3146 6.090% 819000049 49 RT DALLAS TX 10,~~210~~201.5792 1,~~587~~595.0974 6.330% 719000050 50 RT MOORE OK 9,~~279~~245.2513 6,~~443~~477.6880 6.150% 502780909 51 RT RUTHERFORD COLLEGE NC 8,~~124~~113.7053 2,~~119~~130.3451 6.120% ~~719000052 52 MU ROCHESTER MN 6,080.46 893,819.66 7.900%~~ 719000053 53 RT BIRMINGHAM MI 4,~~215~~201.4173 2,~~238~~251.2391 7.100% 719000054 54 RT SALT LAKE CITY UT 3,~~103~~097.2317 1,~~042~~048.2430 6.750% Totals 4,~~170~~159,~~143~~726.0480 1,~~936~~047,~~606~~122.0113

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,~~547~~375,~~819~~424.7040 127,~~375~~202,~~424~~396.4080 0102/11/2005 502770582 N/A 09/11/2008 N 8685,~~042~~873,~~345~~521.4635 85,~~873~~704,~~521~~061.3534 0102/11/2005 316000006 N/A 09/11/2013 N 85,500,000.00 85,500,000.00 0102/11/2005 819000004 N/A 10/01/2010 N 64,~~866~~786,~~148~~963.7928 64,~~786~~707,~~963~~454.2881 0102/01/2005 819000005 N/A 11/01/2013 N 56,~~790~~698,~~146~~614.0637 56,~~698~~606,~~614~~672.3766 0102/01/2005 502769026 N/A 09/11/2010 N 55,~~523~~421,~~732~~995.0008 55,~~421~~319,~~995~~833.0841 0102/11/2005 819000007 N/A 07/01/2010 N 51,~~619~~538,~~590~~561.4207 51,~~538~~457,~~561~~280.0795 0102/01/2005 719000008 10/01/2013 10/01/2033 N 42,~~436~~397,~~130~~843.3326 42,~~397~~359,~~843~~357.2638 0102/01/2005 502776911 11/11/2013 11/11/2033 N 38,000,000.00 38,000,000.00 0102/11/2005 819000010 N/A 10/01/2008 N 31,~~409~~367,~~120~~637.4883 31,~~367~~325,~~637~~999.8307 0102/01/2005 819000011 N/A 08/01/2008 N 28,100,000.00 28,100,000.00 0102/01/2005 502778931 10/11/2013 10/11/2033 N 19,~~900~~880,~~697~~077.8435 19,~~880~~859,~~077~~359.3591 0102/11/2005 719000013 09/01/2013 10/01/2033 N 17,~~964~~949,~~979~~054.52 17,~~949~~933,~~054~~045.5286 0102/01/2005 719000014 11/11/2009 11/11/2033 N 18,000,000.00 18,000,000.00 0102/11/2005 719000015 11/11/2009 11/11/2033 N 17,887,500.00 17,887,500.00 0102/11/2005 502760619 09/11/2013 09/11/2033 N 14,~~240~~223,~~127~~257.5056 14,~~223~~206,~~257~~316.5644 0102/11/2005 502787011 N/A 10/11/2013 N 13,~~813~~800,~~180~~465.0888 13,~~800~~787,~~465~~686.8854 0102/11/2005 719000018 10/11/2008 10/11/2033 N 13,~~712~~697,~~141~~049.1693 13,~~697~~681,~~049~~891.9313 0102/11/2005 819000019 N/A 07/01/2013 N 11,~~881~~868,~~297~~733.1134 11,~~868~~856,~~733~~110.3460 0102/01/2005 502782701 11/11/2013 11/11/2033 N 12,000,000.00 12,000,000.00 0102/11/2005 819000021 N/A 08/01/2013 N 11,~~260~~249,~~432~~643.4972 11,~~249~~238,~~643~~800.7270 0102/01/2005 719000022 N/A 11/11/2013 N 11,~~255~~245,~~945~~466.7764 11,~~245~~234,~~466~~934.6445 0102/11/2005 719000023 N/A 10/01/2013 N 8,~~883~~875,~~268~~354.4801 8,~~875~~867,~~354~~398.0110 0102/01/2005 502769027 N/A 09/11/2010 N 8,~~766~~750,~~904~~840.6189 8,~~750~~734,~~840~~710.8910 0102/11/2005 502753407 10/11/2008 10/11/2013 N 8,250,000.00 8,250,000.00 0102/11/2005 502750707 11/11/2013 11/11/2033 N 8,~~132~~124,~~496~~641.2861 8,~~124~~116,~~641~~748.6119 0102/11/2005 502769507 11/11/2013 11/11/2028 N 8,~~045~~033,~~538~~945.6763 8,~~033~~022,~~945~~294.6339 0102/11/2005 502783803 N/A 11/11/2013 N 7,~~895~~887,~~406~~761.1391 7,~~887~~880,~~761~~080.9104 0102/11/2005 819000029 N/A 10/01/2013 N 7,~~566~~557,~~489~~159.9825 7,~~557~~547,~~159~~790.2584 0102/01/2005 502781625 N/A 10/11/2010 N 6,420,000.00 6,420,000.00 0102/11/2005 719000031 N/A 11/11/2013 N 5,~~178~~171,~~561~~343.7207 5,~~171~~164,~~343~~087.0706 0102/11/2005 502780801 10/11/2013 10/11/2033 N 4,~~696~~692,~~181~~607.2501 4,~~692~~689,~~607~~012.0121 0102/11/2005 502775216 N/A 11/11/2013 N 4,~~457~~453,~~702~~531.2767 4,~~453~~449,~~531~~340.6703 0102/11/2005 819000034 N/A 07/01/2013 N 4,~~419~~414,~~090~~444.7191 4,~~414~~409,~~444~~777.9121 0102/01/2005 502775215 N/A 11/11/2013 N 4,~~107~~103,~~207~~364.4477 4,~~103~~099,~~364~~502.7770 0102/11/2005 719000036 N/A 04/01/2013 N 3,~~579~~575,~~428~~737.3456 3,~~575~~572,~~737~~028.5686 0102/01/2005 502773918 10/11/2013 10/11/2033 N 3,~~452~~449,~~271~~014.4433 3,~~449~~445,~~014~~740.3381 0102/11/2005 502783832 10/11/2013 10/11/2028 N 3,~~230~~225,~~152~~234.5045 3,~~225~~220,~~234~~292.4586 0102/11/2005 719000039 N/A 02/11/2023 N 3,~~081~~073,~~148~~178.2150 3,~~073~~065,~~178~~171.5039 0102/11/2005 502779418 11/11/2013 11/11/2033 N 2,~~978~~975,~~206~~295.9544 2,~~975~~972,~~295~~369.4469 0102/11/2005 502783210 N/A 11/11/2013 N 3,000,000.00 3,000,000.00 0102/11/2005 719000042 N/A 11/11/2023 N 2,~~918~~912,~~332~~089.2664 2,~~912~~905,~~089~~812.6440 0102/11/2005 719000043 N/A 10/11/2013 N 2,~~942~~938,~~447~~425.8046 2,~~938~~934,~~425~~381.4682 0102/11/2005 719000044 N/A 10/11/2023 N 2,~~752~~745,~~169~~148.6103 2,~~745~~738,~~148~~095.0380 0102/11/2005 819000045 N/A 02/01/2013 N 2,~~577~~574,~~748~~046.8104 2,~~574~~570,~~046~~323.0451 0102/01/2005 502780910 10/11/2013 10/11/2028 N 2,~~137~~134,~~475~~536.3194 2,~~134~~131,~~536~~583.9409 0102/11/2005 719000047 N/A 11/11/2018 N 21,~~002~~995,~~863~~306.8913 1,~~995~~987,~~306~~710.1329 0102/11/2005 719000048 N/A 11/11/2013 N 1,~~975~~974,~~847~~101.1685 1,~~974~~972,~~101~~347.8539 0102/11/2005 819000049 N/A 08/01/2013 N 1,~~873~~871,~~213~~625.0293 1,~~871~~870,~~625~~030.9319 0102/01/2005 719000050 N/A 11/11/2018 N 1,~~752~~745,~~179~~735.5082 1,~~745~~739,~~735~~258.8202 0102/11/2005 502780909 10/11/2013 10/11/2028 N 1,~~541~~539,~~689~~569.0773 1,~~539~~537,~~569~~439.7322 0102/11/2005 ~~719000052 N/A 02/01/2008 N 893,819.66 0.00 01/01/2005~~ 719000053 N/A 11/01/2008 N ~~689,481.52~~ 687,243.29 01684,991.38 02/01/2005 719000054 N/A 10/01/2008 N ~~533,888.23~~ 532,845.99 01531,797.69 02/01/2005 Totals ~~960,482,545.53~~ 958,545,939.44 957,498,817.33

Principal Prepayment Detail No Principal Prepayments this Period

~~Principal~~Historical ~~Prepayment~~ Detail ~~Loan~~Delinquencies ~~Number~~Distribution ~~Offering~~30-59 ~~Principal~~Days ~~Prepayment~~60-89 ~~Amount~~Days ~~Prepayment~~90 ~~Penalties~~Days ~~Document~~or ~~Payoff~~More ~~Curtailment~~Date ~~Prepayment~~# ~~Yield~~Balance ~~Maintenance~~# ~~Cross-Reference~~Balance ~~Amount~~# ~~Amount~~Balance ~~Premium~~02/17/2005 ~~Premium~~0 ~~719000052~~$0.00 520 ~~892,248~~$0.0900 0 $0.00 01/18/2005 0 $0.00 ~~119,587~~0 $0.0900 ~~Totals~~0 ~~892,248~~$0.0900 12/17/2004 0 $0.00 0 $0.00 ~~119,587~~0 $0.00 11/18/2004 0 $0.00 0 $0.00 0 $0.00 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

~~Historical Detail Delinquencies~~ Distribution ~~30-59~~Foreclosure ~~Days~~REO ~~60-89~~Modifications ~~Days 90 Days or More~~ Date # Balance # Balance # Balance 0102/1817/2005 0 $0.00 0 $0.00 0 $0.00 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

Prepayments Rate and Maturities Distribution ~~Foreclosure~~Curtailments ~~REO~~Payoff ~~Modifications~~Next Weighted Avg. WAM Date # ~~Balance~~Amount # ~~Balance~~Amount #Coupon ~~Balance~~Remit 0102/1817/2005 0 $0.00 0 $0.00 5.080603% 5.031468% 78 01/18/2005 0 $0.00 1 $892,248.09 5.080374% 5.031241% 79 12/17/2004 0 $0.00 0 $0.00 05.082770% $05.00033645% 80 11/18/2004 0 $0.00 0 $0.00 05.082550% $05.00033427% 81 10/18/2004 0 $0.00 0 $0.00 05.082326% $05.00033204% 82 09/17/2004 0 $0.00 0 $0.00 05.082107% $05.00032988% 83 08/17/2004 0 $0.00 0 $0.00 05.081885% $05.00032767% 84 07/16/2004 0 $0.00 0 $0.00 05.081663% $05.00032548% 84 06/17/2004 0 $0.00 0 $0.00 05.081448% $05.00032334% 85 05/17/2004 0 $0.00 0 $0.00 05.081228% $05.00032116% 86 04/16/2004 0 $0.00 0 $0.00 05.081014% $05.00031904% 87 03/17/2004 0 $0.00 0 $0.00 05.080796% $05.00031688% ~~02/18/2004~~88 0Note: ~~$0.00~~Foreclosure 0and ~~$0.00~~REO 0Totals $0are excluded from the delinquencies aging categories.00

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

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 01/18/2005 0 $0.00 1 $892,248.09 5.080374% 5.031241% 79 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 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

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