8-K 1 wbt03c06_10504.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: April 15, 2005 (Date of earliest event reported) Commission File No.: 333-83930-06 Wachovia Bank Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2003-C6 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2123735 54-2123736 54-2123737 54-2126331 54-6553637 (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 April 15, 2005, a distribution was made to holders of Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series 2003-C6. 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-C6, relating to the April 15, 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-C6 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: April 15, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-C6, relating to the April 15, 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-C6 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: April 15, 2005 Record Date: March 31, 2005 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Other Required Information 4 Reconciliation Detail 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 10 Mortgage Loan Detail 11 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 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 Lennar Partners, Inc. 1601 Washington Avenue Suite 800 Miami Beach, FL 33139 Contact: Steve Bruha Phone Number: (305) 229-6614 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 929766JB0 3.364000% 94,000,000.00 8078,~~815~~966,~~303~~273.5762 ~~777~~785,~~118~~708.4222 ~~226~~221,~~552~~368.2379 A-2 929766JC8 4.498000% 215,000,000.00 215,000,000.00 0.00 805,891.67 A-3 929766JD6 4.957000% 143,000,000.00 143,000,000.00 0.00 590,709.17 A-4 929766JE4 5.125000% 317,373,000.00 317,373,000.00 0.00 1,355,447.19 B 929766JF1 5.125000% 29,774,000.00 29,774,000.00 0.00 127,159.79 C 929766JG9 5.125000% 13,101,000.00 13,101,000.00 0.00 55,952.19 D 929766JH7 5.125000% 25,010,000.00 25,010,000.00 0.00 106,813.54 E 929766JJ3 5.125000% 14,292,000.00 14,292,000.00 0.00 61,038.75 F 929766JM6 5.125000% 17,865,000.00 17,865,000.00 0.00 76,298.44 G 929766JP9 5.125000% 13,101,000.00 13,101,000.00 0.00 55,952.19 H 929766JR5 5.125000% 13,100,000.00 13,100,000.00 0.00 55,947.92 J 929766JT1 5.~~132832~~295804% 14,292,000.00 14,292,000.00 0.00 6163,~~132~~073.03 K 929766JV6 5.~~132832~~295804% 9,528,000.00 9,528,000.00 0.00 4042,~~754~~048.6968 L 929766JX2 5.~~132832~~295804% 4,764,000.00 4,764,000.00 0.00 2021,~~377~~024.34 M 929766JZ7 5.~~132832~~295804% 4,764,000.00 4,764,000.00 0.00 2021,~~377~~024.34 N 929766KB8 5.~~132832~~295804% 4,764,000.00 4,764,000.00 0.00 2021,~~377~~024.34 O 929766KD4 5.~~132832~~295804% 3,572,000.00 3,572,000.00 0.00 15,~~278~~763.7384 P 929766KF9 5.~~132832~~295804% 15,483,999.18 15,483,999.18 0.00 6668,~~230~~333.7946 Z-I WAC03C6Z1 0.000000% 0.00 0.00 0.00 0.00 Z-II WAC03C6Z2 0.000000% 0.00 0.00 0.00 0.00 R-I WAC03C6R1 0.000000% 0.00 0.00 0.00 0.00 R-II WAC03C6R2 0.000000% 0.00 0.00 0.00 0.00 Totals 952,783,999.18 ~~939~~937,~~599~~750,~~302~~272.7580 ~~777~~785,~~118~~708.4222 3,~~762~~764,~~291~~871.3467

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 929766JB0 0.00 0.00 1,~~003~~007,~~670~~077.6501 8078,~~038~~180,~~185~~565.1540 19.5458% A-2 929766JC8 0.00 0.00 805,891.67 215,000,000.00 19.5458% A-3 929766JD6 0.00 0.00 590,709.17 143,000,000.00 19.5458% A-4 929766JE4 0.00 0.00 1,355,447.19 317,373,000.00 19.5458% B 929766JF1 0.00 0.00 127,159.79 29,774,000.00 16.3640% C 929766JG9 0.00 0.00 55,952.19 13,101,000.00 1415.9700% D 929766JH7 0.00 0.00 106,813.54 25,010,000.00 12.3133% E 929766JJ3 0.00 0.00 61,038.75 14,292,000.00 10.7880% F 929766JM6 0.00 0.00 76,298.44 17,865,000.00 8.8890% G 929766JP9 0.00 0.00 55,952.19 13,101,000.00 7.4850% H 929766JR5 0.00 0.00 55,947.92 13,100,000.00 6.0910% J 929766JT1 0.00 0.00 6163,~~132~~073.03 14,292,000.00 4.5758% K 929766JV6 0.00 0.00 4042,~~754~~048.6968 9,528,000.00 3.5556% L 929766JX2 0.00 0.00 2021,~~377~~024.34 4,764,000.00 3.0405% M 929766JZ7 0.00 0.00 2021,~~377~~024.34 4,764,000.00 2.54% N 929766KB8 0.00 0.00 2021,~~377~~024.34 4,764,000.00 2.03% O 929766KD4 0.00 0.00 15,~~278~~763.7384 3,572,000.00 1.65% P 929766KF9 0.00 0.00 6668,~~230~~333.7946 15,483,999.18 0.00% Z-I WAC03C6Z1 0.00 0.00 0.00 0.00 0.00% Z-II WAC03C6Z2 0.00 0.00 0.00 0.00 0.00% R-I WAC03C6R1 0.00 0.00 0.00 0.00 0.00% R-II WAC03C6R2 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 4,~~539~~550,~~409~~579.7689 ~~938~~936,~~822~~964,~~184~~564.3358

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount IO 929766JK0 0.~~327859~~478054% 952,783,999.18 ~~939~~937,~~599~~750,~~302~~272.7580 ~~256~~373,~~713~~579.2965

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount IO 929766JK0 0.00 ~~256~~373,~~713~~579.2965 ~~938~~936,~~822~~964,~~184~~564.3358 (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 929766JB0 ~~859~~840.~~73727202~~06674064 8.~~26721723~~35859809 2.~~41013011~~35498713 0.00000000 0.00000000 ~~851~~831.~~47005479~~70814255 A-2 929766JC8 1,000.00000000 0.00000000 3.74833335 0.00000000 0.00000000 1,000.00000000 A-3 929766JD6 1,000.00000000 0.00000000 4.13083336 0.00000000 0.00000000 1,000.00000000 A-4 929766JE4 1,000.00000000 0.00000000 4.27083334 0.00000000 0.00000000 1,000.00000000 B 929766JF1 1,000.00000000 0.00000000 4.27083328 0.00000000 0.00000000 1,000.00000000 C 929766JG9 1,000.00000000 0.00000000 4.27083352 0.00000000 0.00000000 1,000.00000000 D 929766JH7 1,000.00000000 0.00000000 4.27083327 0.00000000 0.00000000 1,000.00000000 E 929766JJ3 1,000.00000000 0.00000000 4.27083333 0.00000000 0.00000000 1,000.00000000 F 929766JM6 1,000.00000000 0.00000000 4.27083347 0.00000000 0.00000000 1,000.00000000 G 929766JP9 1,000.00000000 0.00000000 4.27083352 0.00000000 0.00000000 1,000.00000000 H 929766JR5 1,000.00000000 0.00000000 4.27083359 0.00000000 0.00000000 1,000.00000000 J 929766JT1 1,000.00000000 0.00000000 4.~~27736006~~41317031 0.00000000 0.00000000 1,000.00000000 K 929766JV6 1,000.00000000 0.00000000 4.~~27736041~~41316961 0.00000000 0.00000000 1,000.00000000 L 929766JX2 1,000.00000000 0.00000000 4.~~27735936~~41316961 0.00000000 0.00000000 1,000.00000000 M 929766JZ7 1,000.00000000 0.00000000 4.~~27735936~~41316961 0.00000000 0.00000000 1,000.00000000 N 929766KB8 1,000.00000000 0.00000000 4.~~27735936~~41316961 0.00000000 0.00000000 1,000.00000000 O 929766KD4 1,000.00000000 0.00000000 4.~~27736002~~41316909 0.00000000 0.00000000 1,000.00000000 P 929766KF9 1,000.00000000 0.00000000 4.~~27736977~~41316608 0.00000000 0.00000000 1,000.00000000 Z-I WAC03C6Z1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z-II WAC03C6Z2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I WAC03C6R1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II WAC03C6R2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount IO 929766JK0 ~~986~~984.~~16192501~~22126485 0.~~26943493~~39209270 0.00000000 ~~985~~983.~~34629584~~39662021

Reconciliation Detail Advance Summary P & I Advances Outstanding 3122,~~103,929~~255.5373 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 33,~~757~~690.8106 Less Delinquent Servicing Fees ~~20,780~~683.1823 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 120,~~724~~552.8639 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 1453,~~702~~559.4922

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~226~~221,~~552~~368.2379 0.00 0.00 ~~226~~221,~~552~~368.2379 0.00 A-2 805,891.67 0.00 0.00 805,891.67 0.00 A-3 590,709.17 0.00 0.00 590,709.17 0.00 A-4 1,355,447.19 0.00 0.00 1,355,447.19 0.00 IO ~~256~~373,~~713~~579.2965 0.00 0.00 ~~256~~373,~~713~~579.2965 0.00 B 127,159.79 0.00 0.00 127,159.79 0.00 C 55,952.19 0.00 0.00 55,952.19 0.00 D 106,813.54 0.00 0.00 106,813.54 0.00 E 61,038.75 0.00 0.00 61,038.75 0.00 F 76,298.44 0.00 0.00 76,298.44 0.00 G 55,952.19 0.00 0.00 55,952.19 0.00 H 55,947.92 0.00 0.00 55,947.92 0.00 J 6163,~~132~~073.03 0.00 0.00 6163,~~132~~073.03 0.00 K 4042,~~754~~048.6968 0.00 0.00 4042,~~754~~048.6968 0.00 L 2021,~~377~~024.34 0.00 0.00 2021,~~377~~024.34 0.00 M 2021,~~377~~024.34 0.00 0.00 2021,~~377~~024.34 0.00 N 2021,~~377~~024.34 0.00 0.00 2021,~~377~~024.34 0.00 O 15,~~278~~763.7384 0.00 0.00 15,~~278~~763.7384 0.00 P 6668,~~230~~333.6452 0.00 0.00 6668,~~230~~333.6452 0.00 Total 4,~~019~~138,~~004~~451.4838 0.00 0.00 4,~~019~~138,~~004~~451.4838 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~226~~221,~~552~~368.2379 0.00 A-2 0.00 805,891.67 0.00 A-3 0.00 590,709.17 0.00 A-4 0.00 1,355,447.19 0.00 IO 0.00 ~~256~~373,~~713~~579.2965 0.00 B 0.00 127,159.79 0.00 C 0.00 55,952.19 0.00 D 0.00 106,813.54 0.00 E 0.00 61,038.75 0.00 F 0.00 76,298.44 0.00 G 0.00 55,952.19 0.00 H 0.00 55,947.92 0.00 J 0.00 6163,~~132~~073.03 0.00 K 0.00 4042,~~754~~048.6968 0.00 L 0.00 2021,~~377~~024.34 0.00 M 0.00 2021,~~377~~024.34 0.00 N 0.00 2021,~~377~~024.34 0.00 O 0.00 15,~~278~~763.7384 0.00 P 0.0006 6668,~~230~~333.7946 1,479.0814 Total 0.0006 4,~~019~~138,~~004~~451.6332 1,479.0814

Other Required Information Available Distribution Amount (1) 4,~~796~~924,~~123~~159.0554 Aggregate Number of Outstanding Loans 102 Aggregate Stated Principal Balance of Loans Before Distribution ~~939~~937,~~599~~750,~~302~~272.6570 Aggregate Stated Principal Balance of Loans After Distribution ~~938~~936,~~822~~964,~~184~~564.2348 Aggregate Unpaid Principal Balance of Loans ~~939~~936,~~258~~994,~~949~~356.5047 Aggregate Amount of Servicing Fee 1453,~~702~~559.4922 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~957~~953.5065 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit ~~127,964~~0.8600 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 4,174,094.99 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 4,174,094.99 Principal: Scheduled Principal 785,708.22 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 785,708.22 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 4,959,803.21 Total Funds Distributed Fees: Master Servicing Fee 33,690.06 Trustee Fee 1,953.65 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 35,643.71 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 4,138,451.32 Principal Distribution 785,708.22 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 4,924,159.54 Total Funds Distributed 4,959,803.25

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. Below 2,000,000 910 1416,~~628~~588,~~806~~536.5569 1.5677 9996 6.~~0281~~0700 1.~~679220~~666881 2,000,001 to 3,000,000 1615 3937,~~713~~627,~~343~~039.0656 4.2302 9796 65.~~0142~~9946 1.~~756790~~790307 3,000,001 to 4,000,000 15 5049,~~133~~989,~~597~~136.5374 5.34 9391 5.~~7096~~7093 1.~~445808~~471784 4,000,001 to 5,000,000 1617 7277,~~490~~287,~~910~~553.9752 78.7225 9896 5.~~5674~~5679 1.~~579488~~547858 5,000,001 to 6,000,000 76 3832,~~028~~922,~~290~~292.9275 43.0551 9289 5.~~3448~~3092 1.~~493196~~540659 6,000,001 to 7,000,000 9 59,~~459~~319,~~644~~513.0921 6.33 9189 5.~~2614~~2612 1.~~722106~~744221 7,000,001 to 8,000,000 4 29,~~848~~788,~~645~~202.4032 3.18 9795 5.~~3422~~3424 1.~~480298~~413106 8,000,001 to 9,000,000 2 17,~~053~~033,~~827~~854.6213 1.82 6765 5.~~1753~~1744 1.~~341394~~710986 9,000,001 to 10,000,000 2 19,~~273~~223,~~478~~678.8795 2.05 9896 5.~~6032~~6033 1.~~357680~~410712 10,000,001 to 15,000,000 9 111,~~322~~016,~~349~~491.8951 11.8685 9189 5.~~3840~~3842 1.~~447360~~455983 15,000,001 to 20,000,000 3 5554,~~120~~971,~~334~~017.1968 5.87 ~~100~~98 5.2138 1.~~414017~~414025 20,000,001 to 25,000,000 2 44,~~946~~793,~~502~~133.2028 4.7978 ~~102~~100 4.~~7301~~7302 1.~~545081~~540440 25,000,001 to 30,000,000 1 26,480,000.00 2.8283 ~~102~~100 4.7100 1.~~780000~~820000 30,000,001 to 35,000,000 0 0.00 0.00 0 0.0000 0.000000 35,000,001 to 40,000,000 3 110,~~215~~113,~~307~~179.0756 11.7475 7068 4.~~5280~~5275 2.~~279835~~385230 40,000,001 to 45,000,000 1 4342,~~111~~995,~~941~~685.9279 4.59 6664 5.1910 1.430000 45,000,001 to 50,000,000 0 0.00 0.00 0 0.0000 0.000000 50,000,001 to 55,000,000 0 0.00 0.00 0 0.0000 0.000000 55,000,001 to 60,000,000 1 58,000,000.00 6.1819 4139 4.5000 1.~~970000~~930000 60,000,001 to 70,000,000 1 68,~~495~~315,~~203~~248.9579 7.3029 ~~100~~98 5.4200 31.~~520000~~680000 70,000,000 and greater 1 80,500,000.00 8.5759 6866 4.8900 1.000000 Totals 102 ~~938~~936,~~822~~964,~~184~~564.2348 100.00 8583 5.~~1783~~1778 1.~~744903~~631509

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 3 10,~~728~~691,~~196~~570.1162 1.14 ~~105~~103 5.~~7102~~7095 1.~~298989~~299154 Arizona 2 34,005,000.00 3.6263 ~~102~~100 4.9069 1.~~768935~~755826 Arkansas 1 3,~~029~~023,~~460~~298.3268 0.32 8886 7.4700 1.320000 California 17 7271,~~031~~862,~~347~~697.3564 7.67 9290 5.3463 1.~~754296~~761978 Florida 15 84,~~657~~426,~~644~~216.7424 9.0201 ~~102~~100 5.~~2182~~2183 1.~~460096~~478158 Georgia 6 23,~~523~~480,~~907~~254.7468 2.51 9088 5.~~2706~~2701 2.~~030708~~063328 Illinois 3 23,~~743~~680,~~633~~543.0616 2.53 9189 5.3242 1.~~420698~~420702 Kansas 1 5,~~908~~886,~~919~~964.79 0.63 ~~100~~98 5.4000 1.510000 Louisiana 2 5,~~370~~351,~~219~~613.0536 0.57 8583 6.0800 1.~~451532~~391532 Maryland 3 50,~~821~~681,~~307~~856.1175 5.41 ~~102~~100 5.0877 1.~~276079~~453904 Massachusetts 2 10,~~978~~950,~~151~~087.3667 1.17 ~~101~~99 5.5698 1.~~434938~~392540 Michigan 1 12,~~220~~175,~~935~~216.5183 1.30 ~~101~~99 5.3000 1.300000 Minnesota 3 2019,~~022~~964,~~158~~795.9080 2.13 ~~101~~99 4.8488 1.~~346099~~346096 Missouri 3 13,~~595~~557,~~058~~988.7720 1.45 4139 5.1500 1.400000 Nevada 3 19,~~322~~263,~~866~~865.6166 2.06 ~~128~~126 5.~~7331~~7326 1.~~307504~~307620 New Jersey 6 7069,~~157~~949,~~458~~081.0567 7.47 ~~101~~99 5.~~5255~~5260 1.~~472020~~468659 New Mexico 1 4,~~980~~967,~~599~~481.2603 0.53 ~~102~~100 5.3400 1.~~480000~~470000 New York 6 231,~~699~~569,~~634~~439.4966 24.6871 5654 4.~~7777~~7775 1.~~502585~~522940 North Carolina 3 25,~~163~~095,~~429~~854.1366 2.68 9997 5.2974 1.~~556740~~556756 Oregon 2 74,~~536~~340,~~325~~911.5837 7.9493 ~~100~~98 5.4476 31.~~368438~~684053 Pennsylvania 1 6,~~977~~959,~~534~~715.5889 0.74 ~~100~~98 5.6000 1.590000 South Carolina 3 20,~~766~~706,~~058~~928.2705 2.21 ~~100~~98 5.5078 1.~~509850~~592512 Texas 8 3332,~~004~~931,~~451~~711.9989 3.5251 7674 5.~~9105~~9101 1.~~463558~~451434 Virginia 5 70,~~299~~205,~~158~~971.7051 7.49 6967 4.~~7141~~7130 2.~~687205~~724059 Washington 1 3,~~058~~037,~~358~~021.8573 0.3332 ~~167~~165 7.2700 1.030000 Washington,DC 2 8,~~220~~198,~~368~~476.9194 0.88 ~~100~~98 5.3290 1.~~494429~~494449 Totals 103 ~~938~~936,~~822~~964,~~184~~564.2348 100.00 8583 5.~~1783~~1778 1.~~744903~~631509

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.04 or less 5 101,~~409~~335,~~836~~664.8426 10.8082 8381 5.~~2310~~2299 0.~~969321~~969154 1.05 to 1.09 2 6,~~075~~050,~~270~~566.4668 0.65 ~~120~~118 5.~~2958~~2941 1.060000 1.10 to 1.14 2 23,~~854~~789,~~778~~715.1060 2.54 ~~100~~98 5.1751 1.127867 1.15 to 1.19 2 8,~~366~~346,~~852~~683.1858 0.89 8583 5.~~5737~~5736 1.180000 1.20 to 1.24 42 5212,~~055~~163,~~359~~320.0484 51.5430 ~~100~~92 5.~~1852~~3621 1.~~217831~~210740 1.25 to 1.29 53 3516,~~541~~429,~~019~~553.8833 31.7975 7784 5.~~2910~~2046 1.~~273223~~268394 1.30 to 1.34 98 58,~~099~~784,~~661~~923.9790 6.1927 ~~100~~97 5.~~4258~~4802 1.~~313061~~311254 1.35 to 1.39 711 5877,~~512~~354,~~864~~183.0855 68.2326 9895 5.~~4240~~5501 1.~~372127~~374858 1.40 to 1.44 1311 9682,~~817~~614,~~940~~073.6172 108.3182 7266 5.~~3385~~3160 1.~~421409~~422139 1.45 to 1.49 6 3064,~~068~~018,~~164~~713.5110 36.2083 9899 5.~~3565~~1613 1.~~475567~~466518 1.50 to 1.54 89 5049,~~182~~819,~~808~~778.1518 5.3532 9795 5.~~4308~~4456 1.~~514676~~520224 1.55 to 1.59 13 623,~~977~~767,~~534~~477.5879 02.7454 ~~100~~99 5.~~6000~~5122 1.~~590000~~587368 1.60 to 1.64 1 4,~~701~~689,~~705~~793.5410 0.50 ~~100~~98 5.6500 1.610000 1.65 to 1.69 24 1083,~~273~~926,~~612~~954.8213 18.0996 9798 5.~~8259~~3891 1.~~650000~~679655 1.70 to 1.74 7 35,~~698~~328,~~079~~067.2505 3.8077 9996 5.~~2586~~3534 1.~~716680~~715555 1.75 to 1.79 43 7342,~~691~~749,~~202~~335.4962 74.8556 ~~101~~98 45.~~8640~~1220 1.~~775297~~769210 1.80 to 1.84 1 226,~~861~~480,~~560~~000.5400 02.3083 86100 74.~~9400~~7100 1.~~800000~~820000 1.85 to 1.89 21 1814,~~472~~862,~~855~~557.8178 1.9759 5440 5.~~1151~~0900 1.~~873867~~870000 1.90 to 1.94 3 1266,~~874~~210,~~016~~948.7598 17.3707 ~~102~~47 54.~~5857~~6106 1.~~933901~~930057 1.95 to 1.99 32 678,~~144~~010,~~138~~531.3387 70.1585 4599 45.~~5499~~2367 1.~~971394~~974442 2.00 to 2.09 54 4652,~~445~~614,~~394~~136.5831 45.9562 5442 4.~~7294~~5569 2.~~063675~~067732 2.10 to 2.49 69 2331,~~617~~038,~~005~~378.4702 23.5231 9695 5.~~4981~~5034 2.~~236964~~220571 2.50 or greater 43 ~~115~~46,~~080~~579,~~522~~207.2509 124.2697 8765 4.~~9699~~3076 3.~~475724~~466308 Totals 102 ~~938~~936,~~822~~964,~~184~~564.2348 100.00 8583 5.~~1783~~1778 1.~~744903~~631509

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 4 29,~~775~~687,~~750~~447.4219 3.17 ~~101~~99 5.~~6626~~6628 1.~~088723~~113882 Mixed Use 3 14,~~528~~489,~~048~~832.5983 1.55 ~~100~~98 5.4244 1.~~613162~~585824 Multi-Family 15 104,~~347~~147,~~424~~044.5367 11.1112 9491 4.~~9740~~9738 1.~~483609~~497163 Office 18 ~~252~~251,~~096~~679,~~069~~440.8450 26.8586 6664 5.~~0270~~0265 1.~~748396~~765118 Other 1 80,500,000.00 8.5759 6866 4.8900 1.000000 Retail 51 ~~419~~418,~~037~~033,~~261~~809.8551 44.6362 9593 5.~~3092~~3088 1.~~980063~~708977 Self Storage 11 38,~~537~~426,~~629~~989.0078 4.10 9795 5.~~4321~~4322 12.~~985208~~017862 Totals 103 ~~938~~936,~~822~~964,~~184~~564.2348 100.00 8583 5.~~1783~~1778 1.~~744903~~631509

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 41 579,~~994~~106,~~497~~638.7293 61.7881 7674 4.~~8374~~8371 1.~~644416~~675882 5.250% to 5.499% 16 173,~~617~~131,~~500~~591.4538 18.4948 ~~101~~99 5.3753 21.~~360817~~644379 5.500% to 5.749% 16 66,~~350~~200,~~933~~878.2559 7.07 9997 5.5787 1.~~615043~~618859 5.750% to 5.999% 9 4241,~~010~~898,~~902~~009.3559 4.47 8987 5.8637 1.~~535680~~494805 6.000% to 6.249% 8 37,~~913~~812,~~438~~363.4782 4.04 9593 6.0582 1.~~249043~~281592 6.250% to 6.499% 3 6,~~155~~140,~~859~~495.5330 0.66 ~~123~~121 6.4173 1.~~474659~~474649 6.500% to 6.749% 1 1,~~674~~662,~~622~~638.0623 0.18 ~~169~~167 6.7300 1.060000 6.750% to 6.999% 2 13,~~138~~107,~~415~~610.5200 1.40 ~~101~~99 6.9500 1.~~323939~~322335 7.000% to 7.249% 0 0.00 0.00 0 0.0000 0.000000 7.250% to 7.499% 3 10,~~429~~383,~~605~~060.2709 1.11 ~~166~~164 7.~~3198~~3199 1.~~101747~~101951 7.500% to 7.749% 2 4,~~674~~665,~~849~~187.0704 0.50 8482 7.5387 2.~~268009~~267983 7.750% or greater 1 2,~~861~~856,~~560~~091.5451 0.30 8684 7.9400 1.~~800000~~760000 Totals 102 ~~938~~936,~~822~~964,~~184~~564.2348 100.00 8583 5.~~1783~~1778 1.~~744903~~631509

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 8881 ~~883~~856,~~188~~231,~~595~~807.8964 9491.0738 8482 5.~~0810~~0526 1.~~765400~~647214 25 to 36 months 916 4166,~~477~~641,~~183~~582.5941 47.4211 86 6.~~5564~~3576 1.~~428754~~480407 37 to 48 months 1 2,~~915~~909,~~318~~207.3009 0.31 8179 7.5500 2.810000 49 months and greater 4 11,~~241~~181,~~086~~967.4534 1.2019 ~~187~~185 7.1202 1.~~024809~~022863 Totals 102 ~~938~~936,~~822~~964,~~184~~564.2348 100.00 8583 5.~~1783~~1778 1.~~744903~~631509

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 9 140,~~089~~004,~~983~~417.8030 14.9294 4139 4.~~6622~~6618 1.~~870439~~906841 61 to 84 months 1319 ~~193~~213,~~396~~155,~~467~~112.9631 2022.6075 67 4.~~8671~~9874 1.~~736863~~713838 85 to 108 months 7468 ~~588~~567,~~483~~029,~~402~~972.1671 6260.6852 9998 5.~~3592~~3312 1.~~733517~~545636 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 168 months 3 7,~~777~~752,~~563~~662.3052 0.83 ~~148~~146 6.~~2060~~2062 1.~~389580~~386785 169 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 99 ~~929~~927,~~747~~942,~~417~~164.2284 99.0304 8482 5.~~1589~~1585 1.~~751967~~637444

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 168 months 12 34,~~058~~699,~~358~~659.8596 0.3350 ~~167~~166 7.~~2700~~0790 1.~~030000~~040613 169 months or greater 21 64,~~016~~322,~~408~~739.1668 0.6446 ~~206~~218 7.~~1053~~2500 1.~~016701~~000000 Totals 3 9,~~074~~022,~~767~~399.0164 0.9796 ~~193~~191 7.~~1608~~1609 1.~~021183~~021155

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 19 311,~~752~~668,~~811~~733.1364 33.2126 6260 4.~~7302~~7299 1.~~857047~~883514 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 168 months 0 0.00 0.00 0 0.0000 0.000000 169 months or greater 80 ~~617~~616,~~994~~273,~~606~~431.0920 65.8377 9593 5.~~3752~~3753 1.~~698958~~512998 Totals 99 ~~929~~927,~~747~~942,~~417~~164.2284 99.0304 8482 5.~~1589~~1585 1.~~751967~~637444

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 98 ~~157~~152,~~316~~044,~~932~~667.5607 16.7623 7977 5.~~1881~~1803 1.~~180725~~169600 1 year or less 6779 ~~576~~689,~~879~~815,~~725~~622.6655 6173.4562 8283 5.~~0550~~1362 1.~~766343~~767420 1 to 2 years 2615 ~~204~~95,~~625~~104,~~526~~274.0186 2110.8015 ~~100~~99 5.~~5182~~4761 21.~~118202~~384172 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 102 ~~938~~936,~~822~~964,~~184~~564.2348 100.00 8583 5.~~1783~~1778 1.~~744903~~631509 (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 502779503 1 OT New York NY 338,972.08 0.00 4.890% 502782216 2 RT Portland OR ~~320~~319,~~027~~191.3334 7374,~~918~~754.5958 5.420% 502766215 3 OF New York NY 224,750.00 0.00 4.500% 509770702 4 OF New York NY 192,~~927~~409.3599 48,~~436~~953.4177 5.191% 502774514 5 RT Catonsville MD 162,~~983~~539.8302 4243,~~870~~315.3415 5.080% 502775911 6 RT Herndon VA 123,333.33 0.00 4.000% 502766225 7 OF New York NY 139,500.00 0.00 4.500% 502756521 8 MF Tempe AZ 107,398.47 0.00 4.710% 502771118 9 RT Royal Palm Beach FL 103,~~526~~234.2316 2930,~~757~~049.7885 4.870% 502773708 10 OF Jersey City NJ 79,~~818~~491.2593 37,~~622~~949.9022 4.560% 502764004 11 RT Denville NJ 9089,~~019~~780.2349 2122,~~805~~043.0377 5.290% 502771811 12 MF Melbourne FL 83,~~968~~741.6115 21,~~342~~569.1056 5.190% 502751405 13 RT Greenville NC 73,~~760~~559.9385 19,~~063~~264.5361 5.150% 502757220 14 OF Fairfax VA 65,~~382~~214.1314 1516,~~968~~136.1918 5.090% 502770618 15 OF North Charleston SC 6463,~~084~~917.3283 14,~~704~~871.8635 5.420% 709000016 16 MF Minneapolis MN 51,~~999~~849.9475 15,~~814~~964.2140 4.750% 502763306 17 IN Oshtemo Township & Te MI 55,~~866~~658.3261 20,~~011~~218.0374 5.300% 709000018 18 RT Fox Lake IL 54,~~631~~483.4858 1314,~~972~~120.1505 5.160% 709000019 19 RT Escondido CA 53,~~767~~620.2428 14,~~101~~248.4844 5.100% 502773920 20 IN Bloomfield and East O NJ 58,~~662~~523.1214 10,~~585~~724.9795 6.000% 502775101 21 RT California MD 46,~~590~~459.1998 13,~~055~~185.6081 4.930% 709000022 22 RT Eatontown NJ 65,~~717~~574.3223 8,~~751~~894.8291 6.950% 502762910 23 RT Reno NV 44,~~313~~193.7357 11,~~380~~501.9511 5.150% 809000024 24 RT Norfolk VA 48,~~777~~659.3756 8,~~851~~969.8667 6.090% 502766226 25 OF New York NY 34,875.00 0.00 4.500% 809000026 26 OF Houston TX 41,~~166~~064.4597 78,~~925~~027.8028 5.930% 709000027 27 OF Dallas TX 37,~~734~~637.1031 8,~~192~~289.2201 5.600% 502772020 28 RT Gilbert AZ 36,287.22 0.00 5.600% 502768229 29 MF St. Cloud MN 31,~~701~~613.3817 8,~~651~~740.9718 5.020% 709000030 30 MU Thousand Oaks CA 31,~~700~~613.6885 8,~~296~~383.5033 5.120% 502765618 31 OF King of Prussia PA 33,~~682~~596.0453 7,~~221~~306.0960 5.600% 502759008 32 OF Durham NC 32,~~337~~252.3258 7,~~531~~616.3711 5.400% 709000033 33 RT Daly City CA 29,~~118~~038.8537 78,~~921~~002.8432 5.000% 502774519 34 RT New Bedford MA 31,~~110~~029.5520 7,~~308~~389.3166 5.350% 709000035 35 RT Chicago IL 29,~~359~~279.3292 7,~~431~~510.1151 5.200% 502775516 36 RT Suwanee GA 25,568.33 0.00 4.600% 502773706 37 MF Birmingham AL 28,~~879~~801.8994 7,~~376~~454.2520 5.150% 502771718 38 SS San Jose CA 28,~~751~~676.9036 6,~~839~~914.3084 5.320% 809000039 39 RT Portland OR 29,~~994~~918.8455 6,~~226~~302.0736 5.760% 502736810 40 RT Olathe KS 27,~~521~~419.0038 9,~~574~~676.9254 5.400% 502771826 41 SS Glendale CA 26,~~523~~423.0898 9,~~720~~819.0010 5.220% 502772419 42 OF Hoboken NJ 2726,~~012~~944.9015 5,~~872~~941.6742 5.550% 502762724 43 RT Olivette MO 24,~~189~~124.6303 6,~~212~~278.5313 5.150% 709000044 44 MF White Plains NY 22,~~456~~395.8264 5,~~840~~901.5169 5.120% 502769124 45 RT Mt. Pleasant SC 23,~~502~~415.0478 8,~~120~~206.7298 5.400% 502752921 46 RT Las Vegas NV 2423,~~049~~988.8796 5,~~163~~224.8778 5.580% 502769720 47 MF Albuquerque NM 22,~~927~~867.3328 5,~~408~~468.4752 5.340% 502767013 48 RT Aurora IL 24,~~985~~925.5569 4,~~671~~731.2814 5.900% 502771120 49 RT Odessa FL 23,~~393~~336.6586 4,~~853~~910.8564 5.500% 502776813 50 RT Woodbridge VA 23,~~746~~644.7550 8,~~842~~944.5681 5.930% 502769621 51 MU Washington DC 22,~~898~~840.5082 4,~~808~~866.8250 5.650% 502773411 52 MF Bryan TX 18,135.00 0.00 4.500% 709000053 53 OF Atlanta GA 2423,~~026~~969.4826 4,~~273~~330.4870 6.100% 502762716 54 RT Columbia MO 20,~~181~~127.7300 5,~~183~~237.2093 5.150% 502771201 55 OF Oakland Park FL 20,~~403~~349.8160 45,~~997~~051.5677 5.250% 502776116 56 SS Santee CA 22,~~584~~530.7706 4,~~346~~401.6536 5.830% 502746830 57 MF Virginia Beach VA 20,~~204~~150.1220 45,~~976~~030.3729 5.250% 386000126 58 RT Las Vegas NV 26,~~288~~174.6426 9,~~437~~551.5189 7.250% 502766021 59 RT Wilton Manors FL 1817,~~022~~970.1736 5,~~451~~503.9677 4.750% 809000060 60 OF Brookline MA 21,~~597~~544.1174 4,~~081~~134.7007 5.920% 502753719 61 RT Coconut Creek FL 18,~~960~~911.5925 4,~~368~~418.8519 5.410% 502771124 62 RT Tujunga CA 18,~~696~~648.7502 4,~~326~~374.0174 5.400% 709000063 63 MF Dallas TX 19,~~567~~517.6999 4,~~019~~069.7848 5.800% 502769513 64 RT Acworth GA 18,~~200~~153.1292 3,~~901~~948.9212 5.600% 502771817 65 SS Torrance CA 16,~~081~~021.7566 5,~~893~~953.5362 5.220% 502762721 66 RT Unincorporated St. Lo MO 15,~~987~~944.7035 4,~~106~~149.0742 5.150% 502770312 67 MF Washington DC 14,~~864~~822.7077 4,~~241~~283.4639 4.900% 502771722 68 SS San Jose CA 15,~~735~~694.9964 3,~~743~~784.1752 5.320% 809000069 69 RT Pea Ridge FL 17,~~828~~785.2815 3,~~268~~311.6376 6.050% 502753016 70 MF Morrow GA 14,~~331~~291.7091 3,~~920~~960.2403 5.000% 386000127 71 RT Moses Lake WA 18,~~592~~464.6112 10,~~572~~700.2978 7.270% 709000072 72 IN Norcross GA 15,~~459~~420.3483 3,~~154~~192.0556 5.720% 809000073 73 RT Destrehan LA 16,~~234~~178.8497 4,~~539~~595.5845 6.080% 502775517 74 RT Palm Bay FL 14,~~421~~369.7148 4,~~846~~899.8710 5.460% 709000075 75 IN El Cajon CA 15,~~378~~340.2705 3,~~075~~113.1133 5.800% 502777212 76 RT Aliso Viejo CA 13,993.06 0.00 5.200% 709000077 77 RT Little Rock AR 19,~~500~~461.5920 2,~~111~~150.4180 7.470% 502754423 78 SS Ormond Beach FL 1413,~~021~~985.1307 3,~~107~~143.1117 5.520% 502764910 79 SS Tampa FL 13,~~997~~961.84 3,~~101~~137.95 5.520% 502754330 80 SS Daytona Beach FL 13,~~974~~938.5561 3,~~096~~132.7872 5.520% 809000081 81 OF Van Nuys CA 18,~~967~~927.3587 2,~~111~~151.8937 7.550% 709000082 82 OF Dallas TX 19,~~577~~540.1804 1,~~763~~800.2236 7.940% 809000083 83 MU Baltimore MD 13,~~334~~301.5686 2,~~593~~626.8555 5.850% 502754329 84 SS Melbourne FL 12,~~553~~521.8052 2,~~781~~814.9523 5.520% 502766320 85 OF Montgomery AL 14,~~215~~176.4473 2,~~779~~817.2394 6.470% 502777213 86 RT Rialto CA 10,970.56 0.00 5.200% 809000087 87 RT Monroe LA 11,~~922~~881.4643 3,~~333~~374.7578 6.080% 502755919 88 RT Bayville NJ 12,~~565~~527.9810 3,~~346~~385.7462 6.950% 502769911 89 RT Los Angeles CA 9,851.11 0.00 5.200% 502777211 90 RT Los Angeles CA 9,403.33 0.00 5.200% 502772633 91 MF Atlanta GA 8,~~410~~386.3517 2,~~544~~568.2442 4.750% 809000092 92 RT Whitehouse TX 10,~~654~~617.1145 23,~~979~~015.1076 6.080% 809000093 93 RT Seneca SC 1110,~~019~~993.3087 1,~~776~~802.7417 6.380% 502775107 94 RT Miami FL 9,~~510~~486.0523 12,~~996~~020.7759 5.620% 502753116 95 SS Orlando FL 9,~~130~~106.0456 2,~~023~~046.2371 5.520% 809000096 96 RT Athens TX 9,~~893~~859.1106 2,~~766~~800.3035 6.080% 709000097 97 RT Pasadena TX 11,~~401~~378.7792 1,~~208~~231.7560 7.520% 386000128 98 RT Montgomery AL 9,~~425~~358.1633 56,~~941~~008.8467 6.730% 502777214 99 RT Oxnard CA 7,948.06 0.00 5.200% 809000100 100 RT Kings Mountain NC 8,~~815~~795.4410 1,~~421~~441.3973 6.380% 502764912 101 SS Tampa FL 7,~~127~~108.0269 1,~~579~~597.3669 5.520% 502769914 102 MF Los Angeles CA 2,462.78 0.00 5.200% Totals 4,~~182~~174,~~684~~094.7999 ~~777~~785,~~118~~708.4222

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 502779503 10/11/2010 10/11/2033 N 80,500,000.00 80,500,000.00 0104/11/2005 502782216 06/11/2013 06/11/2033 N 68,~~569~~390,~~122~~003.5437 68,~~495~~315,~~203~~248.9579 0104/11/2005 502766215 07/11/2008 07/11/2028 N 58,000,000.00 58,000,000.00 0104/11/2005 509770702 08/11/2010 08/11/2030 N 43,~~160~~044,~~378~~639.3356 4342,~~111~~995,~~941~~685.9279 0104/11/2005 502774514 N/A 08/11/2013 N 37,~~258~~156,~~177~~494.4171 37,~~215~~113,~~307~~179.0756 0104/11/2005 502775911 N/A 08/11/2010 N 37,000,000.00 37,000,000.00 0104/11/2005 502766225 07/11/2008 07/11/2028 N 36,000,000.00 36,000,000.00 0104/11/2005 502756521 08/11/2013 08/11/2033 N 26,480,000.00 26,480,000.00 0104/11/2005 502771118 08/11/2013 08/11/2033 N 24,~~686~~617,~~655~~008.6369 24,~~656~~586,~~897~~958.8584 0104/11/2005 502773708 N/A 07/11/2013 N 20,~~327~~244,~~227~~123.2566 20,~~289~~206,~~604~~174.3544 0204/11/2005 502764004 N/A 07/11/2013 N 19,~~761~~709,~~524~~113.7544 19,~~739~~687,~~719~~069.7267 0204/11/2005 502771811 06/11/2013 06/11/2033 N 18,~~788~~737,~~427~~531.6329 18,~~767~~715,~~085~~961.5373 0104/11/2005 502751405 N/A 06/11/2013 N 16,~~632~~587,~~592~~250.4789 16,~~613~~567,~~528~~986.9428 0104/11/2005 502757220 N/A 08/11/2008 N 14,~~917~~878,~~020~~693.8696 14,~~901~~862,~~052~~557.6778 0104/11/2005 502770618 07/11/2013 08/11/2033 N 13,~~730~~695,~~720~~046.1977 13,~~716~~680,~~015~~175.3342 0104/11/2005 709000016 N/A 07/01/2013 N 12,~~713~~676,~~058~~339.3121 12,~~697~~660,~~244~~374.1081 0204/01/2005 502763306 N/A 07/11/2013 N 12,~~240~~195,~~946~~435.5457 12,~~220~~175,~~935~~216.5183 0103/11/2005 709000018 N/A 07/01/2012 N 12,~~295~~261,~~157~~869.2697 12,~~281~~247,~~185~~749.1192 0204/01/2005 709000019 N/A 07/01/2013 N 12,~~243~~209,~~014~~552.7153 12,~~228~~195,~~913~~304.2309 0204/01/2005 502773920 N/A 07/11/2013 N 11,~~353~~327,~~958~~060.4210 11,~~343~~316,~~372~~335.4515 0104/11/2005 502775101 N/A 08/11/2013 N 10,~~974~~943,~~591~~921.0102 10,~~961~~930,~~535~~735.4121 0204/11/2005 709000022 N/A 07/01/2012 N 10,~~980~~956,~~847~~937.9021 10,~~972~~948,~~096~~042.0830 0204/01/2005 502762910 N/A 07/11/2013 N 9,~~992~~965,~~448~~352.5968 9,~~981~~953,~~067~~851.6457 0204/11/2005 809000024 N/A 01/01/2013 N 9,~~301~~278,~~263~~797.0905 9,~~292~~269,~~411~~827.2338 0204/01/2005 502766226 07/11/2008 07/11/2028 N 9,000,000.00 9,000,000.00 0104/11/2005 809000026 N/A 02/01/2013 N 8,~~061~~041,~~753~~881.4241 8,~~053~~033,~~827~~854.6213 0204/01/2005 709000027 N/A 04/01/2012 N 7,~~825~~804,~~044~~972.4059 7,~~816~~796,~~852~~683.1858 0204/01/2005 502772020 N/A 07/11/2013 N 7,525,000.00 7,525,000.00 0204/11/2005 502768229 N/A 06/11/2013 N 7,~~333~~313,~~566~~161.7717 7,~~324~~304,~~914~~420.8099 0204/11/2005 709000030 N/A 06/01/2013 N 7,~~190~~170,~~174~~481.9208 7,~~181~~162,~~878~~097.4275 0204/01/2005 502765618 N/A 06/11/2013 N 6,~~984~~967,~~755~~022.6749 6,~~977~~959,~~534~~715.5889 0204/11/2005 502759008 N/A 02/11/2013 N 6,~~954~~936,~~262~~038.3455 6,~~946~~928,~~730~~422.9744 0104/11/2005 709000033 N/A 08/01/2013 N 6,~~763~~744,~~087~~395.6117 6,~~755~~736,~~165~~392.7785 0204/01/2005 502774519 N/A 08/11/2013 N 6,~~752~~735,~~968~~310.4875 6,~~745~~727,~~660~~921.1709 0204/11/2005 709000035 N/A 06/01/2012 N 6,~~556~~538,~~672~~938.4494 6,~~549~~531,~~241~~428.3343 0204/01/2005 502775516 N/A 08/11/2010 N 6,670,000.00 6,670,000.00 0204/11/2005 502773706 N/A 08/11/2010 N 6,~~512~~494,~~221~~644.4356 6,~~504~~487,~~845~~190.1836 0204/11/2005 502771718 N/A 08/11/2013 N 6,~~276~~259,~~183~~694.7641 6,~~269~~252,~~344~~779.4657 0204/11/2005 809000039 N/A 01/01/2013 N 6,~~047~~031,~~347~~964.7094 6,~~041~~025,~~121~~662.6358 0204/01/2005 502736810 06/11/2013 01/11/2018 N 5,~~918~~896,~~494~~641.7133 5,~~908~~886,~~919~~964.79 0204/11/2005 502771826 N/A 08/11/2013 N 5,~~900~~878,~~573~~526.1290 5,~~890~~868,~~853~~707.1280 0204/11/2005 502772419 N/A 07/11/2013 N 5,~~652~~637,~~218~~833.6883 5,~~646~~631,~~346~~892.0141 0104/11/2005 502762724 07/11/2008 07/11/2028 N 5,~~454~~439,~~597~~806.5971 5,~~448~~433,~~385~~528.0658 0104/11/2005 709000044 N/A 07/01/2013 N 5,~~093~~079,~~533~~655.0856 5,~~087~~073,~~692~~753.5787 0204/01/2005 502769124 N/A 07/11/2013 N 5,~~054~~035,~~202~~652.2228 5,~~046~~027,~~081~~445.5030 0104/11/2005 502752921 N/A 07/11/2013 N 54,~~005~~992,~~176~~499.7419 54,~~000~~987,~~012~~274.8741 0104/11/2005 502769720 N/A 08/11/2013 N 4,~~986~~972,~~007~~949.7355 4,~~980~~967,~~599~~481.2603 0104/11/2005 502767013 N/A 08/11/2013 N 4,~~917~~906,~~877~~095.9095 4,~~913~~901,~~206~~364.6281 0104/11/2005 502771120 N/A 06/11/2013 N 4,~~939~~927,~~422~~430.5317 4,~~934~~922,~~568~~519.6853 0204/11/2005 502776813 N/A 08/11/2013 N 4,~~650~~630,~~399~~375.0305 4,~~641~~621,~~556~~430.4724 0104/11/2005 502769621 N/A 06/11/2013 N 4,~~706~~694,~~514~~659.3660 4,~~701~~689,~~705~~793.5410 0104/11/2005 502773411 07/11/2008 07/11/2013 N 4,680,000.00 4,680,000.00 0204/11/2005 709000053 N/A 03/01/2013 N 4,~~574~~563,~~052~~159.0365 4,~~569~~558,~~778~~828.5595 0204/01/2005 502762716 07/11/2008 07/11/2028 N 4,~~550~~538,~~844~~504.3108 4,~~545~~533,~~661~~266.1115 0104/11/2005 502771201 N/A 08/11/2013 N 4,~~513~~501,~~284~~294.3223 4,~~508~~496,~~286~~242.7646 0104/11/2005 502776116 N/A 08/11/2010 N 4,~~498~~487,~~709~~810.2158 4,~~494~~483,~~362~~409.5622 0104/11/2005 502746830 N/A 07/11/2013 N 4,~~469~~457,~~114~~186.7040 4,~~464~~452,~~138~~156.3311 0104/11/2005 386000126 N/A 06/15/2023 N 4,~~351~~332,~~223~~291.6157 4,~~341~~322,~~786~~739.1068 0104/15/2005 502766021 N/A 08/11/2013 N 4,~~406~~393,~~100~~432.3622 4,~~400~~387,~~648~~928.4045 0103/11/2005 809000060 N/A 05/01/2013 N 4,~~236~~226,~~572~~300.8965 4,~~232~~222,~~491~~166.1958 0204/01/2005 502753719 N/A 07/11/2013 N 4,~~070~~059,~~009~~418.4850 4,~~065~~055,~~640~~000.6331 0204/11/2005 502771124 07/11/2013 07/11/2018 N 4,~~020~~010,~~806~~327.7823 4,~~016~~005,~~480~~952.7749 0104/11/2005 709000063 N/A 12/01/2007 N 3,~~917~~907,~~892~~940.1480 3,~~913~~903,~~872~~871.3632 0103/01/2005 502769513 06/11/2013 06/11/2018 N 3,~~774~~764,~~218~~636.8976 3,~~770~~760,~~316~~688.9764 0104/11/2005 502771817 N/A 08/11/2013 N 3,~~577~~564,~~696~~329.6738 3,~~571~~558,~~803~~375.1476 0204/11/2005 502762721 07/11/2008 07/11/2028 N 3,~~605~~595,~~118~~342.6789 3,~~601~~591,~~012~~193.6047 0104/11/2005 502770312 N/A 07/11/2013 N 3,~~522~~512,~~904~~967.8323 3,~~518~~508,~~663~~683.3784 0204/11/2005 502771722 N/A 08/11/2013 N 3,~~434~~425,~~971~~946.4881 3,~~431~~422,~~228~~162.3129 0204/11/2005 809000069 N/A 02/01/2013 N 3,~~422~~413,~~117~~839.3034 3,~~418~~410,~~848~~527.6758 0204/01/2005 502753016 N/A 07/11/2013 N 3,~~328~~319,~~653~~410.2862 3,~~324~~315,~~733~~450.0459 0104/11/2005 386000127 N/A 01/15/2019 N 3,~~068~~047,~~931~~722.1451 3,~~058~~037,~~358~~021.8573 0104/15/2005 709000072 N/A 06/01/2013 N 3,~~138~~130,~~597~~779.2404 3,~~135~~127,~~443~~586.1948 0204/01/2005 809000073 N/A 03/01/2012 N 3,~~100~~090,~~882~~210.0329 3,~~096~~085,~~342~~614.4584 0204/01/2005 502775517 N/A 08/11/2015 N 3,~~067~~056,~~361~~251.8689 3,~~062~~051,~~514~~352.9979 0204/11/2005 709000075 N/A 04/01/2013 N 3,~~079~~071,~~074~~422.3806 3,~~075~~068,~~999~~308.2773 0204/01/2005 502777212 08/11/2010 08/11/2013 N 3,125,000.00 3,125,000.00 0204/11/2005 709000077 N/A 06/01/2012 N 3,~~031~~025,~~571~~449.7348 3,~~029~~023,~~460~~298.3268 0204/01/2005 502754423 N/A 06/11/2013 N 2,~~949~~942,~~746~~161.0762 2,~~946~~939,~~638~~018.9645 0104/11/2005 502764910 N/A 06/11/2013 N 2,~~944~~937,~~846~~274.1126 2,~~941~~934,~~744~~136.1631 0104/11/2005 502754330 N/A 06/11/2013 N 2,~~939~~932,~~946~~387.3612 2,~~936~~929,~~849~~254.5840 0104/11/2005 809000081 N/A 11/01/2011 N 2,~~917~~911,~~430~~358.1946 2,~~915~~909,~~318~~207.3009 0204/01/2005 709000082 N/A 04/01/2012 N 2,~~863~~857,~~323~~891.7687 2,~~861~~856,~~560~~091.5451 0204/01/2005 809000083 N/A 05/01/2013 N 2,~~647~~640,~~058~~568.4853 2,~~644~~637,~~464~~941.6398 0204/01/2005 502754329 N/A 06/11/2013 N 2,~~641~~634,~~051~~260.7097 2,~~638~~631,~~269~~446.7574 0104/11/2005 502766320 N/A 08/11/2018 N 2,~~551~~544,~~508~~559.1097 2,~~548~~541,~~728~~742.8703 0204/11/2005 502777213 08/11/2010 08/11/2013 N 2,450,000.00 2,450,000.00 0204/11/2005 809000087 N/A 03/01/2012 N 2,~~277~~269,~~210~~373.3530 2,~~273~~265,~~876~~998.6052 0204/01/2005 502755919 N/A 09/15/2018 N 2,~~169~~162,~~666~~953.1832 2,~~166~~159,~~319~~567.4470 0204/15/2005 502769911 08/11/2010 08/11/2013 N 2,200,000.00 2,200,000.00 0204/11/2005 502777211 08/11/2010 08/11/2013 N 2,100,000.00 2,100,000.00 0204/11/2005 502772633 N/A 08/11/2013 N 2,~~056~~050,~~180~~268.2344 2,~~053~~047,~~635~~700.9902 0104/11/2005 809000092 N/A 03/01/2012 N 2,~~034~~027,~~953~~950.9057 2,~~031~~024,~~974~~934.8081 0204/01/2005 809000093 N/A 01/01/2013 N 2,~~005~~001,~~738~~109.1850 21,~~003~~999,~~961~~307.4433 0204/01/2005 502775107 N/A 08/11/2013 N 1,~~965~~960,~~112~~190.5900 1,~~963~~958,~~115~~169.8241 0204/11/2005 502753116 N/A 06/11/2013 N 1,~~920~~915,~~764~~826.9424 1,~~918~~913,~~741~~779.7153 0104/11/2005 809000096 N/A 03/01/2012 N 1,~~889~~883,~~600~~096.0294 1,~~886~~880,~~833~~296.7259 0204/01/2005 709000097 N/A 06/01/2012 N 1,~~760~~757,~~739~~211.5255 1,~~759~~755,~~530~~979.7795 0204/01/2005 386000128 N/A 03/15/2019 N 1,~~680~~668,~~563~~646.90 1,~~674~~662,~~622~~638.0623 0204/15/2005 502777214 08/11/2010 08/11/2013 N 1,775,000.00 1,775,000.00 0204/11/2005 809000100 N/A 01/01/2013 N 1,~~604~~600,~~590~~887.6167 1,~~603~~599,~~169~~445.2294 0204/01/2005 502764912 N/A 06/11/2013 N 1,~~499~~495,~~372~~517.6140 1,~~497~~493,~~793~~919.2571 0104/11/2005 502769914 08/11/2010 08/11/2013 N 550,000.00 550,000.00 0204/11/2005 Totals ~~939~~937,~~599~~750,~~302~~272.6570 ~~938~~936,~~822~~964,~~184~~564.2348

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 0204/15/2005 0 $0.00 0 $0.00 0 $0.00 0103/1815/2005 0 $0.00 0 $0.00 0 $0.00 1202/15/~~2004~~2005 0 $0.00 0 $0.00 0 $0.00 1101/1518/~~2004~~2005 0 $0.00 0 $0.00 0 $0.00 1012/15/2004 0 $0.00 0 $0.00 0 $0.00 0911/15/2004 0 $0.00 0 $0.00 0 $0.00 0810/1615/2004 0 $0.00 0 $0.00 0 $0.00 0709/15/2004 0 $0.00 0 $0.00 0 $0.00 0608/1516/2004 0 $0.00 0 $0.00 0 $0.00 0507/1715/2004 0 $0.00 0 $0.00 0 $0.00 0406/15/2004 0 $0.00 0 $0.00 0 $0.00 0305/1517/2004 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 0204/15/2005 0 $0.00 0 $0.00 0 $0.00 0103/1815/2005 0 $0.00 0 $0.00 0 $0.00 1202/15/~~2004~~2005 0 $0.00 0 $0.00 0 $0.00 1101/1518/~~2004~~2005 0 $0.00 0 $0.00 0 $0.00 1012/15/2004 0 $0.00 0 $0.00 0 $0.00 0911/15/2004 0 $0.00 0 $0.00 0 $0.00 0810/1615/2004 0 $0.00 0 $0.00 0 $0.00 0709/15/2004 0 $0.00 0 $0.00 0 $0.00 0608/1516/2004 0 $0.00 0 $0.00 0 $0.00 0507/1715/2004 0 $0.00 0 $0.00 0 $0.00 0406/15/2004 0 $0.00 0 $0.00 0 $0.00 0305/1517/2004 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 0204/15/2005 0 $0.00 0 $0.00 5.~~178265~~177821% 5.~~132652~~132210% 8583 0103/1815/2005 0 $0.00 0 $0.00 5.~~178447~~178005% 5.~~132833~~132394% 8684 1202/15/~~2004~~2005 0 $0.00 0 $0.00 5.~~178627~~178265% 5.~~133013~~132652% 8785 1101/1518/~~2004~~2005 0 $0.00 0 $0.00 5.~~178831~~178447% 5.~~133216~~132833% 8886 1012/15/2004 0 $0.00 0 $0.00 5.~~179008~~178627% 5.~~133392~~133013% 8987 0911/15/2004 0 $0.00 0 $0.00 5.~~179209~~178831% 5.~~133593~~133216% 9088 0810/1615/2004 0 $0.00 0 $0.00 5.~~179383~~179008% 5.~~133767~~133392% 9189 0709/15/2004 0 $0.00 0 $0.00 5.~~179558~~179209% 5.~~133941~~133593% 9290 0608/1516/2004 0 $0.00 0 $0.00 5.~~179756~~179383% 5.~~134139~~133767% 9391 0507/1715/2004 0 $0.00 0 $0.00 5.~~179927~~179558% 5.~~134308~~133941% 9492 0406/15/2004 0 $0.00 0 $0.00 5.~~180121~~179756% 5.~~134502~~134139% 9593 0305/1517/2004 0 $0.00 0 $0.00 5.~~180288~~179927% 5.~~134669~~134308% 9694 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference 502779503 1 0 01/11/2005 336,288.74 336,288.74 A 502782216 2 0 01/11/2005 391,660.28 391,660.28 A 502766215 3 0 01/11/2005 222,816.66 222,816.66 A 509770702 4 0 01/11/2005 239,925.08 239,925.08 A 502774514 5 0 01/11/2005 204,612.23 204,612.23 A 502775911 6 0 01/11/2005 122,099.99 122,099.99 A 502766225 7 0 01/11/2005 138,300.00 138,300.00 A 502756521 8 0 01/11/2005 106,515.81 106,515.81 A 502771118 9 0 01/11/2005 132,461.13 132,461.13 A 502771811 12 0 01/11/2005 104,684.43 104,684.43 A 502751405 13 0 01/11/2005 92,270.04 92,270.04 A 502757220 14 0 01/11/2005 80,853.08 80,853.08 A 502770618 15 0 01/11/2005 78,331.48 78,331.48 A 502763306 17 0 0103/11/2005 75,~~469~~470.3183 75,~~469~~470.3183 AB 502773920 20 0 01/11/2005 68,869.63 68,869.63 A 502766226 25 0 01/11/2005 34,575.00 34,575.00 A 502759008 32 0 01/11/2005 39,636.89 39,636.89 A 502772419 42 0 01/11/2005 32,697.17 32,697.17 A 502762724 43 0 01/11/2005 30,220.34 30,220.34 A 502769124 45 0 01/11/2005 31,454.28 31,454.28 A 502752921 46 0 01/11/2005 29,046.90 29,046.90 A 502769720 47 0 01/11/2005 28,169.60 28,169.60 A 502767013 48 0 01/11/2005 29,492.91 29,492.91 A 502776813 50 0 01/11/2005 32,434.29 32,434.29 A 502769621 51 0 01/11/2005 27,550.44 27,550.44 A 502762716 54 0 01/11/2005 25,213.23 25,213.23 A 502771201 55 0 01/11/2005 25,250.93 25,250.93 A 502776116 56 0 01/11/2005 26,706.48 26,706.48 A 502746830 57 0 01/11/2005 25,031.51 25,031.51 A 386000126 58 0 01/15/2005 35,581.11 35,581.11 A 502766021 59 0 0103/11/2005 23,327.2569 23,327.2569 AB ~~502771124 62 0 01/11/2005 22,888.74 22,888.74 A~~ 709000063 63 0 0103/01/2005 23,~~456~~457.8721 23,~~456~~457.~~87 A 502769513 64 0 01/11/2005~~ 21~~,976.24~~ ~~21,976.24~~B A 502762721 66 0 01/11/2005 19,973.59 19,973.59 A 502753016 70 0 01/11/2005 18,140.98 18,140.98 A 386000127 71 0 01/15/2005 29,062.60 29,062.60 A 502754423 78 0 01/11/2005 17,029.92 17,029.92 A 502764910 79 0 01/11/2005 17,001.63 17,001.63 A 502754330 80 0 01/11/2005 16,973.33 16,973.33 A 502754329 84 0 01/11/2005 15,247.71 15,247.71 A 502772633 91 0 01/11/2005 10,886.05 10,886.05 A 502753116 95 0 01/11/2005 11,089.25 11,089.25 A 502764912 101 0 01/11/2005 8,656.40 8,656.40 A Totals 44 3 122,~~103,929~~255.5373 3122,~~103,929~~255.5373

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 502779503 80,500,000.00 0.00 502782216 68,569,122.54 0.00 502766215 58,000,000.00 0.00 509770702 43,160,378.33 0.00 502774514 37,258,177.41 0.00 502775911 37,000,000.00 0.00 502766225 36,000,000.00 0.00 502756521 26,480,000.00 0.00 502771118 24,686,655.63 0.00 502771811 18,788,427.63 0.00 502751405 16,632,592.47 0.00 502757220 14,917,020.86 0.00 502770618 13,730,720.19 0.00 502763306 12,~~240~~195,~~946~~435.5457 0.00 502773920 11,353,958.42 0.00 502766226 9,000,000.00 0.00 502759008 6,954,262.34 0.00 502772419 5,652,218.68 0.00 502762724 5,454,597.59 0.00 502769124 5,054,202.22 0.00 502752921 5,005,176.74 0.00 502769720 4,986,007.73 0.00 502767013 4,917,877.90 0.00 502776813 4,650,399.03 0.00 502769621 4,706,514.36 0.00 502762716 4,550,844.31 0.00 502771201 4,513,284.32 0.00 502776116 4,498,709.21 0.00 502746830 4,469,114.70 0.00 386000126 4,351,223.61 0.00 502766021 4,~~406~~393,~~100~~432.3622 0.00 ~~502771124 4,020,806.78 0.00~~ 709000063 3,~~917~~907,~~892~~940.1480 0.00 502769513 3,774,218.89 0.00 502762721 3,605,118.67 0.00 502753016 3,328,653.28 0.00 386000127 3,068,931.14 0.00 502754423 2,949,746.07 0.00 502764910 2,944,846.11 0.00 502754330 2,939,946.36 0.00 502754329 2,641,051.70 0.00 502772633 2,056,180.23 0.00 502753116 1,920,764.94 0.00 502764912 1,499,372.61 0.00 Totals ~~621~~20,~~156~~496,~~062~~808.0459 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = AB (443 loans) 3122,~~103,929~~255.5373 3122,~~103,929~~255.5373 ~~621~~20,~~156~~496,~~062~~808.0459 0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans

Filing Compare · WACHOVIA COMMERCIAL MORT SEC INC COM MOR PS THR CE SE 03 C6